RESIDENTIAL ASSET FUNDING CORP
424B5, 2000-12-14
ASSET-BACKED SECURITIES
Previous: CLICK2LEARN COM INC, S-3, EX-23.1, 2000-12-14
Next: TITAN MOTORCYCLE CO OF AMERICA INC, 8-K, 2000-12-14




PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED SEPTEMBER 9, 1999)

[LOGO]

                           $161,840,000 (APPROXIMATE)

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

         C-BASS MORTGAGE LOAN ASSET-BACKED CERTIFICATES, SERIES 2000-CB4

               CREDIT-BASED ASSET SERVICING AND SECURITIZATION LLC
                                     Seller

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

                            LITTON LOAN SERVICING LP
                                    Servicer

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

                      RESIDENTIAL ASSET FUNDING CORPORATION
                                    Depositor

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

<TABLE>
<CAPTION>
                                        Initial Certificate         Pass-Through
Class                                         Balance                   Rate
-------------------------------         -------------------         ------------
<S>                                      <C>                          <C>
A-1F...........................          $    34,480,000              7.055%(1)
A-2F...........................               18,820,000              7.170%(1)
A-1A...........................               81,771,000                (2)
M-1............................               11,531,000              7.565%(3)
M-2............................                7,825,000              7.915%(3)
B-1............................                4,942,000              8.705%(3)
B-2............................                2,471,000              8.900%(3)
</TABLE>
-------------------------------
(1)  The Class A-1F and Class A-2F  Certificates  will be subject to an interest
     rate cap and, in the case of the Class A-2F Certificates  only, a 0.50% per
     annum  increase  following the optional  termination  date, as described in
     this prospectus supplement.
(2)  The Class A-1A  Certificates  will bear interest at a variable rate that is
     subject  to an  interest  rate  cap and a  margin  increase  following  the
     optional termination date, as described in this prospectus supplement.
(3)  The Class M-1,  Class  M-2,  Class B-1 and Class B-2  Certificates  will be
     subject to an interest rate cap.

THE  CERTIFICATES
o    Represent ownership interests in a trust consisting  primarily of a pool of
     first and second lien  residential  mortgage loans. The mortgage loans will
     be  segregated  into two loan  groups.  Loan  group 1 will  consist  of two
     sub-groups,   one  primarily  consisting  of  fixed-rate  FHA  insured  and
     uninsured  mortgage  loans and VA guaranteed  and  non-guaranteed  mortgage
     loans and one  consisting  of  fixed-rate  mortgage  loans that are not FHA
     insured  or VA  guaranteed.  Loan group 2 will  consist of  adjustable-rate
     mortgage loans.
o    Only the seven classes of certificates  identified  above are being offered
     by this prospectus supplement and the accompanying prospectus.
o    The Class  A-1F,  Class  A-2F and Class  A-1A  Certificates  will be senior
     certificates.
o    The  Class  M-1,  Class  M-2,  Class B-1 and  Class  B-2  Certificates  are
     subordinate to and provide  credit  enhancement  for the Class A-1F,  Class
     A-2F and Class A-1A  Certificates.  The Class M-2, Class B-1, and Class B-2
     Certificates are also subordinate to and provide credit enhancement for the
     Class M-1  Certificates.  The Class  B-1 and  Class  B-2  Certificates  are
     subordinate   to  and  provide  credit   enhancement   for  the  Class  M-2
     Certificates.  The Class B-2  Certificates  are  subordinate to and provide
     credit enhancement for the Class B-1 Certificates.
CREDIT ENHANCEMENT
o    Subordination--The  subordinate  certificates  are  subordinate in right of
     certain payments to the senior certificates.
o    Overcollateralization--Certain  excess interest  received from the mortgage
     loans will be applied as  payments  of  principal  on the  certificates  to
     maintain a required level of overcollateralization.
o    Certain of the mortgage loans will be covered by either  insurance from the
     Federal  Housing  Administration  or a  guaranty  from  the  United  States
     Department of Veterans Affairs.

NEITHER  THE  SECURITIES  AND  EXCHANGE  COMMISSION  NOR  ANY  STATE  SECURITIES
COMMISSION HAS APPROVED OR  DISAPPROVED  OF THESE  SECURITIES OR PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS  SUPPLEMENT.  ANY  REPRESENTATION TO THE
CONTRARY IS A CRIMINAL OFFENSE.

The  underwriters  will  offer  the  certificates  offered  by  this  prospectus
supplement  from time to time at varying  prices to be determined at the time of
sale. The certificates will be available for delivery to investors in book-entry
form  through  the  facilities  of The  Depository  Trust  Company,  Clearstream
Luxembourg and the Euroclear System on or about December 13, 2000.

FIRST UNION SECURITIES, INC.                            BEAR, STEARNS & CO. INC.
          The date of this prospectus supplement is December 7, 2000.


CAREFULLY  CONSIDER THE "RISK FACTORS"  BEGINNING ON PAGE S-9 OF THIS PROSPECTUS
SUPPLEMENT AND ON PAGE 3 IN THE ACCOMPANYING PROSPECTUS.

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

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

<PAGE>

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

         We provide  information to you about the  certificates  in two separate
documents  that   progressively   provide  more  detail:  (1)  the  accompanying
prospectus,  which provides general information,  some of which may not apply to
your series of certificates, and (2) this prospectus supplement, which describes
the  specific  terms  of  your  series  of  certificates.  IF  THE  ACCOMPANYING
PROSPECTUS  CONTEMPLATES MULTIPLE OPTIONS, YOU SHOULD RELY ON THE INFORMATION IN
THIS PROSPECTUS SUPPLEMENT AS TO THE APPLICABLE OPTION.

         We cannot sell the  certificates  to you unless you have  received both
this prospectus supplement and the accompanying prospectus.

         We  include  cross-references  in this  prospectus  supplement  and the
accompanying  prospectus  to  captions  in these  materials  where  you can find
further  information  concerning  a particular  topic.  The  following  table of
contents provides the pages on which these captions are located.


                                        i

<PAGE>

                                TABLE OF CONTENTS

SUMMARY......................................................................S-1

RISK FACTORS.................................................................S-9

     Nature of sub-prime mortgage loans may increase risk of loss............S-9
     Inclusion of delinquent mortgage loans increases risk of loss...........S-9
     There are risks involving unpredictability of prepayments and
        the effect of prepayments on yields..................................S-9
     There are risks related to owner-financed mortgage loans...............S-10
     The recovery of defaulted  amounts  under FHA and VA programs
        is uncertain........................................................S-10
     There are risks relating to alternatives to foreclosure................S-11
     There is a risk that interest payments may be insufficient
        to maintain overcollateralization...................................S-11
     There is a risk that mortgage interest rates will affect
        the offered certificates............................................S-11
     There are risks relating to subordinate loans..........................S-12
     There are risks in holding subordinate certificates....................S-12
     There is a risk that interest payments on the mortgage loans
        may be insufficient to pay interest on your certificates............S-13
     There is a risk relating to the potential  inadequacy
        of credit enhancement for the offered certificates..................S-13
     There is a risk because the certificates are not obligations
        of any entity.......................................................S-13
     There  is a risk  that  there  may be a delay  in  receipt
        of liquidation proceeds, and that liquidation proceeds may be
        less than the outstanding balance of the mortgage loan..............S-14
     There is an increased risk of loss relating to high combined
        loan-to-value ratios................................................S-14
     There are risks relating to geographic concentration
        of the mortgage loans...............................................S-14
     There are risks relating to balloon loans..............................S-14
     The lack of a secondary market may limit your ability
        to sell your certificates...........................................S-15
     Violations of federal and state laws may cause losses
        on your certificates................................................S-15
     In the event the  seller is not able to  repurchase
        or replace defective mortgage loans you may suffer losses
        on your certificates................................................S-15
     There are risks of non-payment of insured amounts
        under the primary mortgage insurance policy.........................S-16

THE MORTGAGE POOL...........................................................S-17

     General................................................................S-17
     Group 1 Mortgage Loan Statistics.......................................S-19
     Sub-group 1A Mortgage Loan Statistics..................................S-27
     Sub-group 1B Mortgage Loan Statistics..................................S-28
     Group 2 Mortgage Loan Statistics.......................................S-29
     The Index..............................................................S-40
     FHA Mortgage Loans and VA Mortgage Loans...............................S-41
     Terms of the Mortgage Loans............................................S-43
     Primary Mortgage Insurance.............................................S-44

THE SELLER..................................................................S-44

UNDERWRITING STANDARDS......................................................S-45

THE SERVICER................................................................S-46

THE POOLING AND SERVICING AGREEMENT.........................................S-48

     General................................................................S-48
     Assignment of the Mortgage Loans.......................................S-49
     Payments on Mortgage Loans; Deposits to Collection Account
        and Distribution Account............................................S-50
     Advances...............................................................S-51
     The Trustee............................................................S-52
     Servicing and Other Compensation and Payment of Expenses...............S-52
     Pledge and Assignment of Servicer's Rights.............................S-53
     Optional Termination...................................................S-53
     Optional Purchase of Defaulted Loans...................................S-53
     Events of Servicing Termination........................................S-53
     Rights upon Event of Servicing Termination.............................S-54
     Voting Rights..........................................................S-54
     Amendment..............................................................S-54

DESCRIPTION OF THE CERTIFICATES.............................................S-55

     General................................................................S-55
     Book-Entry Certificates................................................S-55
     Allocation of Available Funds..........................................S-59
     Interest Distributions.................................................S-59
     Principal Distributions................................................S-61
     Allocation of Losses...................................................S-65
     Application of Monthly Excess Cashflow Amounts.........................S-66
     Pass-Through Rates.....................................................S-68
     Calculation of LIBOR...................................................S-69
     Reports to Certificateholders..........................................S-70

PREPAYMENT AND YIELD CONSIDERATIONS.........................................S-70

     Additional Information.................................................S-72
     Weighted Average Lives.................................................S-72
     Final Scheduled Distribution Dates.....................................S-82

USE OF PROCEEDS.............................................................S-82


MATERIAL FEDERAL INCOME TAX CONSEQUENCES....................................S-82

     REMIC Elections........................................................S-82
     Taxation of the Offered Certificates...................................S-82
     Other Matters..........................................................S-84


                                       ii

<PAGE>

STATE TAX CONSIDERATIONS....................................................S-84

ERISA CONSIDERATIONS........................................................S-84

LEGAL INVESTMENT............................................................S-86

PLAN OF DISTRIBUTION........................................................S-86

ADDITIONAL INFORMATION......................................................S-87

LEGAL MATTERS...............................................................S-87

RATINGS.....................................................................S-87





                                      iii

<PAGE>

                                     SUMMARY

o    THIS  SUMMARY   HIGHLIGHTS   SELECTED   INFORMATION  FROM  THIS  PROSPECTUS
     SUPPLEMENT  AND DOES NOT  CONTAIN ALL OF THE  INFORMATION  THAT YOU NEED TO
     CONSIDER IN MAKING YOUR INVESTMENT DECISION. TO UNDERSTAND ALL OF THE TERMS
     OF THE OFFERING OF THE CERTIFICATES,  CAREFULLY READ THIS ENTIRE PROSPECTUS
     SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS.

o    THIS  SUMMARY  PROVIDES  AN  OVERVIEW  OF CERTAIN  CALCULATIONS,  CASH FLOW
     PRIORITIES AND OTHER INFORMATION TO AID YOUR UNDERSTANDING AND IS QUALIFIED
     BY THE FULL  DESCRIPTION OF THESE  CALCULATIONS,  CASH FLOW  PRIORITIES AND
     OTHER  INFORMATION  IN THIS  PROSPECTUS  SUPPLEMENT  AND  THE  ACCOMPANYING
     PROSPECTUS.  SOME OF THE INFORMATION CONSISTS OF FORWARD-LOOKING STATEMENTS
     RELATING TO FUTURE ECONOMIC  PERFORMANCE OR PROJECTIONS AND OTHER FINANCIAL
     ITEMS.  FORWARD-LOOKING  STATEMENTS  ARE  SUBJECT TO A VARIETY OF RISKS AND
     UNCERTAINTIES  THAT COULD CAUSE ACTUAL RESULTS TO DIFFER FROM THE PROJECTED
     RESULTS.  THOSE RISKS AND  UNCERTAINTIES  INCLUDE,  AMONG  OTHERS,  GENERAL
     ECONOMIC AND BUSINESS  CONDITIONS,  REGULATORY  INITIATIVES  AND COMPLIANCE
     WITH GOVERNMENTAL REGULATIONS,  AND VARIOUS OTHER MATTERS, ALL OF WHICH ARE
     BEYOND  OUR  CONTROL.  ACCORDINGLY,  WHAT  ACTUALLY  HAPPENS  MAY  BE  VERY
     DIFFERENT FROM WHAT WE PREDICT IN OUR FORWARD-LOOKING STATEMENTS.

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

ISSUER

2000-CB4 Trust (the "Trust").

TITLE OF SERIES

C-BASS Mortgage Loan Asset-Backed Certificates, Series 2000-CB4.

THE CERTIFICATES

The Class A-1F,  Class A-2F,  Class A-1A, Class M-1, Class M-2, Class B-1, Class
B-2, Class N, Class X and Class R Certificates are the entire ownership interest
in a trust fund which is composed of first and second lien mortgage  loans.  The
Trust will issue the certificates  pursuant to a pooling and servicing agreement
among  Credit-Based   Asset  Servicing  and   Securitization   LLC,  as  seller,
Residential Asset Funding Corporation,  as depositor,  Litton Loan Servicing LP,
as servicer, and The Chase Manhattan Bank, as trustee. The Trust is offering the
Class A-1F,  Class A-2F,  Class A-1A,  Class M-1, Class M-2, Class B-1 and Class
B-2 Certificates as book-entry  securities clearing through The Depository Trust
Company ("DTC") (in the United States) or Clearstream Banking ("Clearstream" and
formerly known as Cedel Bank) or the Euroclear System ("Euroclear") (in Europe).
See  "Description of the  Certificates--Book-Entry  Registration  and Definitive
Certificates" in this prospectus supplement.

THE OFFERED CERTIFICATES

The  underwriters  are offering to sell the Class A-1F,  Class A-2F, Class A-1A,
Class M-1, Class M-2, Class B-1 and Class B-2 Certificates. The Class N, Class X
and Class R Certificates are not being offered.

DEPOSITOR OF MORTGAGE LOANS

Residential  Asset Funding  Corporation,  a North  Carolina  corporation  is the
depositor ("Depositor").

MORTGAGE LOAN SELLER

On the closing date,  Credit-Based  Asset Servicing and  Securitization LLC will
sell the  mortgage  loans to the  depositor.  The mortgage  loans were  acquired
generally  in  accordance   with  the   underwriting   standards   described  in
"Underwriting Standards" in this prospectus supplement.

SERVICER

Litton Loan  Servicing LP will service the  mortgage  loans.  Subject to certain
limitations,  the servicer  must advance  delinquent  payments of principal  and
interest  on the  mortgage  loans,  other than with  respect to simple  interest
mortgage  loans and REO  Properties.  See  "Pooling  and  Servicing  Agreement--
Advances" in this  prospectus  supplement and "Servicing of the  Loans--Advances
and  Limitations  Thereon" in the  Prospectus.  The  servicer is a  wholly-owned
subsidiary of the seller of the mortgage loans.


                                       S-1

<PAGE>

TRUSTEE

The Chase Manhattan Bank, a New York banking corporation.

CUT-OFF DATE

November 1, 2000.

CLOSING DATE

On or about December 13, 2000.

FINAL SCHEDULED DISTRIBUTION DATES

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

<TABLE>
<CAPTION>
                                        Final Scheduled
        Class                          Distribution Date
        -----                          -----------------
<S>                                    <C>
o     Class A-1F                          April 25, 2013
o     Class A-2F                       November 25, 2031
o     Class A-1A                       February 25, 2030
o     Class M-1                        November 25, 2031
o     Class M-2                        November 25, 2031
o     Class B-1                        November 25, 2031
o     Class B-2                        November 25, 2031
</TABLE>
Each such final  scheduled  distribution  date has been  calculated as described
under "Prepayment and Yield Considerations--Final  Scheduled Distribution Dates"
in this prospectus supplement.

THE MORTGAGE POOL

On the closing date,  the Trust will acquire a pool of mortgage  loans that will
be divided into two loan groups,  loan group 1 and loan group 2. Loan group 1 is
further divided into two sub-groups, sub-groups 1A and 1B.

Loan  group 1 will  consist  of two  sub-groups  with  the  following  aggregate
characteristics  (percentages are based on the aggregate principal balance as of
November 1, 2000):

Aggregate Unpaid Principal Balance     $82,772,965.81

Aggregate Original Principal Balance   $91,143,428.01

Weighted Average Coupon (Gross)                9.826%

Gross Coupon Range                  3.000% to 18.000%

Average Unpaid Principal Balance           $65,588.72

Maximum Unpaid Principal Balance          $863,746.47

Minimum Unpaid Principal Balance              $248.96

Average Original Principal Balance         $72,221.42

Maximum Original Principal Balance        $865,000.00

Minimum Original Principal Balance          $8,900.00

Weighted Average Stated Remaining Term     266 months

Stated Remaining Term Range           2 to 359 months

Weighted Average Seasoning                  39 months

Age Range                             1 to 411 months

Weighted Average Original Term             305 months

Original Term Range                  36 to 424 months

Weighted Average CLTV                         83.709%

CLTV Range                         3.594% to 122.440%

Weighted Average Net Coupon                    9.051%

Percentage of Loans with Prepayment Penalties  22.20%

Percentage of Second Lien Loans                 0.35%

Percentage of Simple Interest Loans             2.57%

Percentage of Loans with Primary
Mortgage Insurance                             31.27%

Percentage of FHA Insured Loans                 7.21%

Percentage of FHA Uninsured Loans               3.66%

Percentage of VA Guaranteed Loans               1.54%

Percentage of VA Non-guaranteed Loans           0.26%

Percentage of Sub-Prime Loans                  59.09%

Percentage of Performing Loans                 89.16%

Percentage of Owner-Financed Loans             11.87%

Percentage of Sub-Performing Loans              5.65%

   Sub-Performing with Forbearance Plans        0.40%

   Sub-Performing with Bankruptcy Plans         0.51%

Percentage of Re-Performing Loans               5.19%

   Re-Performing with Forbearance Plans         1.34%

   Re-Performing with Bankruptcy Plans          2.29%

Percentage of Delinquent Loans                  5.65%




                                      S-2

<PAGE>
   30-59 Days Delinquent                        4.70%

   60-89 Days Delinquent                        0.95%

Maximum ZIP Code Concentration (%)              1.04%

Maximum ZIP Code Concentration (ZIP)            75034

Geographic Concentration in Excess of 5%:

New York                                       21.88%

California                                     13.89%

Florida                                         8.04%

Texas                                           7.85%

Michigan                                        5.78%

Sub-group 1A will consist of FHA insured,  FHA  uninsured,  VA guaranteed and VA
non-guaranteed  fixed-rate  mortgage  loans with the  following  characteristics
(percentages  are based on the  aggregate  principal  balance of the  applicable
sub-group as of November 1, 2000):

Aggregate Unpaid Principal Balance     $10,476,051.36

Aggregate Original Principal Balance   $15,593,650.31

Weighted Average Coupon (Gross)                8.214%

Gross Coupon Range                  5.000% to 16.500%

Average Unpaid Principal Balance           $27,069.90

Maximum Unpaid Principal Balance          $249,437.02

Minimum Unpaid Principal Balance              $248.96

Average Original Principal Balance         $40,293.67

Maximum Original Principal Balance        $252,400.00

Minimum Original Principal Balance          $8,900.00

Weighted Average Stated Remaining Term     270 months

Stated Remaining Term Range           2 to 359 months

Weighted Average Seasoning                  83 months

Age Range                             1 to 411 months

Weighted Average Original Term             353 months

Original Term Range                 168 to 420 months

Weighted Average CLTV                         99.690%

CLTV Range                        51.700% to 121.370%

Weighted Average Net Coupon                    7.714%

Percentage of Loans with Prepayment Penalties   0.00%

Percentage of Second Lien Loans                 0.00%

Percentage of Simple Interest Loans             0.00%

Percentage of Loans with Primary
Mortgage Insurance                              0.00%

Percentage of FHA Insured Loans                56.93%

Percentage of FHA Uninsured Loans              28.88%

Percentage of VA Guaranteed Loans              12.16%

Percentage of VA Non-guaranteed Loans           2.02%

Percentage of Sub-Prime Loans                   0.00%

Percentage of Performing Loans                 80.12%

Percentage of Owner-Financed Loans              0.00%

Percentage of Sub-Performing Loans             12.14%

   Sub-Performing with Forbearance Plans        0.62%

   Sub-Performing with Bankruptcy Plans         1.09%

Percentage of Re-Performing Loans               7.75%

   Re-Performing with Forbearance Plans         4.06%

   Re-Performing with Bankruptcy Plans          0.00%

Percentage of Delinquent Loans                 12.14%

   30-59 Days Delinquent                       12.14%

   60-89 Days Delinquent                        0.00%

Maximum ZIP Code Concentration (%)              3.20%

Maximum ZIP Code Concentration (ZIP)            10469

Geographic Concentration in Excess of 5% :

Florida                                        15.73%

New York                                       10.90%

Ohio                                            8.38%

Pennsylvania                                    8.14%

Virginia                                        6.33%

California                                      6.13%

Texas                                           5.17%

Maryland                                        5.10%

Sub-group 1B will consist of  conventional  fixed-rate  mortgage  loans with the
following  characteristics  (percentages  are based on the  aggregate  principal
balance of the applicable sub-group as of November 1, 2000):

Aggregate Unpaid Principal Balance     $72,296,914.45

Aggregate Original Principal Balance   $75,549,777.70

Weighted Average Coupon (Gross)               10.059%

Gross Coupon Range                  3.000% to 18.000%

Average Unpaid Principal Balance           $82,625.05

Maximum Unpaid Principal Balance          $863,746.47


                                      S-3

<PAGE>

Minimum Unpaid Principal Balance            $9,333.13

Average Original Principal Balance         $86,342.60

Maximum Original Principal Balance        $865,000.00

Minimum Original Principal Balance         $11,808.28

Weighted Average Stated Remaining Term     265 months

Stated Remaining Term Range           8 to 358 months

Weighted Average Seasoning                  33 months

Age Range                             2 to 353 months

Weighted Average Original Term             298 months

Original Term Range                  36 to 424 months

Weighted Average CLTV                         81.393%

CLTV Range                         3.594% to 122.440%

Weighted Average Net Coupon                    9.244%

Percentage of Loans with Prepayment Penalties  25.41%

Percentage of Second Lien Loans                 0.41%

Percentage of Simple Interest Loans             2.95%

Percentage of Loans with Primary
Mortgage Insurance                             35.80%

Percentage of FHA Loans                         0.00%

Percentage of FHA Uninsured Loans               0.00%

Percentage of VA Guaranteed Loans               0.00%

Percentage of VA Non-guaranteed Loans           0.00%

Percentage of Sub-Prime Loans                  67.65%

Percentage of Performing Loans                 90.47%

Percentage of Owner-Financed Loans             13.59%

Percentage of Sub-Performing Loans              4.72%

   Sub-Performing with Forbearance Plans        0.37%

   Sub-Performing with Bankruptcy Plans         0.43%

Percentage of Re-Performing Loans               4.82%

   Re-Performing with Forbearance Plans         0.95%

   Re-Performing with Bankruptcy Plans          2.63%

Percentage of Delinquent Loans                  4.72%

   30-59 Days Delinquent                        3.62%

   60-89 Days Delinquent                        1.09%

Maximum ZIP Code Concentration (%)              1.19%

Maximum ZIP Code Concentration (ZIP)            75034

Geographic Concentration in Excess of 5% :

New York                                       23.48%

California                                     15.01%

Texas                                           8.24%

Florida                                         6.92%

Michigan                                        6.50%

Loan group 2 will consist of  adjustable-rate  mortgage loans with the following
characteristics  (percentages are based on the aggregate principal balance as of
November 1, 2000):

Aggregate Unpaid Principal Balance     $81,948,589.40

Aggregate Original Principal Balance   $83,236,289.02

Weighted Average Coupon (Gross)               10.728%

Gross Coupon Range                  6.500% to 16.500%

Weighted Average Margin (Gross)                6.026%

Gross Margin Range                   2.000% to 9.750%

Weighted Average Life Cap (Gross)             16.823%

Gross Life Cap Range: Max          10.000% to 21.500%

Weighted Average Life Floor (Gross)           10.289%

Gross Life Floor Range: Min         0.500% to 14.875%

Average Unpaid Principal Balance          $114,134.53

Maximum Unpaid Principal Balance          $632,985.80

Minimum Unpaid Principal Balance           $13,533.57

Average Original Principal Balance        $115,927.98

Maximum Original Principal Balance        $650,000.00

Minimum Original Principal Balance         $14,000.00

Weighted Average Stated Remaining Term     338 months

Stated Remaining Term Range         109 to 357 months

Weighted Average Seasoning                  19 months

Age Range                             3 to 204 months

Weighted Average Original Term             357 months

Original Term Range                 180 to 360 months

Weighted Average CLTV                         79.227%

CLTV Range                        17.778% to 117.209%

Weighted Average Periodic Interest Cap         1.308%

Periodic Interest Cap Range          1.000% to 2.000%

Weighted Average Months to Interest Roll    16 months


                                      S-4

<PAGE>

Months to Interest Roll Range          0 to 72 months

Weighted Average Interest Roll Frequency     6 months

Interest Roll Frequency Range          6 to 36 months

Weighted Average Initial Rate Cap              1.682%

Initial Rate Cap Range               1.000% to 6.000%

Percentage of Loans with Prepayment Penalties  68.04%

Index

   Six Month LIBOR                             91.87%

   1 YR CMT                                     7.06%

   Other                                        1.07%

Mortgage Interest Rates by Index

   Six Month LIBOR                             10.95%

   1 YR CMT                                     8.04%

   Other                                        9.75%

Gross Margin by Index

   Six Month LIBOR                              6.30%

   1 YR CMT                                     2.85%

   Other                                        3.23%

Weighted Average Net Coupon                    9.763%

Percentage of Simple Interest Loans             0.09%

Percentage of Second Lien Loans                 0.00%

Percentage of Loans with Primary
Mortgage Insurance                             51.12%

Percentage of FHA Loans                         1.52%

Percentage of FHA Uninsured Loans               0.48%

Percentage of VA Guaranteed Loans               0.21%

Percentage of VA Non-guaranteed Loans           0.00%

Percentage of Sub-Prime Loans                  97.23%

Percentage of Performing Loans                 94.62%

Percentage of Owner-Financed Loans              0.00%

Percentage of Sub-Performing Loans              2.48%

   Sub-Performing with Forbearance Plans        0.43%

   Sub-Performing with Bankruptcy Plans         0.00%

Percentage of Re-Performing Loans               2.89%

   Re-Performing with Forbearance Plans         0.89%

   Re-Performing with Bankruptcy Plans          1.39%

Percentage of Delinquent Loans                  2.48%

   30-59 Days Delinquent                        2.48%

   60-89 Days Delinquent                        0.00%

Maximum ZIP Code Concentration (%)              1.15%

Maximum ZIP Code Concentration (ZIP)            10504

Geographic Concentration in Excess of 5% :

California                                     30.86%

Illinois                                        5.87%

Colorado                                        5.50%

Michigan                                        5.25%

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

DISTRIBUTIONS--GENERAL

The distribution  date will be the 25th day of each month or, if such day is not
a  business  day,  the next  business  day,  beginning  on  December  26,  2000.
Distributions  will generally include payments made on the mortgage loans during
the related  collection  period. The collection period for any distribution date
is the period from the second day of the calendar  month  preceding the month in
which the  distribution  date occurs through the first day of the calendar month
in which the distribution date occurs.

RECORD DATE

The record date for each  distribution  date will be as  follows:  for the Class
A-1A  Certificates,  the  business  day before such  distribution  date  (unless
definitive  certificates are issued),  and for the other certificates,  the last
business day of the month  preceding  the month in which the  distribution  date
occurs (or the closing date, in the case of the first distribution date).

INTEREST DISTRIBUTIONS

On each  distribution  date,  you will be entitled to receive,  to the extent of
funds  available  for  your  class of  certificates,  interest  accrued  on your
certificate  during the related accrual period and any interest which you earned
previously  but which you did not  receive.  The accrual  period for all offered
certificates,  except for the Class A-1A Certificates,  is the month immediately
preceding the month in which such distribution date occurs. Except for the first
accrual period, the accrual period for the Class A-1A


                                      S-5

<PAGE>

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-1A  Certificates  will begin on the closing date and end on December 25,
2000. Interest will be calculated for all offered  certificates,  except for the
Class A-1A  Certificates,  on the basis of a 360-day year  consisting  of twelve
30-day months.  Interest will be calculated for the Class A-1A  Certificates  on
the basis of the actual number of days in the accrual period, based on a 360-day
year.

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

PASS-THROUGH RATES

Interest will accrue on the Class A-1F and Class A-2F  Certificates  during each
accrual  period at a rate  equal to the least of (i) the per annum rate for such
class as set forth on the cover  page,  plus,  for the Class  A-2F  Certificates
only, following the optional termination date, 0.50% per annum, (ii) the Group 1
Net Funds Cap as described under "Description of the  Certificates--Pass-Through
Rates" in this prospectus supplement, and (iii) the Pool Cap, as described under
"Description  of  the  Certificates--Pass-Through   Rates"  in  this  prospectus
supplement.

Interest will accrue on the Class A-1A  Certificates  during each accrual period
at a rate equal to the least of (i) the sum of one-month LIBOR plus (a) a margin
of 0.32% on or prior to the optional  termination  date as described below under
"Optional  Termination"  and  (b) a  margin  of  0.64%  following  the  optional
termination date, (ii) the Group 2 Net Funds Cap as described under "Description
of the  Certificates--Pass-Through  Rates" in this  prospectus  supplement,  and
(iii)   the   Pool   Cap,   as    described    under    "Description    of   the
Certificates--Pass-Through Rates" in this prospectus supplement.

Interest  will  accrue  on the Class  M-1,  Class  M-2,  Class B-1 and Class B-2
Certificates during each accrual period at a rate equal to the lesser of (i) the
applicable  per annum  rate for such class as set forth on the cover  page,  and
(ii)   the    Pool    Cap   as    described    under    "Description    of   the
Certificates--Pass-Through Rates" in this prospectus supplement.

PRINCIPAL DISTRIBUTIONS

On each distribution date, you will receive a distribution of principal if there
are funds  available  on that date for your  class of  certificates.  You should
review  the  priority  of  payments   described   under   "Description   of  the
Certificates--Principal Distributions" in this prospectus supplement.

CREDIT ENHANCEMENT

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

SUBORDINATION.  On each  distribution  date,  classes that are lower in order of
payment  priority will not receive payments until the classes that are higher in
order of payment  priority  have been paid in  accordance  with the  priority of
distributions  set  forth  under  "Description  of  the  Certificates--Principal
Distributions" in this prospectus supplement. If there are insufficient funds on
a distribution date to pay all classes, the subordinate classes are the first to
forego payment.

OVERCOLLATERALIZATION.  Although  the total  initial  principal  balance  of the
mortgage loans is  $164,721,555.21,  the total initial  principal  amount of the
offered certificates is only  $161,840,000.00.  The remaining 1.75% of the total
principal balance of the mortgage loans will absorb losses on the mortgage loans
before   such   losses    affect   the    certificates.    If   the   level   of
overcollateralization  falls  below  what is  required  under  the  pooling  and
servicing  agreement,  the excess interest described in the next section will be
paid to the  offered  certificates  as  principal.  This will have the effect of
reducing the  principal  balance of the  certificates  faster than the principal
balance of the mortgage loans until the required level of  overcollateralization
is reached.

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

APPLICATION OF REALIZED LOSSES.  If, on any distribution date after the balances
of the offered


                                      S-6

<PAGE>

certificates  have been  reduced by the  amount of cash paid on that  date,  the
total  principal  balance of the offered  certificates is greater than the total
principal  balance of the mortgage loans,  the principal  balance of the offered
certificates  that are lower in order of payment priority will be reduced by the
amount of such excess.

OPTIONAL TERMINATION

The seller has the option to purchase all the mortgage  loans and any properties
that the trust  acquired in  satisfaction  of any of the  mortgage  loans.  This
option can be exercised when the total principal  balance of the mortgage loans,
including  the  mortgage  loans  related to the  properties  which the trust has
acquired, is 10% or less of the total principal balance of the mortgage loans on
the cut-off date. If the option is exercised,  your  certificate will be retired
early and you will be entitled to the following  amounts to the extent available
therefor:

o    the outstanding principal balance of your certificate;

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

o    any interest previously earned but not paid; and

o    in the case of the Class  A-1A  Certificates  only,  any  "LIBOR  Carryover
     Amount",  as described  in this  prospectus  supplement,  from all previous
     distribution dates.

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

CERTAIN MATERIAL FEDERAL INCOME TAX CONSEQUENCES

Two or more real estate  mortgage  investment  conduits  (each,  a "REMIC"),  as
defined  under  Sections 860A through 860G of the Internal  Revenue  Code,  will
constitute  the trust  assets.  The Trustee  will make an election to treat this
trust as a REMIC Trust for federal income tax purposes.

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

RATINGS

The Trust will not issue the  certificates  unless they  receive the  respective
ratings set forth below from Standard & Poor's Ratings Services ("S&P"), Moody's
Investors Service, Inc. (" Moody's") and Fitch, Inc. (" Fitch"):

<TABLE>
<CAPTION>
    Class           S&P        Moody's        Fitch
    -----           ---        -------        -----
<S>              <C>          <C>              <C>
     A-1A           AAA          Aaa           AAA

     A-1F           AAA          Aaa           AAA

     A-2F           AAA          Aaa           AAA

     M-1            AA           Aa2           AA

     M-2             A            A2            A

     B-1            BBB          Baa2          BBB

     B-2         Not Rated    Not Rated        BBB
</TABLE>

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

LEGAL INVESTMENT

You should  consult with counsel to see if you are  permitted to buy the offered
certificates,  since legal  investment  rules will vary depending on the type of
entity  purchasing the offered  certificates,  whether that entity is subject to
regulatory  authority,  and if so, by whom. The offered certificates will not be
"mortgage  related  securities"  for purposes of the Secondary  Mortgage  Market
Enhancement  Act of 1984, as amended,  because the mortgage loans contain second
lien mortgage loans and  owner-financed  mortgage loans that were  originated by
individuals  and not by financial  institutions  or  mortgagees  approved by the
Secretary  of Housing  and Urban  Development.  See "Legal  Investment"  in this
prospectus supplement and in the prospectus.


                                      S-7
<PAGE>

ERISA CONSIDERATIONS

The Class A Certificates  may be purchased by an employee  benefit plan or other
retirement arrangement subject to the Employee Retirement Income Security Act of
1974, as amended,  or Section 4975 of the Internal  Revenue Code of 1986, and by
persons  investing  on  behalf of or with plan  assets of such  plans,  provided
certain  conditions are met. Other than insurance company general accounts which
satisfy the conditions described under "ERISA  Considerations"  herein,  persons
investing  on behalf of or with such plan assets may not purchase the Class M-1,
Class M-2, Class B-1 or Class B-2 Certificates.  See "ERISA  Considerations"  in
this prospectus supplement and in the prospectus.

                                      S-8

<PAGE>
                                  RISK FACTORS

         Investors should consider, among other things, the following factors --
as  well  as the  factors  listed  under  "Risk  Factors"  in  the  accompanying
prospectus -- before deciding to invest in the certificates.

NATURE OF SUB-PRIME MORTGAGE LOANS MAY INCREASE RISK OF LOSS.

         Approximately  59.09%  of  the  mortgage  loans  in  loan  group  1 and
approximately  97.23% of the  mortgage  loans in loan group 2 (in each case,  by
aggregate  principal  balance as of the cut-off  date) are of  sub-prime  credit
quality;  i.e. do not meet the  customary  credit  standards  of FHLMC and FNMA.
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 credit  enhancements  are
insufficient to cover the delays and losses.

INCLUSION OF DELINQUENT MORTGAGE LOANS INCREASES RISK OF LOSS.

         Approximately 4.70% and 0.95% of the mortgage loans in loan group 1 (by
aggregate principal balance as of the cut-off date) were 30 to 59 days and 60 to
89 days, respectively, contractually delinquent and approximately 2.48% and none
of the mortgage loans in loan group 2 (by aggregate  principal balance as of the
cut-off date) were 30 to 59 days and 60 to 89 days, respectively,  contractually
delinquent.  Approximately 5.19% and 2.89% of the mortgage loans in loan group 1
and loan group 2, respectively (in each case, by aggregate  principal balance as
of the cut-off  date),  were  re-performing  mortgage loans that were 90 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
(including a mortgage loan that is a  reperforming  mortgage loan) will not ever
become  current or, if it does become  current,  that the  mortgagor  may become
delinquent again.

         These past due payments on mortgage  loans which were  delinquent on or
prior to the cut-off date are called  "arrearages" and, to the extent previously
advanced,  are not a part of the Trust.  The  servicer  will be required to make
advances of delinquent payments of principal and interest on delinquent mortgage
loans  (other  than simple  interest  mortgage  loans),  each to the extent such
advances are deemed recoverable, until such mortgage loans become current or the
related mortgaged property is acquired through foreclosure.  In the event that a
mortgage loan is liquidated before the related arrearage is reduced to zero, the
arrearage,  together with  reimbursements for advances of principal and interest
and  servicing  advances  with respect to such  mortgage  loan,  will reduce the
liquidation proceeds available for distribution to certificateholders.

THERE ARE RISKS  INVOLVING  UNPREDICTABILITY  OF  PREPAYMENTS  AND THE EFFECT OF
PREPAYMENTS ON YIELDS.

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

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

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

o    The  rate  of  prepayments  on the  mortgage  loans  will be  sensitive  to
     prevailing interest rates.  Generally, if prevailing interest rates decline
     significantly  below the 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 such  mortgage  loans.  Conversely,  if
     prevailing interest rates rise significantly, the prepayments on fixed-rate
     mortgage loans are likely to decrease.


                                      S-9
<PAGE>

o    Approximately  45.00% of the  mortgage  loans,  representing  approximately
     22.20%  of the  mortgage  loans  in loan  group 1 (by  aggregate  principal
     balance as of the cut-off  date) and  approximately  68.04% of the mortgage
     loans in loan group 2 (by  aggregate  principal  balance as of the  cut-off
     date) require the  mortgagor to pay a penalty if the mortgagor  prepays the
     mortgage loan during periods  ranging from one year to five years after the
     mortgage  loan was  originated.  A  prepayment  penalty  may  discourage  a
     mortgagor from  prepaying the mortgage loan during the  applicable  period.
     Such  prepayment  penalties  will be  distributed to holders of the Class N
     Certificates and not to holders of the offered certificates.

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

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

o    The   overcollateralization   provisions  are  intended  to  result  in  an
     accelerated  rate of  principal  distributions  to holders  of the  offered
     certificates.

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

THERE ARE RISKS RELATED TO OWNER-FINANCED MORTGAGE LOANS.

         REDUCED  UNDERWRITING  STANDARDS.  Approximately 11.87% of the mortgage
loans in loan group 1 (by  aggregate  principal  balance as of the cut-off date)
are  owner-financed  mortgage loans.  None of the mortgage loans in loan group 2
are  owner-financed  mortgage loans. These mortgage loans were originated by the
individual   sellers  of  the  related  mortgaged  property  who  generally  are
inexperienced  in matters  pertaining to mortgage  banking These  mortgage loans
were originated with less stringent standards than the other mortgage loans. The
mortgagor  under an  owner-financed  mortgage loan generally does not complete a
mortgage loan application and the seller of the related property  generally does
not verify the income or employment of the related  mortgagor,  nor obtain other
information  customarily  obtained during the mortgage loan origination process.
As a result,  certain information  concerning the owner-financed  mortgage loans
that  may be of  interest  to  you  is not  available.  In  connection  with  an
acquisition of an owner-financed mortgage loan, the seller obtained and reviewed
the credit history and payment history of the mortgagor, as well as conducted an
assessment of the value of the property.

         APPRAISALS  MAY BE  INACCURATE.  In acquiring  owner-financed  mortgage
loans,  the seller  assesses the value of a property,  generally  using either a
prior  appraisal,  which must be  re-certified  if older than six  months,  or a
drive-by  appraisal.  A drive-by  appraisal  is not as  accurate  as a full real
estate  appraisal  because the appraiser does not have access to the interior of
the  mortgaged  property  and may not have  access to the rear of the  mortgaged
property.  As a result, the appraisal may reflect assumptions the appraiser made
regarding  the interior or the rear of the mortgaged  property  which may not be
accurate.  To the extent the seller has  over-appraised the value of a property,
such amount may not be recovered during a liquidation proceeding.

THE RECOVERY OF DEFAULTED AMOUNTS UNDER FHA AND VA PROGRAMS IS UNCERTAIN.

         Approximately  8.74%  of  the  mortgage  loans  in  loan  group  1  and
approximately  1.73% of the  mortgage  loans in loan group 2 (in each  case,  by
aggregate  principal  balance  as of the  cut-off  date) are  covered  by either
insurance from the Federal Housing  Administration or a guaranty from the United
States  Department  of  Veterans  Affairs.   As  described  in  this  prospectus
supplement, the amount of coverage may be limited. In addition,  recovery of the
insured amounts from these agencies is dependent upon material compliance by the
originator and the servicer with applicable  regulations.  These regulations are
subject to interpretative uncertainties.  If upon filing a claim for recovery of
a defaulted  amount, it is discovered that the mortgage loan did not comply with
a regulation, the servicer may not be able to fully recover the insured amounts.
Defaults on mortgage loans either insured by the Federal Housing  Administration
or guaranteed by the United States  Department of Veterans  Affairs  should have
the same
                                      S-10
<PAGE>

effect on the related  certificates  as a  prepayment  of such  mortgage  loans.
However,  in the event that such guaranty or insurance is no longer available to
provide  protection or does not cover the full amount of the loss, any losses on
such mortgage  loans will be borne by the related  certificateholders.  See "The
Mortgage  Pool--FHA  Mortgage  Loans and VA Mortgage  Loans" in this  prospectus
supplement.

THERE ARE RISKS RELATING TO ALTERNATIVES TO FORECLOSURE.

         Certain of the  mortgage  loans will be  delinquent  as of the  closing
date.  Other  mortgage loans may become  delinquent  after the closing date. The
servicer may either foreclose on any such mortgage loan or work out an agreement
with the mortgagor,  which may involve waiving or modifying certain terms of the
mortgage  loan. If the servicer  extends the payment  period or accepts a lesser
amount than the amount due pursuant to the mortgage note in  satisfaction of the
mortgage note, your yield may be reduced.

THERE  IS A  RISK  THAT  INTEREST  PAYMENTS  MAY  BE  INSUFFICIENT  TO  MAINTAIN
OVERCOLLATERALIZATION.

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

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

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

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

o    The pass-through  rate of the Class A-1A Certificates is based on one-month
     LIBOR  while all the  mortgage  loans in loan  group 2 have  rates that are
     adjusted  based on an index that in  certain  cases is  different  from the
     index used to determine rates on the Class A-1A Certificates.  As a result,
     interest  rates on the Class A-1A  Certificates  may  increase  relative to
     interest  rates on the mortgage  loans in loan group 2, thus requiring that
     more of the interest  generated  by the mortgage  loans be applied to cover
     interest on the Class A-1A Certificates.

THERE  IS  A  RISK  THAT  MORTGAGE   INTEREST  RATES  WILL  AFFECT  THE  OFFERED
CERTIFICATES.

         The Class A-1A Certificates will accrue interest at a pass-through rate
based on the one-month LIBOR index plus a specified margin, but are subject to a
cap. The other classes of offered  certificates  will accrue interest at a fixed
pass-through rate, subject to a cap. The cap on interest paid on the Class A-1F,
Class A-2F and Class A-1A  Certificates will be based on the weighted average of
the  interest  rates on the  mortgage  loans in the related loan group or in the
pool, as applicable,  adjusted for  overcollateralization and net of any primary
mortgage  insurance  premium  and  certain  expenses  of the  Trust.  The cap on
interest paid on the Class M-1, Class M-2, Class B-1 and Class B-2  Certificates
will be based on the  weighted  average of the  interest  rates on the  mortgage
loans,  adjusted  for  overcollateralization  and  net of any  primary  mortgage
insurance premium and certain expenses of the Trust.

         The pass-through  rate on the Class A-1A  Certificates  adjusts monthly
while the  mortgage  interest  rates on the  mortgage  loans in loan group 2 are
based on  various  indices  which may  adjust  other  than on a  monthly  basis.
Substantially  all of the  adjustable-rate  mortgage  loans  have  periodic  and
maximum limitations on adjustments to the

                                      S-11
<PAGE>

mortgage loan rate. Consequently,  the operation of these interest rate caps may
limit  increases  in the  pass-through  rate for  extended  periods  in a rising
interest rate environment.

         Although  holders of the Class A-1A  Certificates  will be  entitled to
receive  any LIBOR  Carryover  Amount  from and to the  limited  extent of funds
available  for such  payments,  there is no  assurance  that those funds will be
available or sufficient to pay such LIBOR Carryover Amount.

         If the operation of an interest rate cap limits the accrual of interest
on the offered certificates (other than the Class A-1A Certificates), holders of
those  certificates  will not be entitled to receive any  carry-over  amount and
their yield would be adversely affected.

THERE ARE RISKS RELATING TO SUBORDINATE LOANS.

         Approximately  0.35% of the mortgage  loans in loan group 1 and none of
the mortgage  loans in loan group 2 (by  aggregate  principal  balance as of the
cut-off date)  evidence a second lien that is  subordinate  to the rights of the
mortgagee under a first mortgage.  The proceeds from any liquidation,  insurance
or  condemnation  proceedings  will be  available  to  satisfy  the  outstanding
principal  balance of such  junior  mortgage  loans only to the extent  that the
claims of any senior  mortgage loans have been satisfied in full,  including any
foreclosure costs. In circumstances  where the servicer determines that it would
be uneconomical to foreclose on the related mortgaged property, the servicer may
write-off the entire outstanding  principal balance of the related mortgage loan
as bad debt. The foregoing  considerations  will be  particularly  applicable to
junior mortgage loans that have high combined  loan-to-value  ratios because the
servicer is more likely to determine that foreclosure would be uneconomical.

THERE ARE RISKS IN HOLDING SUBORDINATE CERTIFICATES.

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

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

o    If a simple  interest  mortgage  loan  becomes  delinquent  or the servicer
     determines  not to advance a delinquent  payment on an  actuarial  mortgage
     loan because such amount is not recoverable from a mortgagor,  there may be
     a shortfall  in  distributions  on the  certificates  which will impact the
     subordinate certificates prior to the senior certificates.

o    With respect to simple interest  mortgage  loans,  if monthly  payments are
     made  in any  month  less  than 30  days  after  the  previous  payment  or
     shortfalls in interest  collections  result from prepayments in full, there
     may  be a  shortfall  in  distributions  on  the  certificates.  This  will
     disproportionately  impact the subordinate  certificates.  In addition, the
     portion  of the  shortfalls  in  the  amount  of  interest  collections  on
     actuarial  mortgage loans that are  attributable to prepayments in full and
     are not covered by the servicer and  shortfalls in interest  collections on
     any mortgage loans arising from the timing of partial principal prepayments
     may result in a shortfall in distributions on the certificates,  which will
     disproportionately impact the subordinate certificates.

o    The  subordinate   certificates  are  not  expected  to  receive  principal
     distributions until, at the earliest, December 2003.

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

                                      S-12
<PAGE>
o    The earlier in the transaction  that a loss on a mortgage loan occurs,  the
     greater the impact on yield.

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

THERE IS A RISK THAT INTEREST PAYMENTS ON THE MORTGAGE LOANS MAY BE INSUFFICIENT
TO PAY INTEREST ON YOUR CERTIFICATES.

         When a  mortgage  loan is  prepaid in full,  the  mortgagor  is charged
interest only up to the date on which payment is made, rather than for an entire
month.  This may result in a shortfall  in interest  collections  available  for
payment  on the next  distribution  date.  Similarly,  with  respect  to  simple
interest  mortgage loans,  the mortgagor is only charged interest up to the date
on which payment is made. Therefore,  if a mortgagor makes a payment on a simple
interest mortgage loan in any month less than 30 days after the previous payment
date,  a shortfall  in interest  collections  available  for payment on the next
distribution date may result. The servicer is required to cover a portion of the
shortfall in interest  collections  that are attributable to prepayments in full
on actuarial  mortgage  loans,  but only up to one-half of the servicing fee for
the related accrual period.  The servicer is not required to cover any shortfall
in interest  collections  that are  attributable  to  prepayments in full or the
timing of monthly  payments on simple  interest  mortgage  loans.  If the credit
enhancement is  insufficient to cover this shortfall in excess of the amount the
servicer covers, you may incur a loss.

         In  addition,  the  servicer  will not  cover  shortfalls  in  interest
collections  due to bankruptcy  proceedings or the  application of the Soldiers'
and Sailors' Civil Relief Act of 1940, as amended.

THERE IS A RISK RELATING TO THE POTENTIAL  INADEQUACY OF CREDIT  ENHANCEMENT FOR
THE OFFERED CERTIFICATES.

         The credit  enhancement  features described in the summary are intended
to enhance the likelihood that holders of the offered  certificates will receive
regular payments of interest and principal.

         If delinquencies  or defaults occur on the mortgage loans,  neither the
servicer  nor any other  entity  will  advance  scheduled  monthly  payments  of
interest and principal on delinquent or defaulted  actuarial  mortgage  loans if
such advances are not likely to be recovered. Neither the servicer nor any other
entity will advance  scheduled  monthly  payments of  principal  and interest on
simple interest  mortgage loans. 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 such delinquencies or defaults.

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

THERE IS A RISK BECAUSE THE CERTIFICATES ARE NOT OBLIGATIONS OF ANY ENTITY.

         The offered certificates  represent an interest in the trust fund only.
No other person will insure or guarantee the offered  certificates  or will have
any obligation  with respect to the  certificates  except for the obligations of
the  depositor,  the  seller and the  originator  pursuant  to  certain  limited
representations  and warranties  made with respect to the mortgage loans, of the
servicer  with  respect  to its  servicing  obligations  under the  Pooling  and
Servicing  Agreement and, with respect to certain of the mortgage  loans, of the
primary  mortgage  insurer  under the  primary  mortgage  insurance  policy.  No
governmental agency or instrumentality will guarantee or insure the certificates
or the underlying  mortgage loans, except for insurance coverage of 4.38% of the
mortgage loans by the Federal Housing  Administration and a guaranty of 0.88% of
the mortgage  loans by the US  Department of Veterans  Affairs.  Proceeds of the
assets  included in the trust fund  (including  the mortgage  loans) will be the
sole source of payments  on the  offered  certificates.  You will not be able to
receive  money from any entity in the event that such proceeds are not enough to
make all payments provided for under the offered certificates.

                                      S-13
<PAGE>
THERE IS A RISK THAT THERE MAY BE A DELAY IN RECEIPT  OF  LIQUIDATION  PROCEEDS,
AND THAT  LIQUIDATION  PROCEEDS MAY BE LESS THAN THE OUTSTANDING  BALANCE OF THE
MORTGAGE LOAN.

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

THERE IS AN  INCREASED  RISK OF LOSS  RELATING  TO HIGH  COMBINED  LOAN-TO-VALUE
RATIOS.

         Mortgage loans with combined  loan-to-value ratios in excess of 80% may
present a greater risk of loss than mortgage  loans with combined  loan-to-value
ratios  equal to or below  80%.  Approximately  24.24%  of the  mortgage  loans,
representing  approximately  32.28% of the  mortgage  loans in loan  group 1 and
approximately  16.11% of the  mortgage  loans in loan group 2 (in each case,  by
aggregate principal balance as of the cut-off date) had a combined loan-to-value
ratio in excess of 80%, and are not covered by FHA insurance,  a VA guaranty, or
a primary mortgage insurance policy.

THERE ARE RISKS RELATING TO GEOGRAPHIC CONCENTRATION OF THE MORTGAGE LOANS.

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

<TABLE>
<CAPTION>
Loan Group 1                               Loan Group 2
------------                               ------------
<S>                          <C>           <C>                       <C>
New York                     21.88%        California                30.86%

California                   13.89%        Illinois                   5.87%

Florida                       8.04%        Colorado                   5.50%

Texas                         7.85%        Michigan                   5.25%

Michigan                      5.78%
</TABLE>

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

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

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

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

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

THERE ARE RISKS RELATING TO BALLOON LOANS.

         Balloon  loans pose a risk  because a mortgagor  must make a large lump
sum payment of principal at the end of the loan term. If the mortgagor is unable
to  pay  the  lump  sum or  refinance  such  amount,  you  may  suffer  a  loss.

                                      S-14
<PAGE>
Approximately  17.07% of the  mortgage  loans in loan group 1 and  approximately
0.09%  of the  mortgage  loans  in loan  group 2 (in  each  case,  by  aggregate
principal balance as of the cut-off date) are balloon loans.

THE LACK OF A SECONDARY MARKET MAY LIMIT YOUR ABILITY TO SELL YOUR CERTIFICATES.

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

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

VIOLATIONS OF FEDERAL AND STATE LAWS MAY CAUSE LOSSES ON YOUR CERTIFICATES.

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

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

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

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

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

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

         As a result,  these  violations or alleged  violations  could result in
shortfalls  in  the   distributions   due  on  your   certificates.   See  "Risk
Factors--State  and  federal  credit  protection  laws may limit  collection  of
principal  and interest on the loans" in the  prospectus  and "Legal  Aspects of
Loans"  in the  prospectus.  Approximately  2.20%  of the  mortgage  loans  were
originated  with  interest  rates or fees  which  make them  subject to the Home
Ownership and Equity  Protection  Act of 1994 ("HIGH COST  MORTGAGE  LOANS") and
approximately 97.80% of the mortgage loans are not High Cost Mortgage Loans. See
"Risk  Factors--State and federal credit protection laws may limit collection of
principal  and  interest on the loans" in the  prospectus.  The seller will make
representations  and  warranties  with respect to each mortgage loan relating to
compliance  with federal and state laws at the time of  origination.  The seller
will be  required  to  repurchase  or  replace  any  mortgage  loan  that is not
originated  or serviced in  compliance  with all  federal,  state or local laws.
However,  repurchase  or  replacement  of the affected  mortgage  loans will not
necessarily  fully  compensate  the Trust or  certificateholders  for any losses
arising from the related breach. For example, if a mortgagor brings legal action
against the Trust,  the Trustee will be entitled to  indemnification  from Trust
property for its defense costs. The seller will neither  indemnify the Trust nor
have any other responsibility to the Trust or certificateholders  (other than to
repurchase  or replace such loan) for any losses and  liabilities  the Trust may
suffer  with  respect to  mortgage  loans as to which the  representation  as to
compliance with laws is breached.  As a result,  shortfalls in the distributions
due on your certificates could occur.

IN THE EVENT THE SELLER IS NOT ABLE TO REPURCHASE OR REPLACE DEFECTIVE  MORTGAGE
LOANS YOU MAY SUFFER LOSSES ON YOUR CERTIFICATES.

         The seller will make various  representations and warranties related to
the mortgage loans.
                                      S-15
<PAGE>
         If the seller  fails to cure a material  breach of its  representations
and warranties with respect to any mortgage loan in a timely manner,  the seller
will be required to repurchase or replace the defective  loan.  See "The Pooling
and Servicing  Agreement--Assignment  of the Mortgage  Loans" in this prospectus
supplement.  In the event that the seller is not able to  repurchase  or replace
any defective mortgage loans at the date such action is required,  for financial
or other reasons,  you may suffer losses on your certificates.  The inability of
the seller to repurchase or replace defective  mortgage loans would likely cause
the mortgage  loans to experience  higher rates of  delinquencies,  defaults and
losses.  As a result,  shortfalls in the  distributions due on your certificates
could occur.

THERE ARE RISKS OF  NON-PAYMENT  OF INSURED  AMOUNTS UNDER THE PRIMARY  MORTGAGE
INSURANCE POLICY.

         Pursuant  to the  Pooling  and  Servicing  Agreement,  the  servicer is
obligated  to pay the premium due under the primary  mortgage  insurance  policy
from amounts  collected with respect to certain  mortgage loans.  The servicer's
failure to pay such premium,  due to financial or other  reasons,  may result in
the  cancellation  of the primary  mortgage  insurance  policy or failure of the
insurer to pay amounts  otherwise due with respect to defaulted  mortgage  loans
covered  under such  policy.  There can also be no  assurance  that any  company
issuing a primary  mortgage  insurance  policy covering a Mortgage Loan will not
experience adverse financial circumstances that will affect their ability to pay
any claim filed under such policy.  Furthermore,  there can be no assurance that
any such filed  claim will be filed  properly,  which may  adversely  affect the
recovery of insurance  proceeds on the related  Mortgage Loan.  This may have an
adverse affect on your certificates.  See "The Mortgage  Pool--Primary  Mortgage
Insurance" in this prospectus supplement.

                                      S-16
<PAGE>
                                THE MORTGAGE POOL

         Credit-Based  Asset  Servicing and  Securitization  LLC (the  "Seller")
provided the  information  set forth in the  following  paragraphs.  None of the
Depositor,  the  Servicer,  the  Trustee,  the  Underwriters  or  any  of  their
respective  affiliates  have  made or will  make  any  representation  as to the
accuracy or completeness of such information.

         Certain  information  with respect to the Mortgage Loans to be included
in each Loan Group 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.  The Seller believes that the information set forth herein
with respect to each Loan Group as presently  constituted 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  included in the Trust (the "TRUST  FUND") will consist of a
pool of 1,980  closed-end,  fixed-rate and  adjustable-rate  mortgage loans (the
"MORTGAGE POOL") having original terms to maturity ranging from 36 months to 424
months (the "MORTGAGE LOANS") and an aggregate  principal balance as of November
1, 2000 (the "CUT-OFF  DATE") of  $164,721,555.21.  All Mortgage Loan statistics
set forth  herein are based on  principal  balances,  interest  rates,  terms to
maturity,  mortgage  loan counts and similar  statistics as of the Cut-off Date.
All weighted  averages  specified herein are based on the principal  balances of
the Mortgage Loans in the related Loan Group or sub-group, as applicable,  as of
the Cut-off Date, as adjusted for the principal payments received or advanced on
or before such date (each, a "CUT-OFF DATE PRINCIPAL  BALANCE").  The "PRINCIPAL
BALANCE" of a Mortgage  Loan, as of any date, is equal to the principal  balance
of such  Mortgage  Loan  at its  origination,  less  the  sum of  scheduled  and
unscheduled  payments  and other  recoveries  in  respect of  principal  made or
advanced on such Mortgage Loan.  References to percentages of the Mortgage Loans
mean percentages  based on the aggregate of the Cut-off Date Principal  Balances
of the Mortgage Loans in the related Loan Group, unless otherwise specified. The
"POOL  BALANCE"  is equal to the  aggregate  of the  Principal  Balances  of the
Mortgage Loans in both Loan Groups.

         The Depositor will purchase the Mortgage Loans from the Seller pursuant
to the  Mortgage  Loan  Purchase  Agreement,  dated as of the Cut-off  Date (the
"MORTGAGE  LOAN  PURCHASE  AGREEMENT"),  between  the Seller and the  Depositor.
Pursuant to the Pooling and  Servicing  Agreement,  dated as of November 1, 2000
(the "POOLING AND SERVICING AGREEMENT"), by and among the Depositor, the Seller,
the Servicer and the Trustee,  the Depositor will cause the Mortgage Loans to be
assigned  to the Trustee  for the  benefit of the  Certificateholders.  See "The
Pooling and Servicing Agreement" herein.

         Each of the Mortgage  Loans in the Mortgage  Pool was selected from the
Seller's  portfolio of mortgage loans. The Seller acquired the Mortgage Loans in
the secondary market in the ordinary course of its business and reunderwrote the
Mortgage  Loans in accordance  with its  underwriting  standards as described in
"Underwriting  Standards" in this prospectus  supplement.  The Mortgage Loans in
the Mortgage Pool were originated or acquired by various entities. Approximately
24.34%  and 11.87% of the  Mortgage  Loans in Loan  Group 1 were  originated  or
acquired  by  Nomura  Asset  Capital  Corporation  and  South  Plains  Mortgage,
respectively.  Approximately  41.21%  and 20.69% of the  Mortgage  Loans in Loan
Group 2 were  originated  or acquired by NC Capital  Corporation  and Long Beach
Mortgage Company, respectively.

         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, its
title to the Mortgage  Loans 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  for
Mortgage Loans with deficient documentation or that are otherwise defective. The
Seller  is  selling  the  Mortgage  Loans  without  recourse  and  will  have no
obligation with respect to the Certificates in its capacity as Seller other than
the repurchase or substitution obligations described above.

                                      S-17
<PAGE>

         The Mortgage  Pool will  consist of two loan groups  ("LOAN GROUP 1" or
"GROUP  1" and  "LOAN  GROUP 2" or "GROUP  2"  respectively,  and each,  a "LOAN
GROUP").  Loan  Group 1  consists  of 1,262  fixed-rate  Mortgage  Loans with an
aggregate unpaid  principal  balance of  $82,772,965.81  as of the Cut-off Date.
Loan  Group  1 is  further  divided  into  two  sub-groups  ("SUB-GROUP  1A" and
"SUB-GROUP  1B").  Sub-group 1A consists of 387 FHA insured,  FHA uninsured,  VA
guaranteed and VA  non-guaranteed  fixed-rate  Mortgage Loans (the "SUB-GROUP 1A
MORTGAGE LOANS") with an aggregate  unpaid principal  balance (the "SUB-GROUP 1A
LOAN BALANCE") of approximately  $10,476,051.36 as of the Cut-off Date. Subgroup
1B consists of 875 fixed-rate  Mortgage Loans (the "SUB-GROUP 1B MORTGAGE LOANS"
and,  together  with the  Sub-group  1A  Mortgage  Loans,  the "GROUP 1 MORTGAGE
LOANS") with an aggregate  unpaid  principal  balance  (the  "SUB-GROUP  1B LOAN
BALANCE" and,  together  with the  Sub-Group 1A Loan Balance,  the "GROUP 1 LOAN
BALANCE" ) of approximately  $72,296,914.45 as of the Cut-off Date. Loan Group 2
consists of 718  adjustable-rate  Mortgage Loans (the "GROUP 2 MORTGAGE  LOANS")
with an  aggregate  unpaid  principal  balance  (the "GROUP 2 LOAN  BALANCE") of
approximately $81,948,589.40 as of the Cut-off Date.

         Each Loan Group consists of Performing  Mortgage Loans,  Sub-Performing
Mortgage Loans and Re-Performing Mortgage Loans, each as defined below:

o    A  "PERFORMING  MORTGAGE  LOAN" is a  Mortgage  Loan  pursuant  to which no
     payment due under the related mortgage note (or any  modification  thereto)
     prior to the Cut-off Date, is 30 or more days Delinquent.

o    A  "SUB-PERFORMING  MORTGAGE  LOAN" is a  Mortgage  Loan  (that  might be a
     Forbearance Plan Mortgage Loan or a Bankruptcy Plan Mortgage Loan) pursuant
     to which a payment  due prior to the  Cut-off  Date  under the terms of the
     related mortgage note (or any modification thereto), is at least 30 but not
     more than 89 days Delinquent.  Certain  Sub-Performing  Mortgage Loans have
     been modified in writing and are also characterized as follows:

     (a)  If a  Sub-Performing  Mortgage  Loan is a  "FORBEARANCE  PLAN MORTGAGE
          LOAN",  the related  mortgagor must make monthly  payments  ("MODIFIED
          SCHEDULED PAYMENTS") in an amount at least equal to the sum of (i) the
          amount of the monthly  scheduled  payment of  principal  and  interest
          determined  in  accordance   with  such   Mortgage   Loan's   original
          amortization  schedule  ("REGULAR  SCHEDULED  PAYMENTS")  plus (ii) an
          additional  amount  to be  applied  to pay down the  total  amount  of
          scheduled  monthly  payments due thereon on or before the Cut-off Date
          but not received  prior to the Cut-off Date plus the aggregate  amount
          of tax and insurance  advances made with respect to such Mortgage Loan
          to the extent remaining outstanding as of the Cut-off Date.

     (b)  If a  Sub-Performing  Mortgage  Loan is a  "BANKRUPTCY  PLAN  MORTGAGE
          LOAN," the related mortgagor defaulted and, after default,  became the
          subject of a case under  either  Chapter 7 or 13 of the United  States
          Bankruptcy Code, 11 U.S.C.  ss.ss. 101 et seq. (the "BANKRUPTCY CODE")
          and, as of the Cut-off Date,  had a confirmed  bankruptcy  plan.  Each
          such bankruptcy plan generally  requires the related mortgagor to make
          Modified  Scheduled  Payments  in an amount at least  equal to (i) the
          Regular Scheduled Payment plus (ii) an additional amount sufficient to
          pay down  overdue  amounts  resulting  from  the  period  of  default,
          generally  over a period of three to five years from the  commencement
          of such bankruptcy plan.

o    A  "RE-PERFORMING  MORTGAGE  LOAN"  is a  Mortgage  Loan  (that  might be a
     Forbearance  Plan Mortgage Loan or a Bankruptcy  Plan Mortgage  Loan) which
     had  defaulted  in the  past  and  which  is  currently  at  least  90 days
     Delinquent  with respect to certain  Regular  Scheduled  Payments but which
     satisfies one of the following criteria (the "RE-PERFORMANCE TEST"):

     (a)  the  mortgagor  has made at least three  aggregate  Regular  Scheduled
          Payments in the three  calendar  months  preceding  the  Cut-off  Date
          (regardless  of either the timing of receipt of such  payments  or the
          payment history of such loans prior to August 1, 2000), or

     (b)  the  mortgagor  has made at least  four  aggregate  Regular  Scheduled
          Payments  in the four  calendar  months  preceding  the  Cut-off  Date
          (regardless  of either the timing of receipt of such  payments  or the
          payment history of such loans prior to July 1, 2000), or

                                      S-18
<PAGE>

     (c)  the  mortgagor  has made at least  five  aggregate  Regular  Scheduled
          Payments  in the five  calendar  months  preceding  the  Cut-off  Date
          (regardless  of either the timing of receipt of such  payments  or the
          payment history of such loans prior to June 1, 2000).

         A Mortgage Loan is  "DELINQUENT"  if the scheduled  monthly  payment of
principal  and  interest on such  Mortgage  Loan which is payable by the related
mortgagor under the related  Mortgage Note (the "MONTHLY  PAYMENT") due on a due
date is not paid by the close of  business  on the next  scheduled  due date for
such Mortgage Loan. Thus, a Mortgage Loan for which the mortgagor failed to make
the Monthly  Payment due on October 1, 2000 will be  reported as  Delinquent  on
November 2, 2000 if the payment is not made by the close of business on November
1, 2000.

         With respect to certain Delinquent  Mortgage Loans, the total amount of
scheduled  Monthly  Payments  due thereon on or before the Cut-off  Date but not
received  prior to the Cut-off  Date,  together with any  outstanding  servicing
advances on such Mortgage Loans, is referred to as the "ARREARAGE." The Servicer
has previously  made advances in respect of the  Arrearages.  Any Arrearage will
not be  included  as part of the Trust  Fund  and,  accordingly,  payments  with
respect to Arrearage will not be payable to the  Certificateholders  as and when
received.  However, the Servicer shall be required to make servicing advances on
Delinquent  Mortgage Loans and make advances of delinquent payments of principal
and interest on Delinquent  Mortgage Loans (other than Simple Interest  Mortgage
Loans  or  REO  Properties),  each  to  the  extent  such  advances  are  deemed
recoverable, until such Mortgage Loans become current or an REO Property.

GROUP 1 MORTGAGE LOAN STATISTICS

         Loan Group 1 consists of FHA Mortgage  Loans,  FHA  Uninsured  Mortgage
Loans,  VA Mortgage  Loans, VA  Non-guaranteed  Mortgage Loans and  conventional
fixed rate  Mortgage  Loans.  The Group 1 Loan Balance as of the Cut-off Date is
equal  to   approximately   $82,772,965.81   and  the   Arrearage  is  equal  to
approximately  $1,418,393.75.  The Group 1 Mortgage Loans have original terms to
maturity ranging from 36 to 424 months. The following  statistical  information,
unless  otherwise  specified,  is based upon the Group 1 Loan  Balance as of the
Cut-off Date.

         The Group 1 Mortgage Loans are secured by mortgages,  deeds of trust or
other similar security instruments (each, a "MORTGAGE") creating first or second
liens on primarily one to four family residential properties (each, a "MORTGAGED
PROPERTY").  Approximately  32.28% of the Group 1 Mortgage Loans have a Combined
Loan  to-Value  Ratio  in  excess  of 80% and do not have  FHA  insurance,  a VA
guaranty,  or primary  mortgage  insurance.  There can be no assurance  that the
Combined Loan-to-Value Ratio of any Group 1 Mortgage Loan determined at any time
after origination is less than or equal to its original  Combined  Loan-to-Value
Ratio. Of the Group 1 Mortgage Loans, 70.54% have scheduled Monthly Payments due
on the  first day of the month  (with  respect  to each  Mortgage  Loan,  a "DUE
DATE").

         Approximately  7.21% and 3.66% of the  Group 1  Mortgage  Loans are FHA
Mortgage Loans and FHA Uninsured  Mortgage  Loans,  respectively.  Approximately
1.54% and  0.26% of the Group 1  Mortgage  Loans  are VA  Mortgage  Loans and VA
Non-guaranteed  Mortgage  Loans,  respectively.   See  "The  Mortgage  Pool--FHA
Mortgage Loans and VA Mortgage Loans" in this prospectus supplement.

         Approximately  89.16% of the  Group 1  Mortgage  Loans  are  Performing
Mortgage  Loans.   Approximately  5.65%  of  the  Group  1  Mortgage  Loans  are
Sub-Performing  Mortgage  Loans,  including  0.40%  that  are  Forbearance  Plan
Mortgage Loans and 0.51% that are Bankruptcy Plan Mortgage Loans. Of the Group 1
Mortgage Loans, approximately 4.70% are 30 to 59 days past due and approximately
0.95% are 60-89 days past due. Approximately 5.19% of the Group 1 Mortgage Loans
are  Re-Performing  Mortgage Loans,  including  1.34% that are Forbearance  Plan
Mortgage Loans and 2.29% that are Bankruptcy Plan Mortgage Loans.

         Approximately  22.20% of the Group 1 Mortgage Loans provide for payment
by the  mortgagor of a  prepayment  charge in limited  circumstances  on certain
prepayments.

                                      S-19
<PAGE>

         Approximately  17.07% of the Group 1 Mortgage  Loans are Balloon  Loans
and 11.87% of the Group 1 Mortgage Loans are Owner-Financed Mortgage Loans.

         Each Group 1 Mortgage  Loan  accrues  interest at a per annum rate (the
"MORTGAGE  INTEREST  RATE") of not less than  3.000% per annum and not more than
18.000%  per annum and as of the  Cut-off  Date the  weighted  average  Mortgage
Interest Rate of the Group 1 Mortgage Loans was approximately 9.826% per annum.

         The weighted average remaining term to maturity of the Group 1 Mortgage
Loans will be approximately 266 months as of the Cut-off Date. None of the Group
1  Mortgage  Loans  had a first  Due Date  prior to  September  1, 1966 or after
November 1, 2000 or will have a remaining term to maturity of less than 2 months
or  greater  than 359  months as of the  Cut-off  Date.  The month of the latest
maturity date of any Group 1 Mortgage Loan is October, 2030.

         The  average  Principal  Balance  of the  Group  1  Mortgage  Loans  at
origination  was  approximately  $72,221.42.  The average Cut-off Date Principal
Balance of the Group 1 Mortgage Loans was approximately  $65,588.72.  No Group 1
Mortgage Loan had a Cut-off Date Principal Balance of greater than approximately
$863,746.47 or less than approximately $248.96.

         Each Group 1 Mortgage Loan had a Net Mortgage Interest Rate of not less
than 1.580% per annum, and not more than 17.500% per annum and as of the Cut-off
Date,  the weighted  average Net Mortgage  Interest Rate of the Group 1 Mortgage
Loans was approximately 9.051%.

         Approximately  0.35% of the Group 1  Mortgage  Loans are  secured  by a
second  Mortgage that is junior to a first mortgage lien (a "First Lien") on the
related Mortgaged Property.

         The  Group  1  Mortgage  Loans  are  expected  to  have  the  following
characteristics  as of the Cut-off Date (the sum in any column may not equal the
total indicated due to rounding):

                                      S-20
<PAGE>
        CUT-OFF DATE PRINCIPAL BALANCES OF THE GROUP 1 MORTGAGE LOANS(1)
<TABLE>
<CAPTION>
                                                                                          % OF AGGREGATE PRINCIPAL
                                                                 PRINCIPAL BALANCE         BALANCE OF LOAN GROUP 1
                                           NUMBER OF             OUTSTANDING AS OF            OUTSTANDING AS OF
       PRINCIPAL BALANCE ($)             MORTGAGE LOANS          THE CUT-OFF DATE             THE CUT-OFF DATE
---------------------------------   ---------------------   -------------------------   ----------------------------
<S>                                 <C>                     <C>                          <C>
             0   to   25,000.00                 374            $  3,268,589.89                       3.95%
     25,000.01   to   50,000.00                 281              10,579,305.97                      12.78
     50,000.01   to   75,000.00                 231              14,211,418.58                      17.17
     75,000.01   to  100,000.00                 123              10,523,554.56                      12.71
    100,000.01   to  150,000.00                 130              15,944,027.06                      19.26
    150,000.01   to  200,000.00                  58              10,049,975.30                      12.14
    200,000.01   to  250,000.00                  36               8,154,639.89                       9.85
    250,000.01   to  300,000.00                  14               3,780,470.26                       4.57
    300,000.01   to  350,000.00                   7               2,239,560.49                       2.71
    350,000.01   to  400,000.00                   3               1,094,669.66                       1.32
    400,000.01   to  450,000.00                   1                 417,847.25                       0.50
    450,000.01   to  500,000.00                   1                 456,125.68                       0.55
    500,000.01   to  550,000.00                   1                 548,903.67                       0.66
    600,000.01   to  650,000.00                   1                 640,131.08                       0.77
    850,000.01   to  900,000.00                   1                 863,746.47                       1.04
                                    ---------------------   -------------------------   ----------------------------
    TOTAL                                     1,262            $ 82,772,965.81                     100.00%

</TABLE>

---------------
(1)  The average  Cut-off Date  Principal  Balance of the Group 1 Mortgage Loans
was approximately $65,588.72.

                                      S-21
<PAGE>
          ORIGINAL TERMS TO MATURITY OF THE GROUP 1 MORTGAGE LOANS (1)
<TABLE>
<CAPTION>
                                                                                          % OF AGGREGATE PRINCIPAL
                                                                 PRINCIPAL BALANCE         BALANCE OF LOAN GROUP 1
                                           NUMBER OF             OUTSTANDING AS OF            OUTSTANDING AS OF
       ORIGINAL TERM (MONTHS)            MORTGAGE LOANS          THE CUT-OFF DATE             THE CUT-OFF DATE
--------------------------------   ----------------------   ---------------------------  --------------------------------
<S>                                <C>                      <C>                          <C>
         25    to   36                         2               $     63,192.54                       0.08%
         37    to   48                         1                     12,144.55                       0.01
         49    to   60                         2                     24,935.71                       0.03
         61    to   72                         2                     22,869.35                       0.03
         73    to   84                         4                     92,011.13                       0.11
         85    to   96                         3                    124,829.39                       0.15
         97    to  108                         6                    151,265.00                       0.18
        109    to  120                        31                    964,039.17                       1.16
        121    to  132                         4                    105,652.25                       0.13
        133    to  144                         9                    290,207.16                       0.35
        145    to  156                         6                    224,965.10                       0.27
        157    to  168                        10                    356,829.37                       0.43
        169    to  180                       284                 18,324,103.20                      22.14
        181    to  192                         2                     72,869.22                       0.09
        193    to  204                         7                    263,265.66                       0.32
        205    to  216                         4                    203,144.27                       0.25
        217    to  228                         1                     27,366.27                       0.03
        229    to  240                        67                  3,416,127.77                       4.13
        241    to  252                         5                    224,283.18                       0.27
        253    to  264                         4                    199,329.33                       0.24
        265    to  276                         1                     50,142.91                       0.06
        289    to  300                        29                  1,236,094.74                       1.49
        301    to  312                         2                    332,303.64                       0.40
        313    to  324                         1                    126,630.73                       0.15
        325    to  336                         5                    694,532.05                       0.84
        337    to  348                         8                    467,646.30                       0.56
        349    to  360                       753                 54,409,604.97                      65.73
        361    to  372                         3                    142,767.80                       0.17
        373    to  384                         1                     30,499.83                       0.04
        409    to  420                         4                     96,350.47                       0.12
        421    to  432                         1                     22,962.75                       0.03
                                   ----------------------   ---------------------------  --------------------------------
        TOTAL                              1,262               $ 82,772,965.81                     100.00%
</TABLE>

---------------
(1)  The  weighted  average  original  term of the  Group 1  Mortgage  Loans was
approximately 305 months.

                                      S-22
<PAGE>
                  PROPERTY TYPES OF THE GROUP 1 MORTGAGE LOANS
<TABLE>
<CAPTION>
                                                                                          % OF AGGREGATE PRINCIPAL
                                                                 PRINCIPAL BALANCE         BALANCE OF LOAN GROUP 1
                                           NUMBER OF             OUTSTANDING AS OF            OUTSTANDING AS OF
           PROPERTY TYPE                 MORTGAGE LOANS          THE CUT-OFF DATE             THE CUT-OFF DATE
--------------------------------   ----------------------   ---------------------------  -------------------------
<S>                                <C>                      <C>                          <C>
2-Family                                         64         $     7,126,008.37                         8.61%
3-Family                                         11               1,583,038.14                         1.91
4-Family                                          7                 557,162.32                         0.67
Condo                                            30               1,317,442.96                         1.59
High Rise Condo                                   2                 145,261.36                         0.18
Manufactured                                     11                 604,226.60                         0.73
Mixed Use                                         1                 249,437.02                         0.30
Mobile Home                                      18                 962,995.89                         1.16
PUD (1)                                          11               1,802,974.97                         2.18
Single Family                                 1,099              67,804,949.53                        81.92
Townhouse                                         8                 619,468.65                         0.75
                                   ----------------------   ---------------------------  -------------------------
TOTAL                                         1,262         $    82,772,965.81                     100.00%
</TABLE>

-------------
(1)  PUD refers to a Planned Unit Development.

                OCCUPANCY STATUS OF THE GROUP 1 MORTGAGE LOANS(1)

<TABLE>
<CAPTION>
                                                                                          % OF AGGREGATE PRINCIPAL
                                                                 PRINCIPAL BALANCE         BALANCE OF LOAN GROUP 1
                                           NUMBER OF             OUTSTANDING AS OF            OUTSTANDING AS OF
          OCCUPANCY STATUS               MORTGAGE LOANS          THE CUT-OFF DATE             THE CUT-OFF DATE
--------------------------------   ----------------------   ---------------------------  --------------------------------
<S>                                           <C>              <C>                                 <C>
Investor                                        109            $      5,643,351.74                   6.82%
Primary                                       1,140                  76,008,809.84                  91.83
Secondary                                        13                   1,120,804.23                   1.35
                                   ----------------------   ---------------------------  --------------------------------
TOTAL                                         1,262            $     82,772,965.81                 100.00%
</TABLE>

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

                      PURPOSE OF THE GROUP 1 MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                          % OF AGGREGATE PRINCIPAL
                                                                 PRINCIPAL BALANCE         BALANCE OF LOAN GROUP 1
                                           NUMBER OF             OUTSTANDING AS OF            OUTSTANDING AS OF
              PURPOSE                    MORTGAGE LOANS          THE CUT-OFF DATE             THE CUT-OFF DATE
--------------------------------   ----------------------   ---------------------------  --------------------------------
<S>                                           <C>              <C>                                 <C>
Cash Out                                        372            $     32,219.933.89                  38.93%
Purchase                                        791                  41,850,500.54                  50.56
Refinance                                        99                   8,702,531.38                  10.51
                                   ----------------------   ---------------------------  --------------------------------
TOTAL                                         1,262            $     82,772,965.81                 100.00%
</TABLE>

                                      S-23
<PAGE>
            MORTGAGE INTEREST RATES OF THE GROUP 1 MORTGAGE LOANS(1)
<TABLE>
<CAPTION>
                                                                                          % OF AGGREGATE PRINCIPAL
                                                                 PRINCIPAL BALANCE         BALANCE OF LOAN GROUP 1
                                           NUMBER OF             OUTSTANDING AS OF            OUTSTANDING AS OF
     MORTGAGE INTEREST RATE (%)          MORTGAGE LOANS          THE CUT-OFF DATE             THE CUT-OFF DATE
--------------------------------   ----------------------   ---------------------------  --------------------------------
<S>                                <C>                        <C>                        <C>
     2.501%     to     3.000%                  1              $      44,546.67                         0.05%
     4.501%     to     5.000%                  1                    124,985.64                         0.15
     5.501%     to     6.000%                 15                    681,744.49                         0.82
     6.001%     to     6.500%                  5                    342,544.16                         0.41
     6.501%     to     7.000%                171                  2,384,827.98                         2.88
     7.001%     to     7.500%                 35                  3,291,676.56                         3.98
     7.501%     to     8.000%                 94                  5,145,262.66                         6.22
     8.001%     to     8.250%                 27                  1,740,213.46                         2.10
     8.251%     to     8.500%                111                  4,177,829.27                         5.05
     8.501%     to     8.750%                 30                  2,538,880.13                         3.07
     8.751%     to     9.000%                 61                  5,891,629.77                         7.12
     9.001%     to     9.250%                 30                  3,583,196.97                         4.33
     9.251%     to     9.500%                 68                  7,263,773.47                         8.78
     9.501%     to     9.750%                 29                  2,836,949.88                         3.43
     9.751%     to    10.000%                118                  9,409,531.60                        11.37
    10.001%     to    10.250%                 35                  3,611,274.77                         4.36
    10.251%     to    10.500%                 75                  7,322,545.39                         8.85
    10.501%     to    10.750%                 39                  3,230,773.92                         3.90
    10.751%     to    11.000%                 61                  5,292,899.94                         6.39
    11.001%     to    11.250%                 24                  1,645,105.65                         1.99
    11.251%     to    11.500%                 32                  2,019,586.95                         2.44
    11.501%     to    11.750%                 19                  1,065,021.46                         1.29
    11.751%     to    12.000%                 48                  2,649,437.86                         3.20
    12.001%     to    12.250%                 16                  1,034,501.37                         1.25
    12.251%     to    12.500%                 23                  1,315,161.87                         1.59
    12.501%     to    12.750%                 10                    488,503.37                         0.59
    12.751%     to    13.000%                 18                    781,397.24                         0.94
    13.001%     to    13.250%                 11                    450,094.01                         0.54
    13.251%     to    13.500%                  8                    213,478.20                         0.26
    13.501%     to    13.750%                  7                    412,980.61                         0.50
    13.751%     to    14.000%                 14                    859,490.96                         1.04
    14.001%     to    14.250%                  5                    226,329.52                         0.27
    14.251%     to    14.500%                  3                     81,813.37                         0.10
    14.501%     to    14.750%                  2                     98,537.45                         0.12
    14.751%     to    15.000%                  5                    198,941.56                         0.24
    15.001%     to    15.250%                  1                     41,903.89                         0.05
    15.251%     to    15.500%                  5                    142,851.57                         0.17
    15.501%     to    15.750%                  1                     64,553.42                         0.08
    15.751%     to    16.000%                  1                     37,352.42                         0.05
    16.251%     to    16.500%                  2                     15,976.99                         0.02
    17.751%     to    18.000%                  1                     14,859.34                         0.02
                                   ----------------------   ---------------------------  --------------------------------
    TOTAL                                  1,262              $  82,772,965.81                       100.00%
</TABLE>

--------------
(1)  The weighted average  Mortgage  Interest Rate of the Group 1 Mortgage Loans
as of the Cut-off Date was approximately 9.826% per annum.

                                      S-24
<PAGE>
            COMBINED LOAN-TO-VALUE OF THE GROUP 1 MORTGAGE LOANS (1)
<TABLE>
<CAPTION>
                                                                                          % OF AGGREGATE PRINCIPAL
                                                                 PRINCIPAL BALANCE         BALANCE OF LOAN GROUP 1
                                       NUMBER OF MORTGAGE        OUTSTANDING AS OF            OUTSTANDING AS OF
     COMBINED LOAN-TO-VALUE (%)              LOANS               THE CUT-OFF DATE             THE CUT-OFF DATE
--------------------------------   ----------------------   ---------------------------  --------------------------------
<S>                                         <C>             <C>                                    <C>
      0.001     to      5.000                   1             $      44,898.84                        0.05%
      5.001     to     10.000                   1                    74,226.51                        0.09
     10.001     to     15.000                   1                    19,182.74                        0.02
     20.001     to     25.000                   1                    24,421.44                        0.03
     25.001     to     30.000                   3                    95,107.16                        0.11
     30.001     to     35.000                   3                   123,307.82                        0.15
     35.001     to     40.000                   5                   348,324.95                        0.42
     40.001     to     45.000                   3                   175,863.72                        0.21
     45.001     to     50.000                  12                   465,920.41                        0.56
     50.001     to     55.000                  12                 1,514,626.56                        1.83
     55.001     to     60.000                  27                 1,306,798.34                        1.58
     60.001     to     65.000                  41                 3,502,357.97                        4.23
     65.001     to     70.000                  62                 3,726,863.76                        4.50
     70.001     to     75.000                 105                 9,833,037.51                       11.88
     75.001     to     80.000                 172                16,461,104.43                       19.89
     80.001     to     85.000                 110                 9,494,177.39                       11.47
     85.001     to     90.000                 139                10,673,236.31                       12.89
     90.001     to     95.000                  81                 5,276,495.38                        6.37
     95.001     to    100.000                 377                14,758,311.92                       17.83
    100.001     to    105.000                  77                 3,020,223.79                        3.65
    105.001     to    110.000                  15                   881,435.70                        1.06
    110.001     to    115.000                   5                   261,696.10                        0.32
    115.001     to    120.000                   6                   388,222.76                        0.47
    120.001     to    125.000                   3                   303,124.30                        0.37
                                   ----------------------   ---------------------------  --------------------------------
     TOTAL                                  1,262           $    82,772,965.81                     100.00%
</TABLE>
--------------
(1)  The weighted average Combined  Loan-to-Value  Ratio of the Group 1 Mortgage
Loans at origination was approximately 83.709%.

         The "COMBINED  LOAN-TO-VALUE  RATIO" of a Mortgage Loan shall generally
mean the ratio,  expressed  as a  percentage  of (i) the sum of (a) the original
principal  amount of the Mortgage Loan plus (b) the  outstanding  balance of the
First  Lien,  if any,  of the  Mortgage  Loan  over  (ii) the  lesser of (x) the
appraised value of the related Mortgaged Property at origination or (y) the sale
price, if applicable.


                                      S-25

<PAGE>
            GEOGRAPHIC DISTRIBUTION OF THE GROUP 1 MORTGAGE LOANS(1)
<TABLE>
<CAPTION>
                                                                                          % OF AGGREGATE PRINCIPAL
                                                                 PRINCIPAL BALANCE         BALANCE OF LOAN GROUP 1
                                           NUMBER OF             OUTSTANDING AS OF            OUTSTANDING AS OF
              LOCATION                   MORTGAGE LOANS          THE CUT-OFF DATE             THE CUT-OFF DATE
--------------------------------   ----------------------   ---------------------------  --------------------------------
<S>                                         <C>             <C>                                   <C>
Alabama                                        17           $       698,459.92                      0.84%
Alaska                                          2                    99,874.50                      0.12
Arizona                                        24                   669,661.76                      0.81
Arkansas                                        6                   104,848.24                      0.13
California                                     97                11,496,671.61                     13.89
Colorado                                        8                   479,985.10                      0.58
Connecticut                                    12                 1,235,538.78                      1.49
Delaware                                        3                   184,230.42                      0.22
District of Columbia                            1                    63,207.67                      0.08
Florida                                       137                 6,651,780.29                      8.04
Georgia                                        27                 1,175,991.63                      1.42
Hawaii                                          5                   527,766.12                      0.64
Idaho                                           1                    52,052.20                      0.06
Illinois                                       26                 1,810,128.34                      2.19
Indiana                                        32                 1,871,524.60                      2.26
Iowa                                            2                    65,633.37                      0.08
Kansas                                          4                   223,939.87                      0.27
Kentucky                                       12                   609,625.15                      0.74
Louisiana                                      16                   448,862.77                      0.54
Maryland                                       21                 1,994,927.01                      2.41
Massachusetts                                  16                 1,570,135.03                      1.90
Michigan                                       78                 4,784,241.44                      5.78
Minnesota                                       3                   186,448.43                      0.23
Mississippi                                    12                   118,829.41                      0.14
Missouri                                       17                   864,032.32                      1.04
Montana                                         1                    36,634.63                      0.04
Nevada                                          7                   557,482.61                      0.67
New Hampshire                                   4                   242,291.83                      0.29
New Jersey                                     40                 3,885,884.82                      4.69
New Mexico                                     10                   423,470.56                      0.51
New York                                      126                18,113,857.82                     21.88
North Carolina                                 55                 2,156,207.26                      2.60
Ohio                                           48                 2,783,159.23                      3.36
Oklahoma                                       14                   553,528.38                      0.67
Oregon                                          9                   675,703.20                      0.82
Pennsylvania                                  121                 3,424,629.51                      4.14
Puerto Rico                                     2                    58,032.89                      0.07
Rhode Island                                    1                   123,015.71                      0.15
South Carolina                                 17                 1,010,746.65                      1.22
Tennessee                                      36                 1,182,461.27                      1.43
Texas                                         134                 6,499,971.19                      7.85
Utah                                            2                    99,264.07                      0.12
Virginia                                       39                 1,653,293.24                      2.00
Washington                                     13                 1,162,590.08                      1.40
West Virginia                                   2                    27,460.43                      0.03
Wisconsin                                       2                   114,884.45                      0.14
                                   ----------------------   ---------------------------  --------------------------------
TOTAL                                       1,262           $    82,772,965.81                    100.00%
</TABLE>

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

(1)  The  greatest  ZIP Code  geographic  concentration  of the Group 1 Mortgage
Loans, by Group 1 Loan Balance as of the Cut-off Date, was  approximately  1.04%
in the 75034 ZIP Code, located in Texas.

                                      S-26
<PAGE>
             DOCUMENTATION LEVELS OF THE GROUP 1 MORTGAGE LOANS (1)
<TABLE>
<CAPTION>
                                                                                          % OF AGGREGATE PRINCIPAL
                                                                 PRINCIPAL BALANCE         BALANCE OF LOAN GROUP 1
                                           NUMBER OF             OUTSTANDING AS OF            OUTSTANDING AS OF
        DOCUMENTATION LEVEL              MORTGAGE LOANS          THE CUT-OFF DATE             THE CUT-OFF DATE
--------------------------------   ----------------------   ---------------------------  --------------------------------
<S>                                        <C>              <C>                                    <C>
Alternative                                   91            $     9,524,465.33                      11.51%
Full                                         796                 49,041,066.04                      59.25
Limited                                       46                  4,529,766.64                       5.47
Missing                                       26                  1,670,165.96                       2.02
No Documentation                             210                  9,105,534.84                      11.00
Stated                                        93                  8,901,967.00                      10.75
                                   ----------------------   ---------------------------  --------------------------------
TOTAL                                      1,262            $    82,772,965.81                     100.00%
</TABLE>

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

                      STATUS OF THE GROUP 1 MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                          % OF AGGREGATE PRINCIPAL
                                                                 PRINCIPAL BALANCE         BALANCE OF LOAN GROUP 1
                                           NUMBER OF             OUTSTANDING AS OF            OUTSTANDING AS OF
               STATUS                    MORTGAGE LOANS          THE CUT-OFF DATE             THE CUT-OFF DATE
--------------------------------   ----------------------   ---------------------------  --------------------------------
<S>                                       <C>                  <C>                                <C>
Current                                   1,135             $    73,797,297.43                     89.16%
30 Days Past Due                             54                   3,890,993.10                      4.70
60 Days Past Due                              9                     789,709.27                      0.95
Re-performing                                64                   4,294,966.01                      5.19
                                   ----------------------   ---------------------------  --------------------------------
TOTAL                                     1,262                $ 82,772,965.81                    100.00%
</TABLE>

SUB-GROUP 1A MORTGAGE LOAN STATISTICS

         Sub-group 1A consists of FHA, FHA Uninsured,  VA and VA  Non-guaranteed
Mortgage Loans. The Sub-group 1A Loan Balance as of the Cut-off Date is equal to
approximately  $10,476,051.36  and  the  Arrearage  is  equal  to  approximately
$326,475.28.  The Sub-group 1A Mortgage  Loans have  original  terms to maturity
ranging from 168 to 420 months. The following  statistical  information,  unless
otherwise  specified,  is based  upon the  Sub-group  1A Loan  Balance as of the
Cut-off Date.

         The Sub-group 1A Mortgage Loans are secured by Mortgages creating first
liens on the related Mortgaged Properties. Approximately 28.58% of the Sub-group
1A Mortgage  Loans have a Combined  Loan-to-Value  Ratio in excess of 80% and do
not have FHA insurance,  a VA guaranty or primary mortgage insurance.  There can
be no  assurance  that the  Combined  Loan-to-Value  Ratio of any  Sub-group  1A
Mortgage Loan determined at any time after  origination is less than or equal to
its original Combined  Loan-to-Value  Ratio. Of the Sub-group 1A Mortgage Loans,
98.71% have a Due Date on the first day of the month.

         Approximately  56.93%  of the  Sub-group  1A  Mortgage  Loans  are  FHA
Mortgage Loans,  approximately  12.16% of the Sub-group 1A Mortgage Loans are VA
Mortgage Loans,  approximately 28.88% of the Sub-group 1A Mortgage Loans are FHA
Uninsured  Mortgage Loans and  approximately  2.02% of the Sub-group 1A Mortgage
Loans are VA Non-guaranteed Mortgage Loans. See "The Mortgage Pool--FHA Mortgage
Loans and VA Mortgage Loans" in this prospectus supplement.

         Approximately  87.86% of the Sub-group 1A Mortgage Loans are Performing
or  Re-Performing  Mortgage  Loans.  Approximately  12.14% of the  Sub-group  1A
Mortgage  Loans are  Sub-Performing  Mortgage  Loans,  including  0.62% that are
Forbearance  Plan  Mortgage  Loans and 1.09% that are  Bankruptcy  Plan Mortgage
Loans. Of the Mortgage Loans in Sub-group 1A,  approximately 12.14% are 30 to 59
days past due. Approximately 7.75%

                                      S-27
<PAGE>

of the Sub-group 1A Mortgage Loans are Re-Performing  Mortgage Loans,  including
4.06% that are Forbearance Plan Mortgage Loans.

         Of the  Sub-group  1A Mortgage  Loans,  none provide for payment by the
mortgagor  of  a  prepayment   charge  in  limited   circumstances   on  certain
prepayments.

         None of the  Sub-group 1A Mortgage  Loans are Balloon Loans and none of
the Sub-group 1A Mortgage Loans are Owner-Financed Mortgage Loans.

         Each Sub-group 1A Mortgage Loan accrues interest at a Mortgage Interest
Rate of not less than  5.000% per annum and not more than  16.500% per annum and
as of the  Cut-off  Date the  weighted  average  Mortgage  Interest  Rate of the
Sub-group 1A Mortgage Loans was approximately 8.214% per annum.

         The weighted  average  remaining  term to maturity of the  Sub-group 1A
Mortgage Loans will be approximately  270 months as of the Cut-off Date. None of
the Sub-group 1A Mortgage  Loans had a first Due Date prior to September 1, 1966
or after November 1, 2000 or will have a remaining term to maturity of less than
2 months or greater  than 359 months as of the  Cut-off  Date.  The month of the
latest maturity date of any Sub-group 1A Mortgage Loan is October, 2030.

         The average  Principal  Balance of the  Sub-group 1A Mortgage  Loans at
origination  was  approximately  $40,293.67.  The average Cut-off Date Principal
Balance of the  Sub-group 1A Mortgage  Loans was  approximately  $27,069.90.  No
Sub-group 1A Mortgage Loan had a Cut-off Date Principal  Balance of greater than
approximately $249,437.02 or less than approximately $248.96.

         Each Sub-group 1A Mortgage Loan had a Net Mortgage Interest Rate of not
less than  4.500% per annum,  and not more than  16.000% per annum and as of the
Cut-off Date, the weighted  average Net Mortgage  Interest Rate of the Sub-group
1A Mortgage Loans was approximately 7.714%.

         None of the  Sub-group  1A  Mortgage  Loans  are  secured  by a  second
Mortgage that is junior to a First Lien on the related Mortgaged Property.

SUB-GROUP 1B MORTGAGE LOAN STATISTICS

         Sub-group 1B consists of fixed-rate  Mortgage  Loans.  The Sub-group 1B
Loan Balance as of the Cut-off Date is equal to approximately $72,296,914.45 and
the Arrearage is equal to approximately $1,091,918.47.  The Subgroup 1B Mortgage
Loans  have  original  terms to  maturity  ranging  from 36 to 424  months.  The
following statistical information, unless otherwise specified, is based upon the
Sub-group 1B Loan Balance as of the Cut-off Date.

         The Sub-group 1B Mortgage Loans are secured by Mortgages creating first
or second liens on the related Mortgaged Properties. Approximately 32.82% of the
Sub-group 1B Mortgage Loans have a Combined Loan-to-Value Ratio in excess of 80%
and do not have FHA  insurance,  a VA  guaranty or primary  mortgage  insurance.
There can be no assurance that the Combined Loan-to-Value Ratio of any Sub-group
1B Mortgage Loan determined at any time after  origination is less than or equal
to its  original  Combined  Loan-to-Value  Ratio.  Of the  Sub-group 1B Mortgage
Loans, 66.45% have a Due Date on the first day of the month.

         Approximately  95.28% of the Sub-group 1B Mortgage Loans are Performing
or  Re-Performing  Mortgage  Loans.  Approximately  4.72%  of the  Sub-group  1B
Mortgage  Loans are  Sub-Performing  Mortgage  Loans,  including  0.37% that are
Forbearance  Plan  Mortgage  Loans and 0.43% that are  Bankruptcy  Plan Mortgage
Loans. Of the Mortgage Loans in Sub-group 1B,  approximately  3.62% are 30 to 59
days past due and  approximately  1.09% are 60 to 89 days or more days past due.
Approximately  4.82%  of the  Sub-group  1B  Mortgage  Loans  are  Re-Performing
Mortgage Loans,  including  0.95% that are  Forbearance  Plan Mortgage Loans and
2.63% that are Bankruptcy Plan Mortgage Loans.

                                      S-28
<PAGE>
         Approximately  25.41% of the  Sub-group 1B Mortgage  Loans  provide for
payment by the  Mortgagor of a  prepayment  charge in limited  circumstances  on
certain  prepayments.  No such  prepayment  charge  will be  distributed  to the
holders of the Offered Certificates.

         Approximately  19.54% of the Sub-group 1B Mortgage Loans will not fully
amortize by their  respective  maturity  dates  (each,  a "BALLOON  LOAN").  The
Monthly  Payment  for each  Balloon  Loan is based on an  amortization  schedule
ranging  from 180  months  to 633  months,  except  for the final  payment  (the
"BALLOON PAYMENT") which is due and payable between the 84th month and the 420th
month following origination of such Mortgage Loan, depending on the terms of the
related  mortgage note.  With respect to the majority of the Balloon Loans,  the
Monthly  Payments  for such  Balloon  Loans  amortize  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.

         Approximately   13.59%  of  the   Sub-group   1B  Mortgage   Loans  are
Owner-Financed Mortgage Loans.

         Each Sub-group 1B Mortgage Loan accrues interest at a Mortgage Interest
Rate of not less than  3.000% per annum and not more than  18.000% per annum and
as of the  Cut-off  Date the  weighted  average  Mortgage  Interest  Rate of the
Sub-group 1B Mortgage Loans was approximately 10.059% per annum.

         Each Sub-group 1B Mortgage Loan had a Net Mortgage Interest Rate of not
less than  1.580% per annum,  and not more than  17.500% per annum and as of the
Cut-off Date, the weighted  average Net Mortgage  Interest Rate of the Sub-group
1B Mortgage Loans was approximately 9.244%.

         The weighted  average  remaining  term to maturity of the  Sub-group 1B
Mortgage Loans will be approximately  265 months as of the Cut-off Date. None of
the  Sub-group  1B Mortgage  Loans had a first Due Date prior to July 1, 1971 or
after October 14, 2000 or will have a remaining  term to maturity of less than 8
months or  greater  than 358  months as of the  Cut-off  Date.  The month of the
latest maturity date of any Sub-group 1B Mortgage Loan is September, 2030.

         The average  Principal  Balance of the  Sub-group 1B Mortgage  Loans at
origination  was  approximately  $86,342.60.  The average Cut-off Date Principal
Balance of the  Sub-group 1B Mortgage  Loans was  approximately  $82,625.05.  No
Sub-group 1B Mortgage  Loan had a Cut-off Date  Principal  Balance  greater than
approximately $863,746.47 or less than approximately $9,333.13.

         Approximately 0.41% of the Sub-group 1B Mortgage Loans are secured by a
second  Mortgage  that is  junior  to a  First  Lien  on the  related  Mortgaged
Property,  and  approximately  99.59% of the  Sub-group  1B  Mortgage  Loans are
secured by a First Lien on the related Mortgaged Property.

GROUP 2 MORTGAGE LOAN STATISTICS

         Loan Group 2 consists of 718 adjustable-rate  Mortgage Loans. The Group
2 Loan Balance as of the Cut-off Date is equal to  approximately  $81,948,589.40
and the Arrearage is equal to approximately $1,055,688.13.  The Group 2 Mortgage
Loans have original terms to maturity ranging from 180 months to 360 months. The
following statistical information, unless otherwise specified, is based upon the
Group 2 Loan Balance as of the Cut-off Date.

         The Group 2 Mortgage Loans are secured by Mortgages  which create First
Liens on the related Mortgaged  Properties.  Approximately 16.11% of the Group 2
Mortgage Loans have a Combined  Loan-to-Value  Ratio in excess of 80% and do not
have  FHA  insurance,   a  VA  guaranty  or  primary  mortgage  insurance,   and
approximately  1.73% of the Group 2 Mortgage  Loans that are FHA or VA  Mortgage
Loans  have  FHA  insurance  or a VA  guaranty,  respectively.  There  can be no
assurance  that the Combined  Loan-to-Value  Ratio of any Group 2 Mortgage  Loan
determined at any time after  origination  is less than or equal to its original
Combined Loan-to-Value Ratio. Approximately 99.00% of the Group 2 Mortgage Loans
have scheduled Monthly Payments due on the Due Date.

         Approximately  1.52% and 0.48% of the  Group 2  Mortgage  Loans are FHA
Mortgage Loans and FHA Uninsured  Mortgage  Loans,  respectively.  Approximately
0.21% and 0.00% of the Group 2 Mortgage Loans are VA

                                      S-29
<PAGE>
guaranteed and VA non-guaranteed Mortgage Loans, respectively. See "The Mortgage
Pool--FHA Mortgage Loans and VA Mortgage Loans."

         Approximately 0.09% of the Group 2 Mortgage Loans are Balloon Loans.

         Approximately  97.52% of the Group 2 Mortgage  Loans are  Performing or
Re-Performing Mortgage Loans.  Approximately 2.48% of the Group 2 Mortgage Loans
are  Sub-Performing  Mortgage Loans,  including 0.43% that are Forbearance  Plan
Mortgage Loans. Of the Mortgage Loans in Loan Group 2,  approximately  2.48% are
30 to 59 days  past due and  approximately  0.00% are 60 to 89 days or more past
due.  Approximately  2.89%  of the  Group 2  Mortgage  Loans  are  Re-Performing
Mortgage  Loans  including  0.89% that are  Forbearance  Plan Mortgage Loans and
1.39% that are Bankruptcy Plan Mortgage Loans.

         Approximately  68.04% of the Group 2 Mortgage Loans provide for payment
by the  mortgagor of a  prepayment  charge in limited  circumstances  on certain
prepayments.

         The weighted average remaining term to maturity of the Group 2 Mortgage
Loans will be approximately 338 months as of the Cut-off Date. None of the Group
2  Mortgage  Loans  had a first  Due Date  prior to  December  1,  1983 or after
September  1, 2000 or will have a  remaining  term to  maturity of less than 109
months or  greater  than 357  months as of the  Cut-off  Date.  The month of the
latest maturity date of any Group 2 Mortgage Loan is August, 2030.

         The  average  Principal  Balance  of the  Group  2  Mortgage  Loans  at
origination was  approximately  $115,927.98.  The average Cut-off Date Principal
Balance of the Group 2 Mortgage Loans was approximately $114,134.53.

         A  substantial  majority  of the Group 2  Mortgage  Loans  provide  for
semi-annual   adjustment   to  the  Mortgage   Interest  Rate  thereon  and  for
corresponding  adjustments to the Monthly  Payment  amount due thereon,  in each
case on each adjustment date applicable  thereto (each such date, an "ADJUSTMENT
DATE").  On each  Adjustment  Date for each Group 2 Mortgage  Loan, the Mortgage
Interest Rate thereon will be adjusted to equal the sum of the index  applicable
to  determining  the Mortgage  Interest  Rate on each Group 2 Mortgage Loan (the
"INDEX")  and a fixed  percentage  amount (the  "GROSS  MARGIN").  The  Mortgage
Interest  Rate on each such Group 2 Mortgage Loan will not increase by more than
6.000% per annum on the first related  Adjustment  Date (the  "INITIAL  PERIODIC
RATE CAP") and 2.000% on any  Adjustment  Date  thereafter  (the  "PERIODIC RATE
CAP");  provided,  however, 0.27% and 0.12% of the Group 2 Mortgage Loans do not
have an Initial  Periodic  Rate Cap or a Periodic  Rate Cap,  respectively.  The
Group 2 Mortgage  Loans have a weighted  average  Initial  Periodic  Rate Cap of
approximately  1.682%  per annum and a  weighted  average  Periodic  Rate Cap of
approximately  1.308%  per  annum  thereafter  (excluding  those  loans  without
periodic caps or initial  periodic  caps).  Each Mortgage  Interest Rate on each
such Group 2 Mortgage Loan will not exceed a specified maximum Mortgage Interest
Rate over the life of such Group 2 Mortgage Loan (the "MAXIMUM MORTGAGE INTEREST
RATE") or be less than a specified  minimum Mortgage Interest Rate over the life
of such Group 2 Mortgage Loan (the "MINIMUM MORTGAGE INTEREST RATE").  Effective
with the first  Monthly  Payment  due on each Group 2  Mortgage  Loan after each
related  Adjustment  Date,  the  Monthly  Payment  amount will be adjusted to an
amount that will amortize fully the outstanding Principal Balance of the related
Mortgage Loan over its remaining term, and pay interest at the Mortgage Interest
Rate as so adjusted.  Due to the  application  of the Periodic Rate Caps and the
Maximum  Mortgage  Interest  Rates,  the  Mortgage  Interest  Rate on each  such
Mortgage Loan, as adjusted on any related  Adjustment Date, may be less than the
sum of the Index and the related Gross Margin,  rounded as described herein. See
"THE MORTGAGE POOL--THE INDEX" in this prospectus supplement.  None of the Group
2 Mortgage  Loans  permits  the  related  mortgagor  to convert  the  adjustable
Mortgage Interest Rate thereon to a fixed Mortgage Interest Rate.

         The  Group 2  Mortgage  Loans  had  Mortgage  Interest  Rates as of the
Cut-off  Date of not less than  6.500% per annum and not more than  16.500%  per
annum and the weighted average Mortgage Interest Rate was approximately  10.728%
per annum.  As of the Cut-off Date, the Group 2 Mortgage Loans had Gross Margins
ranging from 2.000% to 9.750%,  Minimum Loan Rates ranging from 0.500% per annum
to 14.875%  per annum,  omitting  25.78% of the Group 2 Mortgage  Loans  without
minimum rates,  and Maximum Loan Rates ranging from 10.000% per annum to 21.500%
per annum.  As of the  Cut-off  Date,  the  weighted  average  Gross  Margin was
approximately  6.026%,  the weighted average Minimum Loan Rate was approximately
10.289% per annum, omitting

                                      S-30
<PAGE>
25.78% of the Group 2 Mortgage  Loans without  minimum  rates,  and the weighted
average Maximum Loan Rate was  approximately  16.823% per annum. The latest next
Adjustment  Date  following the Cut-off Date on any Group 2 Mortgage Loan occurs
in  November,  2006  and the  weighted  average  number  of  months  to the next
Adjustment Date following the Cut-off Date for all of the Group 2 Mortgage Loans
is 16 months.

         Each Group 2 Mortgage Loan had a Net Mortgage Interest Rate of not less
than 5.330% per annum, and not more than 16.000% per annum and as of the Cut-off
Date,  the weighted  average Net Mortgage  Interest Rate of the Group 2 Mortgage
Loans was approximately 9.763%.

         No Group 2  Mortgage  Loan had a  Cut-off  Date  Principal  Balance  of
greater than approximately  $632,985.80 or less than  approximately  $13,533.57.
The Group 2 Mortgage Loans are expected to have the following characteristics as
of the Cut-off Date (the sum in any column may not equal the total indicated due
to rounding):

                                      S-31
<PAGE>
        CUT-OFF DATE PRINCIPAL BALANCES OF THE GROUP 2 MORTGAGE LOANS(1)
<TABLE>
<CAPTION>
                                                                                          % OF AGGREGATE PRINCIPAL
                                                                 PRINCIPAL BALANCE         BALANCE OF LOAN GROUP 2
                                           NUMBER OF             OUTSTANDING AS OF            OUTSTANDING AS OF
       PRINCIPAL BALANCE ($)             MORTGAGE LOANS          THE CUT-OFF DATE             THE CUT-OFF DATE
----------------------------------    --------------------   ------------------------     --------------------------------
<S>                                   <C>                    <C>                          <C>
          0    to   25,000.00                  19              $      397,525.95                       0.49%
  25,000.01    to   50,000.00                 104                   4,208,661.92                       5.14
  50,000.01    to   75,000.00                 142                   8,895,156.65                      10.85
  75,000.01    to  100,000.00                 139                  12,072,158.92                      14.73
 100,000.01    to  150,000.00                 159                  19,086,260.41                      23.29
 150,000.01    to  200,000.00                  71                  12,133,144.27                      14.81
 200,000.01    to  250,000.00                  34                   7,684,016.96                       9.38
 250,000.01    to  300,000.00                  20                   5,480,831.54                       6.69
 300,000.01    to  350,000.00                  12                   3,786,024.53                       4.62
 350,000.01    to  400,000.00                   4                   1,455,971.39                       1.78
 400,000.01    to  450,000.00                   6                   2,603,624.91                       3.18
 450,000.01    to  500,000.00                   5                   2,383,876.69                       2.91
 500,000.01    to  550,000.00                   1                     508,567.46                       0.62
 600,000.01    to  650,000.01                   2                   1,252,767.80                       1.53
                                      --------------------   ------------------------     --------------------------------
  TOTAL                                       718              $   81,948,589.40                     100.00%
</TABLE>

------------------------------------
(1)  The average  Cut-off Date  Principal  Balance of the Group 2 Mortgage Loans
was approximately $114,134.53.

           ORIGINAL TERMS TO MATURITY OF THE GROUP 2 MORTGAGE LOANS(1)

<TABLE>
<CAPTION>
                                                                                          % OF AGGREGATE PRINCIPAL
                                                                 PRINCIPAL BALANCE         BALANCE OF LOAN GROUP 2
                                           NUMBER OF             OUTSTANDING AS OF            OUTSTANDING AS OF
       ORIGINAL TERM (MONTHS)            MORTGAGE LOANS          THE CUT-OFF DATE             THE CUT-OFF DATE
----------------------------------    --------------------   ------------------------     --------------------------------
<S>                                   <C>                     <C>                        <C>
      169      to    180                         17            $    1,190,867.28                     1.45%
      229      to    240                          2                   235,676.75                     0.29
      289      to    300                          3                   272,956.17                     0.33
      349      to    360                        696                80,249,089.20                    97.93
                                      --------------------   ------------------------     --------------------------------
      TOTAL                                     718            $   81,948,589.40                   100.00%
</TABLE>

------------------------------------
(1)  The  weighted  average  original  term of the  Group 2  Mortgage  Loans was
approximately 357 months.

                  PROPERTY TYPES OF THE GROUP 2 MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                          % OF AGGREGATE PRINCIPAL
                                                                 PRINCIPAL BALANCE         BALANCE OF LOAN GROUP 2
                                           NUMBER OF             OUTSTANDING AS OF            OUTSTANDING AS OF
           PROPERTY TYPE                 MORTGAGE LOANS          THE CUT-OFF DATE             THE CUT-OFF DATE
----------------------------------    --------------------   ------------------------     --------------------------------
<S>                                   <C>                     <C>                        <C>
2-Family                                         13            $    1,494,996.45                     1.82%
3-Family                                          7                   889,121.50                     1.08
4-Family                                          4                   447,139.55                     0.55
Condo                                            20                 2,484,783.78                     3.03
Low Rise Condo                                    1                    94,971.90                     0.12
Manufactured                                     11                   706,141.63                     0.86
Mobile Home                                      15                 1,161,546.46                     1.42
Multi Family                                      1                   112,176.50                     0.14
PUD (1)                                          26                 3,891,394.99                     4.75
Single Family                                   616                70,342,535.52                    85.84
Townhouse                                         4                   323,781.12                     0.40
                                      --------------------   ------------------------     --------------------------------
TOTAL                                           718            $   81,948,589.40                   100.00%
</TABLE>
------------------------------------
(1)  PUD refers to Planned Unit Development.

                                      S-32
<PAGE>
                OCCUPANCY STATUS OF THE GROUP 2 MORTGAGE LOANS(1)
<TABLE>
<CAPTION>
                                                                                          % OF AGGREGATE PRINCIPAL
                                                                 PRINCIPAL BALANCE         BALANCE OF LOAN GROUP 2
                                           NUMBER OF             OUTSTANDING AS OF            OUTSTANDING AS OF
          OCCUPANCY STATUS               MORTGAGE LOANS          THE CUT-OFF DATE             THE CUT-OFF DATE
----------------------------------    --------------------   ------------------------     --------------------------------
<S>                                             <C>            <C>                                 <C>
Investor                                         62            $    4,299,254.07                     5.25%
Primary                                         651                76,938,807.12                    93.89
Secondary                                         5                   710,528.21                     0.87
                                      --------------------   ------------------------     --------------------------------
TOTAL                                           718            $   81,948,589.40                   100.00%
</TABLE>

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

                      PURPOSE OF THE GROUP 2 MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                          % OF AGGREGATE PRINCIPAL
                                                                 PRINCIPAL BALANCE         BALANCE OF LOAN GROUP 2
                                           NUMBER OF             OUTSTANDING AS OF            OUTSTANDING AS OF
              PURPOSE                    MORTGAGE LOANS          THE CUT-OFF DATE             THE CUT-OFF DATE
----------------------------------    --------------------   ------------------------     --------------------------------
<S>                                             <C>            <C>                                 <C>
Cash Out                                        381            $   44,073,262.06                    53.78%
Purchase                                        261                28,402,799.09                    34.66
Refinance                                        76                 9,472,528.25                    11.56
                                      --------------------   ------------------------     --------------------------------
TOTAL                                           718            $   81,948,589.40                   100.00%
</TABLE>

                                      S-33
<PAGE>
            MORTGAGE INTEREST RATES OF THE GROUP 2 MORTGAGE LOANS(1)
<TABLE>
<CAPTION>
                                                                                          % OF AGGREGATE PRINCIPAL
                                                                 PRINCIPAL BALANCE         BALANCE OF LOAN GROUP 2
                                           NUMBER OF             OUTSTANDING AS OF            OUTSTANDING AS OF
     MORTGAGE INTEREST RATE (%)          MORTGAGE LOANS          THE CUT-OFF DATE             THE CUT-OFF DATE
----------------------------------    --------------------   ------------------------     ------------------------------
<S>                                   <C>                    <C>                          <C>
     6.001%     to     6.500%                     1            $      109,106.28                     0.13%
     6.501%     to     7.000%                     3                   332,631.75                     0.41
     7.001%     to     7.500%                     9                 2,207,954.25                     2.69
     7.501%     to     8.000%                    19                 1,933,418.47                     2.36
     8.001%     to     8.250%                     6                 1,003,781.25                     1.22
     8.251%     to     8.500%                     9                 1,417,065.51                     1.73
     8.501%     to     8.750%                    10                 1,664,314.96                     2.03
     8.751%     to     9.000%                    15                 1,707,875.86                     2.08
     9.001%     to     9.250%                    19                 2,998,323.65                     3.66
     9.251%     to     9.500%                    23                 3,708,597.71                     4.53
     9.501%     to     9.750%                    34                 5,577,242.06                     6.81
     9.751%     to    10.000%                    46                 6,827,293.15                     8.33
    10.001%     to    10.250%                    33                 4,572,577.60                     5.58
    10.251%     to    10.500%                    47                 5,825,273.45                     7.11
    10.501%     to    10.750%                    48                 6,219,910.11                     7.59
    10.751%     to    11.000%                    62                 7,430,151.26                     9.07
    11.001%     to    11.250%                    34                 2,965,228.83                     3.62
    11.251%     to    11.500%                    31                 3,565,463.17                     4.35
    11.501%     to    11.750%                    33                 2,776,520.31                     3.39
    11.751%     to    12.000%                    20                 1,546,989.50                     1.89
    12.001%     to    12.250%                    28                 2,339,500.89                     2.85
    12.251%     to    12.500%                    36                 2,935,623.67                     3.58
    12.501%     to    12.750%                    19                 1,867,073.08                     2.28
    12.751%     to    13.000%                    20                 1,685,067.13                     2.06
    13.001%     to    13.250%                    25                 2,019,493.12                     2.46
    13.251%     to    13.500%                    19                 1,236,635.32                     1.51
    13.501%     to    13.750%                    21                 1,434,287.55                     1.75
    13.751%     to    14.000%                    18                 1,829,725.39                     2.23
    14.001%     to    14.250%                    11                   648,791.14                     0.79
    14.251%     to    14.500%                    10                   815,258.21                     0.99
    14.501%     to    14.750%                     2                   337,267.87                     0.41
    14.751%     to    15.000%                     3                   146,515.14                     0.18
    15.001%     to    15.250%                     1                    22,250.00                     0.03
    15.251%     to    15.500%                     1                    84,892.58                     0.10
    16.001%     to    16.250%                     1                    43,745.36                     0.05
    16.251%     to    16.500%                     1                   112,743.82                     0.14%
                                      --------------------   ------------------------     --------------------------------
    TOTAL                                       718            $   81,948,589.40                   100.00%
</TABLE>

------------------------------------
(1)  The weighted average  Mortgage  Interest Rate of the Group 2 Mortgage Loans
     as of the Cut-off Date was approximately 10.728% per annum.

                                      S-34
<PAGE>
             COMBINED LOAN-TO-VALUE OF THE GROUP 2 MORTGAGE LOANS(1)
<TABLE>
<CAPTION>
                                                                                          % OF AGGREGATE PRINCIPAL
                                                                 PRINCIPAL BALANCE         BALANCE OF LOAN GROUP 2
                                           NUMBER OF             OUTSTANDING AS OF            OUTSTANDING AS OF
     COMBINED LOAN-TO-VALUE (%)          MORTGAGE LOANS          THE CUT-OFF DATE             THE CUT-OFF DATE
----------------------------------    --------------------   ------------------------     ------------------------------
<S>                                             <C>            <C>                                 <C>
     15.001     to     20.000                     2            $       98,941.77                     0.12%
     20.001     to     25.000                     2                    64,632.94                     0.08
     25.001     to     30.000                     2                   120,776.53                     0.15
     30.001     to     35.000                     1                    99,702.04                     0.12
     35.001     to     40.000                     8                   759,980.34                     0.93
     40.001     to     45.000                     4                   654,240.16                     0.80
     45.001     to     50.000                     8                   617,807.04                     0.75
     50.001     to     55.000                     9                   490,911.50                     0.60
     55.001     to     60.000                    21                 1,675,040.22                     2.04
     60.001     to     65.000                    55                 5,154,302.36                     6.29
     65.001     to     70.000                    80                 7,170,295.33                     8.75
     70.001     to     75.000                    93                10,069,136.51                    12.29
     75.001     to     80.000                   159                17,856,825.62                    21.79
     80.001     to     85.000                   131                18,838,457.51                    22.99
     85.001     to     90.000                    96                13,670,876.70                    16.68
     90.001     to     95.000                    12                 1,386,306.27                     1.69
     95.001     to    100.000                    26                 2,606,726.92                     3.18
    100.001     to    105.000                     5                   261,183.03                     0.32
    105.001     to    110.000                     1                    58,076.99                     0.07
    110.001     to    115.000                     1                    32,715.37                     0.04
    115.001     to    120.000                     2                   261,654.25                     0.32
                                      --------------------   ------------------------     ------------------------------
     TOTAL                                      718            $   81,948,589.40                   100.00%
</TABLE>

------------------------------------
(1)  The weighted average Combined  Loan-to-Value  Ratio of the Group 2 Mortgage
     Loans at origination was approximately 79.227%.

                                      S-35
<PAGE>
             GEOGRAPHIC DISTRIBUTION OF THE GROUP 2 MORTGAGE LOANS(1)
<TABLE>
<CAPTION>
                                                                                          % OF AGGREGATE PRINCIPAL
                                                                 PRINCIPAL BALANCE         BALANCE OF LOAN GROUP 2
                                           NUMBER OF             OUTSTANDING AS OF            OUTSTANDING AS OF
              LOCATION                   MORTGAGE LOANS          THE CUT-OFF DATE             THE CUT-OFF DATE
----------------------------------    --------------------   ------------------------     ------------------------------
<S>                                             <C>             <C>                                <C>
Alabama                                           2             $     155,781.88                     0.19%
Arizona                                          14                 1,400,115.17                     1.71
Arkansas                                          1                    53,128.46                     0.06
California                                      147                25,290,215.52                    30.86
Colorado                                         38                 4,506,823.48                     5.50
Connecticut                                      12                 1,295,267.62                     1.58
Delaware                                          2                   204,785.33                     0.25
District of Columbia                              1                    81,416.81                     0.10
Florida                                          33                 2,964,772.28                     3.62
Georgia                                          12                 1,422,793.08                     1.74
Hawaii                                            1                    55,104.55                     0.07
Idaho                                             4                   547,850.12                     0.67
Illinois                                         42                 4,807,311.28                     5.87
Indiana                                          15                   775,344.13                     0.95
Iowa                                              4                   173,976.00                     0.21
Kansas                                            3                   178,877.05                     0.22
Kentucky                                          6                   404,014.63                     0.49
Louisiana                                         7                   301,406.27                     0.37
Maine                                             3                   194,352.09                     0.24
Maryland                                          8                   967,503.29                     1.18
Massachusetts                                    28                 2,993,859.35                     3.65
Michigan                                         53                 4,298,608.84                     5.25
Minnesota                                        17                 1,823,503.54                     2.23
Missouri                                         12                   904,452.15                     1.10
Montana                                           3                   319,980.64                     0.39
Nebraska                                          3                   215,101.74                     0.26
Nevada                                           11                 2,089,741.04                     2.55
New Hampshire                                     3                   321,676.77                     0.39
New Jersey                                       34                 3,425,075.56                     4.18
New Mexico                                        2                   166,607.68                     0.20
New York                                         18                 3,368,429.77                     4.11
North Carolina                                   23                 1,433,283.29                     1.75
Ohio                                             37                 2,571,526.21                     3.14
Oklahoma                                          5                   348,426.38                     0.43
Oregon                                            7                   575,873.06                     0.70
Pennsylvania                                     16                 1,705,654.61                     2.08
Rhode Island                                      3                   236,218.22                     0.29
South Carolina                                    4                   278,301.93                     0.34
Tennessee                                        11                 1,229,704.13                     1.50
Texas                                            36                 3,559,580.65                     4.34
Utah                                             15                 1,827,830.98                     2.23
Virginia                                          4                   639,672.74                     0.78
Washington                                       10                 1,322,587.13                     1.61
Wisconsin                                         7                   409,860.35                     0.50
Wyoming                                           1                   102,193.60                     0.12
                                      --------------------   ------------------------     ------------------------------
TOTAL                                           718             $  81,948,589.40                   100.00%
</TABLE>

------------------------------------
(1)  The  greatest  ZIP Code  geographic  concentration  of the Group 2 Mortgage
     Loans,  by Group 2 Loan Balance as of the Cut-off Date,  was  approximately
     1.15% in the 10504 ZIP Code, located in New York.

                                      S-36
<PAGE>
              DOCUMENTATION LEVELS OF THE GROUP 2 MORTGAGE LOANS(1)
<TABLE>
<CAPTION>
                                                                                          % OF AGGREGATE PRINCIPAL
                                                                 PRINCIPAL BALANCE         BALANCE OF LOAN GROUP 2
                                           NUMBER OF             OUTSTANDING AS OF            OUTSTANDING AS OF
        DOCUMENTATION LEVEL              MORTGAGE LOANS          THE CUT-OFF DATE             THE CUT-OFF DATE
----------------------------------    --------------------   ------------------------     ------------------------------
<S>                                             <C>            <C>                                 <C>
Alternative                                      28            $    2,993,661.72                     3.65%
Full                                            486                55,907,930.85                    68.22
Limited                                          43                 5,350,946.51                     6.53
Missing                                           7                   730,648.18                     0.89
Stated                                          154                16,965,402.14                    20.70
                                      --------------------   ------------------------     ------------------------------
TOTAL                                           718            $   81,948,589.40                   100.00%
</TABLE>

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

<TABLE>
<CAPTION>
                      STATUS OF THE GROUP 2 MORTGAGE LOANS

                                                                                          % OF AGGREGATE PRINCIPAL
                                                                 PRINCIPAL BALANCE         BALANCE OF LOAN GROUP 2
                                           NUMBER OF             OUTSTANDING AS OF            OUTSTANDING AS OF
               STATUS                    MORTGAGE LOANS          THE CUT-OFF DATE             THE CUT-OFF DATE
----------------------------------    --------------------   ------------------------     ------------------------------
<S>                                           <C>              <C>                                 <C>
Current                                       675              $   77,543,761.19                    94.62%
30 Days Past Due                               18                   2,032,851.18                     2.48
Re-performing                                  25                   2,371,977.03                     2.89
                                      --------------------   ------------------------     ------------------------------
TOTAL                                         718              $   81,948,589.40                   100.00%
</TABLE>

                                      S-37
<PAGE>
                         LOAN GROUP 2 MAXIMUM LOAN RATE
<TABLE>
<CAPTION>
                                                                                          % OF AGGREGATE PRINCIPAL
                                                                 PRINCIPAL BALANCE         BALANCE OF LOAN GROUP 2
                                           NUMBER OF             OUTSTANDING AS OF            OUTSTANDING AS OF
       MAXIMUM LOAN RATE (%)             MORTGAGE LOANS          THE CUT-OFF DATE             THE CUT-OFF DATE
----------------------------------    --------------------   ------------------------     ------------------------------
<S>                                           <C>               <C>                                <C>
      9.501     to     10.000                   2               $     139,065.85                     0.17%
     10.001     to     10.500                   9                     599,588.77                     0.73
     10.501     to     11.000                   2                     189,561.54                     0.23
     11.001     to     11.500                   5                     318,703.58                     0.39
     11.501     to     12.000                   8                     911,798.04                     1.11
     12.001     to     12.500                   7                   1,164,529.50                     1.42
     12.501     to     13.000                   5                     445,074.41                     0.54
     13.001     to     13.500                   5                   1,044,552.31                     1.27
     13.501     to     14.000                   8                   1,373,396.77                     1.68
     14.001     to     14.500                  11                   2,093,602.90                     2.55
     14.501     to     15.000                  18                   2,393,636.60                     2.92
     15.001     to     15.500                  21                   3,095,477.12                     3.78
     15.501     to     16.000                  52                   6,689,703.29                     8.16
     16.001     to     16.500                  62                   8,294,377.74                    10.12
     16.501     to     17.000                 108                  14,571,913.55                    17.78
     17.001     to     17.500                 106                  11,389,754.78                    13.90
     17.501     to     18.000                 107                  11,600,041.10                    14.16
     18.001     to     18.500                  68                   5,586,698.33                     6.82
     18.501     to     19.000                  37                   3,775,038.35                     4.61
     19.001     to     19.500                  35                   2,784,508.41                     3.40
     19.501     to     20.000                  15                   1,142,699.52                     1.39
     20.001     to     20.500                  12                     824,234.50                     1.01
     20.501     to     21.000                   7                   1,137,077.52                     1.39
     21.001     to     21.500                   8                     383,554.92                     0.47
                                      --------------------   ------------------------     ------------------------------
     TOTAL                                    718               $  81,948,589.40                   100.00%
</TABLE>

                                      S-38
<PAGE>
                         LOAN GROUP 2 MINIMUM LOAN RATE
<TABLE>
<CAPTION>
                                                                                          % OF AGGREGATE PRINCIPAL
                                                                 PRINCIPAL BALANCE         BALANCE OF LOAN GROUP 2
                                           NUMBER OF             OUTSTANDING AS OF            OUTSTANDING AS OF
       MINIMUM LOAN RATE (%)             MORTGAGE LOANS          THE CUT-OFF DATE             THE CUT-OFF DATE
----------------------------------    --------------------   ------------------------     -------------------------------
<S>                                           <C>               <C>                                <C>
                     No floor                 168               $ 21,127,674.63                     25.78%
       0.01     to       0.50                   9                    599,588.77                      0.73
       0.51     to       1.00                   3                    268,975.65                      0.33
       1.01     to       1.50                   4                    265,686.86                      0.32
       1.51     to       2.00                   4                    365,506.00                      0.45
       2.01     to       2.50                   2                    199,650.01                      0.24
       2.51     to       3.00                   2                    116,052.58                      0.14
       3.01     to       3.50                   1                     32,715.37                      0.04
       7.01     to       7.50                   3                    772,563.39                      0.94
       7.51     to       8.00                   1                     92,591.39                      0.11
       8.01     to       8.50                  12                  2,193,076.42                      2.68
       8.51     to       9.00                  24                  3,278,978.96                      4.00
       9.01     to       9.50                  31                  4,959,156.00                      6.05
       9.51     to      10.00                  70                  9,570,265.48                     11.68
      10.01     to      10.50                  82                  9,791,300.36                     11.95
      10.51     to      11.00                 100                 11,644,769.17                     14.21
      11.01     to      11.50                  63                  5,607,879.74                      6.84
      11.51     to      12.00                  47                  3,636,601.52                      4.44
      12.01     to      12.50                  42                  3,462,498.18                      4.23
      12.51     to      13.00                  19                  1,382,964.57                      1.69
      13.01     to      13.50                  17                  1,268,857.64                      1.55
      13.51     to      14.00                   6                    618,323.46                      0.75
      14.01     to      14.50                   7                    650,555.64                      0.79
      14.51     to      15.00                   1                     42,357.61                      0.05
                                      --------------------   ------------------------     -------------------------------
      TOTAL                                   718               $ 81,948,589.40                    100.00%
</TABLE>

                                      S-39
<PAGE>
                            LOAN GROUP 2 GROSS MARGIN

<TABLE>
<CAPTION>
                                                                                          % OF AGGREGATE PRINCIPAL
                                                                 PRINCIPAL BALANCE         BALANCE OF LOAN GROUP 2
                                           NUMBER OF             OUTSTANDING AS OF            OUTSTANDING AS OF
          GROSS MARGIN (%)               MORTGAGE LOANS          THE CUT-OFF DATE             THE CUT-OFF DATE
----------------------------------    --------------------   ------------------------     ------------------------------
<S>                                             <C>             <C>                                <C>
      1.001     to      2.000                    16             $   1,043,910.91                     1.27%
      2.001     to      3.000                    33                 4,890,415.30                     5.97
      3.001     to      4.000                    10                   844,912.19                     1.03
      4.001     to      5.000                    34                 3,699,088.33                     4.51
      5.001     to      6.000                   159                20,795,993.63                    25.38
      6.001     to      7.000                   392                44,808,633.79                    54.68
      7.001     to      8.000                    54                 4,526,929.41                     5.52
      8.001     to      9.000                    13                   858,308.64                     1.05
      9.001     to     10.000                     7                   480,397.20                     0.59
                                      --------------------   ------------------------     ------------------------------
      TOTAL                                     718             $  81,948,589.40                   100.00%
</TABLE>
                          LOAN GROUP 2 INITIAL RATE CAP
<TABLE>
<CAPTION>
                                                                                          % OF AGGREGATE PRINCIPAL
                                                                 PRINCIPAL BALANCE         BALANCE OF LOAN GROUP 2
                                           NUMBER OF             OUTSTANDING AS OF            OUTSTANDING AS OF
        INITIAL RATE CAP (%)             MORTGAGE LOANS          THE CUT-OFF DATE             THE CUT-OFF DATE
----------------------------------    --------------------   ------------------------     ------------------------------
<S>                                              <C>            <C>                                <C>
None                                               3            $     224,252.60                     0.27%
1.0000                                           208               22,771,907.67                    27.79
1.4000                                             1                   80,567.97                     0.10
1.5000                                           318               40,256,340.92                    49.12
2.0000                                            27                3,017,477.76                     3.68
3.0000                                           160               15,154,476.94                    18.49
6.0000                                             1                  443,565.54                     0.54
                                      --------------------   ------------------------     ------------------------------
TOTAL                                            718            $  81,948,589.40                   100.00%
</TABLE>
                         LOAN GROUP 2 PERIODIC RATE CAP
<TABLE>
<CAPTION>
                                                                                          % OF AGGREGATE PRINCIPAL
                                                                 PRINCIPAL BALANCE         BALANCE OF LOAN GROUP 2
                                           NUMBER OF             OUTSTANDING AS OF            OUTSTANDING AS OF
       PERIODIC RATE CAP (%)             MORTGAGE LOANS          THE CUT-OFF DATE             THE CUT-OFF DATE
----------------------------------    --------------------   ------------------------     ------------------------------
<S>                                              <C>            <C>                                <C>
None                                               1            $      99,839.09                     0.12%
1.000                                            353               36,240,404.64                    44.22
1.500                                            337               40,870,811.15                    49.87
2.000                                             27                4,737,534.52                     5.78
                                      --------------------   ------------------------     ------------------------------
TOTAL                                            718            $  81,948,589.40                   100.00%
</TABLE>

THE INDEX

         With respect to approximately 91.87% of the Group 2 Mortgage Loans, the
Index is the  average of  interbank  offered  rates for  six-month  U.S.  dollar
deposits in the London  market  based on  quotations  of major  banks,  and most
recently  available  as of a day  specified  in the related note as published by
Fannie Mae ("SIX MONTH LIBOR"); with respect to approximately 7.06% of the Group
2  Mortgage  Loans,  the Index is the  weekly  average  yield on  United  States
Treasury  securities adjusted to a constant maturity of one year as published by
the Federal

                                      S-40
<PAGE>

Reserve Board in Statistical Release H.15(519) and most recently available as of
a day  specified  in the  related  note ("One Year  CMT");  and with  respect to
approximately  1.07% of the Group 2  Mortgage  Loans,  the Index is a variety of
indices,  none of which comprise more than 0.31% of the Group 2 Mortgage  Loans.
Listed below are some historical  values for the months  indicated of two of the
indices.

                                 SIX MONTH LIBOR
<TABLE>
<CAPTION>
                                                                     YEAR
                                  ----------------------------------------------------------------------------
MONTH                                2000      1999       1998       1997       1996       1995       1994
-----------                       ---------- --------- --------- ----------- ---------- ----------------------
<S>                                  <C>       <C>        <C>        <C>        <C>        <C>        <C>
January                              6.29%     4.97%      5.63%      5.69%      5.27%      6.69%      3.38%
February                             6.33%     5.13%      5.70%      5.69%      5.30%      6.44%      4.00%
March                                6.53%     5.06%      5.75%      5.94%      5.50%      6.50%      4.25%
April                                6.73%     5.04%      5.81%      6.00%      5.56%      6.38%      4.69%
May                                  7.11%     5.25%      5.75%      6.00%      5.63%      6.00%      5.00%
June                                 7.00%     5.65%      5.78%      5.91%      5.79%      6.00%      5.25%
July                                 6.89%     5.71%      5.75%      5.80%      5.88%      5.88%      5.31%
August                               6.83%     5.92%      5.59%      5.84%      5.77%      5.91%      5.31%
September                            6.76%     5.96%      5.25%      5.84%      5.73%      5.95%      5.75%
October                              6.72%     6.12%      4.98%      5.79%      5.57%      5.88%      5.94%
November                             6.64%     6.06%      5.15%      5.91%      5.54%      5.69%      6.56%
December                                       6.13%      5.07%      5.84%      5.60%      5.51%      7.00%
</TABLE>
                                  ONE YEAR CMT
<TABLE>
<CAPTION>
                                                                    YEAR
                                  ----------------------------------------------------------------------------
MONTH                              2000       1999       1998       1997       1996       1995       1994
-----------                       ---------- --------- --------- ----------- ---------- ----------------------
<S>                                <C>        <C>        <C>        <C>        <C>        <C>        <C>
January                            6.12%      4.51%      5.24%      5.61%      5.09%      7.05%      3.54%
February                           6.22%      4.70%      5.31%      5.53%      4.94%      6.70%      3.87%
March                              6.22%      4.78%      5.39%      5.80%      5.34%      6.43%      4.32%
April                              6.15%      4.69%      5.38%      5.99%      5.54%      6.27%      4.82%
May                                6.33%      4.85%      5.44%      5.87%      5.64%      6.00%      5.31%
June                               6.17%      5.10%      5.41%      5.69%      5.81%      5.64%      5.27%
July                               6.08%      5.03%      5.36%      5.54%      5.85%      5.59%      5.48%
August                             6.18%      5.20%      5.21%      5.56%      5.67%      5.75%      5.56%
September                          6.13%      5.25%      4.71%      5.52%      5.83%      5.62%      5.76%
October                            6.01%      5.43%      4.12%      5.46%      5.55%      5.59%      6.11%
November                           6.09%      5.55%      4.53%      5.46%      5.42%      5.43%      6.54%
December                                      5.84%      4.52%      5.53%      5.47%      5.31%      7.14%
</TABLE>

         If any Index  becomes  unpublished  or is  otherwise  unavailable,  the
Servicer  will  select  an  alternative  index  which is based  upon  comparable
information.

FHA MORTGAGE LOANS AND VA MORTGAGE LOANS

         Approximately  56.93% of the Sub-group 1A Mortgage Loans are subject to
FHA insurance as described herein (the "FHA MORTGAGE  LOANS") and  approximately
12.16% of the  Sub-group  1A  Mortgage  Loans are  subject to a VA  guaranty  as
described  herein  (the  "VA  MORTGAGE  LOANS").  Approximately  28.88%  of  the
Sub-group 1A Mortgage Loans are Mortgage Loans which were  originated  using FHA
documents but, for varying  reasons,  are not subject to FHA insurance (the "FHA
UNINSURED  MORTGAGE  LOANS").  Approximately  2.02% of the  Subgroup 1A Mortgage
Loans are  Mortgage  Loans which were  originated  using VA  documents  but, for
varying reasons, are not

                                      S-41
<PAGE>
subject to a VA guaranty (the "VA  NON-GUARANTEED  MORTGAGE LOANS").  The Seller
acquired the FHA Uninsured  Mortgage  Loans and the VA  Non-guaranteed  Mortgage
Loans without any FHA insurance or a VA guaranty in effect.  Approximately 1.73%
of the Group 2 Mortgage Loans are FHA Mortgage  Loans or are VA Mortgage  Loans.
Approximately  0.48% of the Group 2 Mortgage  Loans are FHA  Uninsured  Mortgage
Loans or are VA  Non-guaranteed  Mortgage  Loans.  All FHA Mortgage Loans and VA
Mortgage Loans must conform to HUD or VA origination guidelines, as the case may
be, at the time of  origination.  The FHA Mortgage  Loans will be insured by the
Federal Housing  Administration  (the "FHA") of the United States  Department of
Housing and Urban  Development  ("HUD")as  authorized under the National Housing
Act of 1934,  as amended (the  "NATIONAL  HOUSING  ACT"),  and the United States
Housing Act of 1937,  as amended  (the  "UNITED  STATES  HOUSING  ACT").  No FHA
Mortgage Loan may have an interest rate or original  principal  amount exceeding
the applicable FHA limits at the time of origination of such FHA Mortgage Loan.

         The VA Mortgage Loans will be partially guaranteed by The United States
Department of Veterans  Affairs (the "VA") under the  Servicemen's  Readjustment
Act of 1944, as amended. The Servicemen's  Readjustment Act of 1944, as amended,
permits a veteran (or in certain  instances the spouse of a veteran) to obtain a
mortgage loan guaranty by the VA covering mortgage  financing of the purchase of
a one- to four-family  dwelling unit at interest rates  permitted by the VA. The
program has a current mortgage loan limit of $203,000,  requires no down payment
from the purchaser  and permits the guarantee of mortgage  loans of generally up
to 30 years'  duration.  However,  no VA  Mortgage  Loan  will have an  original
principal amount greater than five times the amount of the related guarantee.

         The Servicer collects insurance premiums for the FHA Mortgage Loans and
pays  them to the  FHA.  The  regulations  governing  FHA-insured  single-family
mortgage  insurance  programs  generally  provide  that  insurance  benefits are
payable upon foreclosure (or other  acquisition of possession) and conveyance of
the mortgaged  premises to HUD.  With respect to a defaulted FHA Mortgage  Loan,
the Servicer may be limited in its ability to initiate foreclosure  proceedings.
Historically,  pursuant to an assignment program (the "ASSIGNMENT PROGRAM"), HUD
in certain  circumstances  offered qualified  mortgagors who had defaulted on an
FHA insured  mortgage loan an opportunity to avoid  foreclosure and retain their
homes. Under the Assignment Program, the FHA serviced FHA insured mortgage loans
that had  defaulted  and been  assigned to HUD under the  Assignment  Program In
addition,  HUD gave  forbearance  for a period  of no  longer  than 36 months to
mortgagors who had demonstrated a temporary  inability to make full payments due
to circumstances beyond the mortgagor's control such as a reduction in income or
increase in expenses.  The  Assignment  Program was terminated and replaced with
mandatory  loss  mitigation  procedures  in  April  1996  whereby  servicers  of
defaulted FHA-insured mortgage loans must choose from a variety of tools to cure
a default prior to filing an FHA insurance claim.

         HUD has the option,  in most cases, to pay insurance  claims in cash or
in debentures issued by HUD. Presently,  claims for most programs are being paid
in cash and, for the most part,  claims have not been paid in  debentures  since
1965.  HUD  debentures  issued in  satisfaction  of FHA  insurance  claims  bear
interest at the applicable HUD debenture  interest rate and mature 20 years from
the date of issue.

         The amount of insurance benefits the FHA generally pays is equal to the
entire unpaid principal  amount of the defaulted FHA Mortgage Loan,  adjusted to
reimburse  the Servicer of that FHA Mortgage Loan for certain costs and expenses
and to deduct  certain  amounts the Servicer  receives or retains after default.
When  entitlement  to  insurance  benefits  results from  foreclosure  (or other
acquisition  of  possession)  and  conveyance  to HUD, the Servicer is generally
compensated for no more than two-thirds of its foreclosure  costs and attorneys'
fees (which fees are evaluated  based upon HUD  guidelines),  and is compensated
for accrued  and unpaid  mortgage  interest  for a limited  period  prior to the
institution of foreclosure or other acquisition in general only to the extent it
was allowed  pursuant to a forbearance plan approved by HUD, and the Servicer is
otherwise  in  material  compliance  with  FHA  regulations.  Provided  that the
Servicer is in material  compliance  with FHA  regulations,  the  Servicer  will
generally be entitled to the debenture interest which would have been earned, as
of the date  the  cash  payment  is  received,  had the  benefits  been  paid in
debentures.  Except where unpaid mortgage interest is recoverable pursuant to an
approved special  forbearance plan, such debenture interest is generally payable
from a date 60 days after the mortgagor's first  uncorrected  failure to perform
any obligation or make any payment due under the mortgage loan, which results in
no recovery of interest accrued during the first two months of delinquency.


                                      S-42
<PAGE>

         Under certain  circumstances,  as set forth in the regulations,  HUD is
authorized  to request or require the Servicer to pursue a  deficiency  judgment
against any defaulting mortgagor. In this regard, HUD may request or require the
Servicer  (as the case may be under  the  regulations)  to  pursue a  deficiency
judgment  in  connection  with the  foreclosure.  Under  neither  case would the
Servicer be responsible for collecting on the judgment.  Further,  in all cases,
HUD may reimburse the Servicer for all additional costs of seeking the judgment.

         As of the date hereof,  the maximum  guaranty that may be issued by the
VA under a VA  Mortgage  Loan are  generally  (a) as to loans  with an  original
principal  amount of $45,000 or less,  50% of such loan, (b) as to loans with an
original  principal  amount of greater than $45,000,  but not more than $56,250,
$22,500; (c) as to loans with an original principal amount of more than $56,250,
but not more than $144,000, the lesser of $36,000 or 40% of the loan, and (d) as
to loans  with an  original  principal  amount  of more  than  $144,000  (for an
owner-occupied,  single family home or condominium  unit), the lesser of $50,750
or 25% of the loan.  The  liability on the guaranty is reduced or increased  pro
rata with any  reduction  or increase in the amount of  indebtedness,  but in no
event will the amount payable on the guaranty  exceed the amount of the original
guaranty.  The VA may, at its option and without  regard to the  guaranty,  make
full payment to a mortgage holder of unsatisfied indebtedness on a mortgage upon
its assignment to the VA.

         With respect to a defaulted VA Mortgage  Loan,  the Servicer is, absent
exceptional  circumstances,  authorized  to announce its  intention to foreclose
only when the default has continued for three months.  However,  notwithstanding
the foregoing,  the regulations require the Servicer to take immediate action if
it determines  that the debtor has abandoned the property to be foreclosed  upon
or that the  property  has been or may be subject to  extraordinary  waste or if
there  exist  conditions  justifying  the  appointment  of a  receiver  for  the
property.  Generally, a claim for the guaranty is submitted after liquidation of
the  mortgaged   property.   Upon  default  and  subsequent   termination  of  a
VA-guaranteed loan by a servicer, the VA makes a determination, using a formula,
whether it will reduce its maximum  claim  liability by acquiring  and reselling
the property or by paying the claim on its guaranty without such acquisition. If
the VA  determines  it will acquire the  property,  it will  establish a maximum
price,  known  as the  specified  amount,  which  the  servicer  may  bid at the
foreclosure  sale in order for the servicer to subsequently  convey the property
to the VA. If the servicer  purchases  the property at the sale for no more than
such  specified  amount,  it may convey the property to the VA in return for the
payment of such amount.  The VA also pays, up to the maximum  amount of the loan
guaranty,  the claim for the difference  between the price paid for the property
and any balance  remaining on the loan.  If,  however,  the VA  determines  that
acquiring and disposing of the property  would  increase  rather than reduce the
government's  loss,  it will not establish a maximum bid price for the holder to
bid at the foreclosure  sale (thus, a "no-bid"),  but rather will solely pay the
guaranty  claim up to the maximum  amount of the guaranty,  once the loss on the
loan has been established. In the event of a no-bid, the servicer must foreclose
on the  defaulted  VA  Mortgage  Loan and thus a loss  may be  incurred  on such
mortgage  loan in an  amount  equal  to the  difference  between  (a) the  total
indebtedness and (b) the sum of (i) the guaranteed  amount and (ii) the proceeds
of any foreclosure.

         The amount  payable under the guaranty will be the percentage of the VA
Mortgage Loan originally  guaranteed applied to the indebtedness  outstanding as
of the applicable date of computation specified in the VA regulations.  Payments
under the  guaranty  will be applied to the  unpaid  principal  amount of the VA
Mortgage Loan, interest accrued on the unpaid balance thereof to the appropriate
date of computation and limited expenses of the mortgagee, but in each case only
to the extent that such amounts have not been recovered  through  liquidation of
the mortgaged  property.  The amount  payable under the guaranty may in no event
exceed the amount of the original guaranty.

TERMS OF THE MORTGAGE LOANS

         The Mortgage  Loans  accrue  interest on a simple  interest  basis (the
"SIMPLE  INTEREST  MORTGAGE LOANS") or a  self-amortizing  basis (the "ACTUARIAL
MORTGAGE LOANS").  Approximately  1.34% of the Mortgage Loans are expected to be
Simple Interest Mortgage Loans, and  approximately  98.66% of the Mortgage Loans
are expected to be Actuarial Mortgage Loans, in each case as a percentage of the
Cut-off Date Principal Balance.

         For Simple Interest Mortgage Loans, the Mortgage Loan is amortized over
a series of equal monthly payments.  Each monthly interest payment is calculated
by  multiplying  the  outstanding  Principal  Balance  of the loan by the stated
interest rate. Such product is then  multiplied by a fraction,  the numerator of
which is the number of

                                      S-43
<PAGE>

days  elapsed  since  the  preceding  payment  of  interest  was  made  and  the
denominator  of which is either 365 or 360,  depending on applicable  state law.
Payments  received  on a Simple  Interest  Mortgage  Loan are  applied  first to
interest accrued to the date payment is received and second to reduce the unpaid
Principal  Balance of the Mortgage  Loan.  Accordingly,  if a mortgagor  makes a
payment on the Mortgage Loan less than 30 days after the previous  payment,  the
interest  collected for the period since the preceding  payment was made will be
less than 30 days'  interest,  and the amount of principal  repaid in such month
will be correspondingly greater.  Conversely,  if a mortgagor makes a payment on
the  Mortgage  Loan more than 30 days after the previous  payment,  the interest
collected  for the period since the  preceding  payment was made will be greater
than 30 days' interest,  and the amount of principal repaid in the month will be
correspondingly  reduced. As a result, based on the payment characteristics of a
particular  mortgagor,  the  principal  due on the  final  due  date of a Simple
Interest Mortgage Loan may vary from the principal payment that would be made if
payments for such Mortgage Loan were always made on their due dates.

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

         If a  mortgagor  pays more than one  installment  on a Simple  Interest
Mortgage Loan at a time,  the regular  installment  will be treated as described
above. However, the entire amount of the additional  installment will be treated
as a receipt of one or more regular principal payments and applied to reduce the
Principal Balance of the related Mortgage Loan. Although such mortgagor will not
be required to make the next  monthly  installment,  interest  will  continue to
accrue on the  Principal  Balance  of such  Mortgage  Loan,  as  reduced  by the
application of the early installment.  As a result, when such mortgagor pays the
next required  installment on a Simple Interest  Mortgage Loan, such payment may
be insufficient to cover the interest that has accrued since the last payment by
the mortgagor.  Notwithstanding such insufficiency,  such Mortgage Loan would be
considered  to be  current.  This  situation  would  continue  until the monthly
installments  are once again  sufficient  to cover all accrued  interest  and to
reduce the Principal  Balance of such Mortgage Loan.  Depending on the Principal
Balance  and  interest  rate of the related  Mortgage  Loan and on the number of
installments  paid  early,  there may be extended  periods of time during  which
Simple Interest Mortgage Loans in respect of which such additional  installments
have been made are not amortizing and are considered current.

PRIMARY MORTGAGE INSURANCE

         Approximately  31.27% of the Group 1 Mortgage  Loans and  approximately
51.12% of the Group 2  Mortgage  Loans (in each  case,  by  aggregate  Principal
Balance as of the  Cut-off  Date) are  covered by a primary  mortgage  insurance
policy.

         Each such Mortgage Loan has an original  loan-to-value  ratio in excess
of 60%. However, the related primary mortgage insurance policy insures only that
portion  of the  Mortgage  Loan in excess  of 60% of the value of such  Mortgage
Loan, as calculated and more fully  described in the policy,  a copy of which is
available from the Servicer upon request.  None of the Mortgage Loans covered by
a primary mortgage insurance policy is an FHA or VA Mortgage Loan.

                                   THE SELLER

         Credit-Based  Asset  Servicing  and  Securitization  LLC is a  Delaware
limited  liability company with its principal place of business in New York, New
York. The information set forth in the following paragraphs has been provided by
the  Seller  and   neither  the   Depositor   nor  any  other  party  makes  any
representation as to the accuracy or completeness of such information.

         The  Seller  was  established  in July  1996 as a venture  of  Mortgage
Guaranty Insurance Corporation ("MGIC"),  Enhance Financial Services Group, Inc.
("EFSG") and certain members of management of the Seller.  Each of MGIC and EFSG
has approximately a 46% interest in the Seller with the management of the Seller
owning

                                      S-44
<PAGE>

the  remainder.  EFSG and MGIC are  publicly  traded  companies  which file such
periodic reports with the Securities and Exchange  Commission (the "COMMISSION")
as are  required by the  Securities  Exchange Act of 1934,  as amended,  and the
rules and regulations of the Commission thereunder. Radian Group Inc. ("Radian")
and EFSG  announced on November 14, 2000 that they had entered into a definitive
agreement  pursuant to which Radian would  acquire  EFSG,  including  EFSG's 46%
interest in the Seller. The transaction, which is expected to close in the first
quarter of 2001,  is subject to  various  regulatory  approvals,  as well as the
approval of Radian and EFSG stockholders and certain conditions.

         On September  30, 2000,  the Seller had  approximately  $955 million in
assets, approximately $716 million in liabilities and approximately $239 million
in equity.

         The  Seller's  principal  business  is the  purchasing  of  performing,
sub-performing  and  non-performing  residential  mortgage  loans from banks and
other financial  institutions and individuals and  mortgage-related  securities,
including  non-investment  grade  subordinated  securities,  for  investment and
securitization.  Substantially  all of the  mortgage  loans the Seller  owns are
serviced by its  wholly-owned  subsidiary,  Litton Loan Servicing LP. The Seller
does not originate mortgages. The Seller is a HUD-approved investing mortgagee.

                             UNDERWRITING STANDARDS

         The following is a description  of the  underwriting  standards used by
the Seller in connection with its acquisition of the Mortgage Loans.

         Each Mortgage Loan included in the Trust Fund has satisfied the credit,
appraisal and underwriting  guidelines the Seller established that are described
below.  To  determine  satisfaction  of such  guidelines,  the  Seller or a loan
reviewer  in  general  reviewed  the  files  related  to the  Mortgage  Loans in
connection with the acquisition of the Mortgage Loans by the Seller. These files
may include the documentation pursuant to which the mortgage loan was originally
underwritten,  as well as the mortgagor's  payment history on the mortgage loan.
The Seller's  underwriting  guidelines when  re-underwriting  mortgage loans are
intended to evaluate the  mortgagor's  credit  standing,  repayment  ability and
willingness  to repay debt,  as well as the value and adequacy of the  mortgaged
property as collateral.  In general,  to establish the adequacy of the mortgaged
property as  collateral,  the Seller will obtain a current  appraisal,  broker's
price opinion, and/or drive-by or desk review of such property,  prepared within
six months of the Seller's  purchase.  A mortgagor's  ability and willingness to
repay  debts  (including  the  Mortgage  Loan)  in  a  timely  fashion  must  be
demonstrated by the quality,  quantity and durability of income history, history
of debt  management,  history  of debt  repayment,  and net worth  accumulation.
Accordingly, the Seller also obtains and reviews a current credit report for the
mortgagor.

         The Seller  purchases  mortgage loans that were originated  pursuant to
one of the following documentation programs:

         Full Documentation.  Mortgage loans originally  underwritten with "FULL
DOCUMENTATION"  include a detailed  application  designed  to provide  pertinent
credit  information.  As part of the  description of the  mortgagor's  financial
condition,  the  mortgagor  was  required  to fill  out a  detailed  application
designed to provide pertinent credit information.  As part of the description of
the mortgagor's  financial  condition,  the mortgagor  provided a balance sheet,
current  as of the  origination  of the  mortgage  loan,  describing  assets and
liabilities  and a statement of income and expenses,  as well as authorizing the
originator to obtain a credit report which  summarizes  the  mortgagor's  credit
history  with local  merchants  and  lenders  and any record of  bankruptcy.  In
addition, an employment  verification was obtained wherein the employer reported
the length of employment with that  organization,  the mortgagor's  salary as of
the mortgage loan's origination,  and an indication as to whether it is expected
that the  mortgagor  will  continue such  employment  after the mortgage  loan's
origination.  If a mortgagor was  self-employed  when such  mortgagor's loan was
originated, the mortgagor submitted copies of signed tax returns. The originator
was also provided with deposit verification at all financial  institutions where
the mortgagor had demand or savings accounts.

         In   determining   the  adequacy  of  the  property  as  collateral  at
origination,  an independent  appraisal was made of each property considered for
financing. The appraiser inspected the property and verified that it was in good
condition and that  construction,  if new, had been completed at the time of the
loan's origination. Such appraisal was

                                      S-45
<PAGE>

based on the appraiser's  judgment of values,  giving appropriate weight to both
the then  market  value  of  comparable  homes  and the  cost of  replacing  the
property.

         Other Levels of  Documentation.  Other  mortgage  loans  purchased  and
re-underwritten  by  the  Seller  were  originally   underwritten   pursuant  to
alternative   documentation   programs  that  require  less   documentation  and
verification than do traditional "FULL  DOCUMENTATION"  programs,  including "NO
DOCUMENTATION," "LIMITED DOCUMENTATION" and "ALTERNATIVE DOCUMENTATION" programs
for certain qualifying mortgage loans. Under a "NO DOCUMENTATION"  program,  the
originator does not undertake  verification  of a mortgagor's  income or assets.
Under a "LIMITED  DOCUMENTATION"  program,  certain  underwriting  documentation
concerning   income  and  employment   verification   is  waived.   "ALTERNATIVE
DOCUMENTATION"  programs  allow a mortgagor to provide W-2 forms  instead of tax
returns, permits bank statements in lieu of verification of deposits and permits
alternative  methods of employment  verification.  Under "STATED  DOCUMENTATION"
programs,  a  mortgagor's  income is deemed  to be that  stated on the  mortgage
application  and is not  independently  verified  by the  originator.  These are
underwriting  programs  designed  to  streamline  the  underwriting  process  by
eliminating the requirement for income verification.  Depending on the facts and
circumstances of a particular case, the originator of the mortgage loan may have
accepted other mortgage loans based on limited documentation that eliminated the
need for either income verification and/or asset verification. The objective use
of limited  documentation is to shift the emphasis of the  underwriting  process
from the credit  standing  of the  mortgagor  to the value and  adequacy  of the
mortgaged property as collateral.

         Owner-Financed   Mortgage  Loans.  The  Owner-financed  Mortgage  Loans
comprise  approximately  11.87%  of the Group 1  Mortgage  Loans and none of the
Group 2 Mortgage Loans (in each case, by Cut-off Date Principal Balance).

         The Seller routinely  purchases mortgage loans which are owner-financed
mortgage loans ("OWNER FINANCED MORTGAGE LOANS").  Owner-financed Mortgage Loans
are originated by the individual  sellers of the related mortgaged  property who
generally are  inexperienced in matters  pertaining to mortgage  banking.  These
mortgage  loans were  originated  with less  stringent  standards than the other
mortgage  loans  the  Seller  purchases   typically.   The  mortgagor  under  an
owner-financed  mortgage  loan  generally  does not  complete  a  mortgage  loan
application and the seller of the related property generally does not verify the
income or employment of the related  mortgagor.  In connection with the Seller's
acquisition of an Owner-financed Mortgage Loan, the Seller obtained and reviewed
the credit history and payment history of the mortgagor. In deciding to purchase
Owner-financed Mortgage Loans, the Seller generally places considerable emphasis
on the value of the  mortgaged  property.  The Seller,  in  connection  with its
underwriting of an  Owner-financed  Mortgage Loan,  calculates the loan-to-value
ratio of the mortgage loan at the time of acquisition for underwriting  purposes
to  determine  the  mortgagor's  equity in the  related  mortgaged  property.  A
drive-by appraisal of the market value of each mortgaged property relating to an
Owner-financed  Mortgage Loan generally was obtained within 90 days prior to the
Seller's  purchase of such mortgage loan.  However,  in certain  instances,  the
Seller may have  utilized a previous  appraisal if it was  completed  within one
year prior to the  Seller's  purchase,  in which case the Seller will  generally
require the appraiser to recertify the value in such  appraisal.  The Seller may
have acquired an Owner-financed Mortgage Loan based upon a statistical valuation
provided  by  independent   data   providers  of  the  mortgaged   property  and
subsequently  obtained a drive-by  appraisal,  generally  within three months of
acquisition.

         For a  discussion  of  the  certain  risks  related  to  Owner-financed
Mortgage Loans that a Certificateholder  should consider prior to purchase,  see
"Risk Factors--There are risks related to owner-financed mortgage loans" in this
prospectus supplement.

                                  THE SERVICER

         Litton Loan  Servicing  LP provided  the  information  set forth in the
following  paragraphs.  None of the  Depositor,  the Seller,  the  Trustee,  the
Underwriters  or any of their  respective  affiliates have made or will make any
representation as to the accuracy or completeness of such information.

         Litton  Loan  Servicing  LP  (the   "Servicer"),   a  Delaware  limited
partnership  and a  wholly-owned  subsidiary  of  the  Seller,  will  act as the
servicer of the Mortgage Loans pursuant to the Pooling and Servicing  Agreement.
Litton Loan  Servicing LP was formed in December  1996,  with all of the general
and limited partnership interests owned by

                                     S-46
<PAGE>

EFSG,  MGIC and C-BASS  Holding  LLC. On October 1, 1998 Litton Loan  Servicing,
Inc. was a wholly-owned  subsidiary of EFSG and  transferred its business to the
Servicer.  From and after October 1, 1998, the Servicer has been  conducting all
activities  formerly  conducted  by Litton Loan  Servicing,  Inc.  The  Servicer
currently employs approximately 226 individuals. The main office of the Servicer
is located at 5373 W. Alabama, Houston, Texas 77056. The Servicer is currently a
FNMA and FHLMC  approved  servicer  and an  approved  FHA and VA  lender  with a
servicing  portfolio in excess of $5.15  billion.  The Servicer  specializes  in
servicing  sub-performing  mortgage  loans and entering  into  workouts with the
related mortgagors.  Recent transactions for which the Servicer acts as servicer
include C-BASS ABS, LLC 1998-1,  Merrill Lynch Mortgage  Investors,  Inc. Series
1998-FF2,  Series  1998-FF3,  Series 1998-GN3,  Series 1999-H1,  Series 1999-H2,
Series 1999-CB1,  Series  1999-CB2,  Series  1999-CB4,  Series 1999-NC1,  Series
2000-FF1,  Series  2000-CB1,  New  Century  Mortgage  Securities,  Inc.,  Series
1999-NCC,  Financial Asset  Securities  Corp.,  Series 1998-3,  Series 1999-CB5,
Series 2000-1, Asset Backed Funding Corporation, Series 1999-1, Series 2000-CB2,
Prudential   Securities  Secured  Financing   Corporation  Series  2000-CB3  and
PaineWebber Mortgage Acceptance Corporation IV, Series 2000HE-1.

         Fitch  assigned  the  Servicer its RSS1  residential  special  servicer
rating on November 16, 1999.  The rating is based on the  Servicer's  ability to
manage and liquidate  nonperforming  residential  mortgage loans and real estate
owned assets. This RSS1 rating is the highest special servicer rating attainable
from Fitch which  reflects  the  Servicer's  sophisticated  proprietary  default
management technology, the financial strength of its well-capitalized parent and
its highly experienced management and staff.

         Fitch  assigned  the  Servicer  its RPS2  primary  servicer  rating for
sub-prime and high loan-to-value ratio product. The RPS2 rating is currently the
highest subprime primary servicer rating  attainable from Fitch for any subprime
servicer,  which is based on the strength of the Servicer's loan  administration
processes  including new loan set-up  procedures  and related  technology,  loan
accounting/cash  management  and  loan  reporting.  The  RPS2  rating  for  high
loan-to-value ratio product is based on the Servicer's  intensive focus on early
collection and loss mitigation.

         In addition,  Fitch has also assigned the Servicer its Special Servicer
Designation TM for residential mortgages.

         Delinquency and Foreclosure Experience.  The following table sets forth
the delinquency  and  foreclosure  experience of the mortgage loans the Servicer
serviced as of the dates indicated.  The Servicer's  portfolio of mortgage loans
may differ  significantly  from the Mortgage  Loans in terms of interest  rates,
principal  balances,  geographic  distribution,  types of  properties  and other
possibly  relevant   characteristics.   There  can  be  no  assurance,   and  no
representation  is made, that the  delinquency  and foreclosure  experience with
respect to the  Mortgage  Loans will be similar to that  reflected  in the table
below,  nor is any  representation  made as to the rate at which  losses  may be
experienced on liquidation of defaulted  Mortgage Loans. The actual  delinquency
experience on the Mortgage Loans will depend, among other things, upon the value
of the real estate  securing such Mortgage  Loans and the ability of the related
mortgagor  to make  required  payments.  It should be noted that the  Servicer's
business emphasizes to a certain degree the acquisition of servicing rights with
respect to non-performing and subperforming  mortgage loans and the Servicer has
been an active  participant in the market for such servicing  rights since 1997.
The  acquisition of such servicing  rights may have affected the delinquency and
foreclosure experience of the Servicer.

                                      S-47
<PAGE>
                                                        DELINQUENCY 1

<TABLE>
<CAPTION>
                                   AS OF SEPTEMBER 30, 2000       AS OF DECEMBER 31, 1999           AS OF DECEMBER 31, 1998
                              -------------------------------  ------------------------------   ---------------------------------
                                                      % BY                            % BY                              % BY
                              NO. OF    PRINCIPAL    PRINCIPAL NO. OF    PRINCIPAL    PRINCIPAL NO. OF    PRINCIPAL     PRINCIPAL
                              LOANS     BALANCE (2)  BALANCE   LOANS     BALANCE (2)  BALANCE   LOANS     BALANCE (2)   BALANCE
                              ------  --------------  -------  ------   ------------- --------- ------  --------------- ---------
<S>                           <C>     <C>             <C>       <C>     <C>            <C>       <C>     <C>             <C>
Current Loans                 48,699  $3,371,172,566    67.5%   37,105  $2,580,776,677  69.98%   39,063  $2,489,678,138   78.01%
Period of Delinquency(4)
30 Days                        7,146    $502,100,981    10.1%    4,638    $323,122,291   8.76%    3,689    $233,734,152    7.32%
60-89 Days                     2,723    $196,753,561     3.9%    1,886    $133,339,006   3.62%    1,497     $87,944,512    2.76%

90 Days or More                3,030    $179,919,121     3.6%    2,056    $127,745,979   3.46%    2,578    $121,504,523    3.81%
                              ------  --------------  -------   ------  -------------- -------   ------  --------------  -------

TOTAL DELINQUENCY             12,899    $878,773,663    17.6%    8,580    $584,207,276  15.84%    7,764    $443,183,187   13.89%
                              ======  ==============  =======   ======  ============== =======   ======  ==============  =======
Foreclosures/Bankruptcy(4)     7,883    $613,260,143    12.3%    5,503    $433,109,387  11.74%    2,780    $197,668,255    6.19%
Real Estate Owned              1,938    $128,836,135     2.6%    1,264     $89,691,707   2.43%    1,009     $60,867,154    1.91%
                              ------  --------------  -------   ------  -------------- -------   ------  --------------  -------
TOTAL PORTFOLIO               71,419  $4,992,042,507  100.00%   52,452  $3,687,785,047 100.00%   50,616  $3,191,396,734  100.00%
                              ======  ==============  =======   ======  ============== =======   ======  ==============  =======
</TABLE>

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

         It is unlikely that the  delinquency  experience of the Mortgage  Loans
comprising the Mortgage Pool will  correspond to the  delinquency  experience of
the  Servicer's  mortgage  portfolio  set  forth  in the  foregoing  table.  The
statistics  shown above represent the delinquency  experience for the Servicer's
mortgage  servicing  portfolio  only  for the  periods  presented,  whereas  the
aggregate  delinquency  experience on the Mortgage Loans comprising the Mortgage
Pool will depend on the results obtained over the life of the Mortgage Pool. The
Servicer  does  not  have  significant   historical   delinquency,   bankruptcy,
foreclosure  or default  experience  that may be  referred  to for  purposes  of
estimating the future  delinquency and loss experience of Mortgage Loans.  There
can be no assurance  that the Mortgage  Loans  comprising the Mortgage Pool will
perform  consistent  with the  delinquency or foreclosure  experience  described
herein.  It should be noted that if the  residential  real estate  market should
experience  an  overall  decline  in  property  values,   the  actual  rates  of
delinquencies and foreclosures could be higher than those previously experienced
by the Servicer. In addition,  adverse economic conditions may affect the timely
payment by  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.

                       THE POOLING AND SERVICING AGREEMENT

GENERAL

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

                                      S-48
<PAGE>

ASSIGNMENT OF THE MORTGAGE LOANS

         On or about  December  13, 2000 ( the "CLOSING  DATE" ), the  Depositor
will  transfer to the Trust Fund all of its right,  title and interest in and to
each Mortgage  Loan,  the related  mortgage  notes,  mortgages and other related
documents  (collectively,  the "RELATED  DOCUMENTS"),  including  all  scheduled
payments  with respect to each such Mortgage Loan due after the Cut-off Date and
all rights under the related FHA  Insurance  Agreement  or the VA  Guaranty,  as
applicable.  The  Trustee,  concurrently  with such  transfer,  will deliver the
Certificates to the Depositor.  Each Mortgage Loan transferred to the Trust Fund
will be identified on a schedule (the "MORTGAGE LOAN SCHEDULE") delivered to the
Trustee  pursuant to the Pooling and  Servicing  Agreement.  Such  Mortgage Loan
Schedule will include information such as the Principal Balance of each Mortgage
Loan as of the  Cut-off  Date,  its  Mortgage  Interest  Rate  as well as  other
information.

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

         Within 60 days  following the Closing Date, the Trustee will review (or
cause the  Custodian  to review) the  Mortgage  Loans and the Related  Documents
pursuant to the Pooling and  Servicing  Agreement  and if any  Mortgage  Loan or
Related  Document  is found to be  defective  in any  material  respect and such
defect has a material and adverse  effect on the  Certificateholders  and is not
cured within 120 days following notification thereof to the Seller (or within 90
days of the earlier of the Seller's discovery or receipt of notification if such
defect would cause the Mortgage Loan not to be a "qualified  mortgage" for REMIC
purposes) and the Trustee by the  Custodian  (or 150 days  following the Closing
Date,  in the case of missing  mortgages  or  assignments),  the Seller  will be
obligated to either (i) substitute for such Mortgage Loan an Eligible Substitute
Mortgage Loan; however,  such substitution is permitted only within two years of
the Closing Date and may not be made unless an opinion of counsel is provided to
the  effect  that  such  substitution  will  not  disqualify  any of the  REMICs
comprising the Trust Fund as a REMIC or result in a prohibited  transaction  tax
under the Code or (ii) purchase  such  Mortgage  Loan at a price (the  "PURCHASE
PRICE") equal to the outstanding  Principal  Balance of such Mortgage Loan as of
the date of purchase, plus all accrued and unpaid interest thereon,  computed at
the Mortgage  Interest  Rate through the end of the calendar  month in which the
purchase is effected, plus the amount of any unreimbursed Advances and Servicing
Advances made by the Servicer.  If, however, a Mortgage Loan is discovered to be
defective in a manner that would cause it to be a "DEFECTIVE  OBLIGATION" within
the  meaning of  Treasury  regulations  relating  to REMICs,  the Seller will be
obligated to cure the defect or make the required  purchase or  substitution  no
later than 90 days after the earlier of its discovery or receipt of notification
of the defect. The Purchase Price will be deposited in the Collection Account on
or prior to the next succeeding Determination Date after such obligation arises.
The  obligation  of the  Seller to  repurchase  or  substitute  for a  Defective
Mortgage Loan is the sole remedy regarding any defects in the Mortgage Loans and
Related Documents available to the Trustee or the Certificateholders.

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

         An "ELIGIBLE  SUBSTITUTE  MORTGAGE  LOAN" is a mortgage loan the Seller
substitutes  for a  Defective  Mortgage  Loan  which  must,  on the date of such
substitution,

         (i)  have  an  outstanding  Principal  Balance  (or  in the  case  of a
substitution  of more than one Mortgage Loan for a Defective  Mortgage  Loan, an
aggregate Principal Balance),  not in excess of, and not more than 5% less than,
the Principal Balance of the Defective Mortgage Loan;

         (ii) have a Mortgage  Interest Rate, with respect to a Group 1 Mortgage
Loan,  not less than the Mortgage  Interest Rate of the Defective  Mortgage Loan
and not more than 1% in excess of the Mortgage  Interest Rate of such  Defective
Mortgage Loan or, with respect to a Group 2 Mortgage  Loan,  have a Maximum Loan
Rate and Minimum

                                      S-49
<PAGE>

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  re-underwritten  by the  Seller  in
accordance  with the same  underwriting  criteria and guidelines as the Mortgage
Loans being replaced;

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

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

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

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

         The Servicer  will  establish  and maintain or cause to be maintained a
separate trust account (the "COLLECTION ACCOUNT") for the benefit of the holders
of the  Certificates.  The  Collection  Account will be an Eligible  Account (as
defined  herein).  Upon  receipt  by the  Servicer  of amounts in respect of the
Mortgage Loans (excluding  amounts  representing the Servicing Fee, the mortgage
insurance premiums, reimbursement for Advances and Servicing Advances, insurance
proceeds to be applied to the  restoration or repair of a Mortgaged  Property or
similar  items),  the  Servicer  will  deposit  such  amounts in the  Collection
Account.  Amounts so  deposited  may be invested in  permitted  investments  (as
described  in the Pooling and  Servicing  Agreement)  maturing no later than one
Business  Day  prior to the date on which  the  amount  on  deposit  therein  is
required to be deposited in the  Distribution  Account.  A "BUSINESS DAY" is any
weekday  that is not a  federally  recognized  holiday,  beginning  at 9:00 a.m.
Eastern Time and ending at 5:00 p.m. Eastern Time. The Trustee will establish an
account  (the  "DISTRIBUTION  ACCOUNT")  into  which will be  deposited  amounts
withdrawn from the Collection Account for distribution to  Certificateholders on
a  Distribution  Date.  The  Distribution  Account will be an Eligible  Account.
Amounts on deposit therein may be invested in permitted  investments maturing on
or before the  Business Day prior to the related  Distribution  Date

                                      S-50
<PAGE>

unless such permitted investments are invested in investments managed or advised
by the Trustee or an affiliate thereof, in which case such permitted investments
may mature on the related Distribution Date.

         An "ELIGIBLE ACCOUNT" is a segregated account that is:

         (i) an account or accounts maintained with a federal or state chartered
depository   institution  or  trust  company  the   short-term   unsecured  debt
obligations  of which  (or,  in the case of a  depository  institution  or trust
company that is the principal  subsidiary of a holding  company,  the short-term
unsecured  debt  obligations  of such  holding  company) are rated "A-1" (or the
equivalent)  by each of the Rating  Agencies at the time any amounts are held on
deposit therein,

         (ii) an account or accounts the deposits in which are fully  insured by
the Federal Deposit  Insurance  Corporation  (to the limits  established by such
corporation), the uninsured deposits in which account are otherwise secured such
that, as evidenced by an opinion of counsel delivered to the Trustee and to each
Rating  Agency,  the  Certificateholders  will have a claim with  respect to the
funds in such account or a perfected first priority  security  interest  against
such collateral (which shall be limited to permitted  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.

Permitted  investments are specified in the Pooling and Servicing  Agreement and
are limited to investments  which meet the criteria of the Rating  Agencies from
time to time  as  being  consistent  with  their  then  current  ratings  of the
Certificates.

ADVANCES

         Subject to the following limitations, the Servicer will be obligated to
advance  or cause  to be  advanced  at  least  one  Business  Day  prior to each
Distribution Date its own funds, or funds in the Collection Account that are not
included in the Available Funds for such  Distribution  Date, in an amount equal
to the aggregate of all payments of principal and interest, net of the Servicing
Fee and any  mortgage  insurance  premiums  that  were due  during  the  related
Collection Period on the Actuarial  Mortgage Loans, other than Balloon Payments,
and that were not received by the related  Determination  Date and, with respect
to Balloon Loans which are Actuarial  Mortgage 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").

         The Servicer  will not make any Advances of principal or interest  with
respect to Simple Interest Mortgage Loans or REO Properties.

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

         All  Advances   will  be   reimbursable   to  the  Servicer  from  late
collections,  insurance proceeds and liquidation proceeds from the Mortgage Loan
as to which such  unreimbursed  Advance  was made.  In  addition,  any  Advances


                                      S-51
<PAGE>

previously  made in respect of any Mortgage  Loan that the Servicer  deems to be
nonrecoverable from related late collections,  insurance proceeds or liquidation
proceeds may be  reimbursed  to the Servicer out of any funds in the  Collection
Account  prior  to the  distributions  on the  Certificates.  In the  event  the
Servicer fails in its obligation to make any such Advance,  the Trustee,  in its
capacity as successor  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 Servicer
will  pay all  reasonable  and  customary  "out-of-pocket"  costs  and  expenses
incurred in the  performance of its servicing  obligations,  including,  but not
limited to, the cost of (i) the preservation,  restoration and protection of the
Mortgaged Properties,  (ii) any enforcement or judicial  proceedings,  including
foreclosures,  and (iii) the management and liquidation of Mortgaged  Properties
acquired in satisfaction of the related  mortgage.  Each such  expenditure  will
constitute a "SERVICING ADVANCE."

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

THE TRUSTEE

         The Chase Manhattan Bank, a New York banking  corporation,  will act as
trustee  (the  "TRUSTEE")  for the  Certificates  pursuant  to the  Pooling  and
Servicing  Agreement.  The  Trustee's  offices for notices under the Pooling and
Servicing  Agreement are located at 450 West 33rd Street,  14th floor, New York,
New York 10001,  Attention:  Structured  Finance,  C-BASS Series  2000-CB4.  The
Trustee's telephone number is (212) 946-3307.  The principal  compensation to be
paid to the  Trustee  in  respect  of its  obligations  under  the  Pooling  and
Servicing  Agreement  will be the  "TRUSTEE  FEE."  The  Pooling  and  Servicing
Agreement will provide that the Trustee and any director,  officer,  employee or
agent of the  Trustee  will be  indemnified  by the Trust  Fund and will be held
harmless  against  any loss,  liability  or  expense  (not  including  expenses,
disbursements  and  advances  incurred  or made by the  Trustee in the  ordinary
course of the Trustee's  performance  in accordance  with the  provisions of the
Pooling  and  Servicing  Agreement)  the  Trustee  incurs  arising  out of or in
connection with the acceptance or  administration  of its obligations and duties
under the Pooling and  Servicing  Agreement,  other than any loss,  liability or
expense (i) that  constitutes  a specific  liability  of the  Trustee  under the
Pooling  and  Servicing   Agreement  or  (ii)  incurred  by  reason  of  willful
misfeasance,  bad faith or negligence in the performance of the Trustee's duties
under the Pooling and Servicing  Agreement,  or by reason of reckless disregard,
of the  Trustee's  obligations  and  duties  under  the  Pooling  and  Servicing
Agreement.

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

         The  principal  compensation  (the  "SERVICING  FEE") to be paid to the
Servicer in respect of its servicing  activities for the Certificates will be at
the  "SERVICING  FEE RATE" of 0.50% per annum on the  Principal  Balance of each
Mortgage Loan. As additional servicing compensation, the Servicer is entitled to
retain all service-related  fees, including assumption fees,  modification fees,
extension  fees  and  late  payment  charges,   to  the  extent  collected  from
mortgagors,  together  with any interest or other income earned on funds held in
the  Collection  Account and any escrow  accounts.  The Servicer is obligated to
offset any  Prepayment  Interest  Shortfall on Actuarial  Mortgage  Loans on any
Distribution   Date  (payments  the  Servicer  makes  in  satisfaction  of  such
obligation,  "COMPENSATING  INTEREST") by an amount not in excess of one-half of
its Servicing Fee for such  Distribution  Date. The Servicer will not offset any
Prepayment   Interest  Shortfall  on  Simple  Interest  Mortgage  Loans  on  any
Distribution  Date. The Servicer is obligated to pay certain insurance  premiums
and certain ongoing  expenses  associated with the Mortgage Pool and incurred by
the  Servicer  in  connection  with its  responsibilities  under the Pooling and
Servicing Agreement and is entitled to reimbursement therefor as provided in the
Pooling and Servicing Agreement.

         The Servicer,  in its capacity as a special servicer,  is also entitled
to an additional servicing fee (the "SPECIAL SERVICING FEE"), in connection with
Mortgage Loans that are 90 or more days  Delinquent  (other than with respect to
the  Re-Performing  Mortgage Loans).  As more fully described in the Pooling and
Servicing Agreement, the Special

                                      S-52
<PAGE>

Servicing  Fee is  equal  to $150  per  Mortgage  Loan  that is 90 or more  days
Delinquent,  payable monthly for eighteen  consecutive  months commencing in the
first month after the Cut-off Date in which  payments on such  Mortgage Loan are
90 or more days Delinquent,  unless such Mortgage Loan becomes less than 90 days
Delinquent or is liquidated or repurchased. The Servicer will remain entitled to
receive any Special Servicing Fees owed but not paid from previous  Distribution
Dates.

         The "DETERMINATION  DATE" with respect to any Distribution Date will be
the 10th day of the calendar month in which such Distribution Date occurs or, if
such day is not a Business Day, the Business Day immediately preceding such 10th
day. With respect to any Determination Date and each Mortgage Loan as to which a
principal  prepayment in full was applied during the prior calendar  month,  the
"PREPAYMENT  INTEREST  SHORTFALL"  is an  amount  equal to the  interest  at the
Mortgage Interest Rate for such Mortgage Loan (net of the Servicing Fee Rate and
mortgage insurance premium,  if any) on the amount of such principal  prepayment
for the number of days commencing on the date on which the principal  prepayment
is applied and ending on the last day of the prior calendar month.

PLEDGE AND ASSIGNMENT OF SERVICER'S RIGHTS

         On or after the Closing  Date,  the Servicer will pledge and assign all
of its right,  title and  interest  in, to and under the Pooling  and  Servicing
Agreement to one or more lenders (each, a "SERVICING  RIGHTS PLEDGEE")  selected
by the Servicer,  including First Union National Bank, as the  representative of
certain lenders. In the event that an Event of Servicing Termination (as defined
below) occurs,  the Trustee and the Depositor have agreed to the  appointment of
the selected  Serving Rights Pledgee or its designee as the successor  servicer,
provided that at the time of such  appointment  the Servicing  Rights Pledgee or
such designee meets the  requirements of a successor  servicer  described in the
Pooling  and  Servicing  Agreement  (including  being  acceptable  to the Rating
Agencies) and that the selected Servicing Rights Pledgee or such designee agrees
to be subject to the terms of the Pooling and Servicing Agreement.

OPTIONAL TERMINATION

         The Seller will have the right to purchase  all of the  Mortgage  Loans
and REO Properties in the Trust Fund and thereby effect the early  retirement of
the  Certificates,  on any  Distribution  Date on which the aggregate  Principal
Balance  of such  Mortgage  Loans  and REO  Properties  is less  than 10% of the
aggregate  Principal  Balance of the Mortgage  Loans as of the Cut-Off Date. The
first  Distribution  Date on which such option could be exercised is referred to
herein as the  "OPTIONAL  TERMINATION  Date".  In the event  that the  option is
exercised,  the  purchase  will be made at a  price  (the  "TERMINATION  PRICE")
generally  equal to par plus accrued and unpaid  interest for each Mortgage Loan
at the related Mortgage  Interest Rate to but not including the first day of the
month  in which  such  purchase  price is  distributed  plus the  amount  of any
unreimbursed Advances and Servicing Advances made by the Servicer. Proceeds from
such purchase will be included in Available Funds and will be distributed to the
holders  of the  Certificates  in  accordance  with the  Pooling  and  Servicing
Agreement. Any such purchase of Mortgage Loans and REO Properties will result in
the early retirement of the Certificates.

OPTIONAL PURCHASE OF DEFAULTED LOANS

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

EVENTS OF SERVICING TERMINATION

         Events of Servicing  Termination will consist,  among other things, of:
(i) any  failure  by the  Servicer  to  deposit  in the  Collection  Account  or
Distribution  Account the  required  amounts or remit to the Trustee any payment
which continues  unremedied for one Business Day following written notice to the
Servicer;  (ii) any failure of the  Servicer to make any Advance with respect to
an Actuarial  Mortgage Loan or to cover any  Prepayment  Interest  Shortfalls on
Actuarial   Mortgage  Loans,  as  described  herein,   which  failure  continues
unremedied for one Business Day; (iii) any failure of the Servicer to observe or
perform in any material  respect any other of its covenants or agreements in the
Pooling and Servicing  Agreement,  which continues  unremedied for 30 days after
the first date on

                                      S-53
<PAGE>

which (x) the  Servicer has  knowledge of such failure or (y) written  notice of
such failure is given to the Servicer;  (iv)  insolvency,  readjustment of debt,
marshalling  of assets and  liabilities  or  similar  proceedings,  and  certain
actions by or on behalf of the Servicer  indicating  its insolvency or inability
to pay its obligations; or (v) cumulative Realized Losses as of any Distribution
Date  exceed  the  permitted  amount  specified  in the  Pooling  and  Servicing
Agreement.

RIGHTS UPON EVENT OF SERVICING TERMINATION

         So long as an Event of  Servicing  Termination  under the  Pooling  and
Servicing Agreement remains unremedied, the Trustee may, and at the direction of
the  holders of the  Offered  Certificates  evidencing  not less than 51% of the
Voting Rights is required to, terminate all of the rights and obligations of the
Servicer in its  capacity as servicer  with respect to the  Mortgage  Loans,  as
provided in the Pooling and  Servicing  Agreement,  whereupon  the Trustee  will
succeed  to all of the  responsibilities  and duties of the  Servicer  under the
Pooling and Servicing  Agreement,  including the obligation to make any required
Advances,  subject to the pledge and assignment to the Servicing  Rights Pledgee
as described above. No assurance can be given that termination of the rights and
obligations of the Servicer under the Pooling and Servicing  Agreement would not
adversely  affect the  servicing of the related  Mortgage  Loans,  including the
delinquency experience of such Mortgage Loans.

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

VOTING RIGHTS

         With  respect to any  Determination  Date,  the  percentage  of all the
Voting Rights allocated among holders of the Certificates  (other than the Class
N, Class X and Class R Certificates) will be 98% and will be allocated among the
classes of such  Certificates in the proportion  that the aggregate  Certificate
Principal Balance of all the Certificates of such class then outstanding bear to
the  aggregate   Certificate   Principal   Balance  of  all  Certificates   then
outstanding.  With respect to any Determination  Date, the percentage of all the
Voting Rights  allocated  among holders of the Class N and Class X  Certificates
will be 2%. The  Voting  Rights  allocated  to a class of  Certificates  will be
allocated  among all holders of each such class in proportion to the outstanding
certificate balances (or Percentage Interest) of such Certificates.  The Class R
Certificates will not have any Voting Rights.

AMENDMENT

         The Seller,  the Depositor,  the Servicer and the Trustee may amend the
Pooling  and  Servicing  Agreement  without  the  consent of the  holders of the
Certificates,  for  certain  limited  purposes  set  forth  in the  Pooling  and
Servicing Agreement.  In addition,  the Seller, the Depositor,  the Servicer and
the  Trustee  and the  holders of a majority in interest of any class of Offered
Certificates  affected thereby may amend the Pooling and Servicing Agreement for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any  manner the  rights of the  holders  of any class of  Offered  Certificates;
provided,  however,  that no such  amendment  may (i)  reduce in any  manner the
amount  of, or delay the  timing of,  distributions  required  to be made on any
class of  Offered  Certificates  without  the  consent  of the  holders  of such
Certificates; (ii) adversely affect in any material respect the interests of the
holders of any class of Offered 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 aggregate  outstanding  principal amounts of Offered Certificates,
the holders of which are required to consent to any such amendment,  without the
consent of the holders of all such Certificates.

                                      S-54
<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  Offered  Certificates  will be  issued.  The  following
summaries do not purport to be complete and are subject to, and are qualified in
their  entirety by reference  to, the  provisions  of the Pooling and  Servicing
Agreement. When particular provisions or terms used in the Pooling and Servicing
Agreement are referenced, the actual provisions (including definitions of terms)
are incorporated by reference.

         The  Trust  will  issue  the  Class  A-1F,   Class  A-2F,   Class  A-1A
Certificates  (the "CLASS A  CERTIFICATES"  or the "SENIOR  CERTIFICATES"),  the
Class M-1,  Class M-2,  Class B-1,  Class B-2,  Class N and Class X Certificates
(the  "SUBORDINATED  CERTIFICATES")  and the Class R Certificates (the "RESIDUAL
CERTIFICATES").  The Senior Certificates,  the Subordinated Certificates and the
Residual Certificates are collectively referred to herein as the "CERTIFICATES."
Only the Class A, Class M-1, Class M-2, Class B-1 and Class B-2 Certificates are
offered hereby (the "OFFERED CERTIFICATES").

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

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

         Distributions on the Offered  Certificates  will be made by the Trustee
on the 25th day of each  month,  or if such day is not a  Business  Day,  on the
first   Business  Day   thereafter,   commencing  in  December  2000  (each,   a
"DISTRIBUTION  DATE"),  to the  persons  in whose  names such  Certificates  are
registered  at the close of business  on the Record  Date.  With  respect to the
Offered Certificates (other than the Class A-1A Certificates), the "RECORD DATE"
is the last Business Day of the month  immediately  preceding the month in which
the related  Distribution  Date occurs or the Closing  Date,  in the case of the
first  Distribution  Date.  With  respect  to the Class A-1A  Certificates,  the
"RECORD DATE" is the Business Day immediately  preceding such Distribution Date;
provided,  however,  that if any Class  A-1A  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  Offered   Certificates   will  be  book-entry   Certificates  (the
"BOOK-ENTRY CERTIFICATES").  Persons acquiring beneficial ownership interests in
the Offered  Certificates  ("CERTIFICATE  OWNERS")  will hold such  Certificates
through DTC in the United  States,  or  Clearstream  or Euroclear (in Europe) if
they are  participants  of such  systems  (the  "PARTICIPANTS"),  or  indirectly
through  organizations  which are  participants  in such systems (the  "INDIRECT
PARTICIPANTS").  The  Book-Entry  Certificates  will  be  issued  in one or more
certificates  which equal the aggregate  Certificate  Principal  Balance of such
Certificates  and will  initially be  registered  in the name of Cede & Co., the
nominee of DTC.  Clearstream and Euroclear will hold omnibus positions on behalf
of their participants  through customers'  securities  accounts in Clearstream's
and Euroclear's  names on the books of their  respective  depositaries  which in
turn  will  hold  such  positions  in  customers'  securities  accounts  in  the
depositaries'  names on the books of DTC.  Citibank will act as  depositary  for
Clearstream  and 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 $25,000. Except as described
below, no person acquiring a Book-Entry Certificate (each, a "BENEFICIAL OWNER")
will be entitled to receive a physical certificate representing such Certificate
(a  "DEFINITIVE  CERTIFICATE").  Unless and until  Definitive  Certificates  are
issued,  it is  anticipated  that the only  "CERTIFICATEHOLDER"  of the  Offered
Certificates will be Cede & Co., as nominee of DTC.  Certificate Owners will not
be  Certificateholders  as  that  term  is used  in the  Pooling  and  Servicing
Agreement.  Certificate  Owners are only  permitted  to  exercise  their  rights
indirectly through Participants and DTC.


                                      S-55

<PAGE>

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

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

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

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

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

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


                                      S-56

<PAGE>

accordance with normal  procedures for same day funds  settlement  applicable to
DTC.  Clearstream  Participants  and  Euroclear  Participants  may  not  deliver
instructions directly to the European Depositaries.

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

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

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

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

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

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


                                      S-57

<PAGE>

specific  certificates to specific securities clearance accounts.  The Euroclear
Operator  acts  under  the  Terms and  Conditions  only on  behalf of  Euroclear
Participants,  and has no record of or relationship with persons holding through
Euroclear Participants.

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

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

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

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

         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


                                      S-58

<PAGE>

Certificates  and  instructions  for  re-registration,  the  Trustee  will issue
Definitive  Certificates,  and thereafter the Trustee will recognize the holders
of such Definitive Certificates as Certificateholders under the Agreement.

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

         Neither the  Depositor,  the  Servicer  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 Cede &
Co. as nominee for DTC, or for maintaining, supervising or reviewing any records
relating to such beneficial ownership interests.

ALLOCATION OF AVAILABLE FUNDS

         Distributions to holders of each class of Offered  Certificates will be
made on each Distribution  Date from Available Funds.  "AVAILABLE FUNDS" will be
equal to the sum of the  following  amounts with respect to the Mortgage  Loans,
net of amounts reimbursable or payable to the Servicer,  including the Servicing
Fee and any accrued and unpaid Servicing Fee and the primary mortgage  insurance
fee:

         (i) the aggregate  amount of Monthly Payments on the Mortgage Loans due
during the related  Collection  Period and  received by the Trustee one business
day prior to the related Distribution Date,

         (ii) certain  unscheduled  payments in respect of the  Mortgage  Loans,
including  prepayments  (but excluding any  prepayment  penalties and Arrearages
collected),  insurance proceeds and liquidation proceeds net of certain expenses
received during the related Prepayment Period,

         (iii)  payments  from the  Servicer in  connection  with  Advances  and
Prepayment Interest Shortfalls for such Distribution Date,

         (iv) the Purchase Price for any repurchased  Mortgage Loan deposited to
the Collection Account during the related Prepayment Period,

         (v) any Substitution  Adjustments  deposited in the Collection  Account
during the related Prepayment Period, and

         (vi) on the Distribution Date on which the Trust is to be terminated in
accordance with the Pooling and Servicing Agreement, the Termination Price.

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

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

INTEREST DISTRIBUTIONS

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

         first, to the Trustee, the Trustee Fee;

         second,  concurrently,  to the Class  A-1F,  Class  A-2F and Class A-1A
Certificates,  pro rata, the applicable  Accrued  Certificate  Interest for such
Distribution Date;


                                      S-59

<PAGE>

         third,  concurrently,  to the Class  A-1F,  Class  A-2F and Class  A-1A
Certificates,  pro rata,  the  applicable  Interest Carry Forward Amount for the
Class A-1F, Class A-2F and Class A-1A Certificates, respectively;

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

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

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

         seventh,  to  the  Class  B-2  Certificates,  the  Accrued  Certificate
Interest thereon for such Distribution Date; and

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

         "ACCRUED  CERTIFICATE  INTEREST" for each Class of Offered Certificates
and each  Distribution Date means an amount equal to the interest accrued during
the related Interest Accrual Period on the Certificate Principal Balance of such
class of  Certificates,  minus each class's  Interest  Percentage  of shortfalls
caused by the Relief Act for such Distribution Date.

         "INTEREST CARRY FORWARD AMOUNT" means for any class of Certificates and
any  Distribution  Date  the  sum of (a) the  excess,  if  any,  of the  Accrued
Certificate  Interest  and any  Interest  Carry  Forward  Amount  for the  prior
Distribution  Date, over the amount in respect of interest actually  distributed
on each class on such prior Distribution Date and (b) interest on such excess at
the applicable  Pass-Through  Rate (x) with respect to the Offered  Certificates
(other  than  the  Class  A-1A  Certificates)  on the  basis of a  360-day  year
consisting  of twelve  30-day  months  and (y) with  respect  to the Class  A-1A
Certificates,  on the basis of the actual number of days elapsed since the prior
Distribution  Date.  The  "CLASS  A  INTEREST  CARRY  FORWARD  AMOUNT"  for  any
Distribution Date is the sum of the Interest Carry Forward Amounts for the Class
A Certificates for such Distribution Date.

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

         The "INTEREST  ACCRUAL PERIOD" for any Distribution Date and each class
of Offered  Certificates,  other than the Class A-1A Certificates,  will be from
and including the first day of each month,  commencing  November 1, 2000, to and
including the last day of such month.  With respect to the Offered  Certificates
other than the Class A-1A  Certificates,  all  calculations  of interest will be
made on the basis of a 360-day year assumed to consist of twelve 30-day  months.
With respect to the Class A-1A  Certificates,  the "Interest Accrual Period" for
any Distribution Date will be the period from the preceding  Distribution  Date,
or in the case of the first Distribution Date, from the Closing Date, to the day
prior to the current  Distribution  Date, and  calculations  of interest will be
made on the basis of the actual  number of days in the Interest  Accrual  Period
and on a 360-day year.

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


                                      S-60

<PAGE>

         If the  Interest  Remittance  Amount and the  Monthly  Excess  Cashflow
Amount are  insufficient  on any  Distribution  Date to distribute the aggregate
Accrued   Certificate   Interest  on  the  Class  A  Certificates   entitled  to
distributions of interest,  any shortfall in available amounts will be allocated
to the  Class  A  Certificates  pro  rata  in  accordance  with  their  Interest
Percentages.

PRINCIPAL DISTRIBUTIONS

         With respect to each  Distribution Date (a) before the Stepdown Date or
(b) with  respect to which a Trigger  Event is in  effect,  Holders of the Class
A-1F and Class A-2F  Certificates  will in the  aggregate be entitled to receive
the Group 1 Principal  Percentage of the Principal  Distribution Amount for such
Distribution  Date  and the  Holders  of the  Class  A-1A  Certificates  will be
entitled  to  receive  the  Group  2  Principal   Percentage  of  the  Principal
Distribution Amount for such Distribution Date, until the Certificate  Principal
Balances  thereof  have  been  reduced  to  zero.  Principal  amounts  otherwise
distributable to the Class A-1F and Class A-2F  Certificates will be distributed
to the Class A-1A  Certificates once the Certificate  Principal  Balances of the
Class  A-1F and Class A-2F  Certificates  have been  reduced to zero.  Principal
amounts  otherwise   distributable  to  the  Class  A-1A  Certificates  will  be
distributed to the Class A-1F and Class A-2F  Certificates  once the Certificate
Principal  Balance  of the Class  A-1A  Certificates  has been  reduced to zero.
Amounts  allocated  to the  Class  A-1F  and  Class  A-2F  Certificates  will be
distributed sequentially to the Class A-1F and Class A-2F Certificates,  in that
order,  until the Certificate  Principal  Balances  thereof are reduced to zero.
Once the Certificate  Principal  Balances of the Class A Certificates  have been
reduced to zero, the Holders of the Class M-1  Certificates  will be entitled to
receive 100% of the Principal  Distribution  Amount for such  Distribution  Date
until the Certificate  Principal  Balance of the Class M-1 Certificates has been
reduced  to zero.  Once the  Certificate  Principal  Balance  of the  Class  M-1
Certificates has been reduced to zero, the Holders of the Class M-2 Certificates
will be entitled to receive 100% of the Principal  Distribution Amount until the
Certificate  Principal Balance of the Class M-2 Certificates has been reduced to
zero.  Similarly,  once the  Certificate  Principal  Balance  of the  Class  M-2
Certificates has been reduced to zero, the Holders of the Class B-1 Certificates
will be entitled to receive 100% of the Principal  Distribution Amount until the
Certificate  Principal Balance of the Class B-1 Certificates has been reduced to
zero.  Finally,  once  the  Certificate  Principal  Balance  of  the  Class  B-1
Certificates has been reduced to zero, the Holders of the Class B-2 Certificates
will be entitled to receive 100% of the Principal  Distribution Amount until the
Certificate  Principal Balance of the Class B-2 Certificates has been reduced to
zero.

         The "GROUP 1 PRINCIPAL  PERCENTAGE"  with  respect to any  Distribution
Date and the Class  A-1F and Class  A-2F  Certificates,  will be the  percentage
equivalent  of a fraction,  the  numerator  of which is the amount of  principal
collections (including any principal advanced by the Servicer) allocable to Loan
Group 1 for the related  Collection Period or Prepayment  Period, as applicable,
and the denominator of which is the amount of principal  collections  (including
any principal advanced by the Servicer) allocable to Loan Group 1 and Loan Group
2 for the related  Collection Period or Prepayment  Period,  as applicable.  The
"GROUP 2 PRINCIPAL  PERCENTAGE"  with respect to any  Distribution  Date and the
Class A-1A Certificates,  will be the percentage  equivalent of a fraction,  the
numerator  of  which is the  amount  of  principal  collections  (including  any
principal  advanced by the  Servicer)  allocable to Loan Group 2 for the related
Collection Period or Prepayment  Period,  as applicable,  and the denominator of
which is the amount of principal  collections  (including any principal advanced
by the  Servicer)  allocable  to Loan Group 1 and Loan  Group 2 for the  related
Collection Period or Prepayment Period, as applicable.

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

         first, concurrently as follows:

         (i) the Group 1 Principal Percentage of the lesser of (x) the Principal
Distribution  Amount  and (y)  Class A  Principal  Distribution  Amount  will be
distributed sequentially, to the Class A-1F and Class A-2F Certificates, in that
order,  until the  Certificate  Principal  Balance  of each such  class has been
reduced to zero and then to the Class A-1A  Certificates,  until the Certificate
Principal Balance of such class has been reduced to zero; and

         (ii)  the  Group  2  Principal  Percentage  of the  lesser  of (x)  the
Principal Distribution Amount and (y) Class A Principal Distribution Amount will
be distributed to the Class A-1A Certificates,  until the Certificate  Principal


                                      S-61

<PAGE>

Balance of such  class has been  reduced  to zero and then  sequentially  to the
Class A-1F and Class A-2F  Certificates,  in that order,  until the  Certificate
Principal Balance of each such class has been reduced to zero;

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

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

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

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

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

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

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

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

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

         "CLASS A PRINCIPAL  DISTRIBUTION  AMOUNT" means as of any  Distribution
Date on or after  the  Stepdown  Date and as long as a  Trigger  Event is not in
effect,  the excess of (x) the sum of the Certificate  Principal Balances of the
Class A Certificates  immediately  prior to such  Distribution Date over (y) the
lesser of (A) the product of (i)  approximately  64.0% and (ii) the Pool Balance
as of the last day of the related  Collection Period and (B) the Pool Balance as
of the last day of the related  Collection Period minus the product of (i) 0.50%
and (ii) the Pool Balance on the Cut-off Date.

         "CLASS M-1 PRINCIPAL  DISTRIBUTION AMOUNT" means as of any Distribution
Date on or after  the  Stepdown  Date and as long as a  Trigger  Event is not in
effect,  the excess of (x) the sum of (i) the sum of the  Certificate  Principal
Balances of the Class A  Certificates  (after taking into account the payment of
the Class A Principal  Distribution  Amount on such Distribution  Date) and (ii)
the  Certificate  Principal  Balance of the Class M-1  Certificates  immediately
prior to such  Distribution  Date over (y) the lesser of (A) the  product of (i)
approximately  78.0% and (ii) the Pool Balance as of the last day of the related
Collection  Period and (B) the Pool  Balance  as of the last day of the  related
Collection  Period  minus the product of (i) 0.50% and (ii) the Pool  Balance on
the Cut-off Date.


                                      S-62

<PAGE>

         "CLASS M-2 PRINCIPAL  DISTRIBUTION AMOUNT" means as of any Distribution
Date on or after  the  Stepdown  Date and as long as a  Trigger  Event is not in
effect,  the excess of (x) the sum of (i) the sum of the  Certificate  Principal
Balances of the Class A  Certificates  (after taking into account the payment of
the Class A Principal  Distribution  Amount on such Distribution Date), (ii) the
Certificate  Principal Balance of the Class M-1 Certificates  (after taking into
account  the  payment  of the Class M-1  Principal  Distribution  Amount on such
Distribution Date) and (iii) the Certificate  Principal Balance of the Class M-2
Certificates  immediately prior to such Distribution Date over (y) the lesser of
(A) the product of (i)  approximately  87.5% and (ii) the Pool Balance as of the
last day of the  related  Collection  Period and (B) the Pool  Balance as of the
last day of the  related  Collection  Period  minus the product of (i) 0.50% and
(ii) the Pool Balance on the Cut-off Date.

         "CLASS B-1 PRINCIPAL  DISTRIBUTION AMOUNT" means as of any Distribution
Date on or after  the  Stepdown  Date and as long as a  Trigger  Event is not in
effect,  the excess of (x) the sum of (i) the sum of the  Certificate  Principal
Balances of the Class A  Certificates  (after taking into account the payment of
the Class A Principal  Distribution  Amount on such Distribution Date), (ii) the
Certificate  Principal Balance of the Class M-1 Certificates  (after taking into
account  the  payment  of the Class M-1  Principal  Distribution  Amount on such
Distribution  Date),  (iii) the Certificate  Principal  Balance of the Class M-2
Certificates  (after  taking into account the payment of the Class M-2 Principal
Distribution  Amount  on  such  Distribution  Date)  and  (iv)  the  Certificate
Principal  Balance  of the  Class  B-1  Certificates  immediately  prior to such
Distribution  Date over (y) the lesser of (A) the  product of (i)  approximately
93.5% and (ii) the Pool  Balance  as of the last day of the  related  Collection
Period  and (B) the Pool  Balance as of the last day of the  related  Collection
Period  minus the product of (i) 0.50% and (ii) the Pool  Balance on the Cut-off
Date.

         "CLASS B-2 PRINCIPAL  DISTRIBUTION AMOUNT" means as of any Distribution
Date on or after  the  Stepdown  Date and as long as a  Trigger  Event is not in
effect,  the excess of (x) the sum of (i) the sum of the  Certificate  Principal
Balances of the Class A  Certificates  (after taking into account the payment of
the Class A Principal  Distribution  Amount on such Distribution Date), (ii) the
Certificate  Principal Balance of the Class M-1 Certificates  (after taking into
account  the  payment  of the Class M-1  Principal  Distribution  Amount on such
Distribution  Date),  (iii) the Certificate  Principal  Balance of the Class M-2
Certificates  (after  taking into account the payment of the Class M-2 Principal
Distribution Amount on such Distribution  Date), (iv) the Certificate  Principal
Balance of the Class B-1 Certificates  (after taking into account the payment of
the Class B-1 Principal  Distribution  Amount on such Distribution Date) and (v)
the  Certificate  Principal  Balance of the Class B-2  Certificates  immediately
prior to such  Distribution  Date over (y) the lesser of (A) the  product of (i)
approximately  96.5% and (ii) the Pool Balance as of the last day of the related
Collection  Period and (B) the Pool  Balance  as of the last day of the  related
Collection  Period  minus the product of (i) 0.50% and (ii) the Pool  Balance on
the Cut-off Date.

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

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

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

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


                                      S-63

<PAGE>

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

         "PRINCIPAL  REMITTANCE  AMOUNT" means, with respect to any Distribution
Date, to the extent of funds available  therefor as described herein, the amount
equal to the sum (less certain amounts  available for  reimbursement of Advances
and  Servicing  Advances as  described  above under "The  Pooling and  Servicing
Agreement--Advances"  and certain other  reimbursable  expenses  pursuant to the
Pooling and Servicing Agreement) of the following amounts (without  duplication)
with  respect to the Mortgage  Loans and the  immediately  preceding  Collection
Period:  (i) each  payment  of  principal  on a Mortgage  Loan due  during  such
Collection  Period  and  received  by the  Servicer  on or prior to the  related
Determination Date,  including any Advances with respect thereto,  (ii) all full
and partial  principal  prepayments  received by the Servicer during the related
Prepayment  Period,  (iii) the  liquidation  proceeds (net of certain  expenses)
allocable to  principal  actually  collected by the Servicer  during the related
Prepayment Period, (iv) the portion of the Purchase Price allocable to principal
of all  repurchased  Defective  Mortgage  Loans with respect to such  Prepayment
Period and (v) any Substitution Adjustments received on or prior to the previous
Determination Date and not yet distributed, and (vi) on the Distribution Date on
which the Trust is to be terminated in accordance with the Pooling and Servicing
Agreement, that portion of the Termination Price in respect of principal.

         "RE-PERFORMING  60+ DAY DELINQUENT  LOAN" means each Mortgage Loan with
respect to which, as of any date of determination,  (x) any portion of a Monthly
Payment  is, as of the last day of the prior  Collection  Period,  two months or
more past due and (y) with respect to which the mortgagor has made three Monthly
Payments within the three calendar months preceding such date of  determination.
To the  extent  that,  as of any  date of  determination,  more  than 10% of the
Mortgage Loans (measured by scheduled  principal  balance) are Re-Performing 60+
Day Delinquent Loans, the  Re-Performing  60+ Day Delinquent Loans  constituting
such excess shall be deemed to be 60+ Day Delinquent Loans.

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

         "SENIOR SPECIFIED ENHANCEMENT  PERCENTAGE" on any date of determination
thereof means approximately 36%.

         "60+ DAY  DELINQUENT  LOAN" means each  Mortgage  Loan with  respect to
which  any  portion  of a  Monthly  Payment  is, as of the last day of the prior
Collection  Period,  two months or more past due (other than a Re-Performing 60+
Day Delinquent  Loan),  each Mortgage Loan in foreclosure,  all REO Property and
each Mortgage Loan for which the  Mortgagor has filed for  bankruptcy  after the
Closing Date. Any Mortgage Loan which, on a 3-month  rolling average basis,  has
made its scheduled principal and interest payments, will not be considered to be
a 60+ Day Delinquent Loan.

         "STEPDOWN DATE" means the later to occur of (x) the earlier to occur of
(A) the  Distribution  Date in December  2003 and (B) the  Distribution  Date on
which the aggregate Certificate Principal Balance of the Class A Certificates is
reduced  to  zero,  and (y) the  first  Distribution  Date on which  the  Senior
Enhancement  Percentage  is  greater  than  or  equal  to the  Senior  Specified
Enhancement Percentage.

         "TARGETED  OVERCOLLATERALIZATION  AMOUNT" means as of any  Distribution
Date, (x) prior to the Stepdown Date,  1.75% of the initial Pool Balance and (y)
on and after the  Stepdown  Date,  the lesser of (i) 1.75% of the  initial  Pool
Balance and (ii) the greater of (A) 3.50% of the Pool Balance as of the last day
of the related Collection Period and (B) 0.50% of the initial Pool Balance.

         A  "TRIGGER  EVENT"  has  occurred  on a  Distribution  Date if (i) the
six-month  rolling average of 60+ Day Delinquent  Loans equals or exceeds 45% of
the Senior Enhancement  Percentage;  provided, that if the Certificate Principal
Balance of the Senior  Certificates  has been reduced to zero,  a Trigger  Event
will have occurred if the six-month  rolling average of 60+ Day Delinquent Loans
equals or exceeds 20% or (ii) the aggregate  amount of Realized


                                      S-64

<PAGE>

Losses  incurred  since the  Cut-off  Date  through  the last day of the related
Collection  Period  divided by the initial Pool Balance  exceeds the  applicable
percentages set forth below with respect to such Distribution Date:

<TABLE>
<CAPTION>
DISTRIBUTION DATE OCCURRING IN                                         PERCENTAGE
------------------------------                                         ----------
<S>                                                                        <C>
December 2003 through November 2004                                        2.75%
December 2004 through November 2005                                        3.50%
December 2005 through November 2006                                        4.00%
December 2006 and thereafter                                               4.50%
</TABLE>

ALLOCATION OF LOSSES

         A "REALIZED LOSS" is:

o    as to any Liquidated  Mortgage Loan, the unpaid  Principal  Balance thereof
     plus  accrued and unpaid  interest  thereon at the Mortgage  Interest  Rate
     through  the last day of the month of  liquidation,  less the net  proceeds
     from the  liquidation  of, and any insurance  proceeds from,  such Mortgage
     Loan and the related Mortgaged Property.

o    as to any Mortgage Loan, a Deficient Valuation.

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

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

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

         If a  Mortgage  Loan  is  in  default,  or  if  default  is  reasonably
foreseeable,  the Servicer may permit a  modification  of such  Mortgage Loan to
reduce its  Principal  Balance  and/or extend its term to a term not longer than
the latest  maturity date of any other Mortgage Loan (any such  modification,  a
"SERVICER  MODIFICATION").  Any  such  principal  reduction  will  constitute  a
Realized Loss at the time of such  reduction.  An extension of the term will not
result in a Realized Loss unless coupled with a principal reduction.

         Realized  Losses  will,  in effect,  be  absorbed  first by the Class X
Certificates  (through the  application of the Monthly Excess Interest Amount to
fund   such   deficiency,    as   well   as   through   a   reduction   in   the
Overcollateralization Amount).

         If,  after  giving  effect  to  the   distribution   of  the  Principal
Distribution Amount on any Distribution Date the aggregate Certificate Principal
Balance of the Offered  Certificates  exceeds the Pool  Balance as of the end of
the related Collection  Period,  such excess will be allocated against the Class
B-2, Class B-1, Class M-2 and Class M-1 Certificates,  and the Class A-1F, Class
A-2F and  Class  A-1A  Certificates  pro  rata,  in that  order  and  until  the
respective  Certificate  Principal  Balances  thereof are  reduced to zero.  Any
allocation  of such excess in reduction of a  Certificate  Principal  Balance is
referred  to as an "APPLIED  REALIZED  LOSS  AMOUNT."  Any such  reduction  of a
Certificate  Principal Balance will not be reversed or reinstated.  However,  on
future Distribution Dates,  Certificateholders  of the related class may receive
amounts in respect of prior  reductions  in the  related  Certificate  Principal
Balances as described  below.  Such  subsequent  payments will be applied in the
reverse of the order set forth above.


                                      S-65

<PAGE>

APPLICATION OF MONTHLY EXCESS CASHFLOW AMOUNTS.

         The weighted average Net Mortgage  Interest Rate for the Mortgage Loans
is generally expected to be higher than the weighted average of the Pass-Through
Rates on the Offered  Certificates,  thus  generating  certain  excess  interest
collections  which,  in the  absence of losses,  will not be  necessary  to fund
interest  distributions  on  the  Certificates.   This  excess  interest  for  a
Collection Period,  together with interest on the  Overcollateralization  Amount
itself, is the "MONTHLY EXCESS INTEREST AMOUNT."

         The  "NET  MORTGAGE  INTEREST  RATE"  for  each  Mortgage  Loan  is the
applicable  Mortgage  Interest Rate,  less (i) the Servicing Fee Rate,  (ii) the
rate at which the Trustee  Fee accrues and (iii) the rate at which the  mortgage
insurance premium, if any, is calculated.

         The required level of  overcollateralization  for any Distribution Date
is the Targeted Overcollateralization Amount. The Targeted Overcollateralization
Amount is initially $2,882,627.22.

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

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

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

         (i)      to fund any remaining  applicable Accrued Certificate Interest
                  for such  Distribution  Date, pro rata,  among the Class A-1F,
                  Class A-2F and Class A-1A Certificates;

         (ii)     to fund the remaining  Interest Carry Forward  Amounts for the
                  classes of Class A Certificates,  if any, pro rata,  among the
                  Class A-1F, Class A-2F and Class A-1A Certificates;

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

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

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

         (vi)     to fund the Class M-1 Realized  Loss  Amortization  Amount for
                  such Distribution Date;

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


                                      S-66

<PAGE>

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

         (ix)     to fund the Class M-2 Realized  Loss  Amortization  Amount for
                  such Distribution Date;

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

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

         (xii)    to fund the Class B-1 Realized  Loss  Amortization  Amount for
                  such Distribution Date;

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

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

         (xv)     to fund the Class B-2 Realized  Loss  Amortization  Amount for
                  such Distribution Date;

         (xvi)    to fund the amount of any Class A-1A LIBOR Carryover Amount;

         (xvii)   to pay any Special  Servicing Fees for such  Distribution Date
                  or which remain  unpaid from any previous  Distribution  Date;
                  and

         (xviii)  to fund  distributions  to the Holders of the Class N, Class X
                  and  Class R  Certificates  in the  amounts  specified  in the
                  Pooling and Servicing Agreement.

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

         "CLASS M-1 APPLIED  REALIZED  LOSS AMOUNT"  means,  as to the Class M-1
Certificates and as of any Distribution  Date, the lesser of (x) the Certificate
Principal  Balance  thereof (after taking into account the  distribution  of the
Principal  Distribution  Amount  on such  Distribution  Date,  but  prior to the
application  of the Class M-1  Applied  Realized  Loss  Amount,  if any, on such
Distribution Date) and (y) the excess of (i) the Applied Realized Loss Amount as
of such  Distribution  Date over (ii) the sum of the Class M-2 Applied  Realized
Loss  Amount,  the Class B-1  Applied  Realized  Loss  Amount  and the Class B-2
Applied Realized Loss Amount, in each case as of such Distribution Date.

         "CLASS M-1 REALIZED LOSS  AMORTIZATION  AMOUNT" means,  as to the Class
M-1 Certificates  and as of any Distribution  Date, the lesser of (x) the Unpaid
Realized Loss Amount for the Class M-1 Certificates as of such Distribution Date
and (y) the excess of (i) the Monthly Excess  Cashflow  Amount over (ii) the sum
of the amounts  described  in clauses  (i)  through  (v) of the  Monthly  Excess
Cashflow Allocation for such Distribution Date.

         "CLASS M-2 APPLIED  REALIZED  LOSS AMOUNT"  means,  as to the Class M-2
Certificates and as of any Distribution  Date, the lesser of (x) the Certificate
Principal  Balance  thereof (after taking into account the  distribution  of the
Principal  Distribution  Amount  on such  Distribution  Date,  but  prior to the
application  of the Class M-2  Applied  Realized  Loss  Amount,  if any, on such
Distribution  Date) and (y) the excess of (i) the related Applied  Realized Loss
Amount as of such  Distribution  Date over (ii) the sum of the Class B-1 Applied
Realized  Loss Amount and the Class B-2 Applied  Realized  Loss Amount,  in each
case, as of such Distribution Date.

         "CLASS M-2 REALIZED LOSS  AMORTIZATION  AMOUNT" means,  as to the Class
M-2 Certificates  and as of any Distribution  Date, the lesser of (x) the Unpaid
Realized Loss Amount for the Class M-2 Certificates as of such Distribution Date
and (y) the excess of (i) the Monthly Excess  Cashflow  Amount over (ii) the sum
of the amounts  described  in clauses (i) through  (viii) of the Monthly  Excess
Cashflow Allocation for such Distribution Date.

         "CLASS B-1 APPLIED  REALIZED  LOSS AMOUNT"  means,  as to the Class B-1
Certificates and as of any Distribution  Date, the lesser of (x) the Certificate
Principal  Balance  thereof (after taking into account the  distribution


                                      S-67

<PAGE>

of the Principal Distribution Amount on such Distribution Date, but prior to the
application  of the Class B-1  Applied  Realized  Loss  Amount,  if any, on such
Distribution  Date) and (y) the excess of (i) the related Applied  Realized Loss
Amount as of such  Distribution  Date over (ii) the Class B-2  Applied  Realized
Loss Amount as of such Distribution Date.

         "CLASS B-1 REALIZED LOSS  AMORTIZATION  AMOUNT" means,  as to the Class
B-1 Certificates  and as of any Distribution  Date, the lesser of (x) the Unpaid
Realized Loss Amount for the Class B-1 Certificates as of such Distribution Date
and (y) the excess of (i) the Monthly Excess  Cashflow  Amount over (ii) the sum
of the  amounts  described  in clauses (i)  through  (xi) of the Monthly  Excess
Cashflow Allocation for such Distribution Date.

         "CLASS B-2 APPLIED  REALIZED  LOSS AMOUNT"  means,  as to the Class B-2
Certificates and as of any Distribution  Date, the lesser of (x) the Certificate
Principal  Balance  thereof (after taking into account the  distribution  of the
Principal  Distribution  Amount  on such  Distribution  Date,  but  prior to the
application  of the Class B-2  Applied  Realized  Loss  Amount,  if any, on such
Distribution  Date)  and  (y)  the  Applied  Realized  Loss  Amount  as of  such
Distribution Date.

         "CLASS B-2 REALIZED LOSS  AMORTIZATION  AMOUNT" means,  as to the Class
B-2 Certificates  and as of any Distribution  Date, the lesser of (x) the Unpaid
Realized Loss Amount for the Class B-2 Certificates as of such Distribution Date
and (y) the excess of (i) the Monthly Excess  Cashflow  Amount over (ii) the sum
of the amounts  described  in clauses (i)  through  (xiv) of the Monthly  Excess
Cashflow Allocation for such Distribution Date.

         "REALIZED  LOSS  AMORTIZATION  AMOUNT"  means  each  of the  Class  M-1
Realized Loss  Amortization  Amount,  the Class M-2 Realized  Loss  Amortization
Amount,  the Class B-1 Realized Loss Amortization  Amount and Class B-2 Realized
Loss Amortization Amount.

         "UNPAID  REALIZED  LOSS  AMOUNT"  means for any  class of  Subordinated
Certificates and as to any  Distribution  Date, the excess of (x) the cumulative
amount of related  Applied  Realized Loss Amounts with respect to such class for
all prior  Distribution Dates over (y) the cumulative amount of related Realized
Loss Amortization  Amounts with respect to such class for all prior Distribution
Dates.

PASS-THROUGH RATES

         Interest  for  each  Distribution  Date  will  accrue  on  the  Offered
Certificates  (other than the Class A Certificates)  during the related Interest
Accrual  Period at a rate  equal to the lesser of (i) the  applicable  per annum
rate for such class as set forth on the cover page of this prospectus supplement
(each  such  rate,  a  "PASS-THROUGH  RATE")  and  (ii)  the  Pool  Cap for such
Distribution   Date.  The  Pass-Through  Rate  is  7.055%  for  the  Class  A-1F
Certificates,  7.170% for the Class A-2F  Certificates,  LIBOR plus 0.32%, or on
each  Distribution  Date  following the Optional  Termination  Date,  LIBOR plus
0.64%, for the Class A-1A  Certificates,  7.565% for the Class M-1 Certificates,
7.915% for the Class M-2 Certificates, 8.705% for the Class B-1 Certificates and
8.900% for the Class B-2 Certificates.

         Interest  for each  Distribution  Date will  accrue  on the Class  A-1F
Certificates  during the related  Interest Accrual Period at a rate equal to the
least  of (i)  7.055%  per  annum,  (ii)  the  Group 1 Net  Funds  Cap for  such
Distribution Date and (iii) the Pool Cap.

         Interest  for each  Distribution  Date will  accrue  on the Class  A-2F
Certificates  during the related  Interest Accrual Period at a rate equal to the
least of (i)  7.170% per  annum,  or on each  Distribution  Date  following  the
Optional  Termination Date, 7.670% per annum, (ii) the Group 1 Net Funds Cap for
such Distribution Date and (iii) the Pool Cap.

         Interest  for each  Distribution  Date will  accrue  on the Class  A-1A
Certificates  during the related  Interest Accrual Period at a rate equal to the
least of (i) the  Pass-Through  Rate for the Class  A-1A  Certificates  for such
Distribution Date, (ii) the Group 2 Net Funds Cap for such Distribution Date and
(iii) the Pool Cap.


                                      S-68

<PAGE>

         With  respect to the  Offered  Certificates,  other than the Class A-1A
Certificates,  interest in respect of any  Distribution  Date will accrue during
the related Interest Accrual Period on the basis of a 360-day year consisting of
twelve 30-day months.  With respect to the Class A-1A Certificates,  interest in
respect of any Distribution Date will accrue during the related Interest Accrual
Period on the basis of a 360-day year and the actual number of days elapsed.

         The  Pass-Through  Rate  for  the  Class  A-1A  Certificates  for  each
Distribution Date will be LIBOR as of the related LIBOR  Determination Date plus
the Class A-1A Certificate  Margin. The "CLASS A-1A CERTIFICATE  MARGIN" on each
Distribution Date on or prior to the Optional  Termination Date will equal 0.32%
per annum and on each Distribution Date following the Optional Termination Date,
will equal 0.64% per annum.

         The  "GROUP 1 NET FUNDS CAP" for any  Distribution  Date will equal the
product of (i) the  average of the Net  Mortgage  Interest  Rates of the Group 1
Mortgage Loans,  weighted on the basis of the related  Mortgage Loan balances as
of the first day of the  related  Collection  Period  and (ii) the Pool  Balance
divided  by  the  aggregate   Certificate   Principal  Balance  of  the  Offered
Certificates.

         The  "GROUP 2 NET FUNDS CAP" for any  Distribution  Date will equal the
product of (i) the  average of the Net  Mortgage  Interest  Rates of the Group 2
Mortgage Loans,  weighted on the basis of the related  Mortgage Loan balances as
of the first day of the related Collection Period,  expressed on the basis of an
assumed  360-day year and the actual  number of days elapsed  during the related
accrual  period and (ii) the Pool Balance  divided by the aggregate  Certificate
Principal Balance of the Offered Certificates.

         The "POOL CAP" for any Distribution  Date will equal the product of (i)
the average of the Net  Mortgage  Interest  Rates,  weighted on the basis of the
Mortgage Loan balances as of the first day of the related  Collection Period and
(ii) the Pool Balance divided by the aggregate  Certificate Principal Balance of
the Offered Certificates.

         If on any Distribution Date, the Accrued  Certificate  Interest for the
Class A-1A  Certificates  is based on the Group 2 Net Funds Cap or the Pool Cap,
the excess of (i) the amount of interest the Class A-1A Certificates  would have
been  entitled  to receive  on such  Distribution  Date based on its  applicable
Pass-Through  Rate, over (ii) the amount of interest the Class A-1A Certificates
received  on such  Distribution  Date  based on the Group 2 Net Funds Cap or the
Pool Cap,  together  with the  unpaid  portion  of any such  excess  from  prior
Distribution  Dates  (and  interest  accrued  thereon  at  the  then  applicable
Pass-Through Rate on the Class A-1A  Certificates) will be the "CLASS A-1A LIBOR
CARRYOVER AMOUNT".  Any Class A-1A LIBOR Carryover Amount will be paid on future
Distribution  Dates from and to the extent of funds  available in a reserve fund
maintained  by the Trustee (the "EXCESS  RESERVE FUND  ACCOUNT").  The source of
funds on  deposit  in the  Excess  Reserve  Fund  Account  will be limited to an
initial  deposit  of $5,000  and,  as  provided  in the  Pooling  and  Servicing
Agreement,   amounts  that  would  otherwise  be  distributed  on  the  Class  X
Certificates.  The Class A-1A LIBOR Carryover  Amount is also referred to herein
as a "LIBOR CARRYOVER AMOUNT".

CALCULATION OF LIBOR

         LIBOR for the first  Distribution Date will be determined on the second
business day  preceding  the Closing Date and for each  subsequent  Distribution
Date will be  determined  on the second  business  day prior to the  immediately
preceding Distribution Date (each such date, a "LIBOR DETERMINATION DATE"). With
respect to each Distribution Date, "LIBOR" will equal the interbank offered rate
for one-month  United  States dollar  deposits in the London market as quoted on
Tolerate  Page  3750  as of  11:00  A.M.,  London  time,  on the  related  LIBOR
Determination  Date.  "TELERATE PAGE 3750" means the display  designated as page
3750 on the Bridge Telerate (or such other page as may replace page 3750 on that
service for the purpose of displaying  London  interbank  offered rates of major
banks).  If such rate does not  appear on such page (or such  other  page as may
replace that page on that service, or if such service is no longer offered, such
other service for displaying LIBOR or comparable rates as may be selected by the
Trustee after  consultation  with the Servicer),  the rate will be the Reference
Bank Rate.  The  "REFERENCE  BANK RATE" will be  determined  on the basis of the
rates at which  deposits  in U.S.  Dollars are  offered by the  reference  banks
(which shall be three major banks that are engaged in transactions in the London
interbank market,  selected by the Trustee after consultation with the Servicer)
as of 11:00 A.M., London time, on the related LIBOR  Determination Date to prime
banks in the  London  interbank  market  for a period  of one  month in  amounts
approximately  equal to the  Certificate  Principal  Balance  of the Class  A-1A
Certificates. The Trustee will request


                                      S-69

<PAGE>

the  principal  London  office  of each of the  reference  banks  to  provide  a
quotation of its rate. If at least two such  quotations  are provided,  the rate
will be the arithmetic  mean of the  quotations.  If on such date fewer than two
quotations are provided as requested,  the rate will be the  arithmetic  mean of
the rates  quoted by one or more major  banks in New York City,  selected by the
Trustee after  consultation  with the Servicer,  as of 11:00 A.M., New York City
time,  on such date for loans in U.S.  Dollars to leading  European  banks for a
period of one month in amounts  approximately equal to the Certificate Principal
Balance of the Class A-1A  Certificates.  If no such quotations can be obtained,
the rate will be LIBOR for the prior Distribution Date.

         The  establishment  of LIBOR on each  LIBOR  Determination  Date by the
Trustee and the Trustee's  calculation of the rate of interest applicable to the
Class A-1A  Certificates  for the related  Interest Accrual Period shall (in the
absence of manifest error) be final and binding.

REPORTS TO CERTIFICATEHOLDERS

         Monthly reports  concerning the Trust Fund and the Certificates will be
made available by the Trustee to the Certificateholders.  In addition, within 60
days after the end of each calendar year, beginning with the 2000 calendar year,
information for tax reporting  purposes will be made available by the Trustee to
each  person who has been a  Certificateholder  of record at any time during the
preceding calendar year.

                       PREPAYMENT AND YIELD CONSIDERATIONS

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

         The rate of payment of principal, the aggregate amount of distributions
and the yield to maturity of the  Offered  Certificates  will be affected by the
rate of defaults  resulting in Realized Losses,  by the severity of these losses
and by the timing thereof. If a purchaser of an Offered  Certificate  calculates
its anticipated yield based on an assumed rate of default and amount of Realized
Losses  that is lower  than the  default  rate and  amount  of  losses  actually
incurred,  its actual yield to maturity  will be lower than that so  calculated.
The timing of Realized  Losses will also affect an  investor's  actual  yield to
maturity,  even if the  average  rate of  defaults  and  severity  of losses are
consistent  with an  investor's  expectations.  In  general,  the earlier a loss
occurs, the greater is the effect on an investor's yield to maturity.  There can
be no assurance  as to the  delinquency,  foreclosure  or loss  experience  with
respect to the Mortgage  Loans.  Some of the  Mortgage  Loans may have a greater
than  normal risk of future  defaults  and  delinquencies,  as compared to newly
originated,  high  quality one- to  four-family  residential  mortgage  loans of
comparable size and geographic concentration because such Mortgage Loans have in
the past  defaulted,  and in addition,  the Bankruptcy  Plan Mortgage Loans have
been  involved in  subsequent  proceedings  under the federal  Bankruptcy  Code,
either  as  liquidations  under  Chapter  7  or  reorganizations  with  approved
bankruptcy  plans under  Chapter 13. See "The  Mortgage  Pool--General"  in this
prospectus supplement.

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

         Unscheduled  payments of principal (whether resulting from prepayments,
repurchases,   liquidations,   casualties  or  condemnations)   will  result  in
distributions  on the related Offered  Certificates  of principal  amounts which
would  otherwise be distributed  over the remaining terms of the Mortgage Loans.
Since the rate of payment of  principal  on the  Mortgage  Loans will  depend on
future events and a variety of other factors, no assurance can be


                                      S-70

<PAGE>
given as to such rate or the rate of principal prepayments.  The extent to which
the  yield to  maturity  of a class of  Offered  Certificates  may vary from the
anticipated  yield  will  depend  upon the degree to which such class of Offered
Certificates is purchased at a discount or premium,  and the degree to which the
timing of  payments  thereon  is  sensitive  to  prepayments,  liquidations  and
purchases of the Mortgage Loans.  Further,  an investor should consider the risk
that, in the case of any Offered Certificate  purchased at a discount,  a slower
than  anticipated  rate of principal  payments  (including  prepayments)  on the
Mortgage  Loans could result in an actual yield to such  investor  that is lower
than the anticipated yield and, in the case of any Offered Certificate purchased
at a premium,  a faster  than  anticipated  rate of  principal  payments  on the
Mortgage  Loans could result in an actual yield to such  investor  that is lower
than the anticipated yield.

         The rate of  principal  payments  (including  prepayments)  on pools of
mortgage  loans  may vary  significantly  over time and may be  influenced  by a
variety of economic,  geographic, social and other factors, including changes in
mortgagors' housing needs, job transfers,  unemployment,  mortgagors' net equity
in the mortgaged properties and servicing  decisions.  In general, if prevailing
interest rates were to fall  significantly  below the Mortgage Interest Rates on
the Mortgage  Loans,  such Mortgage Loans could be subject to higher  prepayment
rates than if prevailing  interest rates were to remain at or above the Mortgage
Interest Rates on such Mortgage Loans. Conversely,  if prevailing interest rates
were to rise significantly, the rate of prepayments on such Mortgage Loans would
generally  be  expected  to  decrease.  As is the case with the Group 1 Mortgage
Loans,  the Group 2 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 Group 2
Mortgage  Loans may differ from that on the Group 1 Mortgage  Loans  because the
amount of the  Monthly  Payments  on the Group 2 Mortgage  Loans are  subject to
adjustment  on each  Adjustment  Date.  In  addition,  a majority of the Group 2
Mortgage Loans will not have their initial Adjustment Date for one to five years
after the origination  thereof.  The prepayment  experience of the Delayed First
Adjustment  Mortgage  Loans may differ  from that of the other  Group 2 Mortgage
Loans.  The Delayed First  Adjustment  Mortgage  Loans may be subject to greater
rates of  prepayments as they approach  their initial  Adjustment  Dates even if
market  interest  rates  are only  slightly  higher or lower  than the  Mortgage
Interest Rates on the Delayed First Adjustment  Mortgage Loans as borrowers seek
to avoid changes in their Monthly Payments.

         The  weighted  average  life and  yield to  maturity  of each  class of
Certificates  will also be influenced by the amount of Monthly  Excess  Cashflow
Amounts  generated  by the  Mortgage  Loans  and  applied  in  reduction  of the
Certificate Principal Balances of such Certificates. The level of Monthly Excess
Cashflow Amounts  available on any Distribution  Date to be applied in reduction
of the Certificate  Principal Balance of the Certificates will be influenced by,
among other factors, (i) the  overcollateralization  level of the Mortgage Loans
at such time  (i.e.,  the  extent to which  interest  on the  Mortgage  Loans is
accruing on a higher Principal Balance than the aggregate  Certificate Principal
Balance of the Certificates); (ii) the delinquency and default experience of the
Mortgage  Loans;  and  (iii) the level of the  various  indices  for the Group 2
Mortgage  Loans.  To the extent that greater  amounts of Monthly Excess Cashflow
Amounts are distributed in reduction of the Certificate  Principal  Balance of a
class of  Certificates,  the  weighted  average  life thereof can be expected to
shorten.  No assurance can be given as to the amount of Monthly Excess  Cashflow
Amounts distributed at any time or in the aggregate.

         For  ease of  presentation,  Loan  Group 1 has  been  divided  into two
sub-groups.   Each   sub-group   consists  of  Mortgage   Loans  with   distinct
characteristics  which are likely to produce differing  prepayment,  delinquency
and loss  experience  among the  sub-groups.  However,  since the Class A-1F and
Class A-2F  Certificates  represent an interest in Loan Group 1 (including  both
sub-groups), the prepayment,  delinquency and loss experience on such classes of
Senior  Certificates  will  represent a combination of the experience on the two
sub-groups.  Similarly,  the prepayment,  delinquency and loss experience on the
Subordinated  Certificates  will reflect a combination of the experience of both
Loan Groups.  There can be no assurance that any such combined  experience  will
correlate with the experience  expected on a particular  sub-group or loan group
of Mortgage Loans.

         The Subordinated Certificates are not expected to receive any principal
distributions until at least the Distribution Date in December, 2003 (unless the
respective Certificate Principal Balances of the Senior Certificates


                                      S-71
<PAGE>

are reduced to zero prior thereto).  As a result,  the weighted average lives of
the  Subordinated  Certificates  will be longer than would have been the case if
principal distributions were to be made on a pro rata basis. The longer weighted
average lives may increase the risk that an Applied Realized Loss Amount will be
allocated to one or more classes of Subordinated Certificates.

ADDITIONAL INFORMATION

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

WEIGHTED AVERAGE LIVES

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

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

         Prepayments  on  mortgage  loans are  commonly  measured  relative to a
prepayment  model or standard.  The  prepayment  models used in this  prospectus
supplement ("PREPAYMENT MODELS") are based on an assumed rate of prepayment each
month of the then unpaid  principal  balance of a pool of mortgage loans similar
to the Mortgage Loans. The Prepayment  Model used in this prospectus  supplement
(the  "CONSTANT  PREPAYMENT  RATE" or "CPR") is a  prepayment  assumption  which
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.  For  Loan  Group 1, a 100%  Prepayment  Assumption  assumes  a
prepayment rate of 12% CPR with respect to Sub-group 1A and 21% CPR with respect
to Sub-group 1B.

         For  Group  2,  the  Prepayment  Assumption  used  in  this  prospectus
supplement (the  "Prepayment  Vector" or "PV") is a prepayment  assumption which
represents  an  assumed  rate of  prepayment  each  month  relative  to the then
outstanding  principal  balance of a pool of mortgage loans for the life of such
mortgage  loans.  A 100%  Prepayment  Assumption  for the Group 2 Loans  assumes
prepayment rates of 3.5% per annum of the then outstanding  principal balance of
the related  mortgage  loans in the first month of life of those  mortgage loans
and an  additional  3.5% per annum in each month  thereafter up to and including
the 10th month,  from the 11th month through the 22nd month a prepayment rate of
35% CPR,  from the 23rd month  through the 25th month a  prepayment  rate of 50%
CPR, from the 26th month through the 34th month a prepayment rate of 35% CPR, in
the 35th month  through the 37th month a  prepayment  rate of 50% CPR and in the
38th month and in each month thereafter  during the life of those mortgage loans
a  prepayment  rate  of 35%  CPR.  No  prepayment  assumption  purports  to be a
historical   description  of  prepayment  experience  or  a  prediction  of  the
anticipated  rate of  prepayment  of any pool of mortgage  loans,  including the
related mortgage loans.


                                      S-72

<PAGE>

         The tables on pages S-75 through S-81 were prepared on the basis of the
assumptions in the following paragraph and the tables set forth below. There may
be  certain  differences  between  the  loan  characteristics  included  in such
assumptions  and the  characteristics  of the actual  Mortgage  Loans.  Any such
discrepancy  may have an effect upon the  percentages  of  Original  Certificate
Principal  Balances  outstanding  and  weighted  average  lives  of the  Offered
Certificates  set forth in the tables on pages S-75 through  S-81.  In addition,
since the actual Mortgage Loans in the Trust Fund may have  characteristics that
differ  from  those  assumed  in  preparing  the  tables  set forth  below,  the
distributions  of principal of the Offered  Certificates  may be made earlier or
later than indicated in the tables.

         The percentages and weighted  average lives in the tables on pages S-75
through S-81 were determined using the following  assumptions  collectively (the
"STRUCTURING ASSUMPTIONS"):  (i) the Mortgage Loans consist of 2 groups of loans
with the characteristics set forth in the table below, (ii) the closing date for
the  Offered   Certificates   occurs  on  December  13,  2000  and  the  Offered
Certificates  were sold to investors on such date,  (iii)  distributions  on the
Certificates  are made on the 25th day of each  month  regardless  of the day on
which the Distribution  Date actually occurs,  commencing in December,  2000, in
accordance  with the  allocation  of  Available  Funds  set  forth  above  under
"Description of the Certificates",  (iv) the Mortgage Loans prepay in accordance
with the Prepayment  Scenarios  indicated,  (v) prepayments include thirty days'
interest  thereon,  (vi) the Seller is not required to  substitute or repurchase
any or all of the Mortgage Loans pursuant to the Pooling and Servicing Agreement
and no optional  termination  is  exercised,  except with respect to the entries
identified  by the row  heading  "Weighted  Average  Life to Call" in the tables
below,  (vii)  the  Overcollateralization  Target  Amount  is set  initially  as
specified  herein  and  thereafter  decreases  as  described  in the  definition
thereof,  (viii)  scheduled  payments for all Mortgage Loans are received on the
Due Date commencing in December, 2000, 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
Mortgage  Loans  prepay at the same rate and all such  payments  are  treated as
prepayments  in  full of  individual  Mortgage  Loans,  with  no  shortfalls  in
collection  of interest,  (x) such  prepayments  are received on the last day of
each month  commencing  in  November  2000,  (xi) LIBOR is at all times equal to
6.7275%,  (xii) the Pass-through  Rates for the Offered  Certificates are as set
forth or  described  on the  cover of this  prospectus  supplement,  (xiii)  the
Mortgage Interest Rate for each Adjustable Rate Mortgage Loan is adjusted on its
next Adjustment Date (and on subsequent Adjustment Dates, if necessary) to equal
the sum of (a) the  assumed  level of the  Index  and (b) the  respective  Gross
Margin (such sum being subject to the  applicable  Periodic  Rate Caps,  Minimum
Loan Rates and Maximum  Loan Rates),  and (xiv) with  respect to the  Adjustable
Rate  Mortgage  Loans,  the 1 Year CMT Index is equal to  5.72%,  the 3 Year CMT
index is  equal  to 5.34%  and Six  Month  LIBOR is equal to  6.45125%.  Nothing
contained in the foregoing  assumptions  should be construed as a representation
that the Mortgage Loans will not experience delinquencies or losses.

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





                                      S-73

<PAGE>

                      ASSUMED MORTGAGE LOAN CHARACTERISTICS

<TABLE>
<CAPTION>
                                                             STATED
                                                   NET      REMAINING   ORIGINAL   REMAINING
     COLL TYPE       CURRENT BAL   WAC(GROSS)    COUPON       TERM        TERM       TERM
-----------------  --------------- ------------ ----------  ----------- ---------- -----------
<S>                  <C>               <C>         <C>             <C>       <C>          <C>
ARM                  1,966,243.87       8.7855     8.1037           NA       355          270
ARM                  2,392,351.33       8.3477     7.8064           NA       346          269
ARM                    262,190.85       6.8274     5.4074           NA       360          348
ARM                  1,065,180.79       7.1280     6.2547           NA       360          339
ARM                    443,565.54       7.6300     7.1300           NA       360          348
ARM                     99,839.09       8.7500     8.2500           NA       360          177
ARM                  15,196,605.16     12.1293    11.2096           NA       360          317
ARM                     73,994.42      12.2500    11.7500          128       360          308
ARM                  6,364,462.27      11.1545    10.2405           NA       360          337
ARM                  22,370,236.75     10.6815     9.7618           NA       360          352
ARM                  23,666,356.99     10.4162     9.2741           NA       358          353
ARM                  2,500,992.53      10.7819    10.0419           NA       360          352
ARM                  5,218,937.98      10.7015     9.6858           NA       331          327
ARM                    327,631.83      11.5065    10.5903           NA       360          351
FIXED FHA/VA           507,983.42       7.7215     7.2215           NA       352           28
FIXED FHA/VA           638,971.44       9.1376     8.6376           NA       342           88
FIXED FHA/VA           347,016.22       9.4188     8.9188           NA       242          150
FIXED FHA/VA         1,624,608.68       9.4388     8.9388           NA       353          205
FIXED FHA/VA         2,058,930.81       8.0267     7.5267           NA       356          277
FIXED FHA/VA         5,298,540.79       7.7686     7.2686           NA       360          340
FIXED                  344,031.60       9.6483     9.1483           NA       115           42
FIXED                2,258,576.17       9.1371     8.6142           NA       158           96
FIXED                4,997,285.75       9.7408     9.0762           NA       183          155
FIXED                4,616,115.81       9.8695     9.1926           NA       268          216
FIXED                8,333,640.99       9.1185     8.5376           NA       352          261
FIXED                37,620,761.59     10.0283     9.2051           NA       359          343
FIXED                14,126,502.54     11.0278     9.9455          149       362          329
</TABLE>


<TABLE>
<CAPTION>
                  GROSS    1STINT      INTADJ   LIFE                INITIAL   PERIODIC
INDEX TYPE        MARGIN    RESET       FREQ    CAP     LIFE FLOOR  ADJ.CAP   ADJ. CAP
--------------  --------- ----------  ------- -------- ----------- --------   ---------
<S>                <C>          <C>      <C>   <C>      <C>        <C>        <C>
 ARM 1 Yr CMT      3.2692        2      12     13.3135   1.1081    1.6464     1.5749
 ARM 1 Yr CMT      2.7191        9      12     12.6624   1.3258    1.4287     1.5281
 ARM 1 Yr CMT      2.7500       48      12     11.8274       NA    2.0000     2.0000
 ARM 1 Yr CMT      2.7500       53      12     12.8207       NA    1.5000     2.0000
 ARM 1 Yr CMT      2.7500       72      12     13.6250       NA    6.0000     2.0000
 ARM 3 Yr CMT      2.5000       33      36     16.0000       NA        NA         NA
ARM 6Mo LIBOR      6.2019        4       6     16.8052   9.1021    1.7968     1.1738
ARM 6Mo LIBOR      3.0000        2       6     14.2500   7.2500    1.5000     1.5000
      ARM 6Mo      6.7130       10       6     16.7927  10.1212    1.8347     1.1407
        LIBOR
ARM 6Mo LIBOR      6.3720       16       6     17.1357   8.8597    1.4321     1.1967
ARM 6Mo LIBOR      6.1245       20       6     17.3050   6.7394    1.6619     1.4343
ARM 6Mo LIBOR      6.6204       28       6     17.5002  10.1255    2.5888     1.1497
ARM 6Mo LIBOR      6.2194       32       6     17.6352   5.8191    1.6182     1.4564
ARM 6Mo LIBOR      6.2964       51       6     17.5065  11.5065    2.5488     1.0000
           NA          NA       NA      NA      0.0000       NA        NA         NA
           NA          NA       NA      NA      0.0000       NA        NA         NA
           NA          NA       NA      NA      0.0000       NA        NA         NA
           NA          NA       NA      NA      0.0000       NA        NA         NA
           NA          NA       NA      NA      0.0000       NA        NA         NA
           NA          NA       NA      NA      0.0000       NA        NA         NA
           NA          NA       NA      NA      0.0000       NA        NA         NA
           NA          NA       NA      NA      0.0000       NA        NA         NA
           NA          NA       NA      NA      0.0000       NA        NA         NA
           NA          NA       NA      NA      0.0000       NA        NA         NA
           NA          NA       NA      NA      0.0000       NA        NA         NA
           NA          NA       NA      NA      0.0000       NA        NA         NA
           NA          NA       NA      NA      0.0000       NA        NA         NA

</TABLE>


                                      S-74

<PAGE>

             PERCENTAGE OF ORIGINAL PRINCIPAL BALANCE OUTSTANDING (1)

<TABLE>
<CAPTION>
                                                                   CLASS A-1F
                            ------------------------------------------------------------------------------------------
                                                                   PREPAYMENT
                                                                   ASSUMPTION
                            ----------------  ----------------  -----------------  ----------------     --------------
Distribution Date                  0%                75%               100%               125%              150%
                            ----------------  ----------------  -----------------  ----------------     --------------
<S>                                <C>               <C>               <C>                <C>               <C>
Initial Balance                    100%              100%              100%               100%              100%
November 25, 2001                   96                61                49                 37                25
November 25, 2002                   91                27                 8                  0                 0
November 25, 2003                   87                 0                 0                  0                 0
November 25, 2004                   82                 0                 0                  0                 0
November 25, 2005                   77                 0                 0                  0                 0
November 25, 2006                   72                 0                 0                  0                 0
November 25, 2007                   66                 0                 0                  0                 0
November 25, 2008                   59                 0                 0                  0                 0
November 25, 2009                   54                 0                 0                  0                 0
November 25, 2010                   47                 0                 0                  0                 0
November 25, 2011                   41                 0                 0                  0                 0
November 25, 2012                   33                 0                 0                  0                 0
November 25, 2013                    0                 0                 0                  0                 0

Weighted Average Life (2) to         8.48              1.35              1.02               0.80              0.65
  Maturity
Weighted Average Life (2) to         8.48              1.35              1.02               0.80              0.65
  Call
</TABLE>

(1) Rounded to the nearest whole percentage.

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





                                      S-75

<PAGE>

             PERCENTAGE OF ORIGINAL PRINCIPAL BALANCE OUTSTANDING (1)

<TABLE>
<CAPTION>
                                                                   CLASS A-2F
                            ------------------------------------------------------------------------------------------
                                                                   PREPAYMENT
                                                                   ASSUMPTION
                            ----------------  ----------------  -----------------  ----------------     --------------
Distribution Date                    0%               75%              100%               125%              150%
                            ----------------  ----------------  -----------------  ----------------     --------------
<S>                                <C>               <C>               <C>                <C>               <C>
Initial Balance                    100%              100%              100%               100%              100%
November 25, 2001                  100               100               100                100               100
November 25, 2002                  100               100               100                 83                53
November 25, 2003                  100                99                57                 20                 0
November 25, 2004                  100                75                51                 20                 0
November 25, 2005                  100                53                28                 13                 0
November 25, 2006                  100                33                 9                  0                 0
November 25, 2007                  100                17                 0                  0                 0
November 25, 2008                  100                 4                 0                  0                 0
November 25, 2009                  100                 0                 0                  0                 0
November 25, 2010                  100                 0                 0                  0                 0
November 25, 2011                  100                 0                 0                  0                 0
November 25, 2012                  100                 0                 0                  0                 0
November 25, 2013                   83                 0                 0                  0                 0
November 25, 2014                   72                 0                 0                  0                 0
November 25, 2015                   61                 0                 0                  0                 0
November 25, 2016                   47                 0                 0                  0                 0
November 25, 2017                   33                 0                 0                  0                 0
November 25, 2018                   18                 0                 0                  0                 0
November 25, 2019                    5                 0                 0                  0                 0
November  25, 2020                   0                 0                 0                  0                 0

Weighted Average Life (2)           15.69              5.30              3.98               2.91              2.05
   to Maturity
Weighted Average Life (2)           15.69              5.30              3.98               2.91              2.05
   to Call
</TABLE>

(1)  Rounded to the nearest whole percentage.

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





                                      S-76

<PAGE>

              PERCENTAGE OF ORIGINAL PRINCIPAL BALANCE OUTSTANDING (1)

<TABLE>
<CAPTION>
                                                                   CLASS A-1A
                            ------------------------------------------------------------------------------------------
                                                                   PREPAYMENT
                                                                   ASSUMPTION
                            ----------------  ----------------  -----------------  ----------------     --------------
Distribution Date                  0%               75%               100%               125%              150%
                            ----------------  ----------------  -----------------  ----------------     --------------
<S>                               <C>               <C>               <C>                <C>               <C>
Initial Balance                   100%              100%              100%               100%              100%
November 25, 2001                  99                74                65                 57                48
November 25, 2002                  99                52                40                 29                20
November 25, 2003                  98                37                25                 15                 6
November 25, 2004                  98                32                24                 15                 6
November 25, 2005                  97                27                20                 14                 6
November 25, 2006                  96                24                17                 12                 6
November 25, 2007                  95                21                15                  9                 5
November 25, 2008                  94                19                11                  6                 4
November 25, 2009                  93                16                 9                  5                 3
November 25, 2010                  92                13                 7                  3                 2
November 25, 2011                  90                10                 5                  3                 1
November 25, 2012                  88                 8                 4                  2                 0
November 25, 2013                  86                 6                 3                  1                 0
November 25, 2014                  84                 5                 2                  0                 0
November 25, 2015                  82                 4                 1                  0                 0
November 25, 2016                  79                 3                 1                  0                 0
November 25, 2017                  76                 2                 0                  0                 0
November 25, 2018                  73                 2                 0                  0                 0
November 25, 2019                  69                 1                 0                  0                 0
November 25, 2020                  63                 1                 0                  0                 0
November 25, 2021                  58                 0                 0                  0                 0
November 25, 2022                  52                 0                 0                  0                 0
November 25, 2023                  46                 0                 0                  0                 0
November 25, 2024                  39                 0                 0                  0                 0
November 25, 2025                  32                 0                 0                  0                 0
November 25, 2026                  24                 0                 0                  0                 0
November 25, 2027                  16                 0                 0                  0                 0
November 25, 2028                   8                 0                 0                  0                 0
November 25, 2029                   2                 0                 0                  0                 0
November 25, 2030                   0                 0                 0                  0                 0

Weighted Average Life(2)           20.76              4.04              2.95               2.18              1.51
   Maturity
Weighted Average Life(2) to        20.65              3.57              2.52               1.81              1.26
   Call
</TABLE>

(1)  Rounded to the nearest whole percentage.

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


                                      S-77

<PAGE>

              PERCENTAGE OF ORIGINAL PRINCIPAL BALANCE OUTSTANDING(1)

<TABLE>
<CAPTION>
                                                                    CLASS M-1
                            ------------------------------------------------------------------------------------------
                                                                   PREPAYMENT
                                                                   ASSUMPTION
                            ----------------  ----------------  -----------------  ----------------     --------------
Distribution Date                  0%                75%              100%               125%              150%
                            ----------------  ----------------  -----------------  ----------------     --------------
<S>                                <C>               <C>               <C>                <C>               <C>
Initial Balance                    100%              100%              100%               100%              100%
November 25, 2001                  100               100               100                100               100
November 25, 2002                  100               100               100                100               100
November 25, 2003                  100               100               100                100               100
November 25, 2004                  100                76                54                 73               100
November 25, 2005                  100                61                41                 27                60
November 25, 2006                  100                48                30                 19                27
November 25, 2007                  100                39                23                 14                 8
November 25, 2008                  100                31                17                 10                 6
November 25, 2009                  100                25                13                  7                 3
November 25, 2010                  100                20                10                  5                 0
November 25, 2011                  100                16                 8                  3                 0
November 25, 2012                  100                13                 6                  0                 0
November 25, 2013                  100                 9                 3                  0                 0
November 25, 2014                  100                 7                 1                  0                 0
November 25, 2015                  100                 6                 0                  0                 0
November 25, 2016                  100                 4                 0                  0                 0
November 25, 2017                  100                 2                 0                  0                 0
November 25, 2018                  100                 0                 0                  0                 0
November 25, 2019                  100                 0                 0                  0                 0
November 25, 2020                   99                 0                 0                  0                 0
November 25, 2021                   89                 0                 0                  0                 0
November 25, 2022                   80                 0                 0                  0                 0
November 25, 2023                   71                 0                 0                  0                 0
November 25, 2024                   61                 0                 0                  0                 0
November 25, 2025                   50                 0                 0                  0                 0
November 25, 2026                   38                 0                 0                  0                 0
November 25, 2027                   25                 0                 0                  0                 0
November 25, 2028                   13                 0                 0                  0                 0
November 25, 2029                    0                 0                 0                  0                 0
Weighted Average Life(2) to         24.75              7.03              5.58               5.09              5.52
   Maturity
Weighted Average Life(2) to         24.58              6.37              4.99               4.58              4.62
   Call
</TABLE>

(1)  Rounded to the nearest whole percentage.

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


                                      S-78

<PAGE>

              PERCENTAGE OF ORIGINAL PRINCIPAL BALANCE OUTSTANDING(1)


<TABLE>
<CAPTION>
                                                                   CLASS M-2
                            ------------------------------------------------------------------------------------------
                                                                   PREPAYMENT
                                                                   ASSUMPTION
                            ----------------  ----------------  -----------------  ----------------     --------------
Distribution Date                  0%                75%              100%                125%              150%
                            ----------------  ----------------  -----------------  ----------------     --------------
<S>                                <C>               <C>               <C>                <C>               <C>
Initial Balance                    100%              100%              100%               100%              100%
November 25, 2001                  100               100               100                100               100
November 25, 2002                  100               100               100                100               100
November 25, 2003                  100               100               100                100               100
November 25, 2004                  100                76                54                 39                42
November 25, 2005                  100                61                41                 27                18
November 25, 2006                  100                48                30                 19                12
November 25, 2007                  100                39                23                 14                 8
November 25, 2008                  100                31                17                 10                 3
November 25, 2009                  100                25                13                  6                 0
November 25, 2010                  100                20                10                  2                 0
November 25, 2011                  100                16                 8                  0                 0
November 25, 2012                  100                13                 3                  0                 0
November 25, 2013                  100                 9                 0                  0                 0
November 25, 2014                  100                 6                 0                  0                 0
November 25, 2015                  100                 3                 0                  0                 0
November 25, 2016                  100                 0                 0                  0                 0
November 25, 2017                  100                 0                 0                  0                 0
November 25, 2018                  100                 0                 0                  0                 0
November 25, 2019                  100                 0                 0                  0                 0
November 25, 2020                   98                 0                 0                  0                 0
November 25, 2021                   89                 0                 0                  0                 0
November 25, 2022                   80                 0                 0                  0                 0
November 25, 2023                   71                 0                 0                  0                 0
November 25, 2024                   61                 0                 0                  0                 0
November 25, 2025                   50                 0                 0                  0                 0
November 25, 2026                   38                 0                 0                  0                 0
November 25, 2027                   25                 0                 0                  0                 0
November 25, 2028                   13                 0                 0                  0                 0
November 25, 2029                    0                 0                 0                  0                 0

Weighted Average Life(2) to         24.74              6.92              5.41               4.65              4.39
Maturity
Weighted Average Life(2) to         24.58              6.37              4.89               4.22              4.02
Call
</TABLE>

(1)  Rounded to the nearest whole percentage.

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


                                      S-79

<PAGE>

              PERCENTAGE OF ORIGINAL PRINCIPAL BALANCE OUTSTANDING(1)

<TABLE>
<CAPTION>
                                                                    CLASS B-1
                            ------------------------------------------------------------------------------------------
                                                              PREPAYMENT ASSUMPTION
                            ----------------  ----------------  -----------------  ----------------     --------------
Distribution Date                 0%                75%               100%               125%              150%
                            ----------------  ----------------  -----------------  ----------------     --------------
<S>                               <C>               <C>               <C>                <C>               <C>
Initial Balance                   100%              100%              100%               100%              100%
November 25, 2001                 100               100               100                100               100
November 25, 2002                 100               100               100                100               100
November 25, 2003                 100               100               100                100               100
November 25, 2004                 100                76                54                 39                27
November 25, 2005                 100                61                41                 27                18
November 25, 2006                 100                48                30                 19                 9
November 25, 2007                 100                39                23                 12                 1
November 25, 2008                 100                31                17                  4                 0
November 25, 2009                 100                25                11                  0                 0
November 25, 2010                 100                20                 5                  0                 0
November 25, 2011                 100                16                 0                  0                 0
November 25, 2012                 100                10                 0                  0                 0
November 25, 2013                 100                 2                 0                  0                 0
November 25, 2014                 100                 0                 0                  0                 0
November 25, 2015                 100                 0                 0                  0                 0
November 25, 2016                 100                 0                 0                  0                 0
November 25, 2017                 100                 0                 0                  0                 0
November 25, 2018                 100                 0                 0                  0                 0
November 25, 2019                 100                 0                 0                  0                 0
November 25, 2020                  98                 0                 0                  0                 0
November 25, 2021                  89                 0                 0                  0                 0
November 25, 2022                  80                 0                 0                  0                 0
November 25, 2023                  71                 0                 0                  0                 0
November 25, 2024                  61                 0                 0                  0                 0
November 25, 2025                  50                 0                 0                  0                 0
November 25, 2026                  38                 0                 0                  0                 0
November 25, 2027                  25                 0                 0                  0                 0
November 25, 2028                  10                 0                 0                  0                 0
November 25, 2029                   0                 0                 0                  0                 0

Weighted Average Life(2) to        24.70              6.73              5.19               4.37              3.95
   Maturity
Weighted Average Life(2) to        24.58              6.37              4.85               4.09              3.72
   Call
</TABLE>

(1)  Rounded to the nearest whole percentage

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


                                      S-80

<PAGE>

              PERCENTAGE OF ORIGINAL PRINCIPAL BALANCE OUTSTANDING(1)

<TABLE>
<CAPTION>
                                                                    CLASS B-2
                            ------------------------------------------------------------------------------------------
                                                              PREPAYMENT ASSUMPTION
                            ----------------  ----------------  -----------------  ----------------     --------------
Distribution Date                  0%               75%               100%               125%              150%
                            ----------------  ----------------  -----------------  ----------------     --------------
<S>                               <C>               <C>               <C>                <C>               <C>
Initial Balance                   100%              100%              100%               100%              100%
November 25, 2001                 100               100               100                100               100
November 25, 2002                 100               100               100                100               100
November 25, 2003                 100               100               100                100               100
November 25, 2004                 100                76                54                 39                25
November 25, 2005                 100                61                41                 25                 6
November 25, 2006                 100                48                30                  8                 0
November 25, 2007                 100                39                16                  0                 0
November 25, 2008                 100                31                 4                  0                 0
November 25, 2009                 100                21                 0                  0                 0
November 25, 2010                 100                10                 0                  0                 0
November 25, 2011                 100                 2                 0                  0                 0
November 25, 2012                 100                 0                 0                  0                 0
November 25, 2013                 100                 0                 0                  0                 0
November 25, 2014                 100                 0                 0                  0                 0
November 25, 2015                 100                 0                 0                  0                 0
November 25, 2016                 100                 0                 0                  0                 0
November 25, 2017                 100                 0                 0                  0                 0
November 25, 2018                 100                 0                 0                  0                 0
November 25, 2019                 100                 0                 0                  0                 0
November 25, 2020                  98                 0                 0                  0                 0
November 25, 2021                  89                 0                 0                  0                 0
November 25, 2022                  80                 0                 0                  0                 0
November 25, 2023                  71                 0                 0                  0                 0
November 25, 2024                  61                 0                 0                  0                 0
November 25, 2025                  50                 0                 0                  0                 0
November 25, 2026                  38                 0                 0                  0                 0
November 25, 2027                  21                 0                 0                  0                 0
November 25, 2028                   0                 0                 0                  0                 0

Weighted Average Life(2) to        24.57              6.33              4.81               4.02              3.59
   Maturity
Weighted Average Life(2) to        24.55              6.28              4.76               3.98              3.55
   Call
</TABLE>

(1)  Rounded to the nearest whole percentage

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


                                      S-81

<PAGE>

FINAL SCHEDULED DISTRIBUTION DATES

         The  Final  Scheduled  Distribution  Date  of  each  class  of  Offered
Certificates  is set forth under  "Summary  of  Prospectus  Supplement"  in this
prospectus supplement. The Final Scheduled Distribution Dates for the Class A-1F
and Class A-1A Certificates have been calculated on the basis of the Structuring
Assumptions  and the  assumptions  that there are no prepayments  and no Monthly
Excess  Interest  Amounts  are used to create  overcollateralization.  The Final
Scheduled  Distribution  Date for each other class of Offered  Certificates  has
been set to equal the Distribution  Date in the thirteenth month after the month
of  maturity  of  the  latest  maturing   Mortgage  Loan.   Since  the  rate  of
distributions in reduction of the Certificate Principal Balance of each class of
Offered Certificates will depend on the rate of payment (including  prepayments)
of the Mortgage Loans, the Certificate Principal Balance of any such class could
be reduced  to zero  significantly  earlier  or later  than the Final  Scheduled
Distribution  Date.  The rate of payments on the  Mortgage  Loans will depend on
their particular  characteristics,  as well as on prevailing interest rates from
time to time and other economic factors, and no assurance can be given as to the
actual payment experience of the Mortgage Loans.

                                 USE OF PROCEEDS

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

                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES

         The  discussion  in this  section and in the  prospectus  is based upon
laws, regulations, rulings and decisions now in effect, all of which are subject
to change.  The discussion  below and in the prospectus does not purport to deal
with all federal tax  consequences  applicable  to all  categories of investors,
some of which may be  subject to special  rules.  Investors  may wish to consult
their own tax advisors in determining  the federal,  state,  local and any other
tax  consequences  to them of the  purchase,  ownership and  disposition  of the
Offered   Certificates.   References   in  this   section   and  in  the  "ERISA
Considerations"  section to the code and sections  are to the  Internal  Revenue
Code.

REMIC ELECTIONS

         The  trustee  will  cause one or more REMIC  elections  to be made with
respect to specified  assets of the Trust Fund for federal  income tax purposes.
Dewey Ballantine LLP, special tax counsel, will advise that, in its opinion, for
federal  income  tax  purposes,  assuming  the  REMIC  elections  are  made  and
compliance  with the pooling  and  servicing  agreement,  the Trust Fund will be
treated  as one or more  REMICs  for  federal  income  tax  purposes.  Except as
discussed  below  under  The  Class  A-1A  Certificates,  each  of  the  Offered
Certificates will be a regular interest in a REMIC.

TAXATION OF THE OFFERED CERTIFICATES

         The owners of the Offered Certificates will be treated for tax purposes
as owning two separate investments:

         o        a REMIC regular interest; and
         o        the right to receive Rate Payments.

A "RATE PAYMENT" for a class of Offered Certificates is the positive difference,
if any,  between the accrued interest  distributable  with respect to such class
over the  weighted  average of the Net Mortgage  Interest  Rates of the Mortgage
Loans held by the Trust Fund.  In the case of the Class A-1A  Certificates,  the
right to  receive  Rate  Payments  also  includes  the  right to  receive  LIBOR
Carryover  Amounts.  The owners of the Offered  Certificates  must  allocate the
purchase  price of their  certificates  between these two  investments  based on
their  relative fair market values.  The purchase  price  allocated to the REMIC
regular  interest  portion  of the  investment  will be the  issue  price of the
Offered  Certificates  for purposes of  calculating  accruals of original  issue
discount. See "Material Federal Income Tax  Consequences--Discount  and Premium"
in the prospectus.


                                      S-82

<PAGE>
         Taxation of REMIC Regular Interests.

         For  federal  income tax  purposes,  regular  interests  in a REMIC are
treated  as debt  instruments  issued  by the  REMIC on the date on which  those
interests  are  created,  and not as  ownership  interests  in the  REMIC or its
assets. Owners of Offered Certificates that otherwise report income under a cash
method of  accounting  will be  required to report  income  with  respect to the
regular  interest portion of the Offered  Certificates  under an accrual method.
See "Material  Federal Income Tax  Consequences--REMIC  Securities--Taxation  of
Beneficial Owners of REMIC Regular Securities" in the prospectus.

         It is  anticipated  that  the  Offered  Certificates  will not have any
original issue discount other than possibly  original issue discount within a de
minimis exception and that, accordingly, the provisions of sections 1271 through
1273 and 1275 of the Code generally will not apply to the Offered  Certificates.
Original  issue  discount will be considered de minimis if it is less than 0.25%
of the  principal  amount of an Offered  Certificate  multiplied by its expected
weighted  average  life.  The  prepayment   assumption  that  will  be  used  in
determining  the rate of accrual  of  original  issue  discount  on the  Offered
Certificates  is 12% CPR with respect to  Sub-group  1A, 21% CPR with respect to
Sub-group 1B and 100% PV with respect to Loan Group 2. No representation is made
that any of the mortgage loans will prepay at these rates or any other rate. See
"Prepayment  and  Yield   Considerations"  in  this  prospectus  supplement  and
"Material  Federal  Income  Tax   Consequences--Discount  and  Premium"  in  the
prospectus.

         In addition, a subsequent purchaser who buys an Offered Certificate for
less than its principal amount may be subject to the "market  discount" rules of
the  Code.  See  "Certain  Federal  Income  Tax   Considerations--Discount   and
Premium--Market  Discount" in the prospectus. A subsequent purchaser who buys an
Offered  Note for more than its  principal  amount may be subject to the "market
premium" rules of the Code. See "Certain  Federal Income Tax  Considerations  --
Discount and Premium--Securities Purchased at a Premium" in the prospectus.

         REMIC regular interests possess special tax attributes by virtue of the
REMIC   provisions   of   the   code.   See   "Material   Federal   Income   Tax
Consequences--REMIC  Securities--Special  Tax  Attributes"  in  the  prospectus.
However, no portion of an Offered  Certificateholder's basis or income allocable
to the right to receive  Rate  Payments  will qualify for such  treatment.  As a
result, Offered Certificates are not suitable investments for inclusion in other
REMICs.

         Taxation of Rate Payments.

         The proper  federal  income tax  treatment of the right to receive Rate
Payments is not clear and special tax counsel cannot make a reliable  estimation
of the degree of certainty of treatment  among several  possible  treatments and
unknown other  treatments the Internal  Revenue  Service may apply.  Special tax
counsel  believes that a likely  treatment of the right to receive Rate Payments
is as a notional principal  contract.  The Trust Fund intends to treat the right
to receive Rate Payments for federal income tax purposes as a notional principal
contract.  Treasury Regulations under section 446 relating to notional principal
contracts  provide that  taxpayers,  regardless  of their method of  accounting,
generally must recognize the ratable daily portion of a periodic payment for the
taxable year to which that  portion  relates.  Assuming  treatment as a notional
principal  contract,  any Rate Payments will be periodic  payments.  Income with
respect to periodic payments under a notional  principal  contract for a taxable
year should  constitute  ordinary  income.  The purchase price  allocated to the
right to receive  the Rate  Payments  will be treated as a  nonperiodic  payment
under these regulations. This nonperiodic payment may be amortized using several
methods, including the level payment method described in these regulations.

         Alternative federal income tax characterization of the right to receive
Rate  Payments is  possible,  including  treatment  of the right to receive Rate
Payments as indebtedness or an interest in a partnership. Foreign holders of the
Offered  Certificates  may be subject to  withholding  in respect of payments of
Rate Payments in the event that such payments are treated as  indebtedness or an
interest in a  partnership.  The amount,  timing and character of the income and
deductions  for an owner of the right to receive Rate  Payments  would differ if
the right to receive Rate Payments were held to  constitute  indebtedness  or an
interest in a partnership,  but for most investors in most circumstances,  those
differences  would not be material.  Because the Trust Fund will treat the right
to receive Rate Payments as a notional principal contract,  the Trustee will not
attempt to satisfy the tax reporting  requirements  that would apply under these
alternative  characterizations of the right to receive Rate Payments.  Investors
that are

                                      S-83
<PAGE>

foreign  persons may wish to consult their own tax advisors in  determining  the
federal,  state,  local  and  other tax  consequences  to them of the  purchase,
ownership and disposition of the Offered Certificates.

OTHER MATTERS

         For  a  discussion  of  backup  withholding  and  taxation  of  foreign
investors  in  the  Offered  Certificates,   see  "Certain  Federal  Income  Tax
Considerations--Foreign  Investors--Grantor  Trust  Securities and REMIC Regular
Securities" and "--Backup Withholding" in the prospectus.

                            STATE TAX CONSIDERATIONS

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

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

                              ERISA CONSIDERATIONS

         Section 406 of the Employee  Retirement Income Security Act of 1974, as
amended  ("ERISA"),  prohibits "parties in interest" with respect to an employee
benefit plan subject to ERISA and/or a plan or other arrangement  subject to the
excise tax  provisions  set forth  under  Section  4975 of the Code (each of the
foregoing,  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 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  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  Certificates  should  consider,  among other
factors,  the extreme  sensitivity  of the  investments to the rate of principal
payments (including prepayments) on the Mortgage Loans.

         The  DOL  issued  to  First  Union   Securities   Inc.  an   individual
administrative  exemption,  Prohibited  Transaction  Exemption 96-22,  which was
recently  amended   pursuant  to  Prohibited   Transaction   Exemption   2000-58
(collectively the "EXEMPTION"), from some of the prohibited transaction rules of
ERISA with  respect to the initial  purchase,  the  holding  and the  subsequent
resale by a plan of certificates in pass-through trusts that meet the conditions
and requirements of the Exemption.

         Among the conditions  that must be satisfied for the Exemption to apply
with respect to a trust  containing  residential  mortgage  loans with  combined
loan-to-value ratios in excess of 100% such as the Trust, 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;


                                      S-84

<PAGE>
         (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  two  highest  generic  rating
categories  from S&P,  Moody's or Fitch  (collectively,  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 servicer represents not more
than  reasonable  compensation  for such person's  services  under the agreement
pursuant  to which the loans are  pooled  and  reimbursements  of such  person's
reasonable expenses in connection therewith; and

         (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 four highest  generic  rating  categories  by an Exemption  Rating
Agency for at least one year prior to the Plan's  acquisition  of  certificates;
and

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

         Moreover,     the    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 the sponsor,  the  Underwriters,  the Trustee,  the
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").

         The Exemption will apply to the acquisition and holding by Plans of the
Class A Certificates if all conditions of the Exemption are met.

         Because the  characteristics of the Class M-1, Class M-2, Class B-1 and
Class B-2  Certificates  may not meet the  requirements  of the Exemption or any
other issued  exemption under ERISA,  the purchase and holding of the Class M-1,
Class  M-2,  Class  B-1 and Class B-2  Certificates  by a Plan or by  individual
retirement  accounts  or other  plans  subject to  Section  4975 of the Code may
result in  prohibited  transactions  or the  imposition of excise taxes or civil
penalties.  Consequently,  transfers of the Class M-1,  Class M-2, Class B-1 and
Class B-2 Certificates  will not be registered by the Trustee unless the Trustee
receives:  (i)  a  representation  from  the  transferee  of  such  Certificate,


                                      S-85

<PAGE>
acceptable  to and in form and  substance  satisfactory  to the Trustee,  to the
effect that such  transferee is not an employee  benefit plan subject to Section
406 of ERISA or a plan or arrangement subject to Section 4975 of the Code, nor a
person acting on behalf of any such plan or arrangement  nor using the assets of
any such plan or arrangement  to effect such transfer;  or (ii) if the purchaser
is an insurance  company,  a  representation  that the purchaser is an insurance
company  which is  purchasing  such  Certificates  with  funds  contained  in an
"insurance company general account" (as such term is defined in Section V (e) of
Prohibited  Transaction  Class  Exemption  95-60  ("PTCE  95-60"))  and that the
purchase and holding of such  Certificates  are covered under Sections I and III
of PTCE 95-60.  Such  representation  as described  above will be deemed to have
been made to the  Trustee by a  beneficial  owner's  acceptance  of a Class M-1,
Class M-2, Class B-1 or Class B-2  Certificate in book-entry  form. In the event
that such  representation  is violated,  such attempted  transfer or acquisition
shall be void and of no effect.

         Prospective  Plan  investors  should  consult with their legal advisors
concerning the impact of ERISA and the Code, the  applicability of the Exemption
and PTCE 95-60, and the potential consequences in their specific  circumstances,
prior to making an investment in the Offered Certificates.  Moreover,  each Plan
fiduciary  should  determine  whether under the general  fiduciary  standards of
investment   prudence  and   diversification,   an  investment  in  the  Offered
Certificates  is  appropriate  for the Plan,  taking  into  account  the overall
investment  policy  of the Plan and the  composition  of the  Plan's  investment
portfolio.

                                LEGAL INVESTMENT

         The  Offered   Certificates  will  not  constitute   "mortgage  related
securities"  for purposes of the Secondary  Mortgage  Market  Enhancement Act of
1984,  as amended  ("SMMEA"),  because the Mortgage  Pool  includes  second lien
Mortgage  Loans  and  Owner-financed  Mortgage  Loans  that were  originated  by
individuals  and not by financial  institutions  or  mortgagees  approved by the
Secretary of Housing and Urban Development.

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

                              PLAN OF DISTRIBUTION

         Subject  to the terms  and  conditions  set  forth in the  Underwriting
Agreement  between  the  Depositor  and First  Union  Securities,  Inc.  ("FIRST
UNION"), an affiliate of the Depositor, as representative (in such capacity, the
"REPRESENTATIVE")  of First Union and Bear,  Stearns & Co. Inc.  (together  with
First Union,  the  "UNDERWRITERS"),  the  Underwriters  have severally agreed to
purchase and the  Depositor has agreed to sell to the  Underwriters  the Offered
Certificates.

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

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

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

                                      S-86
<PAGE>

                             ADDITIONAL INFORMATION

         Residential Asset Funding Corporation has filed with the Securities and
Exchange Commission a registration statement  (Registration No. 333-81721) under
the Securities  Act of 1933,  with respect to the Offered  Certificates  offered
pursuant to this  prospectus  supplement.  This  prospectus  supplement  and the
accompanying prospectus,  which form a part of the registration statement,  omit
certain  information  contained in such registration  statement  pursuant to the
rules and  regulations of the Securities and Exchange  Commission.  You may read
and  copy  the  registration  statement  at the  Public  Reference  Room  at the
Securities and Exchange  Commission at Judiciary Plaza, 450 Fifth Street,  N.W.,
Washington,  D.C.  and at the  Securities  and  Exchange  Commission's  regional
offices at Seven World Trade Center,  13th Floor,  New York, New York, 10048 and
Northwestern  Atrium  Center,  500 West  Madison  Street,  Suite 1400,  Chicago,
Illinois  60661.   Please  call  the  Securities  and  Exchange   Commission  at
1-800-SEC-0330  for  further  information  on the  Public  Reference  Rooms.  In
addition,  the Securities and Exchange Commission  maintains a site on the World
Wide Web containing reports,  proxy materials,  information statements and other
items. The address is http://www.sec.gov.

                                  LEGAL MATTERS

         Certain legal  matters in  connection  with the issuance of the Offered
Certificates  will be passed upon for the Depositor and for the  Underwriter  by
Dewey Ballantine LLP, New York, New York.

                                     RATINGS

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

<TABLE>
<CAPTION>
            Class                           S&P                        Moody's                       Fitch
            -----                           ---                        -------                       -----
            <S>                          <C>                          <C>                             <C>
             A-1A                           AAA                          Aaa                          AAA
             A-1F                           AAA                          Aaa                          AAA
             A-2F                           AAA                          Aaa                          AAA
             M-1                            AA                           Aa2                          AA
             M-2                             A                           A2                            A
             B-1                            BBB                         Baa2                          BBB
             B-2                         Not Rated                    Not Rated                       BBB
</TABLE>

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

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

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

                                      S-87
<PAGE>
INDEX OF PRINCIPAL DEFINITIONS

A

Accrued Certificate Interest.......................60
Actuarial Mortgage Loans...........................43
Adjustment Date....................................30
Advance............................................51
Alternative Documentation..........................46
Assignment Program.................................42
Available Funds....................................59

B

Balloon Loan.......................................29
Balloon Payment....................................29
Bankruptcy Code....................................18
beneficial owner...................................56
Book-Entry Certificates............................55
Business Day.......................................50

C

Certificate Owners.................................55
Certificate Principal Balance......................62
Certificateholder..................................56
Class A Certificates...............................55
Class A Interest Carry Forward Amount..............60
Class A Principal Distribution Amount..............62
Class A-1A Certificate Margin......................69
Class A-1A LIBOR Carryover Amount..................69
Class B-1 Applied Realized Loss Amount.............68
Class B-1 Principal Distribution Amount............63
Class B-1 Realized Loss Amortization Amount........68
Class B-2 Applied Realized Loss Amount.............68
Class B-2 Principal Distribution Amount............63
Class B-2 Realized Loss Amortization Amount........68
Class M-1 Applied Realized Loss Amount.............67
Class M-1 Realized Loss Amortization Amount........67
Class M-2 Applied Realized Loss Amount.............68
Class M-2 Realized Loss Amortization Amount........68
Clearstream.........................................1
Clearstream Participants...........................57
Closing Date.......................................49
Collection Account.................................50
Collection Period..................................59
Combined Loan-to-Value Ratio.......................25
Commission.........................................45
Compensating Interest..............................52
Constant Prepayment Rate...........................73
Cut-off Date Principal Balance.....................17

D

Deficient Valuation................................65
Definitive Certificate.............................56
Delinquent.........................................19
Depositor...........................................1
Determination Date.................................53
Distribution Account...............................51
Distribution Date..................................55
DTC.................................................1

E

EFSG...............................................44
Eligible Account...................................51
Eligible Substitute Mortgage Loan..................49
ERISA..............................................85
Euroclear.......................................1, 57
Euroclear Operator.................................57
Euroclear Participants.............................57
European Depositaries..............................56
Exemption Rating Agencies..........................86
Extra Principal Distribution Amount................63

F

FHA................................................42
FHA Mortgage Loans.................................41
FHA Uninsured Mortgage Loans.......................41
Financial Intermediary.............................56
First Lien.........................................20
First Union........................................87
Forbearance Plan Mortgage Loan.....................18
Full Documentation.............................45, 46

G

Gross Margin.......................................30
Group 1............................................18
Group 1 Loan Balance...............................18
Group 1 Mortgage Loans.............................18
Group 1 Net Funds Cap..............................69
Group 1 Principal Percentage.......................61
Group 2............................................18
Group 2 Loan Balance...............................18
Group 2 Mortgage Loans.............................18
Group 2 Net Funds Cap..............................69
Group 2 Principal Percentage.......................61

H

High Cost Mortgage Loans...........................15
HUD................................................42

I

IML................................................57
Index..............................................30
Indirect Participants..............................55
Initial Periodic Rate Cap..........................30
Interest Accrual Period............................60
Interest Carry Forward Amount......................60
Interest Percentage................................61
Interest Remittance Amount.........................60

L

LIBOR..............................................70
LIBOR Carryover Amount..........................7, 70


                                      S-88
<PAGE>

LIBOR Determination Date...........................70
Limited Documentation..............................46
Liquidated Mortgage Loan...........................65
Loan Group.........................................18
Loan Group 1.......................................18
Loan Group 2.......................................18

M

MGIC...............................................44
Modified Scheduled Payments........................18
Monthly Excess Cashflow Allocation.................66
Monthly Excess Cashflow Amount.....................66
Monthly Excess Interest Amount.....................60
Monthly Payment....................................19
Mortgage...........................................19
Mortgage Interest Rate.............................20
Mortgage Loan Purchase Agreement...................17
Mortgage Loan Schedule.............................49
Mortgage Loans.....................................17
Mortgage Pool......................................17
Mortgaged Property.................................19

N

National Housing Act...............................42
Net Mortgage Interest Rate.........................66
New Regulations.....................................3
No Documentation...................................46
no-bid.............................................43

O

Offered Certificates...............................55
One Year CMT.......................................41
Optional Termination Date..........................53
Overcollateralization Amount.......................63
Overcollateralization Deficiency...................63
Overcollateralization Release Amount...............64

P

Participants.......................................55
Pass-Through Rate..................................69
Performing Mortgage Loan...........................18
Periodic Rate Cap..................................30
Plan...............................................85
Pool Balance.......................................17
Pool Cap...........................................69
POOLING AND SERVICING AGREEMENT....................17
Prepayment Interest Shortfall......................53
Prepayment Period..................................59
Principal Balance..................................17
Principal Distribution Amount......................64
Principal Remittance Amount........................64
PTCE 95-60.........................................87
Purchase Price.....................................49

R

Rate Payment.......................................83
Realized Loss......................................65
Realized Loss Amortization Amount..................68
Record Date........................................55
Reference Bank Rate................................70
Regular Scheduled Payments.........................18
Related Documents..................................49
Relevant Depositary................................55
Relief Act.........................................51
REMIC...............................................7
Re-Performance Test................................19
Re-Performing 60+ Day Delinquent Loan..............64
Re-Performing Mortgage Loan........................19
Representative.....................................87
Residual Certificates..............................55
Restricted Group...................................86
Rules..............................................56

S

S&P.................................................7
Seller.............................................17
Senior Certificates................................55
Senior Enhancement Percentage......................64
Senior Specified Enhancement Percentage............64
Servicer...........................................46
Servicer Modification..............................65
Servicing Fee......................................52
Servicing Fee Rate.................................52
Simple Interest Mortgage Loans.....................43
Six Month LIBOR....................................40
60+ Day Delinquent Loan............................64
SMMEA..............................................87
Special Servicing Fee..............................53
Stated Documentation...............................46
Stepdown Date......................................65
Structuring Assumptions............................73
Sub-group 1A.......................................18
Sub-group 1A Mortgage Loans........................18
Sub-group 1B Loan Balance..........................18
Sub-group 1B Mortgage Loans........................18
Subordinated Certificates..........................55
Sub-Performing Mortgage Loan.......................18
Substitution Adjustment............................49

T

Targeted Overcollateralization Amount..............65
Telerate Page 3750.................................70
Termination Price..................................53
Terms and Conditions...............................58
Trigger Event......................................65
Trust...............................................1
Trust Fund.........................................17
Trustee............................................52

U

Underwriters.......................................87
United States Housing Act..........................42


                                      S-89

<PAGE>

Unpaid Realized Loss Amount........................68

V

VA 42
VA Mortgage Loans..................................41
VA Non-guaranteed Mortgage Loans...................42

                                      S-90
<PAGE>
                                     ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

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

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

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

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

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

         Initial Settlement

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

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

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

         Secondary Market Trading

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

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

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

                                      A-1
<PAGE>

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

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

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

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

         Trading between Clearstream or Euroclear Seller and DTC Purchaser.  Due
to time zone differences in their favor,  Clearstream Participants and Euroclear
Participants  may employ their  customary  procedures for  transactions in which
Global  Securities  are to be transferred  by the  respective  clearing  system,
through the respective  Depositary,  to a DTC Participant.  The seller will send
instructions  to Clearstream or Euroclear  through a Clearstream  Participant or
Euroclear  Participant at least one business day prior to  settlement.  In these
cases  Clearstream  or Euroclear  will instruct the  respective  Depositary,  as
appropriate,  to deliver the Global Securities to the DTC Participant's  account
against payment.  Payment will include interest accrued on the Global Securities
from and including the last coupon payment to and excluding the settlement  date
on the basis of either a 360-day year  comprised of 30-day  months or the actual
number of days in such accrual period and a year assumed to consist of 360 days,
as applicable.  For transactions settling on the 31st of the month, payment will
include  interest accrued to and excluding the first day of the following month.
The payment will then be reflected in the account of the Clearstream Participant
or Euroclear  Participant the following day, and receipt of the cash proceeds in
the  Clearstream  Participant's  or  Euroclear  Participant's  account  would be
back-valued to the value date (which would be the preceding day, when settlement
occurred  in  New  York).  Should  the  Clearstream   Participant  or  Euroclear
Participant have a line of credit with its respective  clearing system and elect
to be in debt in  anticipation  of receipt of the sale  proceeds in its account,
the  back-valuation  will  extinguish  any overdraft  incurred over that one-day
period.  If settlement is not completed on the intended  value date (i. e. , the
trade fails),  receipt of the cash proceeds in the Clearstream  Participant's or
Euroclear  Participant's  account  would  instead  be  valued  as of the  actual
settlement date.
                                      A-2
<PAGE>
         Finally,  day  traders  that  use  Clearstream  or  Euroclear  and that
purchase  Global  Securities from DTC  Participants  for delivery to Clearstream
Participants  or  Euroclear  Participants  should note that these  trades  would
automatically  fail on the sale side unless  affirmative  action were taken.  At
least three techniques  should be readily  available to eliminate this potential
problem:

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

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

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

         Certain U.S. Federal Income Tax Documentation Requirements

         Final withholding regulations (the "NEW REGULATIONS") effective January
1, 2001 revise 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, with a new series of IRS Forms (as discussed below) and generally
standardize  the  period of time for which  withholding  agents can rely on such
forms.  Existing  forms and  statements  will remain  valid until the earlier of
their expiration or December 31, 2000,  although  taxpayers may begin compliance
with the New Regulations immediately.

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

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

         Exemption for non-U.S.  Persons with effectively connected income (Form
W-8EC1). A non-U.S. Person, including a non-U.S. corporation or bank with a U.S.
branch, for which the interest income is effectively  connected with its conduct
of a trade or business in the United  States,  can obtain an exemption  from the
withholding  tax by filing Form W-8ECI  (Exemption  from  Withholding  on Income
Effectively  Connected  with the  Conduct of a Trade or  Business  in the United
States).

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

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

         U. S. Federal Income Tax Reporting Procedure.  The Certificate Owner of
a Global Security files by submitting the appropriate form to the person through
whom it holds (the clearing agency, in the case of persons


                                      A-3

<PAGE>
holding  directly on the books of the clearing  agency).  A Form W-8BEN on which
the  Certificate   Owner  of  a  Global  Security   provides  a  U.S.   taxpayer
identification   number   generally   remains  in  effect   until  a  change  in
circumstances causes any of the information on the form to be incorrect.  A Form
W-8BEN on which a U.S. taxpayer identification is not provided and a Form W-8ECI
generally  remain  in  effect  for  three  calendar  years,  absent a change  in
circumstances causing any information on the form to be incorrect.

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

                                      A-4
<PAGE>
PROSPECTUS
--------------------------------------------------------------------------------

Residential Asset Funding Corporation                    Asset-Backed Securities
Sponsor                                                       Issuable in Series

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

YOU SHOULD READ THE SECTION  ENTITLED "RISK FACTORS"  STARTING ON PAGE 3 OF THIS
PROSPECTUS  AND CONSIDER THESE FACTORS BEFORE MAKING A DECISION TO INVEST IN THE
SECURITIES.


Retain this prospectus for future reference. This prospectus may not be used to
consummate sales of securities unless accompanied by the prospectus supplement
relating to the offering of the securities.

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


  The Securities

  o  will be issued from time to time in series,

  o  will consist of either asset-backed certificates or asset-backed notes,

  o  will be issued by a trust or other special purpose entity established by
     the sponsor,

  o  will be backed by one or more pools of mortgage loans or manufactured
     housing contracts held by the issuer, and

  o  may have one or more forms of credit enhancement, such as insurance
     policies or reserve funds.




         Neither the Securities and Exchange Commission nor any state
         securities commission has approved of or disapproved of these
         securities or passed upon the accuracy or adequacy of this
         prospectus. Any representation to the contrary is a criminal
         offense.




                          FIRST UNION SECURITIES, INC.

                The date of this prospectus is September 9, 1999


<PAGE>
                                TABLE OF CONTENTS
<TABLE>

<S>                                                                          <C>
SUMMARY OF PROSPECTUS..........................................................1

RISK FACTORS...................................................................3

THE SPONSOR....................................................................6

USE OF PROCEEDS................................................................6

DESCRIPTION OF THE SECURITIES..................................................6

   Payments of Interest........................................................7
   Payments of Principal.......................................................7
   Final Scheduled Distribution Date...........................................7
   Optional Redemption, Purchase or Termination................................8
   Mandatory Termination; Auction Sale.........................................8
   Defeasance..................................................................8
   Weighted Average Life of the Securities.....................................8
   Form of Securities..........................................................9

THE TRUST FUNDS...............................................................11

   The Mortgage Loans.........................................................12
   The Contracts..............................................................15
   Private Securities.........................................................16
   Accounts...................................................................18
   Collection and Distribution Accounts.......................................18
   Pre-Funding Account........................................................18

CREDIT ENHANCEMENT............................................................19

   Subordinate Securities.....................................................19
   Insurance..................................................................19
   Reserve Funds..............................................................20
   Minimum Principal Payment Agreement........................................20
   Deposit Agreement..........................................................21
   Derivative Contracts.......................................................21

SERVICING.....................................................................21

   Collection Procedures; Escrow Accounts.....................................21
   Deposits to and Withdrawals from the Collection Account....................21
   Advances and Limitations Thereon...........................................23
   Maintenance of Insurance Policies and other Servicing Procedures...........23
   Realization upon Defaulted Mortgage Loans..................................24
   Enforcement of Due-On-Sale Clauses.........................................25
   Servicing Compensation and Payment of Expenses.............................25
   Evidence as to Compliance..................................................26
   Matters Regarding the Servicer.............................................26

THE AGREEMENTS................................................................27

   Assignment of Primary Assets...............................................27
</TABLE>
                                       ii
<PAGE>
<TABLE>
<S>                                                                          <C>
   Reports to Holders.........................................................29
   Events of Default; Rights upon Event of Default............................30
   The Trustee................................................................31
   Duties of the Trustee......................................................32
   Resignation of Trustee.....................................................32
   Amendment of Agreement.....................................................32
   Voting Rights..............................................................33
   List of Holders............................................................33
   REMIC Administrator........................................................33
   Termination................................................................33

LEGAL ASPECTS OF LOANS........................................................33

   Mortgage Loans.............................................................33
   Contracts..................................................................40
   Security Interests in the Manufactured Homes...............................40
   Enforcement of Security Interests in Manufactured Homes....................42
   Consumer Protection Laws...................................................42
   Transfers of Manufactured Homes; Enforceability of "Due-on-Sale" Clauses...42
   Applicability of Usury Laws................................................43
   Formaldehyde Litigation with Respect to Contracts..........................43
   Soldiers' and Sailors' Civil Relief Act of 1940............................43

MATERIAL FEDERAL INCOME TAX CONSEQUENCES......................................44

   Grantor Trust Securities...................................................44
   REMIC Securities...........................................................46
   Debt Securities............................................................53
   Partnership Interests......................................................53
   FASIT Securities...........................................................55
   Discount and Premium.......................................................58
   Backup Withholding.........................................................61
   Foreign Investors..........................................................61

STATE TAX CONSIDERATIONS......................................................63

ERISA CONSIDERATIONS..........................................................63

   Certificates...............................................................64
   Notes......................................................................65
   Consultation with Counsel..................................................66

LEGAL INVESTMENT..............................................................66

AVAILABLE INFORMATION.........................................................66

INCORPORATION OF DOCUMENTS BY REFERENCE.......................................67

PLAN OF DISTRIBUTION..........................................................67

LEGAL MATTERS.................................................................67

FINANCIAL INFORMATION.........................................................67
</TABLE>



                                      iii


<PAGE>


                              SUMMARY OF PROSPECTUS

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

THE SPONSOR

     Residential  Asset  Funding  Corporation  will  act as the  sponsor  of the
issuers,  meaning that it will establish the issuers and cause them to issue the
securities.  The principal  executive  address of the sponsor are located at 301
South College Street, Charlotte, North Carolina 28202-6001,  telephone no. (714)
373 -6611.

SECURITIES OFFERED

     Each class of  securities  will consist of one or more classes of ownership
securities  or  debt  securities.   Ownership  securities  represent  beneficial
ownership interests in the assets held by the issuer.  Ownership securities will
be issued in the form of certificates.  Debt securities  represent  indebtedness
secured by the assets of the issuer.  Debt securities will be issued in the form
of notes.

     Each series of securities will be issued in one or more classes, one or
more of which may be classes of:

     o   fixed-rate securities,

     o   adjustable-rate securities,

     o   compound-interest or accrual securities,

     o   planned-amortization-class securities,

     o   principal-only securities,

     o   interest-only securities,

     o   participating securities,

     o   senior securities, or

     o   subordinated securities.

     The  interest  rate,   principal   balance,   notional   balance,   minimum
denomination  and form of each  class of  securities  will be  described  in the
accompanying  prospectus supplement.  The securities will be available in either
fully registered or book-entry form, as described in the accompanying prospectus
supplement.

THE LOANS

     Each issuer will hold one or more pools of loans, which may include:

     o   mortgage loans or manufactured housing contracts secured by one-to-four
         family residential properties and/or manufactured homes,

     o   mortgage  loans  secured  by  security  interests  in shares  issued by
         private, non-profit cooperative housing corporations,

     o   mortgage loans secured by junior liens on the mortgaged properties,

     o   mortgage  loans with  loan-to-value  ratios in excess of the  appraised
         value of the mortgaged property,

     o   home improvement retail installment contracts,

     o   revolving home equity lines of credit, and

     o   private securities backed by mortgage loans or contracts.

     The sponsor  will  direct the issuer to acquire  the loans from  affiliated
originators, unaffiliated originators or warehouse trusts created by the sponsor
or an affiliate to finance the origination of loans.

                                       1


<PAGE>
DISTRIBUTIONS ON THE SECURITIES

     Owners of  securities  will be entitled  to receive  payments in the manner
described in the accompanying prospectus supplement, which will specify:

     o   whether distributions will be made monthly, quarterly, semi-annually or
         at other intervals and dates,

     o   the amount  allocable  to payments  of  principal  and  interest on any
         distribution date, and

     o   whether  distributions will be made on a pro rata, random lot, or other
         basis.

CREDIT ENHANCEMENT

     A series of securities, or classes within a series, may have the benefit of
one or more types of credit enhancement, including:

     o   the  use  of   excess   interest   to  cover   losses   and  to  create
         over-collateralization,

     o   the  subordination  of  distributions  on  the  lower  classes  to  the
         distributions on more senior classes,

     o   the allocation of losses on the underlying  loans to the lower classes,
         and

     o   the use of cross support,  reserve funds, financial guarantee insurance
         policies, guarantees and letters of credit.

     The protection  against losses afforded by any credit  enhancement  will be
limited in the manner described in the accompanying prospectus supplement.

REDEMPTION OR REPURCHASE OF SECURITIES

     One or more classes of securities  may be redeemed or  repurchased in whole
or in part at the times described in the prospectus supplement and at a price at
least equal to the amount  necessary  to pay all  principal  and interest on the
redeemed classes.

LEGAL INVESTMENT

     The  accompanying  prospectus  supplement  will  state  whether  or not the
securities will constitute  "mortgage  related  securities"  under the Secondary
Mortgage Market Enhancement Act of 1984.

ERISA LIMITATIONS

     Employee  benefit  plans  should  carefully  review  with  their  own legal
advisors  whether the purchase or holding of the securities could give rise to a
transaction  prohibited or otherwise  impermissible  under ERISA or the Internal
Revenue Code.

FEDERAL INCOME TAX CONSEQUENCES

     Each class of securities  offered by this  prospectus and the  accompanying
prospectus  supplement  will  constitute one of the following for federal income
tax purposes:

     o   interests in a trust treated as a grantor trust,

     o   "regular interests" or "residual interests" in a trust treated as one
         or more "real estate mortgage investment conduits",

     o   debt issued by the issuer,

     o   interests in an issuer which is treated as a partnership, or

     o   "regular interests", "high-yield interests" or "ownership interests" in
         a trust treated as one or more "financial asset securitization
         investment trusts".
<PAGE>

RATINGS

     The securities  offered by this prospectus and the accompanying  prospectus
supplement  will be  rated at the time of  issuance  in one of the four  highest
rating categories by at least one statistical rating organization.

                                       2
<PAGE>


                                  RISK FACTORS

     You should consider the following risk factors prior to any purchase of any
class of securities.  You should also consider the information under the caption
"Risk Factors" in the accompanying prospectus supplement.

YOUR  INVESTMENT  IN ANY SECURITY MAY BE AN ILLIQUID  INVESTMENT;  YOU SHOULD BE
PREPARED TO HOLD YOUR SECURITY TO MATURITY.

         A secondary market for these  securities is unlikely to develop.  If it
         does  develop,  it may not provide  you with  sufficient  liquidity  of
         investment  or  continue  for  the  life  of  these   securities.   The
         underwriters  may  establish  a  secondary  market  in the  securities,
         although no  underwriter  will be obligated to do so. We neither expect
         to list  the  securities  on any  securities  exchange  nor to have the
         securities  quoted in the  automated  quotation  system of a registered
         securities association.

         Issuance  of the  securities  in  book-entry  form may also  reduce the
         liquidity in the secondary trading market,  since some investors may be
         unwilling  to  purchase   securities   for  which  they  cannot  obtain
         definitive physical securities.

THE  ASSETS  OF THE  TRUST  FUND  WILL BE  LIMITED  AND,  IF THE  ASSETS  BECOME
INSUFFICIENT TO SERVICE THE SECURITIES, LOSSES MAY RESULT.

         The  securities  will be  payable  solely  from the assets of the trust
         fund.  Neither the sponsor nor any other  person will be  obligated  to
         make  payments  to the  security  holders,  except to the extent of any
         credit   enhancement  as   specifically   provided  in  the  prospectus
         supplement.  Consequently,  security  holders  must  rely  solely  upon
         payments  from the trust fund for the payment of principal and interest
         on the securities.

AS A RESULT OF  PREPAYMENT ON THE LOANS OR EARLY  REDEMPTION OF THE  SECURITIES,
YOU COULD BE FULLY PAID SIGNIFICANTLY  EARLIER THAN WOULD OTHERWISE BE THE CASE,
WHICH MAY ADVERSELY AFFECT THE YIELD TO MATURITY ON YOUR SECURITIES.

         The yield to maturity of the securities may be adversely  affected by a
         higher or lower than  anticipated rate of prepayments on the loans. The
         yield to maturity on interest-only  securities purchased at premiums or
         discounts to par will be extremely sensitive to the rate of prepayments
         on the loans.

         The  underlying  loans may be  prepaid  in full or in part at any time,
         although  prepayment  may require the  borrower to pay of a  prepayment
         penalty or premium.  These  penalties will generally not be property of
         the issuer,  and will not be available to fund  distributions  owing to
         you. We cannot predict the rate of  prepayments of the loans,  which is
         influenced  by a wide  variety of economic,  social and other  factors,
         including  prevailing  mortgage market interest rates, the availability
         of alternative  financing,  local and regional economic  conditions and
         homeowner mobility. Therefore, we can give no assurance as to the level
         of prepayments that a trust fund will experience.

         Prepayments  may result from mandatory  prepayments  relating to unused
         monies  held in  pre-funding  accounts,  voluntary  early  payments  by
         borrowers, including payments in connection with refinancings, sales of
         mortgaged   properties   subject  to   "due-on-sale"   provisions   and
         liquidations  due to default,  as well as the receipt of proceeds  from
         insurance  policies.  In addition,  repurchases  or purchases  from the
         issuer of loans or the payment of  substitution  adjustments  will have
         the same effect on the securities as a prepayment of the loans.

                                       3


<PAGE>


         One or more  classes  of  securities  of any  series  may be subject to
         optional or mandatory  redemption  or auction sale in whole or in part,
         on or  after a  specified  date,  or on or  after  the  time  when  the
         aggregate  outstanding  principal amount of the underlying loans or the
         securities is less than a specified  amount.  You will bear the risk of
         reinvesting unscheduled distributions resulting from redemption.

         Any of the foregoing  principal  prepayments  may adversely  affect the
         yield to maturity of the prepaid securities.  Since prevailing interest
         rates are subject to  fluctuation,  there can be no assurance  that you
         will be able to  reinvest  these  prepayments  at a yield  equaling  or
         exceeding the yield on your securities.

CREDIT  ENHANCEMENT,  EVEN IF  PROVIDED,  WILL IN ANY EVENT BE  LIMITED  IN BOTH
AMOUNT AND SCOPE OF COVERAGE,  AND MAY NOT BE  SUFFICIENT TO COVER ALL LOSSES OR
RISKS ON YOUR INVESTMENT.

         Credit  enhancement  may be provided in limited  amounts to cover some,
         but not all,  types of  losses on the  underlying  loans  and,  in most
         cases,  will reduce over time in accordance with a schedule or formula.
         Furthermore,  credit enhancement may provide only very limited coverage
         as to some types of losses,  and may  provide no  coverage  as to other
         types of losses.  Generally,  credit  enhancement  does not directly or
         indirectly   guarantee  to  the  investors   any   specified   rate  of
         prepayments,  which is one of the principal  risks of your  investment.
         The  amount and types of  coverage,  the  identification  of any entity
         providing the coverage,  the terms of any  subordination  and any other
         information   will  be   described  in  the   accompanying   prospectus
         supplement.

PROPERTY VALUES MAY DECLINE, LEADING TO HIGHER LOSSES ON THE LOANS.

         An investment in the securities,  which are backed by residential  real
         estate  loans,  may be affected by a decline in real estate  values.  A
         decline could be caused by a general decline in the real estate market,
         the borrower's  failure to maintain the property or a natural disaster,
         among other things.  If property  values were to decline,  the rates of
         delinquencies  and  foreclosures  may  rise,   thereby  increasing  the
         likelihood  of loss.  If these  losses  are not  covered  by any credit
         enhancement,  you will bear all risk of these  losses  and will have to
         look primarily to the value of the mortgaged properties for recovery of
         the outstanding principal and unpaid interest on the defaulted loans.

FORECLOSURE OF MORTGAGED  PROPERTIES INVOLVES DELAYS AND EXPENSE AND COULD CAUSE
LOSSES ON THE LOANS.

         Even if the  mortgaged  properties  provide  adequate  security for the
         loans,  substantial  delays could be encountered in connection with the
         foreclosure of defaulted loans, and corresponding delays in the receipt
         of the foreclosure proceeds could occur.  Foreclosures are regulated by
         state statutes, rules and judicial decisions and are subject to many of
         the delays and expenses of other lawsuits,  sometimes requiring several
         years to complete.  The servicer  will be entitled to reimburse  itself
         for any expenses it has paid in  attempting  to recover  amounts due on
         the liquidated loans, including payments to prior lienholders,  accrued
         fees of the servicer, legal fees and costs of legal action, real estate
         taxes, and maintenance and preservation expenses, which will reduce the
         amount of the net recovery by the trust.


                                       4


<PAGE>


ENVIRONMENTAL  CONDITIONS ON THE  MORTGAGED  PROPERTY MAY GIVE RISE TO LIABILITY
FOR THE ISSUER.

         Real  property  pledged  as  security  to a lender  may be  subject  to
         environmental risks which could cause losses on your securities.  Under
         the laws of some states, contamination of a mortgaged property may give
         rise to a lien  on the  mortgaged  property  to  assure  the  costs  of
         clean-up.  In several  states,  this type of lien has priority over the
         lien of an existing  mortgage or owner's interest against the property.
         In addition,  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  that require
         remedy at a property,  if agents or employees of the lender have become
         sufficiently involved in the operations of the borrower,  regardless of
         whether or not the environmental damage or threat was caused by a prior
         owner. A lender also will increase its risk of environmental  liability
         upon the  foreclosure of the mortgaged  property,  since the lender may
         then become the legal owner of the property.

STATE AND FEDERAL CREDIT  PROTECTION LAWS MAY LIMIT  COLLECTION OF PRINCIPAL AND
INTEREST ON THE LOANS.

         Residential  mortgage  lending is highly  regulated at both the federal
         and state levels and violations of these laws,  policies and principles
         may limit the  ability of the  servicer  to collect  all or part of the
         amounts  due on the loans,  may  entitle  the  borrower  to a refund of
         amounts previously paid and, in addition,  could subject the issuer, as
         the owner of the loan, to damages and administrative  enforcement.  The
         occurrence  of  any  of  the  foregoing  could  cause  losses  on  your
         securities.

THE SOLDIERS' AND SAILORS'  CIVIL RELIEF ACT MAY LIMIT THE ABILITY TO COLLECT ON
THE LOANS.

         The terms of the  Soldiers'  and Sailors'  Civil Relief Act of 1940, or
         similar  state  legislation,  benefit  mortgagors  who  enter  military
         service after the origination of his or her loan, including a mortgagor
         who is a member of the  National  Guard or is in reserve  status at the
         time of the origination of the loan and is later called to active duty.
         These  mortgagors  may not be  charged  interest,  including  fees  and
         charges,  above  an  annual  rate  of  6%  during  the  period  of  the
         mortgagor's  active duty status,  unless a court orders  otherwise upon
         application  of the lender.  The  implementation  of the  Soldiers' and
         Sailors'  Civil  Relief  Act  could  have  an  adverse  effect,  for an
         indeterminate period of time, on the ability of the servicer to collect
         full amounts of interest on these loans.

         In  addition,  the  Soldiers'  and  Sailors'  Civil  Relief Act imposes
         limitations  that would impair the ability of the servicer to foreclose
         on loans during the mortgagor's period of active duty status.  Thus, in
         the event that  these  loans go into  default,  there may be delays and
         losses  occasioned  by the  inability  to  realize  upon the  mortgaged
         property in a timely fashion.

RATINGS ARE NOT RECOMMENDATIONS;  THE RATINGS ASSIGNED TO YOUR SECURITIES MAY BE
LOWERED OR WITHDRAWN.

         Each  series  of  securities  will be rated in one of the four  highest
         rating  categories by the rating agency.  Any rating would be based on,
         among  other  things,  the  adequacy of the value of the assets and any
         credit enhancement.  A rating is not a recommendation to purchase, hold
         or sell  securities,  because as it does not  address  market  price or
         suitability for a particular investor.

         The ratings  assigned to the  securities  will be based on, among other
         things,  the  adequacy  of the value of the trust  fund and any  credit
         enhancement.  Any rating which is assigned may not remain in effect for
         any given period of time or may be lowered or withdrawn


                                       5


<PAGE>


         entirely by the rating agencies if, in their judgment, circumstances in
         the future so warrant. Ratings may also be lowered or withdrawn because
         of an adverse change in the financial or other condition of a provider
         of credit enhancement or a change in the rating of a credit enhancement
         provider's long term debt.

ERISA MAY RESTRICT THE ACQUISITION, OWNERSHIP AND DISPOSITION OF SECURITIES.

         Generally,  ERISA  applies to  investments  made by  benefit  plans and
         transactions  involving  the  assets  of  benefit  plans.  Due  to  the
         complexity  of  regulations  that  govern  benefit  plans,  prospective
         investors  that are  subject  to ERISA are urged to  consult  their own
         counsel regarding  consequences  under ERISA of acquisition,  ownership
         and disposition of securities.

                                   THE SPONSOR

         The sponsor, Residential Asset Funding Corporation, was incorporated in
the State of North Carolina. in December 1997, and is a wholly-owned  subsidiary
of  First  Union  National  Bank,  a  national  banking   association  with  its
headquarters in Charlotte,  North Carolina.  The sponsor's  principal  executive
offices are located at One First Union Center, 301 S. College Street, Charlotte,
North Carolina 28288-0630. Its telephone number is (704) 373-6611.

                                 USE OF PROCEEDS

         The net  proceeds  from the sale of each series of  securities  will be
applied to one or more of the following purposes: to acquire the primary assets,
to repay  indebtedness  which has been  incurred to obtain  funds to acquire the
primary  assets,  to establish  any reserve  funds  described in the  prospectus
supplement and to pay costs of structuring and issuing the securities, including
the costs of  obtaining  credit  enhancement,  if any.  The  acquisition  of the
primary  assets for a series may be effected by an exchange of  securities  with
the seller of the primary assets.  The seller may agree to reimburse the sponsor
for fees and expenses of the sponsor incurred in connection with the offering of
the securities.



                          DESCRIPTION OF THE SECURITIES

         The  sponsor may offer from time to time the  securities,  which may be
asset-backed notes or certificates, in one or more series.

         The  certificates  of a series will  evidence  undivided  interests  in
assets  deposited  into a trust  fund.  The  notes  of a series  will  represent
indebtedness  secured by the trust fund.  A series may consist of both notes and
certificates.

         Each  series of  securities  will  consist  of one or more  classes  of
securities,  one or more of which may be compound interest securities,  variable
interest  securities,  PAC securities,  zero coupon  securities,  principal only
securities,  interest only securities or participating  securities. A series may
also include one or more classes of subordinate securities.

         If a series  includes  multiple  classes,  the amount,  percentage  and
timing of  distributions  of principal,  interest or both to each class may vary
and one or more classes' right to distributions  of principal,  interest or both
may be  subordinated  to other  classes.  The  primary  assets and other  assets
comprising the trust fund may be divided into one or more groups and one or more
classes may evidence beneficial  ownership of or be secured by the corresponding
group.

                                       6


<PAGE>


         The  trustee,  or a paying agent on its behalf,  will make  payments of
principal of and interest on the  securities.  Interest on and  principal of the
securities of a series will be payable on each  distribution  date at the times,
at the rates,  in the  amounts  and in the order of  priority  described  in the
prospectus  supplement.  Payments  will be made by check  mailed to  holders  of
record at their addresses  appearing on the security  register.  Payments may be
made, however, by wire transfer, at the expense of the holder requesting payment
by wire transfer, in circumstances described in the prospectus supplement. Final
payments of  principal in  retirement  of each  security  will be made only upon
presentation  and  surrender  of the  security  at  the  office  of the  trustee
specified  in the  prospectus  supplement.  The trustee  will mail notice of the
final  payment  on  a  security  to  the  holder  of  the  security  before  the
distribution  date on which the  trustee  expects  to make the  final  principal
payment.

PAYMENTS OF INTEREST

         The  interest-bearing  securities of each class will bear interest from
the date and at the  rate per  annum  specified,  or  calculated  in the  method
described in, the prospectus supplement. The rate of interest on securities of a
series may be variable or may change with changes in the annual percentage rates
of the loans and/or as prepayments occur on the loans. Principal-only securities
may not be entitled to receive any interest  distributions or may be entitled to
receive only nominal interest distributions.

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

PAYMENTS OF PRINCIPAL

         On each distribution date for a series, principal payments will be made
to the  holders  of the  securities  of the  series on which  principal  is then
payable, as described in the prospectus  supplement.  Principal payments will be
allocated  among the classes of a series in the manner,  at the times and in the
priority described in the prospectus supplement.

         The rate of  principal  payments  of each class may depend  principally
upon the rate of payment,  including prepayments,  on the primary assets. A rate
of  prepayment  lower or higher  than  anticipated  will affect the yield on the
securities of a series in the manner described under "--Weighted Average Life of
the  Securities."  Under limited  circumstances,  a series of securities  may be
subject to termination or redemption.  See " --Optional Redemption,  Purchase or
Termination" below.

FINAL SCHEDULED DISTRIBUTION DATE

         The final  scheduled  distribution  date on each class of securities is
the date no later than which the principal  balance is expected to be reduced to
zero,  calculated on the basis of the  assumptions  described in the  prospectus
supplement.  The final  scheduled  distribution  date will be  specified  in the
prospectus supplement. Since payments on the primary assets will be used to make
distributions   in  reduction  of  the  outstanding   principal  amount  of  the
securities,  it is likely that the actual final  distribution  date of any class
will  occur  earlier,  and may  occur  substantially  earlier,  than  its  final
scheduled distribution date.

         Furthermore, as a result of delinquencies, defaults and liquidations of
the primary assets in the trust fund, the actual final  distribution date of any
certificate  may occur  later than its final  scheduled  distribution  date.  No
assurance can be given as to the actual prepayment  experience of a series.  See
"--Weighted Average Life of the Securities" below.

                                       7


<PAGE>


OPTIONAL REDEMPTION, PURCHASE OR TERMINATION

         One or more  classes  of  securities  of any  series  may be subject to
optional redemption or repurchase, in whole or in part, on any distribution date
by the seller,  servicer or credit enhancer or an affiliate thereof.  Redemption
or repurchase may occur on or after a specified date, or on or after the time as
the aggregate  outstanding principal amount of the securities or primary assets,
is less than a percentage not to exceed 20% of the initial  aggregate  principal
balance of the  securities  or  primary  assets.  The  redemption,  purchase  or
repurchase  price may not be less than an amount  necessary to pay all principal
and interest on the securities  outstanding.  If we have made a REMIC  election,
the trustee  shall receive a  satisfactory  opinion of counsel that the optional
redemption,  purchase or  termination  will be conducted  so as to  constitute a
"qualified  liquidation"  under section 860F of the Internal  Revenue Code.  The
risk of reinvesting unscheduled  distributions resulting form prepayments of the
securities will be borne by the holders.  Neither the trust nor the holders will
have any continuing liability under an optional redemption or repurchase.

MANDATORY TERMINATION; AUCTION SALE

         The trustee, the servicer or the seller may be required to effect early
retirement of a series of securities by auction sale.  Within a period following
the failure of the holder of the  optional  termination  right to  exercise  its
right,  the  required  party shall  solicit bids for the purchase of all primary
assets remaining in the trust. In the event that satisfactory bids are received,
the net sale  proceeds  will be  distributed  to  holders  in the same  order of
priority as collections  on the loans. A satisfactory  bid will not be less than
an  amount  necessary  to pay  all  principal  and  interest  on the  notes.  If
satisfactory bids are not received, the required party shall decline to sell the
loans and shall not be under any  obligation  to  solicit  any  further  bids or
otherwise  negotiate  any  further  sale of the loans.  The sale and  consequent
termination  of the trust must  constitute  a  "qualified  liquidation"  of each
REMIC.

DEFEASANCE

         The indenture  may provide that a trust fund may be discharged  through
defeasance.  In a defeasance, a party will deposit with the trustee money and/or
direct obligations of or obligations  guaranteed by the United States of America
which will provide  money in an amount  sufficient  to pay each  installment  of
interest and, on the final scheduled  distribution date, principal on the notes.
In the event of any  defeasance  and  discharge of notes,  note holders would be
able to look only to the deposited  money and/or direct  obligations for payment
of principal and interest, if any, on their notes until maturity.

WEIGHTED AVERAGE LIFE OF THE SECURITIES

         "Weighted  average life" refers to the average amount of time that will
elapse from the date of issue of a security  until each dollar of  principal  of
the security  will be repaid to the investor.  The weighted  average life of the
securities  of a class  will be  influenced  by the  rate at  which  the  amount
financed under primary  assets  included in the trust fund for a series is paid.
Repayment may be in the form of scheduled amortization or prepayments.

         Prepayments on loans and other  receivables can be measured relative to
a prepayment  standard or model.  The  prospectus  supplement  will describe the
prepayment  standard or model, if any, used and may contain tables setting forth
the  projected  weighted  average  life  of each  class  of  securities  and the
percentage of the original  principal  amount of each class of  securities  that
would be outstanding on specified  distribution  dates based on the  assumptions
stated in the prospectus  supplement,  including assumptions that prepayments on
the mortgage loans or underlying loans relating to the private securities,


                                       8


<PAGE>


as  applicable,  included in the trust fund are made at rates  corresponding  to
various  percentages  of the  prepayment  standard  or  model  specified  in the
prospectus supplement.

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

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

FORM OF SECURITIES

         The  securities  in each  series  will  either be  issued  as  physical
certificates or in book-entry  form.  Physical  certificates in fully registered
form will be transferable  and exchangeable at the corporate trust office of the
registrar  of the  securities  named in the  prospectus  supplement.  No service
charge will be made for any  registration of exchange or transfer of securities,
but the  trustee  may require  payment of a sum  sufficient  to cover any tax or
other government charge.

         Securities  issued in book-entry form will be registered in the name of
Cede & Co.,  the  nominee  of the  Depository  Trust  Company.  DTC is a limited
purpose  trust  company  organized  under the laws of the  State of New York,  a
member of the  Federal  Reserve  System,  a  "clearing  corporation"  within the
meaning of the Uniform  Commercial Code and a "clearing agency" registered under
the  provisions of section 17A of the  Securities  Exchange Act of 1934. DTC was
created to hold securities for its  participating  organizations  and facilitate
the clearance and  settlement of securities  transactions  between  participants
through electronic book-entry changes in their accounts, thereby eliminating the
need for physical  movement of  certificates.  Participants  include  securities
brokers and dealers, banks, trust companies and clearing corporations.  Indirect
access to the DTC system also is available to brokers,  dealers, banks and trust
companies  that  clear  through  or  maintain a  custodial  relationship  with a
participant, either directly or indirectly.

         Under  a  book-entry  format,  holders  that  are not  participants  or
indirect  participants  but  desire  to  purchase,  sell or  otherwise  transfer
ownership of the securities  registered in the name of Cede & Co., as nominee of
DTC, may do so only through participants and indirect participants. In addition,
the holders will receive all  distributions  of principal of and interest on the
securities from the trustee through DTC and its participants. Under a book-entry
format,  holders will receive  payments  after each  distribution  date because,
while  payments  are required to be forwarded to Cede & Co., as nominee for DTC,
on each


                                       9


<PAGE>


distribution  date,  DTC  will  forward  payments  to  its  participants,  which
thereafter  will be required to forward  payments  to indirect  participants  or
holders. Unless and until physical securities are issued, it is anticipated that
the only holder will be Cede & Co., as nominee of DTC,  and that the  beneficial
holders of securities will not be recognized by the trustee as holders under the
agreements. The beneficial holders will only be permitted to exercise the rights
of holders under the agreements  indirectly through DTC and its participants who
in turn will exercise their rights through DTC.

         DTC is  required  to make  book-entry  transfers  of  securities  among
participants  and is required to receive and  transmit  payments of principal of
and interest on the  securities.  Participants  and indirect  participants  with
which holders have securities accounts similarly are required to make book-entry
transfers  and  receive  and  transmit  payments  on behalf of their  respective
holders.  Accordingly,  although holders will not process securities,  the rules
provide a mechanism by which holders will receive distributions and will be able
to transfer their interests.

         Unless and until physical certificates are issued,  holders who are not
participants may transfer  ownership of securities only through  participants by
instructing participants to transfer securities, by book-entry transfer, through
DTC for the account of the purchasers of securities, which account is maintained
with their respective participants.  In accordance with DTC's normal procedures,
transfers  of  ownership  of  securities  will be  executed  through DTC and the
accounts of the  respective  participants  at DTC will be debited and  credited.
Similarly,  the respective participants will make debits or credits, as the case
may be, on their records on behalf of the selling and purchasing holders.

         Because DTC can only act on behalf of participants,  who in turn act on
behalf of  indirect  participants  and banks,  the ability of a holder to pledge
securities to persons or entities that do not participate in the DTC system,  or
otherwise act as the owner of the securities may be limited due to the lack of a
physical certificate.

         DTC in general  advises  that it will take any action  permitted  to be
taken  by a holder  under  an  agreement  only at the  direction  of one or more
participants   to  whose   account  with  DTC  the   securities   are  credited.
Additionally,  DTC in  general  advises  that it will take  actions on behalf of
specified percentages of the holders only at the direction of participants whose
holdings  include  current  principal  amounts of  outstanding  securities  that
satisfy the specified percentages. DTC may take conflicting actions with respect
to other current principal amounts of outstanding  securities to the extent that
actions  are taken on behalf of  participants  whose  holdings  include  current
principal amounts of outstanding securities.

         Any securities  initially  registered as physical  certificates  in the
name of Cede & Co.,  as  nominee  of DTC,  will be issued  in fully  registered,
certificated  form to  holders  or  their  nominees,  rather  than to DTC or its
nominee only under the events  specified in the  agreements and described in the
prospectus supplement. Upon the occurrence of any of the events specified in the
agreements  and the  prospectus  supplement,  DTC will be required to notify all
participants  of the  availability  through DTC of physical  certificates.  Upon
surrender by DTC of the securities  representing  the securities and instruction
for  re-registration,  the  trustee  will  take  the  securities  in the form of
physical certificates,  and thereafter the trustee will recognize the holders of
physical  certificates  as holders.  Thereafter,  payments of  principal  of and
interest on the securities will be made by the trustee directly to holders.  The
final distribution of any security,  whether physical certificates or securities
registered  in  the  name  of  Cede & Co.,  however,  will  be  made  only  upon
presentation and surrender of the securities on the final  distribution  date at
the office or agency specified in the notice of final payment to holders.


                                       10


<PAGE>


                                 THE TRUST FUNDS

         Each trust fund will  include  assets  originated  or  acquired  by the
seller or sellers specified in the prospectus supplement composed of:

         o     primary  assets,  which  may  include  one or more  pools  of (1)
               mortgage loans that are secured by mortgages or deeds of trust on
               residential properties, (2) manufactured housing conditional sale
               contracts  and   installment   agreements  that  are  secured  by
               manufactured  homes,  and (3)  securities  backed or  secured  by
               loans,

         o     all  monies  due on the  loans  net,  if and as  provided  in the
               prospectus supplement,  of amounts payable to the servicer of the
               loans,

         o     funds on  deposit in any  pre-funding  and  capitalized  interest
               accounts,

         o     reserve  funds,  letters  of  credit,  surety  bonds,   insurance
               policies or other forms of credit support,

         o     any mortgaged property acquired by foreclosure or deed in lieu of
               foreclosure or repossession,

         o     any manufactured home acquired by repossession and

         o     any amount on deposit in the collection  account or  distribution
               account.

         The mortgage  loans will be secured by mortgages  and deeds of trust or
other  similar  security  instruments  creating a lien on a mortgaged  property,
which may be subordinated to one or more senior liens on the mortgaged property.
The contracts will be secured by security  interests  taken in the  manufactured
homes.

         A maximum of 5%, by initial principal balance, of the aggregate primary
assets that are  included in a trust fund at the closing  date will deviate from
the characteristics that are described in the prospectus supplement.

         The securities  will be non-recourse  obligations  secured by the trust
fund.  Holders  of a series of notes may only  proceed  against  the  collateral
securing  the notes in the case of a default  and may not  proceed  against  any
assets of the sponsor or the trust fund not pledged to secure the notes.

         The primary assets for a series will be acquired by the trust fund from
the seller,  or may be acquired  in the open market or in  privately  negotiated
transactions. Loans relating to a series will be serviced by the servicer, which
may be the seller,  specified in the  prospectus  supplement,  under a servicing
agreement between the trust fund and servicer.

         "Agreement"  means,  as to a series of  certificates,  the  pooling and
servicing  agreement  or trust  agreement,  and as to a  series  of  notes,  the
indenture and the servicing agreement, as the context requires.

         A trust fund relating to a series of securities may be a business trust
formed under the laws of the state specified in the prospectus supplement.

         Prior to the initial offering of a series of securities, the trust fund
will have no assets or liabilities. We do not expect any trust fund to engage in
any activities  other than acquiring,  managing and holding the trust assets and
the proceeds thereof,  issuing securities and making  distributions  thereon. No
trust fund will have any significant source of capital other than its assets and
any credit enhancement.

                                       11


<PAGE>


         Primary  assets  included in the trust fund for a series may consist of
any combination of mortgage loans, contracts and private securities. Some of the
loans may be  delinquent,  although  the  loans  that are  delinquent  as of the
cut-off date will not exceed 20% of the initial  aggregate  principal balance of
the primary assets for that series.  The following is a brief description of the
loans we expect to be include as trust property.

THE MORTGAGE LOANS

         Mortgage Loans.  The primary assets for a series may consist,  in whole
or in part,  of  mortgage  loans  secured by  mortgages  on one- to  four-family
residential housing, including condominium units and cooperative dwellings which
may be  subordinated  to other  mortgages on the same  mortgaged  property.  The
mortgage loans may have fixed  interest  rates or adjustable  interest rates and
may provide for other  payment  characteristics  as  described  below and in the
prospectus supplement.

         The  mortgage  loans may be  either  "closed-end"  loans,  which do not
permit the borrower to obtain the  proceeds of future  advances,  or  "open-end"
loans  structured as lines of credit,  which permit the  borrower,  subject to a
maximum dollar amount, to obtain more than one advance of proceeds. The mortgage
loans  will be secured by first,  second or more  junior  liens on fee simple or
leasehold interests in one- to four-family residential properties. The principal
and  interest  on the  mortgage  loans  included  in the  trust  for a series of
securities will be payable either on the first day of each month or on different
scheduled days throughout each month, and the interest will be calculated either
on a simple  interest,  actuarial  method or "Rule of 78s"  method.  When a full
principal prepayment is paid on a mortgage loan during a month, the mortgagor is
generally  charged interest only on the days of the month actually elapsed up to
the  date of  prepayment,  at a daily  interest  rate  that  is  applied  to the
principal amount of the mortgage loan so prepaid.

         Payment  Terms.  The payment terms of the mortgage loans to be included
in a trust for a series will be described in the  prospectus  supplement and may
include any of the following features of combinations  thereof or other features
described in the prospectus supplement:

         o     Interest may be payable at a fixed rate, a rate  adjustable  from
               time to time in relation to an index,  a rate that is fixed for a
               period of time or under specified  circumstances  and is followed
               by an adjustable  rate, a rate that otherwise varies from time to
               time, or a rate that is convertible from and adjustable rate to a
               fixed  rate.  Changes  to an  adjustable  rate may be  subject to
               periodic   limitations,   maximum  rates,   minimum  rates  or  a
               combination of limitations.  Accrued interest may be deferred and
               added to the  principal of a mortgage  loan for periods and under
               circumstances  specified in the prospectus  supplement.  Mortgage
               loans may  provide  for the  payment of  interest at a rate lower
               than the specified loan rate for a period of time of for the life
               of the mortgage  loan,  and the amount of any  difference  may be
               contributed  from funds  supplied by the seller of the  mortgaged
               property or another source.

         o     Principal  may be payable on a level debt service  basis to fully
               amortize the mortgage  loan over its term,  may be  calculated on
               the  basis  of  an   assumed   amortization   schedule   that  is
               significantly  longer than the original term to maturity or on an
               interest rate that is different  from the loan rate or may not be
               amortized  during all or a portion of the original term.  Payment
               of all or a  substantial  portion of the  principal may be due on
               maturity.  Principal may include  interest that has been deferred
               and added to the principal balance of the mortgage loan.

         o     Monthly  payments of principal  and interest may be fixed for the
               life of the mortgage loan,  may increase over a specified  period
               of time or may change from period to


                                       12


<PAGE>


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

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

         Amortization of the Mortgage Loans. The mortgage loans will provide for
payments that are  allocated to principal  and interest  according to either the
actuarial  method,  the simple interest method or the "Rule of 78s" method.  The
prospectus  supplement will state whether any of the mortgage loans will provide
for deferred interest or negative amortization.

         An actuarial  mortgage  loan  provides  for  payments in level  monthly
installments  except,  in  the  case  of a  balloon  loan,  the  final  payment,
consisting of interest equal to  one-twelfth  of the applicable  loan rate times
the unpaid  principal  balance,  with the  remainder  of the payment  applied to
principal.

         A simple  interest  mortgage loan provides for the  amortization of the
amount financed under the mortgage loan over a series of equal monthly  payments
except,  in the case of a balloon loan, the final payment.  Each monthly payment
consists of an  installment  of interest which is calculated on the basis of the
outstanding  principal  balance of the  mortgage  loan being  multiplied  by the
stated loan rate and further multiplied by a fraction, the numerator of which is
the number of days in the period elapsed since the preceding payment of interest
was made and the denominator of which is the number of days in the annual period
for which interest  accrues on the mortgage loan. As payments are received under
a simple  interest  mortgage  loan,  the amount  received  is  applied  first to
interest accrued to the date of payment and the balance is applied to reduce the
unpaid  principal  balance.  Accordingly,  if a  borrower  pays a fixed  monthly
installment  on a simple  interest  mortgage loan before its scheduled due date,
the  portion of the  payment  allocable  to  interest  for the period  since the
preceding  payment was made will be less than it would have been had the payment
been made as  scheduled,  and the portion of the  payment  applied to reduce the
unpaid principal  balance will be  correspondingly  greater.  However,  the next
succeeding  payment will result in an allocation of a greater amount to interest
if the payment is made on its scheduled due date.

         Conversely,  if a borrower pays a fixed monthly  installment  after its
scheduled  due date,  the portion of the payment  allocable  to interest for the
period since the  preceding  payment was made will be greater than it would have
been had the payment been made as scheduled,  and the remaining portion, if any,
of  the  payment  applied  to  reduce  the  unpaid  principal  balance  will  be
correspondingly less. If each scheduled payment under a simple interest mortgage
loan is made on or prior to its scheduled due date, the principal balance of the
mortgage loan will amortize in the manner described in the preceding  paragraph.
However,  if the  borrower  consistently  makes  scheduled  payments  after  the
scheduled due date, the mortgage loan will amortize more slowly than  scheduled.
If a simple interest  mortgage loan is prepaid,  the borrower is required to pay
interest only to the date of prepayment.

                                       13


<PAGE>


         Some mortgage loans may be insured under the Federal Housing  Authority
Title I  credit  insurance  program  created  under  sections  1 and 2(a) of the
National  Housing Act of 1934.  Under the Title I program,  the Federal  Housing
Authority is authorized and empowered to insure qualified  lending  institutions
against losses on eligible loans.  The Title I program operates as a coinsurance
program in which the Federal  Housing  Authority  insures up to 90% of specified
losses incurred on an individual  insured loan,  including the unpaid  principal
balance of the loan, but only to the extent of the insurance  coverage available
in the lender's Federal Housing  Authority  insurance  coverage reserve account.
The owner of the loan bears the uninsured loss on each loan.

         The mortgaged properties will include single family property,  which is
one-to  four-family   residential  housing,   including  condominium  units  and
cooperative  dwellings.   The  mortgaged  properties  may  consist  of  detached
individual dwellings, individual condominiums, townhouses, duplexes, row houses,
individual units in planned unit developments and other attached dwelling units.
Each single  family  property will be located on land owned in fee simple by the
borrower or on land leased by the borrower for a term at least equal to the term
of the mortgage.  Attached dwellings may include owner-occupied structures where
each  borrower  owns the land upon which the unit is built,  with the  remaining
adjacent land owned in common or dwelling  units subject to a proprietary  lease
or occupancy agreement in a cooperatively owned apartment building.

         The  prospectus  supplement  will specify  whether or not  mortgages on
cooperative  dwellings consist of a lien on the shares issued by the cooperative
dwelling  and the  proprietary  lease or  occupancy  agreement  relating  to the
cooperative dwelling.

         The aggregate  principal balance of mortgage loans secured by mortgaged
properties  that  are  owner-occupied   will  be  disclosed  in  the  prospectus
supplement.  The sole basis for a representation  that a given percentage of the
mortgage loans are secured by single family property that is owner-occupied will
be either (1) the making of a representation  by the mortgagor at origination of
the mortgage loan either that the underlying  mortgaged property will be used by
the  mortgagor  for a  period  of at least  six  months  every  year or that the
mortgagor intends to use the mortgaged property as a primary residence, or (2) a
finding that the address of the underlying mortgaged property is the mortgagor's
mailing address as reflected in the servicer's  records. To the extent specified
in the prospectus  supplement,  the mortgaged  properties may include  non-owner
occupied investment properties and vacation and second homes.

         The initial combined loan-to-value ratio of a mortgage loan is computed
in the manner  described in the prospectus  supplement,  taking into account the
amounts of any senior loans.

         Additional Information.  The selection criteria for the mortgage loans,
including  loan-to-value  ratios,  original  terms to maturity  and  delinquency
information, will be specified in the prospectus supplement.

         The trust fund may include  mortgage  loans that do not amortize  their
entire principal balance by their stated maturity in accordance with their terms
and require a balloon  payment of the remaining  principal  balance at maturity.
The trust fund may include  mortgage  loans that do not have a specified  stated
maturity.

         The  prospectus  supplement  for a series for which the primary  assets
include  mortgage loans will specify,  to the extent  relevant and to the extent
the  information  is  reasonably  available  to  the  sponsor  and  the  sponsor
reasonably believes the information to be reliable:

         o     the aggregate unpaid principal balance;

                                       14


<PAGE>


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

         o     the range and average outstanding principal balance;

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

         o     the range and weighted average of combined  loan-to-value  ratios
               or loan-to-value ratios;

         o     the  percentage  of  mortgage  loans  that  accrue   interest  at
               adjustable or fixed interest rates;

         o     the geographic distribution of the mortgaged properties;

         o     the  percentage  of  mortgage  loans  that are  secured by single
               family  mortgaged  properties,  shares  relating  to  cooperative
               dwellings, condominium units, investment property and vacation or
               second homes;

         o     the lien priority;

         o     year of origination; and

         o     the  delinquency  status,  including  the duration and history of
               delinquencies and the percentage of delinquent mortgage loans.

         The prospectus  supplement  will also specify any other  limitations on
the types or characteristics of mortgage loans for a series.

THE CONTRACTS

         Contracts.  Each pool of  contracts  in a trust  fund will  consist  of
conventional  manufactured  housing  installment sales contracts and installment
loan  agreements  originated by a  manufactured  housing  dealer in the ordinary
course of business and purchased by the seller. Each contract will be secured by
manufactured  homes, each of which will be located in any of the fifty states or
the District of Columbia.  The contracts will be fully  amortizing and will bear
interest at a fixed or  adjustable  annual  percentage  rate.  The seller of the
contracts  may  retain  a  portion  of the  interest  payments,  called a "fixed
retained yield." If the seller retains a fixed retained yield, the trust will be
entitled to payments on the contracts after payment of the fixed retained yield.

         Manufactured  homes, unlike site-built homes,  generally  depreciate in
value. Consequently, at any time after origination it is possible, especially in
the case of contracts with high  loan-to-value  ratios at origination,  that the
market  value of a  manufactured  home may be lower  than the  principal  amount
outstanding under the contract.

         Additional  Information.  The  prospectus  supplement  for a series for
which the primary assets include contracts will specify,  to the extent relevant
and to the extent the information is reasonably available to the sponsor and the
sponsor reasonably believes the information to be reliable:

         o     the initial aggregate principal balance;

         o     the range of original terms to maturity;

         o     the weighted average remaining term to stated maturity;

         o     the earliest and latest origination dates;

                                       15


<PAGE>


         o     the range of contract rates and net contract rates;

         o     the weighted average net contract rate;

         o     the geographic distribution of manufactured homes;

         o     the percentage of any contracts which are secured by manufactured
               homes which have become permanently affixed to real estate;

         o     the percentage  of  the contracts representing the refinancing of
               existing indebtedness;

         o     the range of loan-to-value ratios and

         o     the  highest outstanding principal  balance at origination of any
               contract.

         The contracts in a trust fund will generally have monthly  payments due
on the first of each month and will be fully-amortizing contracts. Contracts may
have due dates  which  occur on a date other than the first of each  month.  The
contract  pools may include  adjustable  rate contracts that provide for payment
adjustments to be made less frequently  than  adjustments in the contract rates.
Each  adjustment  in the  contract  rate  which  is not  made  at the  time of a
corresponding  adjustment in payments,  and which adjusted amount of interest is
not paid currently on a voluntary basis by the obligor,  will result in a change
in the rate of amortization of the contract.  Moreover,  payment  adjustments on
the  contracts  may be subject to  limitations,  as specified in the  prospectus
supplement, which may also affect the rate of amortization on the contract. As a
result,  the  amount of  interest  accrued  in any month may equal or exceed the
scheduled monthly payment on the contract. In any such month, no principal would
be payable on the contract,  and if the accrued interest  exceeded the scheduled
monthly payment, the excess interest due would become "deferred interest that is
added to the  principal  balance of the  contract.  Deferred  interest will bear
interest  at the  contract  rate until  paid.  If the  limitations  prevent  the
payments  from being  sufficient  to amortize  fully the  contract by its stated
maturity  date,  a lump sum  payment  equal to the  remaining  unpaid  principal
balance will be due on the stated maturity date.

PRIVATE SECURITIES

         Primary  assets  for a series  may  consist,  in  whole or in part,  of
"private  securities"  which  include  pass-through   certificates  representing
beneficial  interests in  underlying  loans of the type that would  otherwise be
eligible to be loans or collateralized  obligations secured by underlying loans.
Private  securities  may have  previously  been  offered  to the  public and not
purchased as part of the original  distribution  or may be acquired in a private
transaction.  Although individual  underlying loans may be insured or guaranteed
by the United States or an agency or instrumentality  thereof, they need not be,
and private securities themselves will not be so insured or guaranteed.

         Private  securities will have been issued under a pooling and servicing
agreement,  a trust agreement or similar agreement.  The  seller/servicer of the
underlying  loans  will have  entered  into the  underlying  agreement  with the
underlying  trustee.  The underlying trustee or its agent, or a custodian,  will
possess the underlying  loans.  Underlying  loans will be serviced by a servicer
directly or by one or more  sub-servicers  who may be subject to the supervision
of the underlying servicer.

         The sponsor of the private  securities will be a financial  institution
or other entity engaged generally in the business of lending; a public agency or
instrumentality  of a state, local or federal  government;  or a limited purpose
corporation  organized  for the purpose of,  among  other  things,  establishing
trusts and  acquiring  and  selling  loans to  trusts,  and  selling  beneficial
interests in trusts.  The underlying sponsor may be an affiliate of the sponsor.
The  obligations  of  the  underlying  sponsor  will  generally  be  limited  to
representations and warranties as to the assets conveyed by it to the trust.

                                       16


<PAGE>


Additionally,  although the  underlying  loans may be guaranteed by an agency or
instrumentality of the United States, the private securities themselves will not
be so guaranteed.

         Distributions  of principal  and  interest  will be made on the private
securities  on the dates  specified in the  prospectus  supplement.  The private
securities may be entitled to receive nominal or no principal  distributions  or
nominal or no interest distributions.  Principal and interest distributions will
be made on the private  securities by the  underlying  trustee or the underlying
servicer.  The underlying sponsor or the underlying  servicer may have the right
to  repurchase  the  underlying  loans  after a  specified  date or under  other
circumstances specified in the prospectus supplement.

         The underlying loans may be fixed rate, level payment, fully amortizing
loans or  adjustable  rate  loans or loans  having  balloon  or other  irregular
payment  features.  Underlying  loans will be secured by  mortgages on mortgaged
properties.

         Credit Support  Relating to Private  Securities.  Credit support in the
form of reserve funds,  subordination of other private  securities  issued under
the  underlying  agreement,  guarantees,  letters  of  credit,  cash  collateral
accounts,  insurance  policies or other types of credit  support may be provided
with respect to the underlying  loans or with respect to the private  securities
themselves.  The type,  characteristics  and amount of credit  support will be a
function of  characteristics  of the underlying loans and other factors and will
have been established for the private securities on the basis of requirements of
the rating agency that rated the private securities.

         Additional  Information.  The  prospectus  supplement  for a series for
which the primary assets include private securities will specify,  to the extent
relevant  and to the extent  the  information  is  reasonably  available  to the
sponsor and the sponsor reasonably believes the information to be reliable:

         o     the aggregate approximate principal amount and type;

         o     the maximum original term-to-stated maturity;

         o     the weighted average term-to-stated maturity;

         o     the pass-through or certificate rate or ranges thereof;

         o     the  underlying   sponsor,   the  underlying   servicer  and  the
               underlying trustee;

         o     characteristics  of credit  support  relating  to the  underlying
               loans or to the private securities;

         o     the terms on which  underlying  loans may, or are required to, be
               purchased  prior to their stated  maturity or the stated maturity
               of the private securities;

         o     the terms on which  underlying loans may be substituted for those
               originally underlying the private securities;

         and, as to the underlying loans, the following:

         o     the payment features,  including whether the underlying loans are
               fixed rate or adjustable  rate and whether they provide for fixed
               level payments or other payment features;

         o     the approximate  aggregate  principal  balance,  if known, of the
               underlying loans insured or guaranteed by a governmental entity;

         o     the servicing fee or range of servicing fees;

                                       17


<PAGE>


         o     the minimum and maximum stated maturities at origination;

         o     the lien priority; and

         o     the delinquency status and year of origination.

ACCOUNTS

         Each trust fund will  include one or more  accounts.  Each account will
either be an account  maintained  at a  depository  institution,  the  long-term
unsecured debt obligations of which are satisfactory to each rating agency or an
account the deposits in which are insured to the maximum extent available by the
Federal Deposit  Insurance  Corporation or which are secured in a manner meeting
requirements established by each rating agency.

         The  trustee  may  invest  the  funds  in  the   accounts  in  eligible
investments maturing, with exceptions, not later than the day preceding the date
funds are due to be  distributed.  Eligible  investments  include,  among  other
investments,  obligations  of the United  States and agencies  thereof,  federal
funds,  certificates of deposit,  commercial paper, demand and time deposits and
banker's   acceptances,   repurchase  agreements  of  United  States  government
securities and guaranteed investment contracts,  in each case, acceptable to the
rating agencies rating the securities.

COLLECTION AND DISTRIBUTION ACCOUNTS

         A separate  collection  account will be  established in the name of the
trustee for receipt of all amounts received from the primary assets.  Amounts on
deposit  in the  collection  account  and  amounts  available  from  any  credit
enhancement  will be deposited  in a  distribution  account,  which will also be
established in the name of the trustee, for distribution to the holders.

PRE-FUNDING ACCOUNT

         A trust fund may include a "pre-funding  account." On the closing date,
the  "pre-funded  amount," which is a portion of the proceeds of the sale of the
securities of a series,  will be deposited in the pre-funding account and may be
used to  acquire  additional  primary  assets  during a  specified  "pre-funding
period." If any pre-funded amount remains on deposit in the pre-funding  account
at the end of the pre-funding period, it will be applied in the manner specified
in the prospectus  supplement to prepay the notes and/or the certificates of the
applicable series.

         If a pre-funding account is established:

         o     the  pre-funding  period  will not exceed 1 year from the closing
               date,

         o     the  additional   primary  assets  to  be  acquired   during  the
               pre-funding  period  will be subject to the same  representations
               and warranties and satisfy the same  eligibility  requirements as
               the  primary  assets  included  in the trust fund on the  closing
               date,   subject  to  the  exceptions  stated  in  the  prospectus
               supplement,

         o     the  pre-funding  amount  will not  exceed  50% of the  principal
               amount of the securities issued and

         o     prior to the  investment of the  pre-funded  amount in additional
               primary assets,  the pre-funded amount will be invested in one or
               more eligible investments.

         If a  pre-funding  account  is  established,  a  "capitalized  interest
account" may be  established  and  maintained  with the trustee.  On the closing
date, funds will be deposited in the capitalized interest


                                       18


<PAGE>


account and used to fund any shortfall in the interest accrued on the securities
and fees or expenses  during the pre-funding  period.  Any amounts on deposit in
the capitalized  interest account at the end of the pre-funding  period that are
not necessary to fund any shortfall will be distributed to the person  specified
in the prospectus supplement.

         If a trust  fund  includes  a  pre-funding  account  and the  principal
balance of  additional  primary  assets  delivered  to the trust fund during the
pre-funding   period  is  less  than  the  original   pre-funded   amount,   the
securityholders  will receive a prepayment of principal to the extent  described
in the prospectus supplement.  Any principal prepayment may adversely affect the
yield to maturity of the applicable securities.  Since prevailing interest rates
are subject to  fluctuation,  there can be no assurance  that  investors will be
able to reinvest a prepayment at yields  equaling or exceeding the yields on the
securities. It is possible that the yield on any reinvestment will be lower, and
may be significantly lower, than the yield on the securities.

                               CREDIT ENHANCEMENT

         The  sponsor  may  obtain  credit  enhancement,  which may  include  an
irrevocable letter of credit, surety bond or insurance policy, issue subordinate
securities or obtain any other form of credit enhancement or combination thereof
in favor of the  trustee  on behalf  of the  holders  of a series or  designated
classes  of a  series  from  an  institution  or  by  other  means.  The  credit
enhancement   will  support  the  payment  of  principal  and  interest  on  the
securities,  and may be applied  for other  purposes to the extent and under the
conditions  described in the prospectus  supplement.  Credit  enhancement  for a
series may include one or more of the following forms, or another form specified
in the  prospectus  supplement.  Credit  enhancement  may be structured so as to
protect against losses relating to more than one trust fund.

SUBORDINATE SECURITIES

         Credit  enhancement  for a series may consist of one or more classes of
subordinate  securities.  The  rights of holders of  subordinate  securities  to
receive  distributions on any distribution date will be subordinate in right and
priority to the rights of holders of senior securities of the series.

INSURANCE

         Credit enhancement for a series may consist of special hazard insurance
policies,  bankruptcy bonds and other types of insurance relating to the primary
assets.

         Pool Insurance Policy. The pool insurance policy will cover, subject to
the  limitations  described in a prospectus  supplement,  losses  resulting from
defaults,  but will not cover the portion of the  principal  balance of any loan
that is required to be covered by any primary mortgage insurance policy.

         Special Hazard  Insurance  Policy.  A special hazard  insurance  policy
typically  provides  that,  where  there has been damage to  mortgaged  property
securing a  defaulted  or  foreclosed  mortgage  loan or the  manufactured  home
underlying a contract,  title to which has been acquired by the insured,  and to
the extent the damage is not covered by the standard hazard  insurance policy or
any flood  insurance  policy,  or in connection with partial loss resulting from
the application of the coinsurance clause in a standard hazard insurance policy,
the  special  hazard  insurer  will pay the  lesser of (1) the cost of repair or
replacement of the mortgaged  property or manufactured home or (2) upon transfer
of the mortgaged  property or  manufactured  home to the special hazard insurer,
the  unpaid  principal  balance  of the  loan at the time of  foreclosure,  plus
accrued  interest to the date of claim  settlement and expenses  incurred by the
servicer.  If the unpaid principal balance plus accrued interest and expenses is
paid by the special  hazard  insurer,  the amount of further  coverage under the
special hazard insurance policy will be correspondingly


                                       19


<PAGE>


reduced,  less  any net  proceeds  from the sale of the  mortgaged  property  or
manufactured home. Any amount paid as the cost of repair of a mortgaged property
or  manufactured  home will reduce  coverage by the amount paid.  Special hazard
insurance  policies  typically  do not cover  losses  occasioned  by war,  civil
insurrection,  governmental  actions,  errors in design,  faulty  workmanship or
materials,  except  under  specified  circumstances,  nuclear  reaction,  if the
mortgaged  property is in a federally  designated  flood area,  flood,  chemical
contamination and related other risks.

         Restoration   of  the  mortgaged   property  or   replacement   of  the
manufactured  home with the  proceeds  described  under (1) above is expected to
satisfy  the  condition  under  any pool  insurance  policy  that the  mortgaged
property be restored or manufactured home replaced before a claim under the pool
insurance  policy may be validly  presented with respect to the defaulted  loan.
The payment described under (2) above will render unnecessary  presentation of a
claim for the loan under any pool insurance policy. Therefore, so long as a pool
insurance policy remains in effect, the payment by the special hazard insurer of
the cost of repair or of the unpaid  principal  balance of the loan plus accrued
interest  and  expenses  will not affect the total  insurance  proceeds  paid to
security  holders,  but will affect the relative  amounts of coverage  remaining
under the special hazard insurance policy and pool insurance policy.

         Bankruptcy  Bond.  In the  event of a  bankruptcy  of a  borrower,  the
bankruptcy  court  may  establish  the  value  of  the  mortgaged   property  or
manufactured home at an amount less than the then-outstanding  principal balance
of the loan.  The amount of the  secured  debt could be reduced to the  assigned
value, and the holder of the loan thus would become an unsecured creditor to the
extent the outstanding principal balance of the loan exceeds the assigned value.
In  addition,  other  modifications  of the  terms of a loan can  result  from a
bankruptcy proceeding.  See "Legal Aspects of the Loans." The sponsor may obtain
a bankruptcy bond or similar  insurance  contract covering losses resulting from
proceedings  with respect to borrowers  under the federal  bankruptcy  code. The
bankruptcy  bond will cover  losses  resulting  from a reduction by a bankruptcy
court of scheduled  payments of principal  and interest on a loan or a reduction
by a bankruptcy  court of the  principal  amount of a loan and will cover unpaid
interest on the amount of the principal reduction from the date of the filing of
a bankruptcy petition.

RESERVE FUNDS

         The sponsor may deposit into one or more funds to be  established  with
the trustee as part of the trust fund or for the benefit of any credit enhancer,
cash,  a letter  or  letters  of  credit,  cash  collateral  accounts,  eligible
investments,  or other  instruments  meeting the  criteria of the rating  agency
rating any series.  In the alternative or in addition to an initial  deposit,  a
reserve fund may be funded over time through  application of all or a portion of
the excess cash flow from the primary  assets,  to the extent  described  in the
prospectus supplement.

         Amounts  withdrawn from any reserve fund will be applied by the trustee
to make payments on the  securities of a series,  to pay expenses,  to reimburse
any credit enhancer or for any other purpose.

         The trustee will invest amounts deposited in a reserve fund in eligible
investments.

MINIMUM PRINCIPAL PAYMENT AGREEMENT

         The sponsor may enter into a minimum  principal  payment agreement with
an entity  specified in the  prospectus  supplement.  The entity  would  provide
payments on the  securities  of a series in the event that  aggregate  scheduled
principal  payments and/or  prepayments on the primary assets are not sufficient
to make payments on the securities.

                                       20


<PAGE>


DEPOSIT AGREEMENT

         The  sponsor  and the  trustee  for a series  may enter  into a deposit
agreement with the entity specified in the prospectus supplement. The purpose of
a deposit  agreement is to accumulate  available cash for investment so that it,
together with income thereon,  can be applied to future  distributions on one or
more classes of securities.

DERIVATIVE CONTRACTS

         A trust may hold an interest rate swap  contract,  an interest rate cap
agreement or similar contract providing limited protection against interest rate
risks. These derivative  contracts may provide the trust with additional amounts
which  will  be  available  to pay  interest  on the  securities,  to  build  up
overcollateralization, or both.

                                    SERVICING

         The following  summaries describe material  provisions in the servicing
agreements common to each series of securities.  The summaries do not purport to
be complete and are subject to and  qualified by reference to the  provisions of
the  servicing  agreements  and the  prospectus  supplements.  Where  particular
provisions or terms used in the servicing agreements are referred to, the actual
provisions are incorporated by reference as part of the summaries.

COLLECTION PROCEDURES; ESCROW ACCOUNTS

         The  servicer  will make  reasonable  efforts to collect  all  payments
required to be made under the loans and will,  consistent  with the terms of the
servicing agreement and any credit enhancement, follow the collection procedures
that it follows with respect to comparable loans held in its own portfolio.  The
servicer may, in its discretion,  waive any assumption fee, late payment charge,
or other charge on a loan and to the extent provided in the servicing  agreement
arrange  with an obligor a schedule  for the  liquidation  of  delinquencies  by
extending the dates on which the scheduled payments are due on the loan.

         The  servicer,  to the  extent  permitted  by law and  required  by the
underlying  loan  documents,  will  establish  and  maintain  escrow or  impound
accounts  with  respect to loans in which  payments  by  obligors  to pay taxes,
assessments,  mortgage and hazard insurance premiums, and other comparable items
will be deposited. Withdrawals from the escrow accounts are to be made to effect
timely  payment of taxes,  assessments  and  mortgage and hazard  insurance,  to
refund to  obligors  amounts  determined  to be  overages,  to pay  interest  to
obligors  on balances  in the escrow  account to the extent  required by law, to
repair or otherwise  protect the mortgaged  property or manufactured home and to
clear and terminate the escrow account. The servicer will be responsible for the
administration  of the escrow  accounts and generally  will make advances to the
escrow accounts when a deficiency exists.

DEPOSITS TO AND WITHDRAWALS FROM THE COLLECTION ACCOUNT

         The funds  held in the  collection  account  may be  invested,  pending
remittance  to the  trustee,  in  eligible  investments.  The  servicer  will be
entitled to receive as  additional  compensation  any  interest or other  income
earned on funds in the collection account.

         The servicer will deposit into the  collection  account on the business
day following the closing date any amounts  representing  scheduled payments due
after the cut-off  date but  received  by the  servicer on or before the closing
date. Thereafter, the servicer will, within two business days after receipt, the
deposit into the collection account the following:

                                       21


<PAGE>


         o     All payments on account of principal,  including prepayments,  on
               the primary assets;

         o     All  payments on account of interest on the primary  assets after
               deducting, if permitted by the servicing agreement, the servicing
               fee;

         o     All amounts  received  by the  servicer  in  connection  with the
               liquidation  of primary  assets or  property  acquired in respect
               thereof,   whether  through  foreclosure  sale,  repossession  or
               otherwise,  including  payments  in  connection  with the primary
               assets  received  from  the  obligor,   other  than   liquidation
               proceeds,  which are  amounts  required to be paid or refunded to
               the obligor under the terms of the  applicable  loan documents or
               otherwise under law,  exclusive of, if permitted by the servicing
               agreement, the servicing fee;

         o     All proceeds under any title insurance, hazard insurance or other
               insurance policy covering any primary asset,  other than proceeds
               to be  applied  to the  restoration  or repair  of the  mortgaged
               property or manufactured home or released to the obligor;

         o     All amounts from any reserve fund;

         o     All advances made by the servicer; and

         o     All repurchase  prices of any primary  assets  repurchased by the
               sponsor, the servicer or the seller.

         The servicer may be permitted,  from time to time, to make  withdrawals
from the collection account for each series for the following purposes:

         o     to reimburse itself for advances made by it; the servicer's right
               to  reimburse   itself  is  limited  to  amounts   received  from
               particular  loans,  including,  for  this  purpose,   liquidation
               proceeds and amounts representing  proceeds of insurance policies
               covering  the  mortgaged  property or  manufactured  home,  which
               represent late recoveries of scheduled payments  respecting which
               any advance was made;

         o     to the extent provided in the servicing  agreement,  to reimburse
               itself for any  advances  that the  servicer  determines  in good
               faith it will be  unable  to  recover  from  late  recoveries  or
               proceeds from the particular loan;

         o     to reimburse  itself from  liquidation  proceeds for  liquidation
               expenses  and  for  amounts  expended  by it  in  good  faith  in
               connection with the restoration of damaged mortgaged  property or
               manufactured  home and, in the event  deposited in the collection
               account  and not  previously  withheld,  and to the  extent  that
               liquidation  proceeds after reimbursement  exceed the outstanding
               principal  balance of the loan,  together with accrued and unpaid
               interest thereon to the due date for the loan next succeeding the
               date of its receipt of liquidation proceeds, to pay to itself out
               of the  excess the  amount of any  unpaid  servicing  fee and any
               assumption  fees, late payment  charges,  or other charges on the
               loan;

         o     in the event it has elected not to pay itself the  servicing  fee
               out of the interest  component  of any  scheduled  payment,  late
               payment or other recovery with respect to a particular loan prior
               to the deposit of the scheduled payment, late payment or recovery
               into the collection  account, to pay to itself the servicing fee,
               as adjusted  under the  servicing  agreement,  from any scheduled
               payment,  late payment or other recovery, to the extent permitted
               by the servicing agreement;

         o     to reimburse  itself for expenses  incurred by and recoverable by
               or reimbursable to it;

                                       22


<PAGE>


         o     to pay  to the  applicable  person  with  respect  to  each  "REO
               property," a primary asset or mortgaged property acquired through
               or in lieu of  foreclosure  acquired in respect  thereof that has
               been  repurchased  or removed from the trust fund by the sponsor,
               the servicer or the seller,  all amounts received thereon and not
               distributed  as of the date on which  the  repurchase  price  was
               determined;

         o     to make payments to the trustee for deposit into the distribution
               account,  if any, or for remittance to the holders in the amounts
               and in the manner provided for in the servicing agreement; and

         o     to clear and terminate the collection account.

         In addition,  the servicer may withdraw at any time from the collection
account any amount inadvertently deposited in the collection account.

ADVANCES AND LIMITATIONS THEREON

         The  prospectus  supplement  will describe the  circumstances,  if any,
under which the servicer will make advances with respect to delinquent  payments
on loans.  The servicer will be obligated to make  advances,  and the obligation
may be limited in amount, or may not be activated until a portion of a specified
reserve fund is depleted. Advances are intended to provide liquidity and, except
to the extent specified in the prospectus supplement, not to guarantee or insure
against losses. Accordingly,  any funds advanced are recoverable by the servicer
out of amounts  received on particular  loans which represent late recoveries of
principal or interest,  proceeds of insurance  policies or liquidation  proceeds
respecting  which any advance was made.  If an advance is made and  subsequently
determined to be  nonrecoverable  from late  collections,  proceeds of insurance
policies, or liquidation proceeds from the loan, the servicer may be entitled to
reimbursement  from  other  funds  in the  collection  account  or  distribution
account, as the case may be, or from a specified reserve fund as applicable,  to
the extent specified in the prospectus supplement.

MAINTENANCE OF INSURANCE POLICIES AND OTHER SERVICING PROCEDURES

         Standard Hazard Insurance;  Flood Insurance.  The prospectus supplement
will specify the extent to which the servicer will be required to maintain or to
cause the obligor on each loan to maintain a standard  hazard  insurance  policy
providing coverage of the standard form of fire insurance with extended coverage
for other hazards as is customary in the state in which the  mortgaged  property
or manufactured  home is located.  The standard hazard  insurance  policies will
provide for coverage at least equal to the  applicable  state  standard  form of
fire insurance  policy with extended  coverage for property of the type securing
the loans.  In general,  the standard form of fire and extended  coverage policy
will cover  physical  damage to or  destruction  of, the  mortgaged  property or
manufactured home caused by fire, lightning,  explosion, smoke, windstorm, hail,
riot,  strike and civil  commotion,  subject to the  conditions  and  exclusions
particularized  in each policy.  Because the standard hazard insurance  policies
relating to the loans will be underwritten by different hazard insurers and will
cover mortgaged properties and manufactured homes located in various states, the
policies  will not contain  identical  terms and  conditions.  The basic  terms,
however,  generally  will be  determined  by  state  law and  generally  will be
similar.  Most policies  typically will not cover any physical damage  resulting
from war,  revolution,  governmental  actions,  floods  and other  water-related
causes, earth movement, including earthquakes,  landslides and mudflows, nuclear
reaction,  wet or dry rot, vermin,  rodents,  insects or domestic animals, theft
and, in some cases, vandalism. The foregoing list is merely indicative of common
kinds of  uninsured  risks and is not  intended to be  all-inclusive.  Uninsured
risks not covered by a special hazard  insurance  policy or other form of credit
enhancement  will adversely affect  distributions  to holders.  When a mortgaged
property  securing a mortgage loan is located in a flood area  identified by the
Department of Housing and Urban


                                       23


<PAGE>


Development  under the Flood Disaster  Protection Act of 1973, the servicer will
be  required to cause  flood  insurance  to be  maintained  with  respect to the
mortgaged property, to the extent available.

         The standard hazard insurance  policies covering  mortgaged  properties
securing mortgage loans or manufactured home securing a contract  typically will
contain a "coinsurance" clause which, in effect, will require the insured at all
times to carry hazard insurance of a specified percentage, generally 80% to 90%,
of the full replacement  value of the mortgaged  property or manufactured  home,
including the  improvements on any mortgaged  property or manufactured  home, in
order to recover the full amount of any partial loss. If the insured's  coverage
falls below this specified  percentage,  the clause will provide that the hazard
insurer's  liability in the event of partial loss will not exceed the greater of
(1)  the  actual  cash  value,  which  is the  replacement  cost  less  physical
depreciation,  of the mortgaged  property or  manufactured  home,  including the
improvements,  if any,  damaged or destroyed or (2) the  proportion of the loss,
without deduction for depreciation,  as the amount of insurance carried bears to
the specified  percentage of the full replacement cost of the mortgaged property
or manufactured home and  improvements.  Since the amount of hazard insurance to
be maintained on the  improvements  securing the mortgage loans and manufactured
homes declines as the principal  balances owing thereon decrease,  and since the
value of the mortgaged  properties or manufactured  home will fluctuate in value
over time,  the effect of this  requirement  in the event of partial loss may be
that hazard insurance  proceeds will be insufficient to restore fully the damage
to the affected mortgaged property or manufactured home.

         Generally,  coverage will be in an amount at least equal to the greater
of (1) the amount necessary to avoid the enforcement of any co-insurance  clause
contained in the policy or (2) the  outstanding  principal  balance of the loan.
The servicer may also maintain on REO property that secured a defaulted mortgage
loan and that has been acquired upon  foreclosure,  deed in lieu of foreclosure,
or  repossession,  a standard  hazard  insurance  policy in an amount that is at
least equal to the maximum insurable value of the REO property. No earthquake or
other additional insurance will be required of any obligor or will be maintained
on REO property,  other than under any applicable  laws and regulations as shall
at any time be in force and shall require additional insurance.

         In the event that the servicer  obtains and maintains a blanket  policy
insuring  against hazard losses on all of the loans,  written by an insurer then
acceptable to each rating  agency which assigns a rating to the series,  it will
conclusively  be  deemed  to have  satisfied  its  obligations  to  cause  to be
maintained a standard  hazard  insurance  policy for each loan or REO  property.
This blanket policy may contain a deductible  clause, in which case the servicer
will be  required,  in the event that there has been a loss that would have been
covered by the policy absent the deductible clause, to deposit in the collection
account the amount not otherwise payable under the blanket policy because of the
application of the deductible clause.

REALIZATION UPON DEFAULTED MORTGAGE LOANS

         The servicer will use its  reasonable  best efforts to foreclose  upon,
repossess  or  otherwise  comparably  convert  the  ownership  of the  mortgaged
properties or the manufactured homes as come into and continue in default and as
to which no satisfactory  arrangements  can be made for collection of delinquent
payments.  In connection with a foreclosure,  repossession or other  conversion,
the servicer will follow the practices and procedures that it deems necessary or
advisable and as are normal and usual in its servicing  activities  with respect
to comparable  loans serviced by it. However,  the servicer will not be required
to expend its own funds in connection  with any  foreclosure or  repossession or
towards the restoration of the mortgaged property or manufactured home unless it
determines that (1) the  restoration,  repossession or foreclosure will increase
the liquidation  proceeds available to the holders after reimbursement to itself
for its  expenses  and (2) its  expenses  will  be  recoverable  either  through
liquidation  proceeds or the proceeds of insurance.  In the case of a trust fund
for which a REMIC election has been


                                       24


<PAGE>


made, the servicer will be required to liquidate any mortgaged property acquired
through  foreclosure  within two years after the  acquisition  of the  mortgaged
property.  While the holder of a mortgaged property acquired through foreclosure
can often maximize its recovery by providing  financing to a new purchaser,  the
trust  fund,  if  applicable,  will have no  ability  to do so and  neither  the
servicer nor the sponsor will be required to do so.

         The  servicer  may  arrange  with the  obligor  on a  defaulted  loan a
modification  of the loan.  Modifications  may only be entered into if they meet
the underwriting  policies and procedures  employed by the servicer in servicing
receivables  for its own account and meet the other  conditions in the servicing
agreement.

ENFORCEMENT OF DUE-ON-SALE CLAUSES

         When any mortgaged property is about to be conveyed by the obligor, the
servicer may, to the extent it has knowledge of the  prospective  conveyance and
prior to the time of the consummation of the conveyance,  exercise its rights to
accelerate the maturity of the mortgage loan under the applicable  "due-on-sale"
clause, if any, unless it reasonably believes that the clause is not enforceable
under applicable law or if the enforcement of the clause would result in loss of
coverage  under any  primary  mortgage  insurance  policy.  In that  event,  the
servicer is authorized to accept from or enter into an assumption agreement with
the person to whom the  mortgaged  property has been or is about to be conveyed,
under which the assuming person becomes liable under the mortgage loan and under
which the original obligor is released from liability and the assuming person is
substituted  as the obligor and becomes  liable under the mortgage loan. Any fee
collected in connection  with an assumption  will be retained by the servicer as
additional  servicing  compensation.  The  terms of a  mortgage  loan may not be
changed in connection with an assumption.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

         The servicer will be entitled to a periodic  servicing fee as servicing
compensation  in an amount  to be  determined  as  specified  in the  prospectus
supplement.  The  servicing  fee may be fixed or  variable,  as specified in the
prospectus  supplement.  In addition, the servicer will be entitled to servicing
compensation  in the form of assumption  fees,  late payment charges and similar
items,  or excess  proceeds  following  disposition  of  mortgaged  property  in
connection  with defaulted  mortgage loans or  manufactured  homes in connection
with a  defaulted  contract,  as will be  further  specified  in the  prospectus
supplement.

         The servicer may pay expenses incurred in connection with the servicing
of the mortgage loans,  including,  without limitation,  the payment of the fees
and expenses of the trustee and  independent  accountants,  payment of insurance
policy premiums and the cost of credit support,  if any, and payment of expenses
incurred in preparation of reports to holders.

         When an obligor makes a principal  prepayment in full between due dates
on the loan,  the obligor  will  generally  be  required to pay  interest on the
amount prepaid only to the date of prepayment.  If and to the extent provided in
the prospectus  supplement in order that one or more classes of the holders of a
series will not be adversely  affected by any  resulting  shortfall in interest,
the  amount of the  servicing  fee may be reduced  to the  extent  necessary  to
include  in the  servicer's  remittance  to the  trustee  for  deposit  into the
distribution  account an amount equal to one month's  interest on the loan, less
the servicing fee. If the aggregate  amount of shortfalls in a month exceeds the
servicing fee for a month, a shortfall to holders may occur.

                                       25


<PAGE>


         The servicer will be entitled to reimbursement for expenses incurred by
it in  connection  with the  liquidation  of defaulted  loans.  The holders will
suffer no loss by reason of  reimbursement  of expenses if expenses  are covered
under  insurance  policies or from excess  liquidation  proceeds.  If claims are
either not made or paid under the applicable  insurance  policies or if coverage
thereunder has been exhausted, the holders will suffer a loss to the extent that
liquidation proceeds,  after reimbursement of the servicer's expenses,  are less
than the outstanding  principal balance of and unpaid interest on the loan which
would be distributable to holders. In addition, the servicer will be entitled to
reimbursement of expenditures  incurred by it in connection with the restoration
of  property  securing a defaulted  loan,  prior to the rights of the holders to
receive any  proceeds of  insurance  policies,  liquidation  proceeds or amounts
derived from other credit  enhancement.  The servicer is generally also entitled
to reimbursement from the collection account for advances.

         The prospectus  supplement will describe the priority of the servicer's
right,  which is  typically  senior  in  priority,  to  receive  funds  from the
collection  account  for a  series,  whether  as  the  servicing  fee  or  other
compensation,  or for the reimbursement of advances, expenses or otherwise, with
respect to the rights of the holders.

EVIDENCE AS TO COMPLIANCE

         Each year,  a firm of  independent  public  accountants  will furnish a
statement  to the  trustee  to the effect  that it has  examined  documents  and
records  relating to the servicing of the loans by the servicer and that, on the
basis of its  examination,  it is of the  opinion  that the  servicing  has been
conducted in compliance with the servicing agreement,  except for any exceptions
that it believes to be  immaterial  and any other  exceptions  identified in the
statement.

         The servicer for each series will also provide to the trustee an annual
statement to the effect that the servicer has  fulfilled its  obligations  under
the servicing agreement throughout the preceding calendar year.

MATTERS REGARDING THE SERVICER

         The  servicer  for each series  will be  identified  in the  prospectus
supplement.  The  servicer may be an affiliate of the sponsor and may have other
business relationships with the sponsor and its affiliates.

         If an event of default occurs under a servicing agreement, the servicer
may be replaced by the trustee or a successor servicer.  These events of default
and the rights of the trustee upon a default under the servicing  agreement will
be substantially  similar to those described under "The  Agreements--  Events of
Default; Rights Upon Events of Default-- Servicing Agreement."

         The servicing  agreement will specify the circumstances under which the
servicer  may  assign  its  rights  and  delegate  its  duties  and  obligations
thereunder  for each series,  which  generally  will require that the  successor
servicer accepting the assignment or delegation:

         o     services similar loans in the ordinary course of its business;

         o     is reasonably satisfactory to the trustee;

         o     has a net worth of not less than a minimum amount;

         o     would not cause the  securities  to be  qualified,  downgraded or
               withdrawn and

         o     executes and delivers to the trustee an agreement  under which it
               assumes the obligations to act as servicer.

                                       26


<PAGE>


         No assignment  will become  effective  until the trustee or a successor
servicer has assumed the servicer's  obligations  and duties under the servicing
agreement.  To the extent  that the  servicer  transfers  its  obligations  to a
wholly-owned  subsidiary or  affiliate,  the  subsidiary  or affiliate  need not
satisfy the above criteria.  However,  the assigning servicer will remain liable
for the servicing  obligations  under the servicing  agreement.  Any entity into
which the  servicer  is  merged or  consolidated  or any  successor  corporation
resulting  from any merger,  conversion  or  consolidation  will  succeed to the
servicer's obligations under the servicing agreement provided that the successor
or surviving entity meets the above requirements for a successor servicer.

         The servicer, and its directors,  officers,  employees and agents, will
not be  responsible  for any action  taken or for  failing to take any action in
good faith under the servicing  agreement,  or for errors in judgment.  However,
neither the servicer nor its directors,  officers,  employees and agents will be
protected  against any breach of warranty or  representations  or the failure to
perform its  obligations in compliance  with the specified  standard of care, or
liability which would otherwise be imposed by reason of willful misfeasance, bad
faith or negligence in the  performance of their duties or by reason of reckless
disregard of their obligations and duties. Each servicing agreement will further
provide that the servicer and any  director,  officer,  employee or agent of the
servicer  is entitled  to  indemnification  from the trust fund and will be held
harmless against any loss,  liability or expense incurred in connection with any
legal action relating to the servicing  agreement or the securities,  other than
any loss,  liability or expense incurred by reason of willful  misfeasance,  bad
faith or  negligence  in the  performance  of duties  thereunder or by reason of
reckless  disregard of  obligations  and duties  thereunder.  In  addition,  the
servicer is not under any obligation to appear in, prosecute or defend any legal
action  which is not  incidental  to its  servicing  responsibilities  under the
servicing  agreement  which,  in its  opinion,  may involve it in any expense or
liability.  The servicer may, in its  discretion,  undertake any action which it
may deem necessary or desirable with respect to the servicing  agreement and the
rights  and duties of the  parties  thereto  and the  interests  of the  holders
thereunder. In that event, the servicer may be entitled to be reimbursed for the
legal expenses and costs of the action out of the collection account.

                                 THE AGREEMENTS

         The  following  summaries  describe  the  material  provisions  of  the
agreements.  The summaries do not purport to be complete and are subject to, and
qualified in their entirety by reference to, the  provisions of the  agreements.
Where particular provisions or terms used in the agreements are referred to, the
provisions or terms are as specified in the agreements.

ASSIGNMENT OF PRIMARY ASSETS

         At the time of issuance of the securities of a series,  the seller will
transfer,  convey and assign to the trust fund all right,  title and interest of
the seller in the primary  assets and other  property to be  transferred  to the
trust fund for a series.  The assignment will include all principal and interest
due on or with respect to the primary assets after the cut-off date specified in
the prospectus  supplement,  except for any interests in the trust fund retained
by the seller, the sponsor or its affiliate. The trustee will, concurrently with
the assignment, execute and deliver the securities.

         Assignment  of Mortgage  Loans.  The seller will,  as to each  mortgage
loan,  deliver or cause to be delivered to the trustee,  or, as specified in the
prospectus  supplement a custodian on behalf of the trustee,  the mortgage  note
endorsed  without recourse to the order of the trustee or in blank, the original
mortgage with evidence of recording  indicated thereon,  except for any mortgage
not  returned  from the  public  recording  office,  in which case a copy of the
mortgage  will be  delivered,  together  with a  certificate  that the  original
mortgage  was  delivered  to the  recording  office,  and an  assignment  of the
mortgage in


                                       27


<PAGE>


recordable form. The trustee or the custodian will hold these documents in trust
for the benefit of these holders.

         The seller will cause assignments to the trustee of the mortgages to be
recorded in the appropriate  public office for real property records,  except in
states where, in the opinion of counsel acceptable to the trustee,  recording is
not  required.  If the seller does not cause  assignments  to be  recorded,  the
agreement  may require the seller to  repurchase  from the trustee the  affected
mortgage  loans,  at the price  described  below with respect to  repurchases by
reason of defective documentation.  The enforcement of the repurchase obligation
constitutes  the sole  remedy  available  to the  holders or the trustee for the
failure of a mortgage to be recorded.

         Assignment of Contracts.  The seller will transfer physical  possession
of  the  contracts  to the  trustee  or a  designated  custodian  or may  retain
possession  of the  contracts as custodian  for the  trustee.  In addition,  the
seller  will  make  an  appropriate  filing  of a  financing  statement  in  the
appropriate  states to give notice of the trustee's  ownership of the contracts.
Unless otherwise specified in the prospectus supplement,  the contracts will not
be stamped or marked  otherwise to reflect their  assignment from the sponsor to
the trustee. Therefore, if through negligence,  fraud or otherwise, a subsequent
purchaser were able to take physical  possession of the contracts without notice
of assignment, the trustee's interest in contracts could be defeated.

         Assignment  of Private  Securities.  The  sponsor  will  cause  private
securities  to be  registered  in the  name of the  trustee  or its  nominee  or
correspondent.  The  trustee,  or  its  nominee  or  correspondent,   will  have
possession of any certificated private securities. See "The Trust Funds--Private
Securities."

         Each loan will be identified  in a schedule  appearing as an exhibit to
the  agreements.  The  schedule  will  specify  with  respect to each loan:  the
original  principal amount and unpaid principal  balance as of the cut-off date;
the current  interest  rate;  the current  scheduled  payment of  principal  and
interest; the maturity date, if any; if the loan is an adjustable rate loan, the
lifetime rate cap, if any, and the current index.

         Repurchase and Substitution of  Non-Conforming  Primary Assets.  If any
document  required to be in the file relating to the primary  assets is found by
the trustee  within a specified  period to be defective in any material  respect
and the seller does not cure the defect  within a specified  period,  the seller
will repurchase the affected primary asset.

         The seller may,  rather than  repurchase the primary asset as described
above,  remove the primary asset from the trust fund and substitute in its place
one or more  other  qualifying  substitute  primary  assets.  However,  (1) with
respect to a trust fund for which no REMIC  election is made,  the  substitution
must be  effected  within  120  days  of the  date of  initial  issuance  of the
securities  and (2) with  respect to a trust fund for which a REMIC  election is
made,  after  a  specified  time  period,  the  trustee  must  have  received  a
satisfactory  opinion of counsel that the substitution  will not cause the trust
fund to lose its  status as a REMIC or  otherwise  subject  the trust  fund to a
prohibited transaction tax.

         Any  substitute  primary asset will have, on the date of  substitution,
(1) an outstanding principal balance,  after deduction of all scheduled payments
due in the month of  substitution,  not in excess of the  outstanding  principal
balance of the deleted  primary  asset,  (2) an interest  rate not less than the
interest  rate of the deleted  primary  asset,  (3) a  remaining  term-to-stated
maturity not greater  than that of the deleted  primary  asset,  and will comply
with all of the representations and warranties in the applicable agreement as of
the date of substitution.

                                       28


<PAGE>


         The  above-described  cure,  repurchase  or  substitution   obligations
constitute  the sole  remedies  available  to the  holders or the  trustee for a
material defect in a document for a primary asset.

         The seller will make  representations  and  warranties  with respect to
primary  assets  for a  series.  If  the  seller  cannot  cure a  breach  of the
representations  and  warranties in all material  respects  within the specified
time period after  notification by the trustee of the breach,  and if the breach
is of a nature that  materially  and adversely  affects the value of the primary
asset,  the seller is obligated to repurchase the affected  primary asset or, if
provided in the  prospectus  supplement,  provide a  substitute  primary  asset,
subject to the same conditions and limitations on purchases and substitutions as
described above.

         No  security  holder,  solely  by virtue  of the  holder's  status as a
holder,  will have any  right  under the  applicable  agreement  for a series to
institute  any  proceeding  with  respect to that  agreement,  unless the holder
previously has given to the trustee for the series written notice of default and
unless the  majority  holders  have made  written  request  upon the  trustee to
institute a proceeding and have offered to the trustee reasonable indemnity, and
the trustee has failed to do so within a specified period.

Reports to Holders

         The trustee or other entity specified in the prospectus supplement will
prepare  and  forward  to each  holder  on each  distribution  date,  or as soon
thereafter  as  is  practicable,  a  statement  setting  forth,  to  the  extent
applicable to any series, among other things:

         o     the amount of principal  distributed to the security  holders and
               the outstanding principal balance of the securities following the
               distribution;

         o     the amount of interest  distributed  to the security  holders and
               the current interest on the securities;

         o     the amounts of (a) any overdue accrued  interest  included in the
               distribution,  (b) any remaining  overdue  accrued  interest with
               respect to the securities or (c) any current shortfall in amounts
               to be distributed as accrued interest to security holders;

         o     the amounts of (a) any overdue  payments of  scheduled  principal
               included in the distribution, (b) any remaining overdue principal
               amounts with respect to the securities, (c) any current shortfall
               in receipt of scheduled  principal payments on the primary assets
               or  (d)  any  realized  losses  or  liquidation  proceeds  to  be
               allocated as reductions in the outstanding  principal balances of
               the securities;

         o     the amount  received from credit  enhancement,  and the remaining
               amount available under any credit enhancement;

         o     the amount of any payment  delinquencies  on the primary  assets;
               and

         o     the book  value of any  primary  assets or  mortgaged  properties
               acquired through or in lieu of foreclosure  acquired by the trust
               fund.

         In addition,  within a reasonable  period of time after the end of each
calendar  year,  the trustee  will  furnish to each holder of record at any time
during the calendar year the  information  specified in the agreements to enable
holders to prepare their tax returns.  Information in the distribution  date and
annual  statements  provided  to the  holders  will not have been  examined  and
reported upon by an independent  public accountant.  However,  the servicer will
provide to the trustee a report by independent  public  accountants with respect
to  the  servicing  of the  mortgage  loans.  See  "Servicing  --Evidence  as to
Compliance."

                                       29


<PAGE>


         A series of  securities  or one or more  classes  of the  series may be
issued in book-entry form. In that event, owners of beneficial  interests in the
securities  will not be  considered  holders  and will not  receive  the reports
directly from the trustee.  The trustee will forward  reports only to the entity
or its nominee which is the registered  holder of the global  certificate  which
evidences the book-entry securities. Beneficial owners will receive reports from
the participants and indirect  participants of the applicable  book-entry system
in accordance with their practices and procedures.

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

         Servicing  Agreement.  Events of default under each servicing agreement
generally include:

         o     any failure by the  servicer to deposit any  required  amounts in
               the collection account,  which failure continues unremedied for a
               specified  period  after  the  giving  of  written  notice of the
               failure to the servicer,

         o     any  failure  by the  servicer  duly to observe or perform in any
               material  respect any other of its covenants or agreements in the
               applicable servicing agreement which continues unremedied for the
               number of days specified in the prospectus  supplement  after the
               giving of written  notice of the  failure to the  servicer by the
               trustee, or to the servicer and the trustee by the holders of the
               series  evidencing  not less than a specified  percentage  of the
               aggregate voting rights of the securities for that series, and

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

         The servicing  agreement will specify the circumstances under which the
trustee of the holders of securities may remove the servicer upon the occurrence
and continuance of an event of default  thereunder  relating to the servicing of
loans,  other than its right to recovery of other expenses and amounts  advanced
under the terms of the servicing agreement which rights the servicer will retain
under  all  circumstances,  whereupon  the  trustee  will  succeed  to  all  the
responsibilities,  duties and  liabilities  of the servicer  under the servicing
agreement  and will be  entitled to  reasonable  servicing  compensation  not to
exceed the applicable servicing fee, together with other servicing  compensation
in the form of assumption fees, late payment charges or otherwise as provided in
the servicing agreement.

         In the event that the trustee is  unwilling or unable so to act, it may
select,  or petition a court of  competent  jurisdiction  to appoint,  a finance
institution,  bank or loan servicing  institution  with a net worth specified in
the prospectus  supplement to act as successor  servicer under the provisions of
the applicable servicing agreement.  The successor servicer would be entitled to
reasonable  servicing  compensation in an amount not to exceed the servicing fee
and the other servicing compensation.

         During  the  continuance  of any event of default  of a  servicer,  the
trustee  will have the right to protect and  enforce the rights of the  holders,
and the majority holders may direct the time, method and place of conducting any
proceeding  for  exercising  any trust power.  However,  the trustee will not be
under any  obligation  to pursue any remedy or to exercise  any trusts or powers
unless the holders  have  offered the trustee  reasonable  security or indemnity
against the cost, expenses and liabilities which may be incurred by the trustee.
The trustee may decline to follow any direction if the trustee  determines  that
the action or  proceeding so directed may not lawfully be taken or would involve
it in personal liability or be unjustly prejudicial to the nonassenting holders.

         Indenture.  Events of default  under the  indenture  for each series of
notes may include:

                                       30


<PAGE>


         o     a default in the  payment of any  principal  or  interest  on any
               note, which continues for a specified period of time;

         o     failure  to  perform  any  other  covenant  of the  issuer in the
               indenture  which  continues for a specified  period of time after
               notice is given;

         o     any  representation  or  warranty  made  by  the  issuer  in  the
               indenture  having been incorrect in a material  respect as of the
               time made, and the breach is not cured within a specified  period
               of time after notice is given; or

         o     events of bankruptcy, insolvency,  receivership or liquidation of
               the issuer.

         If an event of default  with  respect to the notes of any series at the
time outstanding occurs and is continuing,  either the trustee or the holders of
a majority of the outstanding  notes may declare the notes to be due and payable
immediately.  The declaration  may, under some  circumstances,  be rescinded and
annulled by the majority holders.

         If,  following an event of default with respect to any series of notes,
the  notes  have  been  declared  due  and  payable,  the  trustee  may,  in its
discretion,  notwithstanding  the acceleration,  elect to maintain possession of
the  collateral and to continue to apply  distributions  as if there had been no
acceleration  if the collateral  continues to provide  sufficient  funds for the
payment of  principal  and  interest  on the notes as they would have  otherwise
become due. In  addition,  the trustee may not sell or otherwise  liquidate  the
collateral  following an event of default other than a default in the payment of
any  principal  or interest  on any note of the series for a  specified  period,
unless the all of the holders  consent to the sale, the proceeds of the sale are
sufficient  to pay in full the  principal  and  interest due on the notes or the
trustee  determines  that the  collateral  would not be sufficient on an ongoing
basis to make all payments on the notes as those payments would have become due,
and the trustee obtains the consent of the holders of a specified  amount of the
notes.

         In the event that the trustee  liquidates  the collateral in connection
with an event of default  involving a payment  default,  the trustee will have a
prior lien on the proceeds of any liquidation for unpaid fees and expenses. As a
result,  upon the  occurrence of an event of default,  the amount  available for
distribution to the holders may be less than would otherwise be the case.

         If the  principal of the notes of a series is declared due and payable,
the  holders  of any 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 the discount which is unamortized.

         If an event of default shall occur and be continuing,  the trustee will
not be obligated  to exercise  any rights or powers  under the  indenture at the
request of the holders,  unless the holders provide security satisfactory to the
trustee against the expenses and liabilities  which might be incurred by it. The
majority  holders  shall have the right to direct the time,  method and place of
conducting any  proceeding  for any remedy or exercising any power  conferred on
the  trustee  with  respect to the notes.  The  majority  holders  may waive the
default,  except a default in the payment of  principal or interest or a default
caused by a breach of a covenant or  provision of the  indenture  that cannot be
modified without the waiver or consent of all the affected note holders.

THE TRUSTEE

         The prospectus supplement will identify the trustee for the series. The
trustee may have normal banking  relationships with the sponsor or the servicer.
In  addition,  for the  purpose  of  meeting  the  legal  requirements  of local
jurisdictions,  the  trustee  will  have the  power to  appoint  co-trustees  or
separate  trustees of all or any part of the trust fund  relating to a series of
securities. In the event of an appointment,


                                       31


<PAGE>


all rights, powers, duties and obligations conferred or imposed upon the trustee
will be  conferred  or imposed  upon the  trustee and each  separate  trustee or
co-trustee  jointly,  or,  in any  jurisdiction  in which the  trustee  shall be
incompetent  or  unqualified  to perform as trustee,  singly  upon the  separate
trustee or co-trustee  who will exercise and perform  solely at the direction of
the  trustee.  The  trustee  may  also  appoint  agents  to  perform  any of the
responsibilities  of the  trustee,  which  agents  will  have  any or all of the
rights,  powers,  duties and  obligations  of the trustee  conferred  on them by
appointment; although the trustee will continue to be responsible for its duties
and obligations under the agreement.

DUTIES OF THE TRUSTEE

         The trustee  will not make any  representations  as to the  validity or
sufficiency  of the  agreements,  the  securities  or of any  primary  asset  or
documents.  If no event of default as defined in the agreement has occurred, the
trustee is required to perform  only those  duties  specifically  required of it
under the  agreement.  Upon  receipt of the  various  certificates,  statements,
reports or other instruments furnished to it, the trustee is required to examine
them to  determine  whether  they are in the form  required  by the  agreements.
However,  the trustee will not be responsible for the accuracy or content of any
of the  documents  furnished  to it by the  holders  or the  servicer  under the
agreement.

         The trustee may be held liable for its  negligent  action or failure to
act,  or for its  misconduct.  The  trustee  will not be liable,  however,  with
respect to any action taken, suffered or omitted to be taken by it in good faith
in  accordance  with the  direction  of the holders in an event of default.  The
trustee is not required to expend its own funds or incur any financial liability
in the  performance  of its duties,  or in the  exercise of any of its rights or
powers,  if repayment of those funds or adequate  indemnity  against risk is not
reasonably assured to it.

RESIGNATION OF TRUSTEE

         The trustee  may,  upon written  notice to the  sponsor,  resign at any
time,  in which event the sponsor  will be  obligated to use its best efforts to
appoint a successor trustee.  If no successor trustee has been appointed and has
accepted  the  appointment  within  30 days  after  the  giving  of a notice  of
resignation,   the  resigning  trustee  may  petition  any  court  of  competent
jurisdiction  for  appointment of a successor  trustee.  The trustee may also be
removed at any time (1) if the  trustee  ceases to be  eligible to continue as a
trustee under the agreement,  (2) if the trustee becomes insolvent or (3) by the
majority holders. Any resignation or removal of the trustee and appointment of a
successor  trustee will not become effective until acceptance of the appointment
by the successor trustee.

AMENDMENT OF AGREEMENT

         Each agreement may be amended by the parties to the agreement,  without
notice to or consent of the holders,  to correct any  ambiguity or any defective
provisions,  to supplement  any  provision,  or to comply with any  requirements
imposed by the Internal Revenue Code. Any amendment will not adversely affect in
any material respect the interests of any holders.

         Each agreement may also be amended by the parties with the consent of a
specified  percentage  of the  holders,  for the purpose of adding,  changing or
eliminating any provision of the agreement. No amendment may reduce or delay the
payments on any security without the consent of the holder of the security.

                                       32


<PAGE>


VOTING RIGHTS

         The  prospectus   supplement  will  state  the  method  of  determining
allocation of voting rights with respect to a series.

LIST OF HOLDERS

         No  agreement  will  provide  for the  holding  of any  annual or other
meeting of holders.

REMIC ADMINISTRATOR

         For  any  series  with  respect  to  which a REMIC  election  is  made,
preparation of reports and other administrative duties with respect to the trust
fund may be performed by a REMIC  administrator,  who may be an affiliate of the
sponsor.

TERMINATION

         Pooling  and  Servicing  Agreement;  Trust  Agreement.  The pooling and
servicing  agreement or trust  agreement  for a series will  terminate  upon the
distribution  to holders of all amounts  payable to them after the final payment
or  liquidation of the primary  assets and the  disposition  of all  foreclosure
property or the sale by the trustee of the primary assets.  For a description of
the ways in which  securities  may be retired  early,  see  "Description  of the
Securities--Optional  Redemption,  Purchase  or  Termination"  and  "--Mandatory
Termination; Auction Sale."

         For each series, the servicer or the trustee, as applicable,  will give
written  notice of  termination  of the agreement to each holder,  and the final
distribution will be made only upon surrender and cancellation of the securities
at an office or agency specified in the notice of termination.

         Indenture. The indenture will be discharged with respect to a series of
notes upon the  delivery to the trustee  for  cancellation  of all the notes or,
with  limitations,  upon  deposit with the trustee of funds  sufficient  for the
payment  in full of all of the  notes of the  series.  See  "Description  of the
Securities--Defeasance."

                             LEGAL ASPECTS OF LOANS

         The following  discussion contains summaries of legal aspects of loans,
which are  general  in  nature.  Because  these  legal  aspects  are to a degree
governed by state law, the summaries do not purport to be complete,  reflect the
laws of any particular  state, nor encompass the laws of all states in which the
properties securing the mortgage loans are situated.

MORTGAGE LOANS

         The mortgage loans will be  represented  by a note and an  accompanying
mortgage.  The borrower is personally liable to repay the indebtedness evidenced
by the mortgage loan under the note. The mortgage  creates a lien on the related
mortgaged property to secure the indebtedness.

         Enforcement  of the Note.  Under the note,  the borrower is  personally
liable to repay the indebtedness evidenced by the mortgage loan. In some states,
the  lender  on a note  secured  by a lien on real  property  has the  option of
bringing a personal  action  against  the  borrower  on the debt  without  first
exhausting the security;  however, in some of these states the lender, following
judgment on a personal action, may be deemed to have elected a remedy and may be
precluded from exercising remedies with


                                       33


<PAGE>


respect to the related property security.  Consequently, the practical effect of
the election  requirement,  in those states  permitting  the  election,  is that
lenders will usually  proceed  against the property first rather than bringing a
personal action against the borrower on the note.

         Some states have imposed statutory prohibitions that limit the remedies
of a beneficiary under a deed of trust or a mortgagee under a mortgage.  In some
states,  including  California,  statutes limit the right of the  beneficiary or
mortgagee  to  obtain a  deficiency  judgment  against  the  borrower  following
foreclosure.  A deficiency  judgment is a personal  judgment  against the former
borrower  equal in most cases to the  difference  between  the amount due to the
lender and the net amount  realized upon the public sales of the real  property.
In the case of a mortgage loan secured by a property  owned by a trust where the
mortgage note is executed on behalf of the trust, a deficiency  judgment against
the  trust  following  foreclosure  or  sale  under  a deed  of  trust,  even if
obtainable  under  applicable  law, may be of little  value to the  mortgagee or
beneficiary if there are no trust assets against which a deficiency judgment may
be executed.  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,  in other states,  statutory  provisions limit any deficiency  judgment
against  the  former  borrower  following  a  foreclosure  to the  excess of the
outstanding  debt over the fair value of the  property at the time of the public
sale.  The purpose of these  statutes is generally to prevent a  beneficiary  or
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 laws  limiting or  prohibiting  deficiency  judgments,
numerous  other federal and state  statutory  provisions,  including the federal
bankruptcy laws and state laws affording  relief to debtors,  may interfere with
or affect the ability of the secured  mortgage lender to realize upon collateral
or  enforce  a  deficiency  judgment.  For  example,  with  respect  to  federal
bankruptcy law, a court with federal bankruptcy jurisdiction may permit a debtor
through  his or her  Chapter  11 or  Chapter  13  rehabilitative  plan to cure a
monetary default on a loan on a debtor's residence by paying arrearages within a
reasonable time period and  reinstating the original loan payment  schedule even
though the lender  accelerated  the loan and final judgment of  foreclosure  had
been entered in state court, provided no sale of the residence had yet occurred,
prior  to  the  filing  of the  debtor's  petition.  Some  courts  with  federal
bankruptcy  jurisdiction  have approved plans,  based on the particular facts of
the  reorganization  case,  that effected the curing of a loan default by paying
arrearages over a number of years.

         Court with federal bankruptcy jurisdiction also have indicated that the
terms of a loan secured by property of the debtor may be modified.  These courts
have  allowed  modifications  that  include  reducing the amount of each monthly
payment,  changing  the  rate of  interest,  altering  the  repayment  schedule,
forgiving  all or a  portion  of the debt and  reducing  the  lender's  security
interest  to the  value of the  residence,  thus  leaving  the  lender a general
unsecured creditor for the difference between the value of the residence and the
outstanding balance of the loan.

         Some states have imposed  general  equitable  principles  upon judicial
foreclosure.  These equitable  principles are generally  designed to relieve the
borrower from the legal effect of the borrower's  default under the related loan
documents.  Examples  of  judicial  remedies  that have been  fashioned  include
judicial  requirements  that the  lender  undertake  affirmative  and  expensive
actions to determine the causes for the  borrower's  default and the  likelihood
that the borrower will be able to reinstate the loan. In some cases, lender have
been  required  to  reinstate  loans or  recast  payment  schedules  in order to
accommodate  borrowers who are suffering from temporary financial  disabilities.
In other cases,  courts have limited the right of the lender to foreclose if the
default  under  the  loan is not  monetary,  such  as the  borrower  failing  to
adequately  maintain  the  property or the  borrower  executing a second deed of
trust affecting the property.

                                       34


<PAGE>


         Tax liens arising under the Internal  Revenue Code may provide priority
over  the  lien of a  mortgage  or  deed  of  trust.  In  addition,  substantive
requirements   are  imposed  upon  mortgage   lenders  in  connection  with  the
origination  and the  servicing  of loans by  numerous  federal  and some  state
consumer  protection  laws.  These  laws  include,   by  example,   the  federal
Truth-in-Lending  Act,  Real Estate  Settlement  Procedures  Act,  Equal  Credit
Opportunity  Act, Fair Credit Billing Act, Fair Credit Reporting Act and related
statutes and state laws, such as the California  Fair Debt Collection  Practices
Act. These laws and  regulations  impose  specific  statutory  liabilities  upon
lenders who originate  loans and fail to comply with the  provisions of the law.
In some cases, this liability may affect assignees of the loans.

         Security  Interests -- Real Estate Mortgages.  The mortgage loans for a
series will be secured by either  mortgages or deeds of trust or deeds to secure
debt depending upon the prevailing  practice in the state in which the mortgaged
property subject to a mortgage loan is located.  The filing of a mortgage,  deed
of trust or deed to secure debt creates a lien or title  interest  upon the real
property covered by the instrument and represents the security for the repayment
of an obligation that is customarily  evidenced by a promissory  note. It is not
prior to the lien for real estate taxes and assessments or other charges imposed
under  governmental  police  powers and may also be subject to other liens under
the laws of the  jurisdiction  in  which  the  mortgaged  property  is  located.
Priority with respect to the instruments  depends on their terms,  the knowledge
of the parties to the mortgage and generally on the order of recording  with the
applicable  state,  county  or  municipal  office.  There are two  parties  to a
mortgage, the mortgagor, who is the borrower/property owner or the land trustee,
and the  mortgagee,  who is the  lender.  Under  the  mortgage  instrument,  the
mortgagor delivers to the mortgagee a note or bond and the mortgage. In the case
of a land trust, there are three parties because title to the mortgaged property
is  held  by  a  land  trustee  under  a  land  trust  agreement  of  which  the
borrower/property  owner is the beneficiary;  at origination of a mortgage loan,
the borrower  executes a separate  undertaking  to make payments on the mortgage
note. A deed of trust transaction  normally has three parties:  The trustor, who
is the  borrower/property  owner;  the beneficiary,  who is the lender;  and the
trustee,  a third-party  grantee.  Under a deed of trust, the trustor grants the
mortgaged property, irrevocably until the debt is paid, in trust, generally with
a power of sale,  to the  trustee  to  secure  payment  of the  obligation.  The
mortgagee's  authority under a mortgage and the trustee's authority under a deed
of trust are  governed  by the law of the state in which  the real  property  is
located,  the express  provisions of the mortgage or deed of trust, and, in some
cases, in deed of trust transactions, the directions of the beneficiary.

         Foreclosure  on  Mortgages.  Foreclosure  of a  mortgage  is  generally
accomplished  by judicial  action.  Generally,  the action is  initiated  by the
service of legal  pleadings upon all parties having an interest of record in the
real property.  Delays in completion of the foreclosure  occasionally may result
from difficulties in locating necessary parties defendant.  When the mortgagee's
right to foreclosure is contested,  the legal  proceedings  necessary to resolve
the  issue can be  time-consuming  and  expensive.  After  the  completion  of a
judicial foreclosure  proceeding,  the court may issue a judgment of foreclosure
and  appoint a receiver or other  officer to conduct  the sale of the  mortgaged
property.  In some states,  mortgages may also be  foreclosed by  advertisement,
under a power of sale  provided in the  mortgage.  Foreclosure  of a mortgage by
advertisement  is  essentially  similar  to  foreclosure  of a deed of  trust by
nonjudicial power of sale.

         Foreclosure  of  a  deed  of  trust  is  generally  accomplished  by  a
nonjudicial trustee's sale under a specific provision in the deed of trust which
authorizes  the trustee to sell the  mortgaged  property upon any default by the
borrower  under  the  terms  of the  note  or  deed of  trust.  In some  states,
foreclosure  also may be  accomplished by judicial action in the manner provided
for foreclosure of mortgages.  In some states,  the trustee must record a notice
of  default  and send a copy to the  borrower-trustor  and to any person who has
recorded  a request  for a copy of a notice of default  and  notice of sale.  In
addition, the trustee in some states must provide notice to any other individual
having an interest in the real property,  including any junior  lienholders.  If
the deed of trust is not reinstated within any applicable cure period, a


                                       35


<PAGE>


notice of sale must be posted in a public place and, in most  states,  published
for a specified  period of time in one or more  newspapers.  In  addition,  some
state laws require that a copy of the notice of sale be posted on the  mortgaged
property and sent to all parties  having an interest of record in the  mortgaged
property.  The trustor,  borrower,  or any person having a junior encumbrance on
the real estate, may, during a reinstatement  period, cure the default by paying
the entire  amount in arrears plus the costs and expenses  incurred in enforcing
the obligation. Generally, state law controls the amount of foreclosure expenses
and costs, including attorney's fees, which may be recovered by a lender. If the
deed of trust is not  reinstated,  a notice  of sale  must be posted in a public
place and, in most states,  published  for a specified  period of time in one or
more newspapers.  In addition, some state laws require that a copy of the notice
of sale be posted on the  mortgaged  property,  recorded and sent to all parties
having an interest in the real property.

         An action to  foreclose a mortgage is an action to recover the mortgage
debt by enforcing the mortgagee's rights under the mortgage.  It is regulated by
statutes  and rules and  subject  throughout  to the court's  equitable  powers.
Generally,  a mortgagor is bound by the terms of the related  mortgage  note and
the  mortgage as made and cannot be relieved  from his default if the  mortgagee
has exercised his rights in a commercially  reasonable manner.  However, since a
foreclosure action  historically was equitable in nature, the court may exercise
equitable  powers to relieve a  mortgagor  of a default  and deny the  mortgagee
foreclosure on proof that either the mortgagor's default was neither willful nor
in bad faith or the mortgagee's action  established a waiver,  fraud, bad faith,
or oppressive or unconscionable  conduct  warranting a court of equity to refuse
affirmative relief to the mortgagee. A court of equity may relieve the mortgagor
from an entirely technical default where that default was not willful.

         A  foreclosure  action is subject to most of the delays and expenses of
other lawsuits if defenses or counterclaims are interposed,  sometimes requiring
up to several years to complete. Moreover, a non-collusive,  regularly conducted
foreclosure sale may be challenged as a fraudulent conveyance, regardless of the
parties'  intent,  if a court  determines  that the sale was for less  than fair
consideration and the sale occurred while the mortgagor was insolvent and within
one  year,  or  within  the state  statute  of  limitations  if the  trustee  in
bankruptcy  elects to proceed  under  state  fraudulent  conveyance  law, of the
filing of  bankruptcy.  Similarly,  a suit  against  the  debtor on the  related
mortgage note may take several years and, generally,  is a remedy alternative to
foreclosure, the mortgagee being precluded from pursuing both at the same time.

         In the case of foreclosure  under either a mortgage or a deed of trust,
the sale by the  referee  or other  designated  officer  or by the  trustee is a
public sale.  However,  because of the difficulty third party purchasers have in
determining the exact status of title and because the physical  condition of the
mortgaged property may have deteriorated during the foreclosure proceedings,  it
is  uncommon  for  a  third  party  to  purchase  the  mortgaged  property  at a
foreclosure sale.  Rather, it is common for the lender to purchase the mortgaged
property  from the  trustee or referee  for an amount  which may be equal to the
unpaid  principal amount of the mortgage note secured by the mortgage or deed of
trust plus accrued and unpaid interest and the expenses of foreclosure, in which
event the mortgagor's debt will be extinguished or the lender may purchase for a
lesser  amount in order to  preserve  its right  against  a  borrower  to seek a
deficiency  judgment in states  where that  judgment is  available.  Thereafter,
subject  to the right of the  borrower  in some  states to remain in  possession
during the redemption  period,  the lender will assume the burdens of ownership,
including obtaining hazard insurance, paying taxes and making repairs at its own
expense as are necessary to render the mortgaged 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  mortgaged  property.
Depending  upon  market  conditions,  the  ultimate  proceeds of the sale of the
mortgaged  property  may not  equal the  lender's  investment  in the  mortgaged
property.  Any loss may be  reduced  by the  receipt  of any  mortgage  guaranty
insurance proceeds.

                                       36


<PAGE>


         Rights of Redemption.  In some states, after sale under a deed of trust
or  foreclosure of a mortgage,  the trustor or mortgagor and  foreclosed  junior
lienors are given a statutory  period in which to redeem the mortgaged  property
from the foreclosure sale. The right of redemption should be distinguished  from
the equity of redemption,  which is a non-statutory right that must be exercised
prior to the  foreclosure  sale. In some states,  redemption may occur only upon
payment  of the  entire  principal  balance of the loan,  accrued  interest  and
expenses of  foreclosure.  In other states,  redemption may be authorized if the
former  borrower  pays only a portion of the sums due. The effect of a statutory
right of  redemption  is to  diminish  the  ability  of the  lender  to sell the
foreclosed  mortgaged  property.  The  exercise of a right of  redemption  would
defeat the title of any  purchaser at a  foreclosure  sale,  or of any purchaser
from  the  lender  subsequent  to  foreclosure  or sale  under a deed of  trust.
Consequently  the  practical  effect  of a right of  redemption  is to force the
lender to retain the mortgaged  property and pay the expenses of ownership until
the  redemption  period  has run.  In some  states,  there is no right to redeem
mortgaged property after a trustee's sale under a deed of trust.

         Junior  Mortgages;  Rights  of Senior  Mortgages.  The  mortgage  loans
comprising or  underlying  the primary  assets  included in the trust fund for a
series  will be secured by  mortgages  or deeds of trust  which may be second or
more junior  mortgages to other mortgages held by other lenders or institutional
investors. The rights of the trust fund, and therefore the holders, as mortgagee
under a junior  mortgage,  are  subordinate to those of the mortgagee  under the
senior  mortgage,  including the prior rights of the senior mortgagee to receive
hazard insurance and condemnation  proceeds and to cause the mortgaged  property
securing the mortgage  loan to be sold upon  default of the  mortgagor,  thereby
extinguishing  the junior  mortgagee's lien unless the junior mortgagee  asserts
its  subordinate  interest in the mortgaged  property in foreclosure  litigation
and, possibly,  satisfies the defaulted senior mortgage.  A junior mortgagee may
satisfy a  defaulted  senior  loan in full  and,  in some  states,  may cure the
default and bring the senior loan  current,  in either  event adding the amounts
expended  to the  balance  due on the  junior  loan.  In most  states,  absent a
provision in the mortgage or deed of trust,  no notice of default is required to
be given to a junior mortgagee.

         The standard  form of the mortgage used by most  institutional  lenders
confers on the mortgagee the right both to receive all proceeds  collected under
any hazard insurance policy and all awards made in connection with  condemnation
proceedings, and to apply the proceeds and awards to any indebtedness secured by
the mortgage,  in any order as the mortgagee may  determine.  Thus, in the event
improvements on the mortgaged property are damaged or destroyed by fire or other
casualty,  or in the event the mortgaged property is taken by condemnation,  the
mortgagee or beneficiary  under underlying  senior mortgages will have the prior
right to collect any insurance  proceeds payable under a hazard insurance policy
and any award of damages in connection  with the  condemnation  and to apply the
same to the indebtedness secured by the senior mortgages.  Proceeds in excess of
the amount of senior mortgage indebtedness, in most cases, may be applied to the
indebtedness of a junior mortgage.

         Another  provision  sometimes found in the form of the mortgage or deed
of trust used by  institutional  lenders  obligates  the mortgagor to pay before
delinquency all taxes and  assessments on the mortgaged  property and, when due,
all encumbrances, charges and liens on the mortgaged property which appear prior
to the mortgage or deed of trust,  to provide and maintain fire insurance on the
mortgaged  property,  to maintain and repair the  mortgaged  property and not to
commit or permit  any waste  thereof,  and to appear in and defend any action or
proceeding  purporting  to affect the  mortgaged  property  or the rights of the
mortgagee under the mortgage.  Upon a failure of the mortgagor to perform any of
these  obligations,  the  mortgagee is sometimes  given the right to perform the
obligation itself, at its election, with the mortgagor agreeing to reimburse the
mortgagee for any sums expended by the mortgagee on behalf of the mortgagor. All
sums so expended by the mortgagee become part of the indebtedness secured by the
mortgage.

                                       37


<PAGE>


         Due-On-Sale  Clauses in Mortgage Loans.  Due-on-sale clauses permit the
lender  to  accelerate  the  maturity  of the  loan  if the  borrower  sells  or
transfers,  whether  voluntarily  or  involuntarily,  all or  part  of the  real
mortgaged property securing the loan without the lender's prior written consent.
The  enforceability  of these  clauses  has been the subject of  legislation  or
litigation in many states, and in some cases,  typically involving single family
residential  mortgage  transactions,  their  enforceability  has been limited or
denied. In any event, the Garn-St.  Germain Depository  Institutions Act of 1982
preempts  state law that prohibits the  enforcement  of due-on-sale  clauses and
permits  lenders to enforce these clauses in accordance  with their terms,  with
exceptions.  As a result,  due-on-sale clauses have become generally enforceable
except in those states whose legislatures  exercised their authority to regulate
the enforceability of the clauses with respect to loans that were (1) originated
or assumed during the "window period" under the Garn-St. Germain Act which ended
in all cases not later than  October 15,  1982,  and (2)  originated  by lenders
other than national  banks,  federal  savings  institutions  and federal  credit
unions. The Federal Home Loan Mortgage Corporation has taken the position in its
published  mortgage  servicing  standards that, out of a total of eleven "window
period states," five states, Arizona, Michigan,  Minnesota, New Mexico and Utah,
have enacted statutes extending,  on various terms and for varying periods,  the
prohibition on enforcement of due-on-sale  clauses in window period loans. Also,
the Garn-St.  Germain Act does "encourage" lenders to permit assumption of loans
at the original  rate of interest or at some other rate less than the average of
the original rate and the market rate.

         In addition,  under federal bankruptcy law, due-on-sale clauses may not
be enforceable if resulting from the bankruptcy proceeding.

         Enforceability  of Prepayment  and Late Payment  Fees.  Forms of notes,
mortgages and deeds of trust used by lenders may contain  provisions  obligating
the borrower to pay a late charge if payments  are not timely made,  and in some
circumstances  may provide for prepayment fees or penalties if the obligation is
paid  prior  to  maturity.  In  some  states,  there  are  or  may  be  specific
limitations,  upon the late  charges  which a lender may collect from a borrower
for  delinquent  payments.  Some states also limit the amounts that a lender may
collect  from a borrower as an  additional  charge if the loan is prepaid.  Late
charges and  prepayment  fees are typically  retained by servicers as additional
servicing compensation.

         Equitable Limitations on Remedies. In connection with lenders' attempts
to  realize  upon  their  security,   courts  have  invoked  general   equitable
principles.  The  equitable  principles  are  generally  designed to relieve the
borrower  from the  legal  effect  of his  defaults  under  the loan  documents.
Examples  of  judicial  remedies  that  have  been  fashioned  include  judicial
requirements  that the lender  undertake  affirmative  and expensive  actions to
determine  the causes of the  borrower's  default  and the  likelihood  that the
borrower  will be able to  reinstate  the  loan.  In  some  cases,  courts  have
substituted  their  judgment for the lender's  judgment and have  required  that
lenders  reinstate  loans or recast  payment  schedules in order to  accommodate
borrowers who are suffering from temporary financial disability. In other cases,
courts have  limited the right of a lender to realize  upon his  security if the
default  under the security  agreement is not monetary,  such as the  borrower's
failure  to  adequately  maintain  the  mortgaged  property  or  the  borrower's
execution of secondary financing affecting the mortgaged property. Finally, some
courts  have  been  faced  with the issue of  whether  or not  federal  or state
constitutional  provisions  reflecting due process  concerns for adequate notice
require that borrowers under security  agreements receive notices in addition to
the statutorily-prescribed  minimums. For the most part, these cases have upheld
the notice provisions as being reasonable or have found that, in cases involving
the sale by a trustee  under a deed of trust or by a mortgagee  under a mortgage
having  a  power  of  sale,  there  is  insufficient   state  action  to  afford
constitutional protections to the borrower.

         Most conventional single-family loans may be prepaid in full or in part
without penalty.  The regulations of the Office of Thrift  Supervision  prohibit
the  imposition of a prepayment  penalty or equivalent  fee for or in connection
with the acceleration of a loan by exercise of a due-on-sale clause. A


                                       38


<PAGE>


mortgagee  to whom a  prepayment  in full has been  tendered may be compelled to
give either a release of the mortgage or an  instrument  assigning  the existing
mortgage. The absence of a restraint on prepayment, particularly with respect to
loans having higher mortgage  rates,  may increase the likelihood of refinancing
or other early retirements of the loans.

         Applicability  of Usury Laws.  Title V of the  Depository  Institutions
Deregulation and Monetary Control Act of 1980,  enacted in March 1980,  provides
that state usury  limitations  shall not apply to specified types of residential
first loans  originated  by  specified  lenders  after March 31,  1980.  Similar
federal  statutes  were in effect  with  respect to loans made  during the first
three  months of 1980.  The Office of Thrift  Supervision,  as  successor to the
Federal Home Loan Bank Board,  is authorized to issue rules and  regulations and
to  publish  interpretations  governing  implementation  of  Title  V.  Title  V
authorizes any state to reimpose interest rate limits by adopting,  before April
1, 1983, a state law, or by certifying  that the voters of a state have voted in
favor of any provision,  constitutional or otherwise, which expressly rejects an
application  of the federal law.  Fifteen states adopted such a law prior to the
April 1, 1983 deadline. In addition,  even where Title V is not 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.

         Security Interests in Personal Property and Fixtures. A portion of each
mortgaged  property may consist of property  which is  "personal  property" or a
"fixture" under local state law. This will most commonly occur when the proceeds
of the related mortgage loan were applied to property improvements, although any
mortgaged  property  may have some  personal  property  components.  A financing
statement  generally  is not  required  to be filed to perfect a purchase  money
security interest in consumer goods. Those purchase money security interests are
assignable.  In general, a purchase money security interest grants to the holder
a security  interest that has priority over a conflicting  security  interest in
the same collateral and the proceeds of the collateral.  However,  to the extent
that the  collateral  subject to a purchase money  security  interest  becomes a
fixture,  in order for the  related  purchase  money  security  interest to take
priority over a conflicting  interest in the fixture,  the holder's  interest in
the personal property must generally be perfected by a timely fixture filing. In
general,  a  security  interest  does not exist in  ordinary  building  material
incorporated into an improvement on land. Contracts that finance lumber, bricks,
other types of ordinary building material or other goods that are deemed to lose
their  characterization,  upon  incorporation  of the materials into the related
property,  will not be secured  by a purchase  money  security  interest  in the
personal property being financed.

         Enforcement of Security Interest in Personal  Property.  So long as the
personal  property has not become subject to the real estate law, a creditor can
repossess  the  property  securing  a  contract  by  voluntary   surrender,   by
"self-help"  repossession  that is  peaceful  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.   Most  states  place  restrictions  on  repossession  sales,
including requiring prior notice to the debtor and commercial  reasonableness in
effecting the sale.  Most states also require that the debtor be given notice of
any sale  prior to resale of the unit that the debtor may redeem it at or before
the resale.

         Under the laws  applicable  in most  states,  a creditor is entitled to
obtain a deficiency  judgment from a debtor for any  deficiency on  repossession
and resale of the  property  securing the debtor's  loan.  However,  some states
impose  prohibitions or limitations on deficiency  judgments,  and in many cases
the defaulting borrower would have no assets with which to pay a judgment.

         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.

                                       39


<PAGE>


CONTRACTS

         As a result of the  assignment  of the  contracts to the  trustee,  the
trust fund will  succeed  collectively  to all of the rights and will assume the
obligations of the obligee under the contracts. Each contract evidences both the
obligor's  obligation to repay the loan, and the grant of a security interest in
the manufactured  home.  Aspects of both features of the contracts are described
more fully below.

         The contracts  generally are "chattel  paper" as defined in the Uniform
Commercial  Code in  effect  in the  states  in  which  the  manufactured  homes
initially  were  registered.  The  Uniform  Commercial  Code  treats the sale of
chattel  paper in a manner  similar  to  perfection  of a security  interest  in
chattel paper. The seller will transfer physical  possession of the contracts to
the trustee or a designated  custodian or may retain possession of the contracts
as custodian for the trustee.  In addition,  the seller will make an appropriate
filing of a financing  statement in the appropriate states to give notice of the
trustee's  ownership  of  the  contracts.  Unless  otherwise  specified  in  the
prospectus supplement,  the contracts will not be stamped or marked otherwise to
reflect their assignment from the sponsor to the trustee.  Therefore, if through
negligence,  fraud  or  otherwise,  a  subsequent  purchaser  were  able to take
physical  possession  of the contracts  without  notice of the  assignment,  the
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  non-title  states,  perfection  is
governed by the Uniform Commercial Code. The servicer may effect the 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 servicer fails, due to clerical errors,  to effect
the notation or delivery,  or files the security  interest  under the wrong law,
the trustee 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 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 secured party must file either a "fixture filing" under the provisions
of the Uniform  Commercial  Code 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
Uniform  Commercial  Code,  and the  notation  of the  security  interest on the
certificate of title or the filing of a financing statement will be effective to
maintain the priority of the security  interest in the  manufactured  home.  If,
however, a manufactured home is permanently  attached to its site, other parties
could obtain an interest in the manufactured home which is prior to the security
interest  originally  retained by the seller and transferred to the issuer. With
respect  to a  series  of  securities  and if so  described  in  the  prospectus
supplement,  the servicer may be required to perfect a security  interest in the
manufactured home under applicable real estate laws. The servicer will represent
that at the  date of the  initial  issuance  of the  related  securities  it has
obtained a perfected  first  priority  security  interest by proper  notation or
delivery of the required documents and fees with respect to substantially all of
the manufactured homes securing the contracts.

                                       40


<PAGE>


         The sponsor will cause the security interests in the manufactured homes
to be assigned to the trustee on behalf of the holders.  Neither the sponsor nor
the trustee will amend the  certificates of title to identify the trustee or the
trust fund as the new secured  party,  and neither the sponsor nor the  servicer
will deliver the securities of title to the trustee or note thereon the interest
of the trustee.  Accordingly, the servicer, or the seller, continues to be named
as the secured party on the  certificate of title  relating to the  manufactured
homes. In many states, the assignment is an effective conveyance of the security
interest without amendment of any lien noted on the related certificate of title
and the new secured party succeeds to the sponsor's rights as the secured party.
However, in some states there exists a risk that, in the absence of an amendment
to the  certificate  of title,  the  assignment of the security  interest in the
manufactured home might not be effective or perfected or that, in the absence of
notation or delivery to the trustee,  the assignment of the security interest in
the manufactured  home might not be effective  against creditors of the servicer
(or the seller) or a trustee in bankruptcy of the servicer, or the seller.

         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 servicer, or
the seller,  on the  certificate of title or delivery of the required  documents
and fees will be  sufficient  to  protect  the  holders  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, that
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 holders could be released.

         In the event that the owner of a manufactured  home moves it to a state
other than the state in which that  manufactured  home  initially is registered,
under  the  laws  of  most  states  the  perfected   security  interest  in  the
manufactured home would continue for four months after relocation and thereafter
until the owner  re-registers the  manufactured  home in the state. If the owner
were to relocate a manufactured  home to another state and not  re-register  the
manufactured  home in that state,  and if steps are not taken to re-perfect  the
trustee's  security  interest  in  that  state,  the  security  interest  in the
manufactured  home would cease to be perfected.  A majority of states  generally
require surrender of a certificate of title to re-register a manufactured  home;
accordingly,  the trustee must surrender  possession if it holds the certificate
of  title  to the  manufactured  home  or,  in the  case of  manufactured  homes
registered  in states  which  provide for notation of lien,  the servicer  would
receive notice of surrender if the security interest in the manufactured home is
noted on the  certificate  of title.  Accordingly,  the  trustee  would have the
opportunity to re-perfect its security  interest in the manufactured home in the
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  conditional  sales
contracts,  the servicer takes steps to effect the re-perfection upon receipt of
notice  of  registration  or  information  from the  obligor  as to  relocation.
Similarly,  when an  obligor  under a  manufactured  housing  conditional  sales
contract  sells  a  manufactured  home,  the  trustee,  or its  custodian,  must
surrender  possession of the  certificate  of title or the servicer 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  servicing
agreement,  the servicer is obligated to take steps 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 over a
perfected security interest.  The seller will represent that it has no knowledge
of any liens  with  respect to any  manufactured  home  securing  payment on any
contract.  However,  those  liens  could  arise at any time during the term of a
contract.  No notice will be given to the trustee or holders in the event that a
lien arises.

                                       41


<PAGE>


ENFORCEMENT OF SECURITY INTERESTS IN MANUFACTURED HOMES

         The  servicer on behalf of the trustee,  to the extent  required by the
related servicing  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 the 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 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 Uniform Commercial Code and consumer  protection laws in most
states place  restrictions  on  repossession  sales,  including  requiring prior
notice to the debtor and  commercial  reasonableness  in effecting the sale. The
law in most states  also  requires  that the debtor be given  notice of any sale
prior to  resale of the unit so that the  debtor  may  redeem  at or before  the
resale. In the event of the repossession and resale of a manufactured  home, the
trustee  would be  entitled  to be paid out of the sale  proceeds  before  those
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 that 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.

         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.

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 related  lenders and  assignees,  to transfer the contract free of notice of
claims by the  debtor  thereunder.  The  effect of this rule is to  subject  the
assignee of 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 asset the rule
to set off  remaining  amounts due as a defense  against a claim  brought by the
trustee  against  the  obligor.   Numerous  other  federal  and  state  consumer
protection  laws  impose  requirements  applicable  to  the  origination  of 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 sale or
transfer that is not consented to.

         In the case of a  transfer  of a  manufactured  home  after  which  the
servicer  desires to  accelerate  the  maturity  of the  related  contract,  the
servicer's ability to do so will depend on the enforceability under state law of
the "due-on-sale"  clause. The Garn-St.  Germain Depository  Institutions Act of
1982 generally


                                       42


<PAGE>


preempts state laws prohibiting  enforcement of "due-on-sale" clauses applicable
to the manufactured homes, with some exemptions and conditions. Consequently, in
some states the servicer may be prohibited from enforcing a "due-on-sale" clause
in the contracts.

APPLICABILITY OF USURY LAWS

         Title  V of  the  Depository  Institutions  Deregulation  and  Monetary
Control Act of 1980 provides that,  subject to the following  conditions,  state
usury  limitations  shall not apply to any loan which is secured by a first lien
on specified  kinds of manufactured  housing.  The contracts would be covered if
they satisfy specified  conditions,  among other things,  governing the terms of
any  prepayments,  late charges and deferral  fees and requiring a 30-day notice
period prior to instituting  any action leading to  repossession  of the related
unit.

         Title V authorized any state to reimpose  limitations on interest rates
and finance  charges by adopting  before  April 1, 1983 a law or  constitutional
provision 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,  and  state  is  authorized  by the law to adopt a
provision limiting discount points or other charges on loans covered by Title V.
The seller will represent that all of the contracts comply with applicable usury
law.

FORMALDEHYDE LITIGATION WITH RESPECT TO CONTRACTS

         A number of lawsuits  have been brought in the United  States  alleging
personal injury from exposure to the chemical  formaldehyde,  which is preset in
many building materials,  including  components of manufactured  housing such as
plywood flooring and wall paneling.  Some of these lawsuits were brought against
manufacturers of manufactured housing, suppliers of component parts, and related
persons in the  distribution  process.  sponsor is aware of a limited  number of
cases in which plaintiffs have won judgments in these lawsuits.

         The holder of any contract secured by a manufactured  home with respect
to which a formaldehyde  claim has been  successfully  asserted may be liable to
the obligor for the amount paid by the obligor on the related  contract  and may
be unable to  collect  amounts  still due  under the  contract.  The  successful
assertion of that claim  constitutes a breach of a representation or warranty of
the person specified in the prospectus supplement,  and the holders would suffer
a loss  only to the  extent  that (1) the  person  breached  its  obligation  to
repurchase  the contract in the event an obligor is  successful in asserting the
claim,  and (2) the person,  the  servicer or the trustee were  unsuccessful  in
asserting  any claim of  contribution  or  subrogation  on behalf of the holders
against  the  manufacturer  or other  persons  who were  directly  liable to the
plaintiff for the damages. Typical products liability insurance policies held by
manufacturers  and  component  suppliers  of  manufactured  homes  may not cover
liabilities arising from formaldehyde in manufactured  housing,  with the result
that  recoveries  from those  manufacturers,  suppliers or other  persons may be
limited to their corporate assets without the benefit of insurance.

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940

         Under the Soldiers' and Sailors'  Civil Relief Act of 1940,  members of
all branches of the military on active duty,  including  draftees and reservists
in military service,  (1) are entitled to have interest rates reduced and capped
at 6% per annum, on obligations (including mortgage loans) incurred prior to the
commencement of military service for the duration of military  service,  (2) may
be entitled to a stay of proceedings on any kind of foreclosure or  repossession
action  in the case of  defaults  on those  obligations  entered  into  prior to
military  service  for the  duration  of  military  service and (3) may have the
maturity of the obligations  incurred prior to military  service  extended,  the
payments lowered and the payment


                                       43


<PAGE>


schedule  readjusted  for a period of time  after  the  completion  of  military
service.  However,  the  benefits  of (1),  (2),  or (3)  above are  subject  to
challenge  by  creditors  and if, in the opinion of the court,  the ability of a
person to comply with the  obligations  is not  materially  impaired by military
service, the court may apply equitable principles  accordingly.  If a borrower's
obligation to repay amounts otherwise due on a mortgage loan included in a trust
fund for a series is relieved  under the Soldiers' and Sailors' Civil Relief Act
of 1940, none of the trust fund, the servicer,  the sponsor nor the trustee will
be required to advance the amounts,  and any loss in respect  thereof may reduce
the  amounts  available  to be paid to the  holders  of the  securities  of that
series.

                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES

         The  following  is a general  discussion  of the  material  anticipated
federal  income tax  consequences  to investors of the  purchase,  ownership and
disposition of the securities offered hereby. The discussion is based upon laws,
regulations,  rulings and decisions  now in effect,  all of which are subject to
change.  The  discussion  below does not  purport to deal with all  federal  tax
consequences  applicable to all  categories  of investors,  some of which may be
subject to special rules.  Investors are urged to consult their own tax advisors
in determining the particular  federal,  state and local consequences to them of
the purchase,  ownership and disposition of the  securities.  References in this
section to "sections" and the "code" refer to the Internal Revenue Code of 1986.

         The following discussion addresses securities of five general types:

         o     securities  representing  interests in a grantor  trust which the
               sponsor will  covenant not to elect to have treated as a REMIC or
               a FASIT;

         o     securities  representing  interests  in a  trust,  or  a  portion
               thereof, which the sponsor will covenant to elect to have treated
               as a REMIC under sections 860A through 860G;

         o     securities that are intended to be treated for federal income tax
               purposes as indebtedness secured by the underlying loans;

         o     securities  representing interests in a trust that is intended to
               be treated as a partnership under the code; and

         o     securities representing interests in a trust, or portion thereof,
               which the Company will covenant to elect to have treated as a
               FASIT under sections 860H through 860L.

         The prospectus  supplement for each series of securities  will indicate
whether a REMIC or FASIT  election (or  elections)  will be made for the related
trust  and,  if a REMIC  or FASIT  election  is to be made,  will  identify  all
"regular  interests"  and  "residual  interests"  in the  REMIC or all  "regular
interests," "high-yield interests" or the "ownership interest" in the FASIT.

         The  Taxpayer  Relief  Act of 1997  adds  provisions  to the code  that
require the  recognition of gain upon the  "constructive  sale of an appreciated
financial  position." A constructive sale of an appreciated  financial  position
occurs if a taxpayer  enters  into  transactions  with  respect  to a  financial
instrument that have the effect of substantially eliminating the taxpayer's risk
of loss and opportunity for gain with respect to the financial instrument. These
provisions  apply  only to classes of  securities  that do not have a  principal
balance.

GRANTOR TRUST SECURITIES

         With  respect  to  each  series  of  grantor  trust  securities,  Dewey
Ballantine LLP, special tax counsel to the sponsor,  will deliver its opinion to
the sponsor that the related grantor trust will be classified as a


                                       44


<PAGE>


grantor  trust  and  not  as  a  partnership  or  an  association  taxable  as a
corporation.  The  opinion  shall be  attached  on Form 8-K to be filed with the
Securities  and  Exchange  Commission  within  fifteen  days  after the  initial
issuance of the securities or filed with the Securities and Exchange  Commission
as a post-effective  amendment to the prospectus.  Accordingly,  each beneficial
owner of a grantor trust  security will  generally be treated as the owner of an
interest in the loans included in the grantor trust.

         For purposes of the  following  discussion,  a grantor  trust  security
representing an undivided  equitable  ownership interest in the principal of the
loans constituting the related grantor trust,  together with interest thereon at
a pass-through rate, will be referred to as a "grantor trust fractional interest
security." A grantor trust security  representing  ownership of all or a portion
of the difference  between  interest paid on the loans  constituting the related
grantor  trust and  interest  paid to the  beneficial  owners of  grantor  trust
fractional  interest securities issued with respect to the grantor trust will be
referred to as a "grantor trust strip security."

Taxation of Beneficial Owners of Grantor Trust Securities

         Beneficial  owners of  grantor  trust  fractional  interest  securities
generally  will be required to report on their federal  income tax returns their
respective  shares of the income from the loans  (including  amounts used to pay
reasonable  servicing fees and other expenses but excluding  amounts  payable to
beneficial  owners of any  corresponding  grantor trust strip  securities)  and,
subject to the  limitations  described  below,  will be entitled to deduct their
shares of any  reasonable  servicing  fees and other  expenses.  If a beneficial
owner acquires a grantor trust fractional  interest  security for an amount that
differs from its outstanding  principal amount,  the amount includible in income
on a grantor trust  fractional  interest  security may differ from the amount of
interest distributable  thereon. See "Discount and Premium," below.  Individuals
holding a  grantor  trust  fractional  interest  security  directly  or  through
pass-through  entities will be allowed a deduction for reasonable servicing fees
and expenses  only to the extent that the  aggregate of the  beneficial  owner's
miscellaneous  itemized deductions exceeds 2% of the beneficial owner's adjusted
gross income.  Further,  beneficial owners (other than corporations)  subject to
the alternative minimum tax may not deduct miscellaneous  itemized deductions in
determining alternative minimum taxable income.

         Beneficial  owners of grantor trust strip securities  generally will be
required to treat the  securities  as "stripped  coupons"  under  section  1286.
Accordingly,  that beneficial  owner will be required to treat the excess of the
total amount of payments on the  security  over the amount paid for the security
as original  issue  discount and to include the discount in income as it accrues
over the life of the security. See "--Discount and Premium," below.

         Grantor trust fractional interest securities may also be subject to the
coupon stripping rules if a class of grantor trust strip securities is issued as
part of the same series of securities.  The  consequences  of the application of
the coupon stripping rules would appear to be that any discount arising upon the
purchase of that security  (and perhaps all stated  interest  thereon)  would be
classified as original issue  discount and includible in the beneficial  owner's
income  as  it  accrues   (regardless  of  the  beneficial   owner's  method  of
accounting),  as described  below under  "--Discount  and  Premium."  The coupon
stripping rules will not apply, however, if (i) the pass-through rate is no more
than 100 basis  points  lower  than the gross  rate of  interest  payable on the
underlying  loans and (ii) the  difference  between  the  outstanding  principal
balance on the  security and the amount paid for the security is less than 0.25%
of the principal  balance times the weighted average  remaining  maturity of the
security.

Sales of Grantor Trust Securities

                                       45


<PAGE>


         Any gain or loss  recognized  on the sale of a grantor  trust  security
(equal  to the  difference  between  the  amount  realized  on the  sale and the
adjusted  basis of the grantor  trust  security)  will be capital  gain or loss,
except to the extent of accrued and unrecognized market discount,  which will be
treated  as  ordinary  income,  and in the case of  banks  and  other  financial
institutions  except as provided under section  582(c).  The adjusted basis of a
grantor trust  security will generally  equal its cost,  increased by any income
reported by the seller  (including  original issue discount and market  discount
income) and reduced (but not below zero) by any previously  reported losses, any
amortized premium and by any distributions of principal.

Grantor Trust Reporting

         The trustee will furnish to each  beneficial  owner of a grantor  trust
fractional  interest  security with each  distribution a statement setting forth
the amount of the  distribution  allocable to principal on the underlying  loans
and to interest  thereon at the related  interest  rate.  In addition,  within a
reasonable  time  after  the end of each  calendar  year,  based on  information
provided by the Master  servicer,  the trustee will  furnish to each  beneficial
owner during the year any customary factual information that the Master servicer
deems  necessary  or  desirable  to enable  beneficial  owners of grantor  trust
securities to prepare their tax returns and will furnish comparable  information
to the Internal  Revenue  Service  (the "IRS") as and when  required to do so by
law.

REMIC SECURITIES

         If provided in a  prospectus  supplement,  an election  will be made to
treat a trust as a REMIC.  With respect to each series of  securities  for which
that election is made, Dewey Ballantine LLP, special tax counsel to the sponsor,
will  deliver its  opinion to the sponsor  that,  assuming  compliance  with the
pooling  and  servicing  agreement,  the trust  will be  treated  as a REMIC for
federal income tax purposes.  A trust for which a REMIC election is made will be
referred to in this  prospectus as a "REMIC trust." The securities of each class
will be  designated  as "regular  interests"  in the REMIC  trust  except that a
separate class will be designated as the "residual interest" in the REMIC trust.
The  prospectus  supplement  for each series of  securities  will state  whether
securities  of each class will  constitute a REMIC  regular  security or a REMIC
residual  security.  The opinion  shall be attached on Form 8-K to be filed with
the  securities  and Exchange  Commission  within fifteen days after the initial
issuance of the securities or filed with the securities and Exchange  Commission
as a post-effective amendment to the prospectus.

         A REMIC  trust will not be subject  to federal  income tax except  with
respect to income from prohibited  transactions and in other instances described
below.  See  "--Taxes on a REMIC  Trust."  Generally,  the total income from the
mortgage loans in a REMIC trust will be taxable to the beneficial  owners of the
securities of that series, as described below.

         Regulations issued by the Treasury Department on December 23, 1992 (the
"REMIC  regulations")  provide some guidance  regarding  the federal  income tax
consequences  associated  with the purchase,  ownership and disposition of REMIC
securities.  While material  provisions of the REMIC  regulations  are discussed
below,  investors  should consult their own tax advisors  regarding the possible
application of the REMIC regulations in their specific circumstances.

Special Tax Attributes

         REMIC regular securities and REMIC residual securities will be "regular
or   residual   interests   in  a  REMIC"   within   the   meaning   of  section
7701(a)(19)(C)(xi)  and "real  estate  assets"  within  the  meaning  of section
856(c)(5)(A).  If at any time during a calendar year less than 95% of the assets
of a REMIC trust consist of "qualified mortgages" (within the meaning of section
860G(a)(3)) then the portion of the


                                       46


<PAGE>


REMIC regular  securities  and REMIC  residual  securities  that are  qualifying
assets  under  those  sections  during the  calendar  year may be limited to the
portion  of  the  assets  of the  REMIC  trust  that  are  qualified  mortgages.
Similarly,  income on the REMIC regular securities and REMIC residual securities
will be  treated as  "interest  on  obligations  secured  by  mortgages  on real
property"  within  the  meaning of  section  856(c)(3)(B)  , subject to the same
limitation as described in the preceding sentence. For purposes of applying this
limitation,  a REMIC trust should be treated as owning the assets represented by
the qualified mortgages.  The assets of the trust fund will include, in addition
to the mortgage loans,  payments on the mortgage loans held pending distribution
on  the  REMIC  regular  securities  and  REMIC  residual   securities  and  any
reinvestment  income  thereon.  REMIC  regular  securities  and  REMIC  residual
securities  held by a financial  institution  to which  section  585, 586 or 593
applies  will be treated as evidences  of  indebtedness  for purposes of section
582(c)(1).  REMIC  regular  securities  will also be  qualified  mortgages  with
respect to other REMICs.

Taxation of Beneficial Owners of REMIC Regular Securities

         Except as indicated  below in this federal income tax  discussion,  the
REMIC regular securities will be treated for federal income tax purposes as debt
instruments  issued  by the  REMIC  trust  on the  settlement  date  and  not as
ownership interests in the REMIC trust or its assets. Beneficial owners of REMIC
regular  securities  that  otherwise  report  income  under  a  cash  method  of
accounting  will be required to report  income with respect to those  securities
under an accrual  method.  For  additional  tax  consequences  relating to REMIC
regular securities  purchased at a discount or with premium, see "--Discount and
Premium," below.

Taxation of Beneficial Owners of REMIC Residual Securities

         Daily  Portions.  Except as indicated  below,  a beneficial  owner of a
REMIC residual  security for a REMIC trust  generally will be required to report
its daily portion of the taxable  income or net loss of the REMIC trust for each
day during a calendar quarter that the beneficial owner owned the REMIC residual
security.  For this purpose, the daily portion shall be determined by allocating
to each day in the calendar quarter its ratable portion of the taxable income or
net loss of the REMIC  trust for the  quarter  and by  allocating  the amount so
allocated  among the beneficial  owners of residual  securities (on that day) in
accordance with their  percentage  interests on that day. Any amount included in
the gross  income or  allowed  as a loss of any  beneficial  owner of a residual
security by virtue of this paragraph will be treated as ordinary income or loss.

         The requirement that each beneficial owner of a REMIC residual security
report its daily  portion of the  taxable  income or net loss of the REMIC trust
will  continue  until there are no  securities  of any class  outstanding,  even
though the  beneficial  owner of the REMIC  residual  security may have received
full  payment  of the  stated  interest  and  principal  on its  REMIC  residual
security.

         The  trustee  will  provide  to  beneficial  owners  of REMIC  residual
securities of each series of securities  (i) any  information as is necessary to
enable  them to prepare  their  federal  income tax returns and (ii) any reports
regarding the securities of the series that may be required under the code.

         Taxable Income or Net Loss of a REMIC Trust. The taxable income or net
loss of a REMIC trust will be the income from the qualified mortgages it holds
and any reinvestment earnings less deductions allowed to the REMIC trust. The
taxable income or net loss for a given calendar quarter will be determined in
the same manner as for an individual having the calendar year as the taxable
year and using the accrual method of accounting, with modifications. The first
modification is that a deduction will be allowed for accruals of interest
(including any original issue discount, but without regard to the investment
interest limitation in section 163(d)) on the REMIC regular securities (but not
the REMIC


                                       47


<PAGE>


residual  securities),  even though  REMIC  regular  securities  are for non-tax
purposes  evidences of beneficial  ownership rather than indebtedness of a REMIC
trust.  Second,  market discount or premium equal to the difference  between the
total stated principal balances of the qualified  mortgages and the basis to the
REMIC trust  generally  will be included in income (in the case of  discount) or
deductible  (in the case of premium)  by the REMIC  trust as it accrues  under a
constant  yield  method,  taking into account the  "prepayment  assumption"  (as
defined in the prospectus  supplement,  see  "--Discount  and  Premium--Original
Issue Discount," below).  The basis to a REMIC trust in the qualified  mortgages
is the  aggregate of the issue prices of all the REMIC  regular  securities  and
REMIC  residual  securities  in the  REMIC  trust on the  settlement  date.  If,
however,  a substantial  amount of a class of REMIC regular  securities or REMIC
residual  securities has not been sold to the public, then the fair market value
of all the REMIC regular  securities or REMIC residual  securities in that class
as of the date of the prospectus  supplement should be substituted for the issue
price.

         Third,  no item of  income,  gain,  loss or  deduction  allocable  to a
prohibited transaction (see "--Taxes on a REMIC Trust--Prohibited  Transactions"
below)  will be taken into  account.  Fourth,  a REMIC trust  generally  may not
deduct any item that would not be allowed in calculating the taxable income of a
partnership  by  virtue  of  section  703(a)(2).   Finally,  the  limitation  on
miscellaneous  itemized deductions imposed on individuals by section 67 will not
be applied at the REMIC trust level to any  servicing and guaranty  fees.  (See,
however,  "--Pass-Through of Servicing and Guaranty Fees to Individuals" below.)
In addition,  under the REMIC  regulations,  any  expenses  that are incurred in
connection  with the  formation  of a REMIC trust and the  issuance of the REMIC
regular securities and REMIC residual  securities are not treated as expenses of
the REMIC trust for which a deduction is allowed. If the deductions allowed to a
REMIC trust exceed its gross income for a calendar quarter, the excess will be a
net loss for the REMIC trust for that calendar  quarter.  The REMIC  regulations
also provide that any gain or loss to a REMIC trust from the  disposition of any
asset,  including a qualified mortgage or "permitted  investment" (as defined in
section 860G(a)(5)) will be treated as ordinary gain or loss.

         A  beneficial  owner of a REMIC  residual  security  may be required to
recognize  taxable  income  without  being  entitled to receive a  corresponding
amount of cash. This could occur,  for example,  if the qualified  mortgages are
considered to be purchased by the REMIC trust at a discount,  some or all of the
REMIC regular securities are issued at a discount,  and the discount included as
a result of a prepayment on a mortgage loan that is used to pay principal on the
REMIC  regular  securities  exceeds the REMIC  trust's  deduction  for unaccrued
original issue discount relating to the REMIC regular securities. Taxable income
may also be  greater in  earlier  years  because  interest  expense  deductions,
expressed  as a  percentage  of the  outstanding  principal  amount of the REMIC
regular  securities,  may  increase  over time as the  earlier  classes of REMIC
regular  securities are paid,  whereas interest income with respect to any given
mortgage loan expressed as a percentage of the outstanding  principal  amount of
that mortgage loan, will remain constant over time.

         Basis Rules and  Distributions.  A beneficial owner of a REMIC residual
security has an initial basis in its security  equal to the amount paid for that
REMIC  residual  security.  That basis is increased  by amounts  included in the
income of the  beneficial  owner and decreased by  distributions  and by any net
loss  taken  into  account  with  respect  to the  REMIC  residual  security.  A
distribution on a REMIC residual  security to a beneficial owner is not included
in gross income to the extent it does not exceed the beneficial owner's basis in
the REMIC residual security  (adjusted as described above) and, to the extent it
exceeds the adjusted basis of the REMIC residual  security,  shall be treated as
gain from the sale of the REMIC residual security.

         A beneficial owner of a REMIC residual  security is not allowed to take
into  account any net loss for any  calendar  quarter to the extent that the net
loss  exceeds  the  beneficial  owner's  adjusted  basis in its  REMIC  residual
security as of the close of the calendar quarter  (determined  without regard to
the net


                                       48


<PAGE>


loss).  Any loss  disallowed by reason of this limitation may be carried forward
indefinitely to future calendar  quarters and,  subject to the same  limitation,
may be used only to offset income from the REMIC residual security.

         Excess  Inclusions.  Any  excess  inclusions  with  respect  to a REMIC
residual security are subject to special tax rules. With respect to a beneficial
owner of a REMIC  residual  security,  the  excess  inclusion  for any  calendar
quarter  is defined  as the  excess  (if any) of the daily  portions  of taxable
income over the sum of the "daily  accruals"  for each day during a quarter that
the REMIC residual security was held by the beneficial owner. The daily accruals
are  determined by allocating to each day during a calendar  quarter its ratable
portion  of the  product of the  "adjusted  issue  price" of the REMIC  residual
security at the  beginning  of the  calendar  quarter  and 120% of the  "federal
long-term  rate"  in  effect  on  the  settlement   date,   based  on  quarterly
compounding,  and  properly  adjusted  for the length of the  quarter.  For this
purpose,  the  adjusted  issue  price  of a REMIC  residual  security  as of the
beginning  of any  calendar  quarter  is equal to the  issue  price of the REMIC
residual  security,  increased  by the  amount of daily  accruals  for all prior
quarters  and  decreased  by any  distributions  made with  respect to the REMIC
residual  security  before the beginning of that  quarter.  The issue price of a
REMIC residual  security is the initial offering price to the public  (excluding
bond houses and  brokers) at which a  substantial  number of the REMIC  residual
securities was sold. The federal  long-term rate is a blend of current yields on
treasury  securities  having a maturity  of more than nine years,  computed  and
published monthly by the IRS.

         In general,  beneficial owners of REMIC residual securities with excess
inclusion income cannot offset that income by losses from other activities.  For
beneficial  owners that are subject to tax only on  unrelated  business  taxable
income (as defined in section 511), an excess inclusion of a beneficial owner is
treated as unrelated business taxable income. With respect to variable contracts
(within the meaning of section 817), a life insurance  company cannot adjust its
reserve  to  the  extent  of  any  excess  inclusion,   except  as  provided  in
regulations.  The REMIC  regulations  indicate  that if a beneficial  owner of a
REMIC residual security is a member of an affiliated group filing a consolidated
income tax return,  the taxable  income of the  affiliated  group cannot be less
than the sum of the excess inclusions  attributable to all residual interests in
REMICs held by members of the affiliated  group.  For a discussion of the effect
of excess  inclusions on foreign  investors that own REMIC residual  securities,
see "--Foreign Investors" below.

         The Treasury  Department  also has the  authority to issue  regulations
that would treat all taxable income of a REMIC trust as excess inclusions if the
REMIC residual security does not have "significant value." Although the Treasury
Department  did not exercise  this  authority in the REMIC  regulations,  future
regulations may contain this rule. If that rule were adopted,  it is unclear how
significant value would be determined for these purposes.  If no similar rule is
applicable, excess inclusions should be calculated as discussed above.

         In the case of any REMIC  residual  securities  that are held by a real
estate  investment  trust, the aggregate excess inclusions with respect to REMIC
residual  securities  reduced (but not below zero) by the real estate investment
trust taxable income (within the meaning of section 857(b)(2), excluding any net
capital  gain)  will be  allocated  among  the  shareholders  of that  trust  in
proportion to the dividends received by the shareholders from the trust, and any
amount so  allocated  will be treated as an excess  inclusion  with respect to a
REMIC residual  security as if held directly by the  shareholder.  Similar rules
will apply in the case of regulated investment companies, common trust funds and
cooperatives that hold a REMIC residual security.

         Pass-Through  of  Servicing  and  Guaranty  Fees  to   Individuals.   A
beneficial  owner of a REMIC  residual  security  who is an  individual  will be
required to include in income a share of any  servicing  and  guaranty  fees.  A
deduction  for these  fees will be  allowed  to a  beneficial  owner only to the
extent that


                                       49


<PAGE>


those  fees,  along  with some of the  beneficial  owner's  other  miscellaneous
itemized  deductions exceed 2% of the beneficial  owner's adjusted gross income.
In addition,  a beneficial owner of a REMIC residual security may not be able to
deduct any portion of the fees in  computing a  beneficial  owner's  alternative
minimum tax liability.  A beneficial owner's share of the fees will generally be
determined  by (i)  allocating  the  amount of the  expenses  for each  calendar
quarter  on a pro  rata  basis  to each day in the  calendar  quarter,  and (ii)
allocating the daily amount among the  beneficial  owners in proportion to their
respective holdings on that day.

Taxes on a REMIC Trust

         Prohibited  Transactions.  The Code  imposes a tax on a REMIC  equal to
100% of the net income derived from  "prohibited  transactions."  In general,  a
prohibited  transaction means the disposition of a qualified mortgage other than
under specified exceptions, the receipt of investment income from a source other
than a mortgage loan or other permitted investments, the receipt of compensation
for services,  or the disposition of an asset purchased with the payments on the
qualified mortgages for temporary investment pending distribution on the regular
and residual interests.

         Contributions  to a REMIC after the Startup Day. The Code imposes a tax
on a REMIC equal to 100% of the value of any property  contributed  to the REMIC
after the "startup day" (generally the same as the settlement date).  Exceptions
are provided for cash contributions to a REMIC (i) during the three month period
beginning  on the  startup  day,  (ii)  made to a  qualified  reserve  fund by a
beneficial  owner of a residual  interest,  (iii) in the nature of a  guarantee,
(iv) made to facilitate a qualified  liquidation  or clean-up  call,  and (v) as
otherwise permitted by treasury regulations.

         Net Income from Foreclosure Property. The Code imposes a tax on a REMIC
equal to the highest  corporate rate on "net income from foreclosure  property."
The terms  "foreclosure  property" (which includes  property acquired by deed in
lieu of foreclosure) and "net income from  foreclosure  property" are defined by
reference to the rules applicable to real estate investment  trusts.  Generally,
foreclosure  property would be treated as such for a period of three years, with
a possible extension.  Net income from foreclosure property generally means gain
from the sale of  foreclosure  property  that is  inventory  property  and gross
income  from  foreclosure   property  other  than  qualifying  rents  and  other
qualifying income for a real estate investment trust.

Sales of REMIC Securities

         Except as provided below, if a REMIC regular residual security is sold,
the seller  will  recognize  gain or loss equal to the  difference  between  the
amount realized in the sale and its adjusted basis in the security. The adjusted
basis of a REMIC regular security generally will equal the cost of that security
to the seller,  increased  by any  original  issue  discount or market  discount
included in the  seller's  gross income with respect to the security and reduced
by distributions on that security  previously  received by the seller of amounts
included in the stated  redemption price at maturity and by any premium that has
reduced  the  seller's  interest  income  with  respect  to  the  security.  See
"--Discount  and Premium." The adjusted  basis of a REMIC  residual  security is
determined as described  above under  "--Taxation of Beneficial  Owners of REMIC
Residual  Securities--Basis  Rules and Distributions." Except as provided in the
following  paragraph or under section  582(c),  any gain or loss will be capital
gain or loss,  provided  the security is held as a "capital  asset"  (generally,
property held for investment) within the meaning of section 1221.

         Gain from the sale of a REMIC regular  security that might otherwise be
capital gain will be treated as ordinary income to the extent that the gain does
not exceed the excess, if any, of (i) the amount that would have been includible
in the income of the beneficial owner of a REMIC regular security had


                                       50


<PAGE>


income  accrued  at a rate  equal  to  110%  of the  "applicable  federal  rate"
(generally,  an average of current yields on treasury securities) as of the date
of purchase over (ii) the amount actually  includible in the beneficial  owner's
income. In addition,  gain recognized on a sale by a beneficial owner of a REMIC
regular  security who purchased the security at a market  discount would also be
taxable  as  ordinary  income in an amount  not  exceeding  the  portion  of the
discount  that accrued  during the period a security was held by the  beneficial
owner,  reduced  by any market  discount  includible  in income  under the rules
described below under "--Discount and Premium."

         If a  beneficial  owner of a REMIC  residual  security  sells its REMIC
residual  security at a loss,  the loss will not be  recognized  if,  within six
months before or after the sale of the REMIC residual  security,  the beneficial
owner  purchases  another  residual  interest in any REMIC or any  interest in a
taxable mortgage pool (as defined in section  7701(i))  comparable to a residual
interest in a REMIC.  That disallowed loss would be allowed upon the sale of the
other residual interest (or comparable  interest) if the rule referred to in the
preceding  sentence does not apply to that sale. While this rule may be modified
by treasury regulations, no such regulations have yet been published.

         Transfers  of REMIC  Residual  Securities.  Section  860E(e)  imposes a
substantial  tax,  payable by the  transferor  (or,  if a transfer  is through a
broker,  nominee, or other middleman as the transferee's agent,  payable by that
agent)  upon  any  transfer  of a  REMIC  residual  security  to a  disqualified
organization  and upon a pass-through  entity  (including  regulated  investment
companies,  real estate  investment  trusts,  common trust funds,  partnerships,
trusts, estates, cooperatives, and nominees) that owns a REMIC residual security
if the pass-through  entity has a disqualified  organization as a record-holder.
For  purposes of the  preceding  sentence,  a transfer  includes any transfer of
record or beneficial ownership,  whether by purchase, by default under a secured
lending agreement or otherwise.

         The term  "disqualified  organization"  includes the United States, any
state  or  political   subdivision   thereof,   any  foreign   government,   any
international  organization,  or any agency or  instrumentality of the foregoing
(other than taxable instrumentalities),  any cooperative organization furnishing
electric energy or providing telephone service to persons in rural areas, or any
organization  (other than a farmers'  cooperative)  that is exempt from  federal
income tax, unless the organization is subject to the tax on unrelated  business
income.  Moreover,  an  entity  will not  qualify  as a REMIC  unless  there are
reasonable  arrangements  designed to ensure that (i) residual  interests in the
entity are not held by disqualified organizations and (ii) information necessary
for the application of the REMIC tax will be made available. Restrictions on the
transfer of a REMIC residual  security and other provisions that are intended to
meet this requirement are described in the pooling and servicing agreement,  and
will be  discussed  more  fully in the  prospectus  supplement  relating  to the
offering of any REMIC residual  security.  In addition,  a  pass-through  entity
(including  a nominee)  that holds a REMIC  residual  security may be subject to
additional  taxes  if a  disqualified  organization  is a  record-holder  of  an
interest in that entity. A transferor of a REMIC residual  security (or an agent
of a  transferee  of a REMIC  residual  security,  as the  case  may be) will be
relieved of that tax liability if (i) the transferee furnishes to the transferor
(or  the  transferee's  agent)  an  affidavit  that  the  transferee  is  not  a
disqualified  organization,  and (ii) the transferor (or the transferee's agent)
does not have actual  knowledge  that the  affidavit is false at the time of the
transfer.  Similarly,  no tax will be  imposed  on a  pass-through  entity for a
period with  respect to an  interest  in that entity is owned by a  disqualified
organization  if  (i)  the  record-holder  of  the  interest  furnishes  to  the
pass-through entity an affidavit that it is not a disqualified organization, and
(ii) during that period,  the  pass-through  entity has no actual knowledge that
the affidavit is false.

         The Taxpayer  Relief Act of 1997 adds  provisions to the code that will
apply to an "electing large partnership." If an electing large partnership holds
a residual  certificate,  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(e).  An  exception  to this tax,
otherwise available to a pass-through entity


                                       51


<PAGE>


that is furnished  with  affidavits by record holders of interests in the entity
and that does not know the affidavits are false, is not available to an electing
large partnership.

         Under the REMIC  regulations,  a transfer  of a  "noneconomic  residual
interest" to a U.S.  Person (as defined below in  "--Foreign  Investors--grantor
trust  securities and REMIC regular  securities")  will be  disregarded  for all
federal tax purposes unless no significant  purpose of the transfer is to impede
the assessment or collection of tax. A REMIC residual  security would be treated
as  constituting  a noneconomic  residual  interest  unless,  at the time of the
transfer,  (i) the present  value of the expected  future  distributions  on the
REMIC residual  security is no less than the product of the present value of the
"anticipated  excess  inclusions"  with respect to that security and the highest
corporate  rate of tax for the year in which the transfer  occurs,  and (ii) the
transferor  reasonably  expects that the transferee  will receive  distributions
from the applicable REMIC trust in an amount sufficient to satisfy the liability
for  income  tax on any  "excess  inclusions"  at or  after  the  time  when the
liability accrues.  Anticipated excess inclusions are the excess inclusions that
are  anticipated to be allocated to each calendar  quarter (or portion  thereof)
following the transfer of a REMIC residual  security,  determined as of the date
the security is  transferred  and based on events that have  occurred as of that
date  and on  the  prepayment  assumption.  See  "--Discount  and  Premium"  and
"--Taxation   of  Beneficial   Owners  of  REMIC   Residual   Securities--Excess
Inclusions."

         The REMIC regulations  provide that a significant purpose to impede the
assessment  or  collection  of tax  exists  if, at the time of the  transfer,  a
transferor of a REMIC residual security has "improper  knowledge" (i.e.,  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  trust).  A
transferor  is presumed not to have  improper  knowledge  if (i) the  transferor
conducts, at the time of a transfer, a reasonable investigation of the financial
condition  of  the  transferee  and,  as a  result  of  the  investigation,  the
transferor  finds that the  transferee has  historically  paid its debts as they
come due and finds no significant  evidence to indicate that the transferee will
not  continue  to pay its  debts as they  come due in the  future;  and (ii) the
transferee makes  representations to the transferor in the affidavit relating to
disqualified  organizations  discussed  above.  Transferors  of a REMIC residual
security  should  consult with their own tax  advisors  for further  information
regarding the transfers.

         Reporting  and  Other  Administrative  Matters.  For  purposes  of  the
administrative  provisions  , each REMIC trust will be treated as a  partnership
and the  beneficial  owners of REMIC  residual  securities  will be  treated  as
partners. The trustee will prepare, sign and file federal income tax returns for
each REMIC  trust,  which  returns  are  subject to audit by the IRS.  Moreover,
within a reasonable  time after the end of each calendar  year, the trustee will
furnish to each beneficial owner that received a distribution during that year a
statement  setting  forth the  portions  of any  distributions  that  constitute
interest  distributions,  original  issue  discount,  and any other  information
required by treasury regulations and, with respect to beneficial owners of REMIC
residual securities in a REMIC trust, information necessary to compute the daily
portions  of the  taxable  income (or net loss) of the REMIC  trust for each day
during the year.  The trustee will also act as the tax matters  partner for each
REMIC trust,  either in its capacity as a beneficial  owner of a REMIC  residual
security or in a fiduciary  capacity.  Each beneficial owner of a REMIC residual
security,  by the  acceptance of its REMIC  residual  security,  agrees that the
trustee will act as its fiduciary in the  performance of any duties  required of
it in the event that it is the tax matters partner.

         Each beneficial owner of a REMIC residual security is required to treat
items on its return  consistently  with the treatment on the return of the REMIC
trust,  unless the  beneficial  owner either files a statement  identifying  the
inconsistency  or  establishes  that the  inconsistency  resulted from incorrect
information  received  from the REMIC  trust.  The IRS may  assert a  deficiency
resulting  from a failure to comply  with the  consistency  requirement  without
instituting an administrative proceeding at the REMIC trust level.

                                       52


<PAGE>


Termination

         In general,  no special  tax  consequences  will apply to a  beneficial
owner of a REMIC  regular  security  upon the  termination  of a REMIC  trust by
virtue of the final payment or  liquidation  of the last mortgage loan remaining
in the trust fund. If a beneficial owner of a REMIC residual security's adjusted
basis in its REMIC residual security at the time the termination  occurs exceeds
the amount of cash  distributed  to the  beneficial  owner in liquidation of its
interest,  although the matter is not entirely free from doubt,  it would appear
that the beneficial  owner of the REMIC residual  security is entitled to a loss
equal to the amount of that excess.

DEBT SECURITIES

         With respect to each series of debt  securities,  Dewey Ballantine LLP,
special tax counsel to the sponsor, will deliver its opinion to the sponsor that
the  securities  will  be  classified  as debt  secured  by the  related  loans.
Consequently,  the debt securities will not be treated as ownership interests in
the loans or the trust.  Beneficial  owners will be  required  to report  income
received with respect to the debt  securities  in  accordance  with their normal
method  of  accounting.   For  additional  tax  consequences  relating  to  debt
securities  purchased  at a  discount  or  with  premium,  see  "--Discount  and
Premium," below.

Special Tax Attributes

         As  described   above,   REMIC  securities  will  possess  special  tax
attributes by virtue of the REMIC provisions.  In general,  debt securities will
not possess these special tax attributes. Investors to whom these attributes are
important  should  consult their own tax advisors  regarding  investment in debt
securities.

Sale or Exchange

         If a  beneficial  owner  of a debt  security  sells  or  exchanges  the
security,  the  beneficial  owner  will  recognize  gain  or loss  equal  to the
difference,  if any,  between the amount  received  and the  beneficial  owner's
adjusted  basis in the security.  The adjusted  basis in the security  generally
will equal its initial cost,  increased by any original issue discount or market
discount  previously  included in the seller's  gross income with respect to the
security and reduced by the payments previously received on the security,  other
than payments of qualified stated interest, and by any amortized premium.

         In general  (except as described  in  "--Discount  and  Premium--Market
Discount," below), except for financial  institutions subject to section 582(c),
any gain or loss on the sale or exchange  of a debt  security  recognized  by an
investor  who holds the  security  as a capital  asset  (within  the  meaning of
section 1221),  will be capital gain or loss and will be long-term or short-term
depending on whether the security has been held for more than one year.

PARTNERSHIP INTERESTS

         With respect to each series of partnership interests,  Dewey Ballantine
LLP, special tax counsel to the sponsor, will deliver its opinion to the sponsor
that the trust will be treated as a partnership  and not an association  taxable
as a corporation for federal income tax purposes.  The opinion shall be attached
on Form 8-K to be filed  with the  Securities  and  Exchange  Commission  within
fifteen  days after the  initial  issuance of the  securities  or filed with the
Securities  and  Exchange  Commission  as  a  post-effective  amendment  to  the
prospectus.  Accordingly,  each beneficial owner of a partnership  interest will
generally be treated as the owner of an interest in the loans.

                                       53


<PAGE>


Special Tax Attributes

         As  described   above,   REMIC  securities  will  possess  special  tax
attributes by virtue of the REMIC provisions. In general,  partnership interests
will  not  possess  these  special  tax  attributes.  Investors  to  whom  these
attributes  are  important  should  consult  their  own tax  advisors  regarding
investment in partnership interests.

Taxation of Beneficial Owners of Partnership Interests

         If the  trust is  treated  as a  partnership  for  federal  income  tax
purposes,  the trust will not be subject to federal  income tax.  Instead,  each
beneficial  owner of a partnership  interest will be required to separately take
into account an allocable share of income,  gains, losses,  deductions,  credits
and other tax items of the  trust.  These  partnership  allocations  are made in
accordance with the code,  treasury  regulations  and the partnership  agreement
(here, the trust agreement and related documents).

         The trust's assets will be the assets of the  partnership.  The trust's
income will  consist  primarily of interest  and finance  charges  earned on the
underlying  mortgage loans.  The trust's  deductions  will consist  primarily of
interest  accruing  with  respect  to any  indebtedness  issued  by  the  trust,
servicing  and  other  fees,  and  losses  or  deductions   upon  collection  or
disposition of the trust's assets.

         The trust could have an obligation to make payments of withholding  tax
on  behalf  of a  beneficial  owner  of a  partnership  interest.  (See  "Backup
Withholding" and "Foreign Investors" below).

         Substantially all of the taxable income allocated to a beneficial owner
of a partnership interest that is a pension,  profit sharing or employee benefit
plan or other tax-exempt  entity  (including an individual  retirement  account)
will constitute  "unrelated  business taxable income"  generally  taxable to the
holder under the code.

         Under  section 708 , the trust will be deemed to terminate  for federal
income tax  purposes if 50% or more of the capital and profits  interests in the
trust  are  sold  or  exchanged  within  a  12-month  period.  Under  the  final
regulations  issued on May 9, 1997 if such a  termination  occurs,  the trust is
deemed  to  contribute  all of its  assets  and  liabilities  to a newly  formed
partnership in exchange for a partnership interest.  Immediately thereafter, the
terminated  partnership  distributes  interests  in the new  partnership  to the
purchasing  partner and remaining  partners in proportion to their  interests in
liquidation of the terminated partnership.

Sale or Exchange of Partnership Interests

         Generally,  capital  gain  or  loss  will  be  recognized  on a sale or
exchange of partnership  interests in an amount equal to the difference  between
the amount  realized  and the seller's  tax basis in the  partnership  interests
sold. A beneficial owner of a partnership  interest's tax basis in a partnership
interest  will  generally  equal the  beneficial  owner's cost  increased by the
beneficial owner's share of trust income (includible in income) and decreased by
any  distributions  received  with  respect  to  the  partnership  interest.  In
addition, both the tax basis in the partnership interest and the amount realized
on a sale of a  partnership  interest  would take into  account  the  beneficial
owner's share of any  indebtedness  of the trust. A beneficial  owner  acquiring
partnership  interests at different  prices may be required to maintain a single
aggregate adjusted tax basis in the partnership interest, and upon sale or other
disposition  of some of the  partnership  interests,  allocate  a portion of the
aggregate tax basis to the partnership interests sold (rather than maintaining a
separate tax basis in each  partnership  interest for purposes of computing gain
or loss on a sale of that partnership interest).

                                       54


<PAGE>


         Any  gain on the sale of a  partnership  interest  attributable  to the
beneficial  owner's share of unrecognized  accrued market discount on the assets
of the trust would  generally  be treated as  ordinary  income to the holder and
would give rise to special tax reporting requirements.  If a beneficial owner of
a  partnership  interest is required to recognize an aggregate  amount of income
over the life of the  partnership  interest  that  exceeds  the  aggregate  cash
distributions  with respect  thereto,  that excess will generally give rise to a
capital loss upon the retirement of the  partnership  interest.  If a beneficial
owner sells its  partnership  interest at a profit or loss, the transferee  will
have a higher or lower basis in the  partnership  interests  than the transferor
had.  The tax basis of the trust's  assets will not be adjusted to reflect  that
higher or lower basis unless the trust files an election under section 754.

Partnership Reporting Matters

         The Owner trustee is required to (i) keep  complete and accurate  books
of the trust,  (ii) file a partnership  information  return (IRS Form 1065) with
the IRS for each  taxable  year of the trust and (iii)  report  each  beneficial
owner of a partnership  interest's  allocable share of items of trust income and
expense to beneficial owners and the IRS on Schedule K-1. The trust will provide
the Schedule K-1 information to nominees that fail to provide the trust with the
information  statement  described  below and those  nominees will be required to
forward the information to the beneficial  owners of the partnership  interests.
Generally,  beneficial  owners of a partnership  interests must file tax returns
that are consistent with the information return filed by the trust or be subject
to penalties unless the beneficial owner of a partnership  interest notifies the
IRS of all the inconsistencies.

         Under section 6031,  any person that holds  partnership  interests as a
nominee at any time during a calendar year is required to furnish the trust with
a statement containing information on the nominee, the beneficial owners and the
partnership  interests  so held.  Required  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 the person,
(y) whether  the person is a United  States  person,  a  tax-exempt  entity or a
foreign government, and international  organization,  or any wholly owned agency
or  instrumentality  of  either  of  the  foregoing,   and  (z)  information  on
partnership  interests  that were  held,  bought or sold on behalf of the person
throughout the year. In addition,  brokers and financial  institutions that hold
partnership  interests through a nominee are required to furnish directly to the
trust information as to themselves and their ownership of partnership interests.
A clearing agency registered under section 17A of the Securities Exchange Act of
1934 is not  required to furnish any such  information  statement  to the trust.
Nominees, brokers and financial institutions that fail to provide the trust with
the information described above may be subject to penalties.

         The Code provides for administrative examination of a partnership as if
the partnership were a separate and distinct taxpayer. Generally, the statute of
limitations for  partnership  items does not expire before three years after the
date  on  which  the  partnership  information  return  is  filed.  Any  adverse
determination  following an audit of the return of the trust by the  appropriate
taxing  authorities  could  result  in an  adjustment  of  the  returns  of  the
beneficial  owner  of a  partnership  interests,  and a  beneficial  owner  of a
partnership  interest may be  precluded  from  separately  litigating a proposed
adjustment  to the items of the trust.  An  adjustment  could also  result in an
audit  of  the  beneficial  owner  of  a  partnership   interest's  returns  and
adjustments of items note related to the income and losses of the trust.

FASIT SECURITIES

         If provided in a  prospectus  supplement,  an election  will be made to
treat the trust as a FASIT within the meaning of section  860L(a).  With respect
to each series of  securities  for which an election is made,  Dewey  Ballantine
LLP, special tax counsel to the sponsor, will deliver its opinion to the sponsor
that,  assuming compliance with the pooling and servicing  agreement,  the trust
will be treated as a FASIT


                                       55


<PAGE>


for federal income tax purposes. A trust for which a FASIT election is made will
be referred to in this  prospectus  as a "FASIT  trust." The  securities of each
class  will  be  designated  as  "regular   interests"  or  "high-yield  regular
interests" in the FASIT trust except that one separate  class will be designated
as the "ownership  interest" in the FASIT trust. Tfhe prospectus  supplement for
each  series of  securities  will state  whether  securities  of each class will
constitute  either a regular interest or a high-yield  regular interest (a FASIT
regular  security) or an ownership  interest (a FASIT Ownership  security).  The
opinion  shall  be  attached  on Form 8-K to be filed  with the  securities  and
Exchange  Commission  within  fifteen  days after the  initial  issuance  of the
securities  or  filed  with  the  securities   and  Exchange   Commission  as  a
post-effective amendment to the prospectus.

Special Tax Attributes

         FASIT securities held by a real estate investment trust will constitute
"real estate assets" within the meaning of sections  856(c)(5)(A)  and 856(c)(6)
and interest on the FASIT regular  securities  will be  considered  "interest on
obligations  secured by  mortgages  on real  property  or on  interests  in real
property"  within the  meaning of section  856(c)(3)(B)  in the same  proportion
that,  for both  purposes,  the assets of the FASIT trust and the income thereon
would be so treated.  FASIT regular  securities held by a domestic  building and
loan  association  will be treated as  "regular  interest[s]  in a FASIT"  under
section  7701(a)(19)(C)(xi),  but only in the  proportion  that the FASIT  trust
holds  "loans . . .  secured  by an  interest  in real  property  which is . . .
residential real property" within the meaning of section  7701(a)(19)(C)(v).  If
at all times 95% or more of the assets of the FASIT trust or the income  thereon
qualify for the foregoing treatments,  the FASIT regular securities will qualify
for the  corresponding  status  in  their  entirety.  For  purposes  of  section
856(c)(5)(A),  payments of principal  and  interest on a mortgage  loan that are
reinvested  pending  distribution to holders of FASIT regular  securities should
qualify  for  that  treatment.  FASIT  regular  securities  held by a  regulated
investment  company  will not  constitute  "government  securities"  within  the
meaning of section  851(b)(4)(A)(i).  FASIT regular securities held by financial
institutions will constitute an "evidence of indebtedness" within the meaning of
section 582(c)(1).

Taxation of Beneficial Owners of FASIT Regular Securities

         A FASIT  trust will not be subject  to federal  income tax except  with
respect  to  income  from  prohibited  transactions  and in other  instances  as
described  below.  The FASIT regular  securities  generally  will be treated for
federal income tax purposes as  newly-originated  debt instruments.  In general,
interest,  original  issue  discount  and  market  discount  on a FASIT  regular
security  will be  treated  as  ordinary  income to the  beneficial  owner,  and
principal  payments,  other than  principal  payments that do not exceed accrued
market  discount,  on an FASIT  regular  security will be treated as a return of
capital  to the  extent  of the  beneficial  owner's  basis  allocable  thereto.
Beneficial  owners must use the accrual  method of  accounting  with  respect to
FASIT regular securities,  regardless of the method of accounting otherwise used
by those beneficial owners. See discussion of "Discount and Premium" below.

         In order for the  FASIT  trust to  qualify  as a FASIT,  there  must be
ongoing  compliance with the requirements of the code. The FASIT must fulfill an
asset test, which requires that substantially all the assets of the FASIT, as of
the close of the third calendar month  beginning  after the "startup day," which
for purposes of this discussion is the date of the initial issuance of the FASIT
securities,  and  at  all  times  thereafter,  must  consist  of  cash  or  cash
equivalents,  debt instruments,  other than debt instruments issued by the owner
of the FASIT or a related party, and hedges,  and contracts to acquire the same,
foreclosure property and regular interests in another FASIT or in a REMIC. Based
on  identical  statutory  language  applicable  to REMICs,  it appears  that the
"substantially  all"  requirement  should be met if at all  times the  aggregate
adjusted  basis of the  nonqualified  assets  is less  than one  percent  of the
aggregate  adjusted  basis of all the  FASIT's  assets.  The  FASIT  provisions,
sections 860H through 860L, also require the FASIT


                                       56


<PAGE>


ownership  interest and "high-yield  regular interests" to be held only by fully
taxable domestic corporations.

         Permitted debt  instruments  must bear interest,  if any, at a fixed or
qualified  variable  rate.  Permitted  hedges  include  interest rate or foreign
currency notional principal contracts, letters of credit, insurance,  guarantees
of payment default and similar  instruments to be provided in  regulations,  and
which are  reasonably  required to guarantee or hedge  against the FASIT's risks
associated with being the obligor on interests issued by the FASIT.  Foreclosure
property is real property  acquired by the FASIT in connection  with the default
or  imminent  default of a  qualified  mortgage,  provided  the  sponsor  had no
knowledge  or reason to know as of the date the asset was  acquired by the FASIT
that a default had occurred or would occur.

         The   various   interests   in  a  FASIT  also  must  meet   additional
requirements. All of the interests in a FASIT must be either one or more classes
of regular interests or a single class of ownership interest. A regular interest
is an  interest in a FASIT that is issued on or after the Startup Day with fixed
terms, is designated as a regular interest, and (1) unconditionally entitles the
holder to receive a specified  principal amount (or other similar  amount),  (2)
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,
(3) has a stated  maturity of not longer  than 30 years,  (4) has an issue price
not greater  than 125% of its stated  principal  amount,  and (5) has a yield to
maturity not greater than 5 percentage points higher than the related applicable
federal  rate,  as  defined  in  section  1274(d).  In order to meet the 30 year
maturity requirement, the FASIT regular securities will be retired and replaced,
to  the  extent  then-outstanding,  with  new  regular  interests  on  the  30th
anniversary of the date of issuance of the FASIT regular  securities.  A regular
interest  that is described in the  preceding  sentence  except that if fails to
meet one or more of  requirements  (1), (2) (4) or (5) is a "high-yield  regular
interest." A high-yield regular interest that fails requirement (2) must consist
of a specified,  nonvarying  portion of the interest  payments on the  permitted
assets, by reference to the REMIC rules. An ownership interest is an interest in
a FASIT  other than a regular  interest  that is issued on the  Startup  Day, is
designated  an  ownership  interest  and is  held  by a  single,  fully-taxable,
domestic  corporation.  An  interest  in a FASIT  may be  treated  as a  regular
interest  even if  payments  of  principal  with  respect  to the  interest  are
subordinated to payments on other regular interests or the ownership interest in
the FASIT,  and are  dependent  on the absence of defaults or  delinquencies  on
permitted  assets lower than reasonably  expected  returns on permitted  assets,
unanticipated expenses incurred by the FASIT or prepayment interest shortfalls.

         If an  entity  fails  to  comply  with  one  or  more  of  the  ongoing
requirements  for status as a FASIT during any taxable  year,  the code provides
that the  entity or  applicable  potion  thereof  will not be treated as a FASIT
thereafter.  In this  event,  any entity  that holds  mortgage  loans and is the
obligor with respect to debt obligations  with two or more  maturities,  such as
the  trust  fund,  may  be  treated  as  a  separate  association  taxable  as a
corporation, and the FASIT regular securities may be treated as equity interests
in that association.  The legislative history to the FASIT provisions indicates,
however,  that an entity  can  continue  to be a FASIT if loss of its status was
inadvertent,  it takes prompt steps to requalify and other requirements that may
be provided in treasury  regulations  are met.  Loss of FASIT status  results in
retirement  of all regular  interests  and their  reissuance.  If the  resulting
instruments   would  be  treated  as  equity  under   general  tax   principles,
cancellation of debt income may result.

Taxes on a FASIT Trust

         Income  from  "prohibited  transactions"  by a FASIT are taxable to the
holder  of  the  ownership  interest  in a  FASIT  at a  100%  rate.  Prohibited
transactions  generally  include (1) the  disposition of a permitted asset other
than for (a) foreclosure,  default, or imminent default of a qualified mortgage,
(b)  bankruptcy  or  insolvency  of  the  FASIT,  (c)  a  qualified   (complete)
liquidation, (d) substitution for another


                                       57


<PAGE>


permitted debt  instrument or  distribution of the debt instrument to the holder
of the  ownership  interest  to  reduce  overcollateralization,  but  only  if a
principal  purpose of acquiring the debt instrument which is disposed of was not
the recognition of gain, or the reduction of a loss, on the withdrawn asset as a
result of an increase in the market value of the asset after its  acquisition by
the FASIT or (e) the retirement of a class of FASIT regular  interests;  (2) the
receipt of income from nonpermitted  assets; (3) the receipt of compensation for
services; or (4) the receipt of any income derived from a loan originated by the
FASIT.  It is  unclear  the extent to which tax on these  transactions  could be
collected from the FASIT trust directly  under the  applicable  statutes  rather
than from the holder of the FASIT residual security.

         DUE  TO  THE  COMPLEXITY  OF  THESE  RULES,  THE  ABSENCE  OF  TREASURY
REGULATIONS AND THE CURRENT UNCERTAINTY AS TO THE MANNER TO THEIR APPLICATION TO
THE TRUST AND TO HOLDERS OF FASIT SECURITIES,  IT IS PARTICULARLY IMPORTANT THAT
POTENTIAL  INVESTORS CONSULT THEIR OWN TAX ADVISORS  REGARDING THE TAX TREATMENT
OF THEIR ACQUISITION OWNERSHIP AND DISPOSITION OF THE FASIT REGULAR SECURITIES.

DISCOUNT AND PREMIUM

         A security purchased for an amount other than its outstanding principal
amount will be subject to the rules governing  original issue  discount,  market
discount or premium.  In addition,  all grantor trust strip  securities and some
grantor trust fractional  interest securities will be treated as having original
issue discount by virtue of the coupon  stripping rules in section 1286. In very
general terms,  (1) original issue discount is treated as a form of interest and
must be included in a beneficial owner's income as it accrues (regardless of the
beneficial  owner's regular method of accounting) using a constant yield method;
(2) market  discount  is treated as  ordinary  income and must be  included in a
beneficial  owner's  income as  principal  payments are made on the security (or
upon a sale of a security); and (3) if a beneficial owner so elects, premium may
be  amortized  over the life of the security and offset  against  inclusions  of
interest income. These tax consequences are discussed in greater detail below.

Original Issue Discount

         In general,  a security  will be  considered to be issued with original
issue discount equal to the excess,  if any, of its "stated  redemption price at
maturity"  over its "issue  price." The issue price of a security is the initial
offering  price to the public,  excluding  bond houses and  brokers,  at which a
substantial number of the securities was sold. The issue price also includes any
accrued  interest  attributable to the period between the beginning of the first
remittance  period  and the  settlement  date.  The stated  redemption  price at
maturity  of a  security  that  has a  notional  principal  amount  or  receives
principal  only or that is or may be an accrual  security is equal to the sum of
all distributions to be made under the security.  The stated redemption price at
maturity of any other security is its stated  principal  amount,  plus an amount
equal to the excess,  if any, of the interest payable on the first  distribution
date over the interest that accrues for the period from the  settlement  date to
the first distribution date.

         Notwithstanding the general definition, original issue discount will be
treated as zero if the  discount  is less than  0.25% of the  stated  redemption
price at maturity  multiplied by its weighted average life. The weighted average
life of a security is  apparently  computed for this purpose as the sum, for all
distributions included in the stated redemption price at maturity of the amounts
determined by multiplying  (1) the number of complete  years  (rounding down for
partial  years)  from  the  settlement   date  until  the  date  on  which  each
distribution is expected to be made under the assumption that the mortgage loans
prepay at the rate specified in the prospectus supplement by (2) a fraction, the
numerator  of which is the amount of the  distribution  and the  denominator  of
which is the security's stated  redemption price at maturity.  If original issue
discount is treated as zero under this rule, the actual amount of original issue
discount must be allocated to the principal  distributions  on the security and,
when each distribution is received,  gain equal to the discount allocated to the
distribution will be recognized.

                                       58


<PAGE>


         Section  1272(a)(6)  contains  special  original  issue  discount rules
directly applicable to REMIC securities and debt securities. The Taxpayer Relief
Act of 1997  extends  application  of section  1272(a)(6)  to the grantor  trust
securities for tax years beginning after August 5, 1997.  Under these rules, (1)
the amount and rate of accrual of  original  issue  discount  on each  series of
securities will be based on (x) the prepayment  assumption,  and (y) in the case
of a security  calling for a variable rate of interest,  an assumption  that the
value of the index upon which the variable  rate is based  remains  equal to the
value of that rate on the settlement  date, and (2) adjustments  will be made in
the  amount of  discount  accruing  in each  taxable  year in which  the  actual
prepayment rate differs from the prepayment assumption.

         Section 1272(a)(6)(B)(iii) requires that the prepayment assumption used
to calculate  original issue discount be determined in the manner  prescribed in
treasury  regulations.  To date, no such regulations have been promulgated.  The
legislative history of this Code provision indicates that the assumed prepayment
rate must be the rate used by the parties in pricing the particular transaction.
The  sponsor  anticipates  that the  prepayment  assumption  for each  series of
securities  will  be  consistent  with  this  standard.  The  sponsor  makes  no
representation,  however, that the mortgage loans for a given series will prepay
at the rate  reflected in the  prepayment  assumption  for that series or at any
other rate.  Each  investor  must make its own  decision  as to the  appropriate
prepayment  assumption to be used in deciding  whether or not to purchase any of
the securities.

         Each  beneficial  owner  must  include  in gross  income the sum of the
"daily  portions" of original issue discount on its security for each day during
its taxable year on which it held the security. For this purpose, in the case of
an original beneficial owner, the daily portions of original issue discount will
be determined as follows. A calculation will first be made of the portion of the
original issue  discount that accrued during each "accrual  period." The trustee
will supply,  at the time and in the manner  required by the IRS, to  beneficial
owners,  brokers and middlemen  information  with respect to the original  issue
discount  accruing on the  securities.  The trustee will report  original  issue
discount  based on  accrual  periods  of no  longer  than one  year  either  (1)
beginning on a  distribution  date or, in the case of the first accrual  period,
the settlement date, and ending on the day before the next  distribution date or
(2)  beginning on the next day following a  distribution  date and ending on the
next distribution date.

         Under  section  1272(a)(6),  the  portion of  original  issue  discount
treated as accruing for any accrual period will equal the excess, if any, of (1)
the sum of (A) the present values of all the distributions  remaining to be made
on the  security,  if  any,  as of the  end of the  accrual  period  and (B) the
distribution  made on the security during the accrual period of amounts included
in the stated redemption price at maturity, over (2) the adjusted issue price of
the security at the  beginning of the accrual  period.  The present value of the
remaining distributions referred to in the preceding sentence will be calculated
based  on (1) the  yield  to  maturity  of the  security,  calculated  as of the
settlement  date,  giving  effect  to  the  prepayment  assumption,  (2)  events
(including  actual  prepayments)  that  have  occurred  prior  to the end of the
accrual period, (3) the prepayment assumption, and (4) in the case of a security
calling for a variable  rate of interest,  an  assumption  that the value of the
index upon which the variable rate is based remains the same as its value on the
settlement  date over the entire life of the security.  The adjusted issue price
of a security at any time will equal the issue price of the security,  increased
by the  aggregate  amount of previously  accrued  original  issue  discount with
respect to that security, and reduced by the amount of any distributions made on
the security as of that time of amounts included in the stated  redemption price
at maturity. The original issue discount accruing during any accrual period will
then be allocated  ratably to each day during the period to determine  the daily
portion of original issue discount.

         In  the  case  of  grantor  trust  strip   securities  and  some  REMIC
securities,  the calculation  described in the preceding paragraph may produce a
negative amount of original issue discount for one or more accrual  periods.  No
definitive  guidance  has been issued  regarding  the  treatment of the negative
amounts.  The  legislative  history to  section  1272(a)(6)  indicates  that the
negative amounts may be used to offset


                                       59


<PAGE>


subsequent  positive  accruals but may not offset prior  accruals and may not be
allowed as a deduction item in a taxable year in which negative  accruals exceed
positive accruals.  Beneficial owners of the securities should consult their own
tax advisors concerning the treatment of negative accruals.

         A subsequent  purchaser of a security that  purchases the security at a
cost less than its remaining  stated  redemption  price at maturity also will be
required to include in gross income for each day on which it holds the security,
the daily portion of original issue discount with respect to that security,  but
reduced, if the cost of the security to the purchaser exceeds its adjusted issue
price,  by an amount  equal to the  product of (1) the daily  portion  and (2) a
constant  fraction,  the numerator of which is the excess and the denominator of
which  is the sum of the  daily  portions  of  original  issue  discount  on the
security for all days on or after the day of purchase.

Market Discount

         A beneficial owner that purchases a security at a market discount, that
is, at a  purchase  price less than the  remaining  stated  redemption  price at
maturity of the  security,  or, in the case of a security  with  original  issue
discount,  its adjusted issue price, will be required to allocate each principal
distribution  first to accrued  market  discount on the security,  and recognize
ordinary  income  to the  extent  that  the  distribution  does not  exceed  the
aggregate  amount of accrued  market  discount on the  security  not  previously
included in income.  With respect to  securities  that have  unaccrued  original
issue  discount,  the market  discount must be included in income in addition to
any  original  issue  discount.  A  beneficial  owner that  incurs or  continues
indebtedness  to acquire a security at a market discount may also be required to
defer the  deduction  of all or a portion of the  interest  on the  indebtedness
until the  corresponding  amount of market  discount is  included in income.  In
general terms,  market  discount on a security may be treated as accruing either
(1) under a constant yield method or (2) in proportion to remaining  accruals of
original  issue  discount,  if any,  or if  none,  in  proportion  to  remaining
distributions  of interest on the security,  in any case taking into account the
prepayment assumption.  The trustee will make available, as required by the IRS,
to beneficial owners of securities  information necessary to compute the accrual
of market discount.

         Notwithstanding  the above rules, market discount on a security will be
considered  to be zero if that  discount  is less  than  0.25% of the  remaining
stated  redemption price at maturity of the security  multiplied by its weighted
average  remaining life.  Weighted  average  remaining life presumably  would be
calculated in a manner  similar to weighted  average  life,  taking into account
payments,  including  prepayments,  prior  to the  date  of  acquisition  of the
security  by the  subsequent  purchaser.  If market  discount  on a security  is
treated as zero under this rule,  the actual  amount of market  discount must be
allocated to the  remaining  principal  distributions  on the security and, when
each  distribution  is received,  gain equal to the  discount  allocated to that
distribution will be recognized.

Securities Purchased at a Premium

         A purchaser of a security that purchases the security at a cost greater
than its  remaining  stated  redemption  price at maturity will be considered to
have  purchased  that "premium  security" at a premium.  The purchaser  need not
include in income any remaining  original  issue  discount and may elect,  under
section  171(c)(2),  to treat the premium as an "amortizable bond premium." If a
beneficial  owner makes that election,  the amount of any interest  payment that
must be included in the  beneficial  owner's  income for each period ending on a
distribution  date will be reduced by the  portion of the premium  allocable  to
each period  based on the plan's  yield to  maturity.  The premium  amortization
should be made using constant yield  principles.  If the election is made by the
beneficial  owner,  the  election  will also apply to all bonds the  interest on
which is not excludible  from gross income held by the  beneficial  owner at the
beginning of the first taxable year to which the election applies and to all the
fully taxable bonds


                                       60


<PAGE>


thereafter acquired by it, and is irrevocable without the consent of the IRS. If
the election is not made, (1) the beneficial  owner must include the full amount
of each  interest  payment in income as it accrues,  and (2) the premium must be
allocated to the principal  distributions  on the plan and, when each  principal
distribution  is  received,  a loss  equal  to the  premium  allocated  to  that
distribution will be recognized. Any tax benefit from the premium not previously
recognized will be taken into account in computing gain or loss upon the sale or
disposition of the plan.

         Some securities may provide for only nominal distributions of principal
in comparison to the distributions of interest thereon.  It is possible that the
IRS or the Treasury Department may issue guidance excluding some securities from
the rules  generally  applicable  to debt  instruments  issued at a premium.  In
particular,  it is possible that a security  will be treated as having  original
issue discount equal to the excess of the total payments to be received  thereon
over its issue price. In that event, section 1272(a)(6) would govern the accrual
of  the  original  issue  discount,  but  a  beneficial  owner  would  recognize
substantially  the same income in any given period as would be  recognized if an
election  were made  under  section  171(c)(2).  Unless  and until the  Treasury
Department or the IRS publishes  specific guidance relating to the tax treatment
of  these  securities,  the  trustee  intends  to  furnish  tax  information  to
beneficial  owners of the securities in accordance  with the rules  described in
the preceding paragraph.

Special Election

         For any security acquired on or after April 4, 1994, a beneficial owner
may elect to include in gross income all "interest" that accrues on the security
by using a  constant  yield  method.  For  purposes  of the  election,  the term
"interest"  includes  stated  interest,  acquisition  discount,  original  issue
discount, de minimis original issue discount, market discount, de minimis market
discount and unstated  interest as adjusted by any  amortizable  bond premium or
acquisition  premium.  A  beneficial  owner  should  consult its own tax advisor
regarding  the time and manner of making and the scope of the  election  and the
implementation of the constant yield method.

BACKUP WITHHOLDING

         Distributions  of interest and principal,  as well as  distributions of
proceeds from the sale of securities,  may be subject to the "backup withholding
tax" under section 3406 at a rate of 31% if recipients of the distributions fail
to furnish to the payor  information,  including  their taxpayer  identification
numbers,  or otherwise  fail to establish an exemption from the tax. Any amounts
deducted and withheld from a distribution  to a recipient  would be allowed as a
credit against that recipient's federal income tax.  Furthermore,  penalties may
be imposed by the IRS on a recipient of distributions that is required to supply
information but that does not do so in the proper manner.

         The  Internal  Revenue  Service   recently  issued  final   withholding
regulations,  that change the rules relating to presumptions currently available
relating  to  information  reporting  and backup  withholding.  The  withholding
regulations  would  provide  alternative  methods of satisfying  the  beneficial
ownership certification  requirement.  The withholding regulations are effective
January  1,  2001,  although  valid  withholding  certificates  that are held on
December 31, 2000 remain valid until the earlier of December 31, 2001 or the due
date of expiration of the certificate under the rules as currently in effect.

FOREIGN INVESTORS

         The withholding  regulations  would require,  in the case of 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   information,   including   a  United   States   taxpayer
identification  number.  See "--Backup  Withholding"  above. A look-through rule
would apply in the case of tiered partnerships.


                                       61


<PAGE>


Non-U.S. Persons should consult their own tax advisors regarding the application
to them of the withholding regulations.

Grantor Trust Securities and REMIC Regular Securities

         Distributions  made on a grantor  trust  security,  Debt  security or a
REMIC  regular  security to, or on behalf of, a  beneficial  owner that is not a
U.S.  Person  generally will be exempt from U.S.  federal income and withholding
taxes. The term "U.S.  Person" means a citizen or resident of the United States,
a corporation,  partnership or other entity created or organized in or under the
laws of the United States or any political  subdivision  thereof, 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 can exercise  primary  supervision
over its  administration  and at  least  one  United  States  fiduciary  has the
authority to control all substantial  decisions of the trust.  This exemption is
applicable  provided  (a) the  beneficial  owner is not subject to U.S. tax as a
result  of a  connection  to the  United  States  other  than  ownership  of the
security,  (b) the beneficial owner signs a statement under penalties of perjury
that certifies that the beneficial owner is not a U.S. Person,  and provides the
name and address of that beneficial  owner,  and (c) the last U.S. Person in the
chain  of  payment  to the  beneficial  owner  receives  a  statement  from  the
beneficial owner or a financial  institution  holding on its behalf and does not
have actual knowledge that the statement is false.  Beneficial  owners should be
aware that the IRS might take the position that this exemption does not apply to
a beneficial  owner that also owns 10% or more of the REMIC residual  securities
of any REMIC  trust,  or to a  beneficial  owner that is a  "controlled  foreign
corporation" described in section 881(c)(3)(C).

REMIC Residual Securities and FASIT Ownership Securities

         Amounts  distributed to a beneficial owner of a REMIC residual security
that is a not a U.S.  Person  generally will be treated as interest for purposes
of applying the 30%, or lower treaty rate, withholding tax on income that is not
effectively  connected  with  a  U.S.  trade  or  business.  Temporary  treasury
regulations  clarify that amounts not  constituting  excess  inclusions that are
distributed  on a REMIC  residual  security or a FASIT  ownership  security to a
beneficial  owner that is not a U.S.  Person  generally will be exempt from U.S.
federal income and withholding tax, subject to the same conditions applicable to
distributions  on grantor trust  securities,  debt  securities and REMIC regular
securities,  as  described  above,  but only to the extent that the  obligations
directly  underlying  the REMIC or FASIT  trust that  issued the REMIC  residual
security or FASIT ownership security,  e.g., mortgage loans or regular interests
in another REMIC or FASIT,  were issued after July 18, 1984. In no case will any
portion  of REMIC or FASIT  income  that  constitutes  an  excess  inclusion  be
entitled to any exemption from the  withholding tax or a reduced treaty rate for
withholding.  See "--REMIC  Securities--Taxation  of Beneficial  Owners of REMIC
residual securities--Excess Inclusions."

Partnership Interests

         Depending  upon  the  particular  terms  of  the  trust  agreement  and
servicing  agreement,  a trust may 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. If the trust is considered to be engaged in a trade
or business in the United States for those  purposes and the trust is treated as
a partnership,  the income of the trust distributable to a non-U.S. person would
be  subject  to  federal  withholding  tax.  Also,  in those  cases,  a non-U.S.
beneficial owner of a partnership  interest that is a corporation may be subject
to the branch profits tax. If the trust is notified that a beneficial owner of a
partnership  interest is a foreign person,  the trust may withhold as if it were
engaged  in a trade or  business  in the United  States in order to protect  the
trust from possible  adverse  consequences  of a failure to withhold.  A foreign
holder  generally would be entitled to file with the IRS a claim for refund with
respect to withheld  taxes,  taking the position  that no taxes were due because
the trust was not in a U.S. trade or business.

                                       62


<PAGE>


FASIT Regular Securities

         "High-yield"   FASIT  regular   securities   may  not  be  sold  to  or
beneficially owned by non-U.S. Persons. Any such purported transfer will be null
and  void  and,  upon the  trustee's  discovery  of any  purported  transfer  in
violation of this requirement,  the last preceding owner of the high-yield FASIT
regular  securities  will be  restored to  ownership  thereof as  completely  as
possible.  The last preceding owner will, in any event, be taxable on all income
with respect to the high-yield  FASIT regular  securities for federal income tax
purposes.  The pooling and servicing agreement will provide that, as a condition
to transfer of a high-yield FASIT regular security, the proposed transferee must
furnish an  affidavit  as to its  status as a U.S.  Person  and  otherwise  as a
permitted transferee.

                            STATE TAX CONSIDERATIONS

         In  addition  to the  federal  income  tax  consequences  described  in
"Material Federal Income Tax Consequences,"  potential investors should consider
the state and local income tax consequences of the acquisition,  ownership,  and
disposition  of the  securities.  State  and  local  income  tax law may  differ
substantially  from the corresponding  federal law, and this discussion does not
purport to describe  any aspect of the income tax laws of any state or locality.
Therefore,  potential  investors  should  consult  their own tax  advisors  with
respect to the various state and local tax  consequences of an investment in the
securities.

                              ERISA CONSIDERATIONS

         Section  406 of ERISA and section  4975 of the  Internal  Revenue  Code
prohibit a "plan," which is a pension,  profit sharing or other employee benefit
plan and  individual  retirement  arrangements  from  engaging  in  transactions
involving  "plan assets" with persons that are "parties in interest" under ERISA
or  "disqualified  persons" under the Internal  Revenue Code with respect to the
plan, unless a statutory or administrative exemption applies to the transaction.
ERISA and the Internal Revenue Code also prohibit  generally  actions  involving
conflicts  of  interest  by  persons  who are  fiduciaries  of  those  plans  or
arrangements.  A violation of these "prohibited  transaction" rules may generate
excise tax and other  liabilities  under ERISA and the Internal Revenue Code for
those persons. In addition,  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.  Employee  benefit plans that
are governmental  plans, as defined in Section 3(32) of ERISA, and church plans,
as defined in section  3(33) of ERISA,  are not  subject to ERISA  requirements.
Accordingly,  assets of these plans may be invested in securities without regard
to the ERISA considerations  discussed below, subject to the provisions of other
applicable federal,  state and local law. Any plan which is qualified and exempt
from  taxation  under  section  401(a) and 501(a) of the Internal  Revenue Code,
however,  is subject to the prohibited  transaction  rules of section 503 of the
Internal Revenue Code.

         Transactions   involving  the  trust  might  be  deemed  to  constitute
prohibited  transactions  under ERISA and the Internal Revenue Code with respect
to a plan,  including  an  individual  retirement  arrangement,  that  purchased
securities.  Therefore,  in the absence of an exemption,  the purchase,  sale or
holding of a security by a plan, including individual  retirement  arrangements,
subject to section 406 of ERISA or section  4975 of the  Internal  Revenue  Code
might result in prohibited  transactions  and the imposition of excise taxes and
civil penalties.

                                       63


<PAGE>


CERTIFICATES

         The Department of Labor has issued to various  underwriters  individual
prohibited transaction  exemptions,  which generally exempt from the application
of the prohibited transaction provisions of section 406(a), 406(b)(1), 406(b)(2)
and 407(a) of ERISA and the excise taxes imposed by sections  4975(a) and (b) of
the Internal Revenue Code,  transactions  with respect to the initial  purchase,
the holding and the subsequent  resale by plans of  certificates in pass-through
trusts that  consist of secured  receivables,  secured  loans and other  secured
obligations  that  meet  the  conditions  and  requirements  of the  underwriter
exemptions.  The  underwriter  exemptions  will only be available for securities
that are certificates.

         Among  the  conditions   that  must  be  satisfied  in  order  for  the
underwriter exemptions to apply to offered certificates are the following:

         o     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;

         o     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;

         o     the  certificates  acquired by the plan have received a rating at
               the  time of the  acquisition  that is one of the  three  highest
               generic  rating  categories  from  Standard  &  Poor's,   Moody's
               Investors  Service,  Duff & Phelps  Credit  Rating  Co.  or Fitch
               Investors Service;

         o     the  trustee  is not an  affiliate  of any  other  member  of the
               restricted group, as defined below)

         o     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 originators and the sponsor in exchange for the assignment of
               the loans to the trust estate  represents  not more than the fair
               market value of the loans;  the sum of all  payments  made to and
               retained  by any  servicer  represents  not more than  reasonable
               compensation  for that  person's  services  under the pooling and
               servicing agreement and reimbursement of that person's reasonable
               expenses;

         o     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; and

         o     in the event that all of the  obligations  used to fund the trust
               have not been  transferred  to the  trust  on the  closing  date,
               additional  obligations of the types  specified in the prospectus
               supplement  and/or  pooling  and  servicing  agreement  having an
               aggregate  value equal to no more than 25% of the total principal
               amount  of the  certificates  being  offered  by the trust may be
               transferred to the trust, in exchange for amounts credited to the
               account  funding  the  additional  obligations,  within a funding
               period  of no  longer  than  90 days or 3  months  following  the
               closing date.

         The trust estate must also meet the following requirements:

         o     the corpus of the trust estate must  consist  solely of assets of
               the type that have been included in other investment pools;

                                       64


<PAGE>


         o     certificates in the other  investment  pools must have been rated
               in one of the three  highest  rating  categories  of  Standard  &
               Poor's,  Moody's  Investors  Service,  Fitch Investors Service or
               Duff & Phelps  Credit  Rating  Co. for at least one year prior to
               the plan's acquisition of certificates; and

         o     certificates  evidencing interests in other investment pools must
               have been  purchased by  investors  other than plans for at least
               one year prior to the plan's acquisition of certificates.

         Moreover,    the   underwriter    exemptions    provide   relief   from
self-dealing/conflict  of interest  prohibited  transactions that may occur when
the plan fiduciary causes a plan to acquire certificates in a trust in which the
fiduciary, or its affiliate, is an obligor on the receivables held in the trust;
although,  among  other  requirements,  (1) in the  case  of an  acquisition  in
connection with the initial issuance of certificates,  at least fifty percent of
each class of  certificates  in which plans have invested is acquired by persons
independent of the restricted  group and at least fifty percent of the aggregate
interest  in the trust is  acquired  by persons  independent  of the  restricted
group; (2) the fiduciary,  or its affiliate,  is an obligor with respect to five
percent or less of the fair market  value of the  obligations  contained  in the
trust;  (3) the plan's  investment in  certificates of any class does not exceed
twenty-five  percent of all of the certificates of that class outstanding at the
time of the acquisition; and (4) immediately after the acquisition, no more than
twenty-five  percent of the assets of the plan with  respect to which the 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
underwriter  exemptions  do not  apply to  plans  sponsored  by the  "restricted
group," which is the sponsor, the underwriters,  the trustee, any servicer,  any
obligor with respect to mortgage loans  included in the trust fund  constituting
more than five percent of the  aggregate  unamortized  principal  balance of the
assets in the trust fund, or any affiliate of the parties.

         In addition to the underwriter exemptions,  the Department of Labor has
issued Prohibited  Transaction  Class Exemption  ("PTCE") 83-1 which provides an
exemption  for  transactions  involving  the  sale or  exchange  of  residential
mortgage  pool  pass-through  certificates  by  plans  and for  transactions  in
connection with the servicing and operation of the mortgage pool.

NOTES

         The  underwriter  exemptions  will not be available for securities that
are  notes.  Under the "plan  assets  regulation"  issued by the  United  States
Department of Labor,  the assets of the trust would be treated as plan assets of
a plan for the purposes of ERISA and the Internal  Revenue Code only if the plan
acquired an equity interest in the trust and none of the exceptions contained in
the plan assets  regulation  were  applicable.  An "equity  interest" is defined
under the plan assets  regulation as an interest other than an instrument  which
is  treated  as  indebtedness  under  applicable  local  law  and  which  has no
substantial  equity  features.  Accordingly,  if the notes are treated as having
substantial equity features, the purchase, holding and resale of the notes could
result in a transaction  that is prohibited  under ERISA or the Internal Revenue
Code.  If the notes are  treated  as  indebtedness  without  substantial  equity
features,  the trust's assets would not be deemed assets of a plan.  However, in
that  case,  the  acquisition  or holding of the notes by or on behalf of a plan
could nevertheless give rise to a prohibited transaction, if the acquisition and
holding of notes by or on behalf of a plan was deemed to be a prohibited loan to
a party in interest  with respect to the plan.  Exemptions  from the  prohibited
transaction  rules could be applicable to the purchase and holding of notes by a
plan,  depending on the type and  circumstances of the plan fiduciary making the
decision to acquire the notes.  Included among these exemptions are: PTCE 84-14,
regarding transactions effected by "qualified professional asset managers"; PTCE
90-1,  regarding  transactions entered into by insurance company pooled separate
accounts;  PTCE 91-38,  regarding  transactions  entered into by bank collective
investment funds; PTCE 95-60,  regarding  transactions entered into by insurance
company general accounts;  and PTCE 96-23,  regarding  transactions  effected by
"in-house asset


                                       65


<PAGE>


managers".  Each purchaser and each transferee of a note that is treated as debt
for  purposes of the plan assets  regulation  may be required to  represent  and
warrant  that its purchase and holding of the note will be covered by one of the
exemptions listed above or by another Department of Labor class exemption.

CONSULTATION WITH COUNSEL

         The prospectus  supplement  for each series of securities  will provide
further  information  which plans should consider before  purchasing the offered
securities.  A plan  fiduciary  considering  the purchase of  securities  should
consult its tax and/or legal advisors  regarding whether the assets of the trust
would be considered plan assets,  the  possibility of exemptive  relief from the
prohibited  transaction  rules  and  other  ERISA  issues  and  their  potential
consequences.  Moreover,  each plan fiduciary should determine whether under the
general  fiduciary  standards of  investment  prudence and  diversification,  an
investment in the  securities is appropriate  for the plan,  taking into account
the  overall  investment  policy of the plan and the  composition  of the plan's
investment  portfolio.  The  sale of  securities  to a plan is in no  respect  a
representation by the sponsor or the underwriters that this investment meets all
relevant  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.

         In John Hancock  Mutual Life  Insurance Co. v. Harris Trust and Savings
Bank, 510 U.S. 86 (1993), the United States Supreme Court ruled that assets held
in an insurance  company's general account may be deemed to be "plan assets" for
ERISA purposes.

                                LEGAL INVESTMENT

         The related  prospectus  supplement  will  describe  whether or not the
securities will constitute  "mortgage-related  securities" within the meaning of
SMMEA.  Accordingly,  investors whose  investment  authority is subject to legal
restrictions should consult their own legal advisors to determine whether and to
what extent the securities constitute legal investments for them.

                              AVAILABLE INFORMATION

         The  sponsor has filed a  registration  statement  with  respect to the
securities with the Securities and Exchange Commission.  This prospectus,  which
forms a part  of the  registration  statement,  and  the  prospectus  supplement
relating to each series of securities contain summaries of the material terms of
the agreements,  but do not contain all of the  information in the  registration
statement.  For  further  information,  reference  is made  to the  registration
statement  and its  exhibits.  The  registration  statement  and exhibits can be
inspected  and copied at  prescribed  rates at the public  reference  facilities
maintained by the  Securities  and Exchange  Commission at its Public  Reference
Section,  450 Fifth Street,  NW,  Washington,  D.C.  20549,  and at its Regional
Office located as follows,  Midwest  Regional  Office,  500 West Madison Street,
Chicago,  Illinois  60661;  and  Northeast  Regional  Office,  Seven World Trade
Center,  New York,  New York 10048.  In addition,  the  Securities  and Exchange
Commission  maintains  a World  Wide Web site at  http://www.sec.gov  containing
reports,  proxy  and  information  statements  and other  information  regarding
registrants, including the sponsor, that file electronically with the Securities
and Exchange Commission.

         Each trust fund will be required to file  reports  with the  Securities
and Exchange  Commission as required by the Securities Exchange Act of 1934. The
sponsor  intends to cause each trust fund to suspend  filing the  reports if and
when the reports are no longer required under said act.

         No person has been  authorized to give any  information  or to make any
representation  other than those contained in this prospectus and any prospectus
supplement and you must not rely upon such


                                       66


<PAGE>


information or representations. This prospectus and any prospectus supplement do
not  constitute  an  offer  to sell or a  solicitation  of an  offer  to buy any
securities other than the securities  offered hereby and thereby nor an offer of
the  securities to any person in any state or other  jurisdiction  in which that
offer  would be  unlawful.  You  should  not  assume  that  information  in this
prospectus is correct as of any time subsequent to its date.

                     INCORPORATION OF DOCUMENTS BY REFERENCE

         All  documents  that we  subsequently  file  with  the  Securities  and
Exchange  Commission  under section 13(a),  13(c), 14 or 15(d) of the Securities
Exchange Act of 1934, after the date of this prospectus shall be incorporated by
reference in this  prospectus  and be a part of this  prospectus.  Any statement
contained  in  a  document  incorporated  by  reference  shall  be  modified  or
superseded  if  a  statement  contained  in  this  prospectus,   the  prospectus
supplement  or in any other  document  subsequently  incorporated  by  reference
modifies or replaces that statement.

         The sponsor will provide without  charge,  on request of each person to
whom this  prospectus  is  delivered,  a copy of any of the  documents  that are
incorporated by reference in this prospectus. Requests should be directed to the
sponsor at One First Union  Center,  301 S.  College  Street,  Charlotte,  North
Carolina 28288-0630, telephone no. (704) 374- 4868.

                              PLAN OF DISTRIBUTION

         The  sponsor may offer each series of  securities  through  First Union
Securities,  Inc. or one or more other firms that may be  designated at the time
of each  offering of the  securities.  The  participation  of First Union in any
offering will comply with  Schedule E to the bylaws of the National  Association
of Securities Dealers, Inc. The prospectus supplement will describe the specific
terms of the  offering of the series and of each class  within the  series,  the
names of the underwriters, the purchase price of the securities, the proceeds to
the sponsor from the sale, any  securities  exchange on which the securities may
be listed, and, if applicable, the initial public offering prices, the discounts
and commissions to the underwriters and any discounts and concessions allowed or
reallowed  to  dealers.  The place and time of  delivery  of each series will be
stated in the prospectus supplement. First Union is an affiliate of the sponsor.

                                  LEGAL MATTERS

         Dewey  Ballantine  LLP,  New  York,  New  York,  or any  other  counsel
identified in the  prospectus  supplement,  will pass upon legal matters for the
sponsor.

                              FINANCIAL INFORMATION

         The  sponsor  has  determined  that its  financial  statements  are not
material to the offering made hereby.

         A new trust will be formed to own the primary  assets and to issue each
series of securities. Each new trust will have no assets or obligations prior to
the issuance of the securities and will not engage in any activities  other than
those described in this prospectus.  Accordingly,  no financial  statements with
respect to the trusts  will be  included in this  prospectus  or any  prospectus
supplement.

         A prospectus  supplement and the related Form 8-K may contain financial
statements of any credit enhancer.

                                       67




<PAGE>





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


                 NOVASTAR MORTGAGE FUNDING TRUST, SERIES 2000-2


                             NOVASTAR MORTGAGE, INC.
                               SELLER AND SERVICER


                      RESIDENTIAL ASSET FUNDING CORPORATION
                                    DEPOSITOR


                                  $334,220,000

                           ASSET-BACKED CERTIFICATES,
                                  SERIES 2000-2


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

                              Prospectus Supplement

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


                          FIRST UNION SECURITIES, INC.


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

We  suggest  that you  rely 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  securities  offered hereby in any state where the offer
is not permitted.

Dealers will be required to deliver a prospectus  supplement and prospectus when
acting as  underwriters  of the  securities  offered  hereby and with respect to
their unsold allotments or subscriptions.  In addition,  all dealers selling the
securities,  whether or not  participating in this offering,  may be required to
deliver a prospectus  supplement and prospectus until ninety days after the date
of this prospectus supplement.

<PAGE>

                                     [LOGO]

                                  $161,840,000
                                  (APPROXIMATE)

                        CREDIT-BASED ASSET SERVICING AND
                               SECURITIZATION LLC
                                     SELLER

                            LITTON LOAN SERVICING LP
                                    SERVICER

                      RESIDENTIAL ASSET FUNDING CORPORATION
                                    DEPOSITOR

        C-BASS MORTGAGE LOAN ASSET-BACKED CERTIFICATES, SERIES 2000-CB4

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

                              PROSPECTUS SUPPLEMENT

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

FIRST UNION SECURITIES, INC.                            BEAR, STEARNS & CO. INC.


     You  should  rely only on the  information  contained  or  incorporated  by
reference in this prospectus supplement and the accompanying prospectus. We have
not authorized anyone to provide you with different information.

     We are not offering the C-BASS  Mortgage  Loan  Asset-Backed  Certificates,
Series 2000-CB4 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 C-BASS  Mortgage  Loan  Asset-Backed  Certificates,  Series
2000-CB4  and with  respect to their  unsold  allotments  or  subscriptions.  In
addition,   all  dealers   selling  the  C-BASS   Mortgage   Loan   Asset-Backed
Certificates,   Series  2000-CB4  will  be  required  to  deliver  a  prospectus
supplement and prospectus for ninety days following the date of this  prospectus
supplement.



                                December 7, 2000



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission