ASSET BACKED FUNDING CORP
424B5, 1999-12-20
ASSET-BACKED SECURITIES
Previous: CASCADE INVESTMENT LLC, SC 13G, 1999-12-20
Next: PHOENIX EUCLID FUNDS, 24F-2NT, 1999-12-20



<PAGE>

                                               Filed Pursuant to Rule 424(b)(5)
                                               Registration File No.: 333-62547

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED DECEMBER 15 , 1999)


                           $125,712,000 (APPROXIMATE)
                        ASSET BACKED FUNDING TRUST 1999-1
                                     Issuer
                                -----------------
                ASSET BACKED FUNDING CERTIFICATES, SERIES 1999-1
               CREDIT-BASED ASSET SERVICING AND SECURITIZATION LLC
                                     Seller
                                -----------------
                            LITTON LOAN SERVICING LP
                                    Servicer
                                -----------------
                        ASSET BACKED FUNDING CORPORATION
                                    Depositor
                                -----------------

- --------------------------------------------------------------------------------
CAREFULLY CONSIDER THE "RISK FACTORS" BEGINNING ON PAGE S-10 OF THIS PROSPECTUS
SUPPLEMENT AND ON PAGE 10 IN THE ACCOMPANYING PROSPECTUS.

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

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

                  INITIAL CERTIFICATE    PASS-THROUGH
      CLASS            BALANCE(1)            RATE
- ---------------- --------------------- ----------------
  A-1A .........      $51,506,000             (2)
  A-1F .........      $47,042,000          7.570%(3)
  A-2F .........      $ 5,939,000          7.641%(3)
  M-1 ..........      $ 9,143,000          8.390%(4)
  M-2 ..........      $ 6,531,000          8.650%(4)
  B ............      $ 5,551,000          8.650%(4)

- -------------
(1)  Plus or minus 5%
(2)  The Class A-1A Certificates will bear interest at a variable rate that is
     subject to an interest rate cap, as described in this prospectus
     supplement.
(3)  The Class A-1F and Class A-2F Certificates will be subject to an interest
     rate cap and a 0.50% per annum increase following the optional termination
     date, as described in this prospectus supplement.
(4)  The Class M-1, Class M-2 and Class B Certificates will be subject to an
     interest rate cap.

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

THE CERTIFICATES

o    Represent ownership interests in a trust consisting primarily of a pool,
     divided into two groups, of first lien residential mortgage loans.
o    The Class A-1A, Class A-1F and Class A-2F Certificates will be senior
     certificates.
o    The Class M-1, Class M-2 and Class B Certificates are subordinate to and
     provide credit enhancement for the Class A-1A, Class A-1F and Class A-2F
     Certificates. The Class M-2 Certificates are also subordinate to and
     provide credit enhancement for the Class M-1 Certificates. The Class B
     Certificates are subordinate to and provide credit enhancement for the
     Class M-1 and Class M-2 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.

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

The offered certificates will be purchased by the underwriters and offered by
the underwriters to investors at varying prices to be determined at the time of
sale. The Depositor expects that the offered certificates will be available for
delivery to investors in book-entry form through The Depository Trust Company,
Cedel Bank, societe anonyme or the Euroclear System on December 21, 1999.

     CO-LEAD MANAGER                                    CO-LEAD MANAGER
BANC OF AMERICA SECURITIES LLC                        PRUDENTIAL SECURITIES

           The date of this Prospectus Supplement is December 15, 1999
<PAGE>

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

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

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

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

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

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

         You can find a listing of the pages where capitalized terms used in
this prospectus supplement and the accompanying prospectus are defined under the
caption "Index of Principal Definitions" beginning on page S-73 in this document
and under the caption "Index of Significant Definitions" beginning on page 117
in the accompanying prospectus. Any capitalized terms used but not defined in
this prospectus supplement have the meanings assigned in the accompanying
prospectus.

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

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


                                       S-2
<PAGE>





                                TABLE OF CONTENTS


<TABLE>
<CAPTION>
                                                                                                        PAGE
                                                                                                        ----
<S>                                                                                                     <C>
SUMMARY OF PROSPECTUS SUPPLEMENT...........................................................................5

RISK FACTORS..............................................................................................10
     Nature of sub-prime mortgage loans may increase risk of loss.........................................10
     Inclusion of delinquent mortgage loans increases risk of loss........................................10
     There are risks involving unpredictability of prepayments and the effect of prepayments on yields....10
     There are risks related to owner-financed mortgage loans.............................................11
     There is a risk from the absence of title policies that some mortgages may not be first liens........11
     There are risks relating to alternatives to foreclosure..............................................11
     There is a risk that interest payments may be insufficient to maintain overcollateralization.........12
     There is a risk that mortgage interest rates will affect the offered certificates....................12
     There are risks in holding subordinate certificates..................................................12
     There is a risk that interest payments on the mortgage loans may be insufficient to pay interest
       on your certificates...............................................................................13
     There is a risk relating to the potential inadequacy of credit enhancement for the offered
       certificates.......................................................................................13
     There is a risk because the certificates are not obligations of any entity...........................14
     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.............................14
     There is an increased risk of loss relating to high loan-to-value ratios.............................14
     There are risks relating to geographic concentration of the mortgage loans...........................15
     There are risks relating to balloon loans............................................................15
     Consumer Protection Laws May Limit Remedies..........................................................15
     Year 2000 Readiness Disclosure.......................................................................16
     Year 2000 Legislation May Affect Timely Exercise of Remedies.........................................16

THE MORTGAGE POOL.........................................................................................18
     General..............................................................................................18
     Group 1 Mortgage Loan Statistics.....................................................................19
     Group 2 Mortgage Loan Statistics.....................................................................25
     Terms of the Mortgage Loans..........................................................................29

THE SELLER................................................................................................30

UNDERWRITING STANDARDS....................................................................................30
     Seller's Underwriting Standards......................................................................30
     Originator's Underwriting Standards..................................................................32

THE SERVICER..............................................................................................34

THE POOLING AND SERVICING AGREEMENT.......................................................................36
     General..............................................................................................36
     Assignment of the Mortgage Loans.....................................................................36
     Payments on Mortgage Loans; Deposits to Collection Account and Distribution Account..................38
     Advances.............................................................................................38
     The Trustee..........................................................................................39
     Servicing and Other Compensation and Payment of Expenses.............................................40
     Pledge and Assignment of Servicer's Rights...........................................................40
     Termination..........................................................................................40
     Optional Purchase of Defaulted Loans.................................................................41
     Events of Servicing Termination......................................................................41
     Rights upon Event of Servicing Termination...........................................................41
     Voting Rights........................................................................................41
     Amendment............................................................................................42

DESCRIPTION OF THE CERTIFICATES...........................................................................42
     General..............................................................................................42
     Book-Entry Certificates..............................................................................43
     Allocation of Available Funds........................................................................46
     Interest Distributions...............................................................................47
     Principal Distributions..............................................................................48
     Allocation of Losses.................................................................................51
     Pass-Through Rates...................................................................................54
     Calculation of LIBOR.................................................................................55
     The PMI Policy.......................................................................................56

YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS.............................................................57
     Additional Information...............................................................................58
     Weighted Average Lives...............................................................................58
     Final Scheduled Distribution Dates...................................................................67

USE OF PROCEEDS...........................................................................................67

                                       S-3
<PAGE>

CERTAIN MATERIAL FEDERAL INCOME TAX CONSEQUENCES..........................................................67
     General..............................................................................................67
     Taxation of Regular Interests........................................................................67
     Taxation of the Basis Risk Arrangement...............................................................68
     REMIC Taxes and Reporting............................................................................69

STATE TAXES...............................................................................................69

ERISA CONSIDERATIONS......................................................................................70

LEGAL INVESTMENT..........................................................................................72

METHOD OF DISTRIBUTION....................................................................................72

LEGAL MATTERS.............................................................................................72

RATINGS...................................................................................................73

INDEX OF PRINCIPAL DEFINITIONS............................................................................74

ANNEX I  GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES...................................A-1
</TABLE>



                                       S-4
<PAGE>

                        SUMMARY OF PROSPECTUS SUPPLEMENT

         Because this is a summary, it does not contain all the information that
may be important to you. You should read the entire accompanying prospectus (the
"PROSPECTUS") and this prospectus supplement (the "PROSPECTUS SUPPLEMENT")
carefully before you decide to purchase a certificate. If capitalized terms are
not defined in this summary, they are defined in the Prospectus.

ISSUER

Asset Backed Funding Trust 1999-1 (the "TRUST").

TITLE OF SERIES

Asset Backed Funding Certificates, Series 1999-1.

THE CERTIFICATES

The Class A-1A, Class A-1F, Class A-2F, Class M-1, Class M-2, Class B, Class BB,
Class X and Class R Certificates are the entire ownership interest in a trust
fund which is composed of first 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, Asset Backed Funding
Corporation, as depositor, Litton Loan Servicing LP, as servicer, and The Chase
Manhattan Bank, as trustee. The Trust is offering the Class A-1A, Class A-1F,
Class A-2F, Class M-1, Class M-2 and Class B certificates as book-entry
securities clearing through The Depository Trust Company ("DTC") (in the United
States) or Cedel Bank, societe anonyme ("CEDELBANK") 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-1A, Class A-1F, Class A-2F,
Class M-1, Class M-2 and Class B Certificates. The Class BB, Class X and Class R
Certificates are not being offered.

DEPOSITOR OF MORTGAGE LOANS

Asset Backed Funding Corporation will deposit the mortgage loans in the trust
fund. The depositor is a Delaware corporation and a wholly-owned, indirect
subsidiary of Bank of America Corporation. The depositor is an affiliate of Banc
of America Securities LLC, one of the underwriters.

MORTGAGE LOAN SELLER

On the closing date, the mortgage loans will be sold to the depositor by
Credit-Based Asset Servicing and Securitization LLC. The mortgage loans were
originated or acquired generally in accordance with the underwriting standards
described in "The Mortgage Pool--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 "Description of the
Securities--Advances in Respect of Delinquencies" in the Prospectus. The
servicer is an affiliate of the seller of the mortgage loans.

ORIGINATOR

The mortgage loan seller acquired a substantial majority of the mortgage loans
from NationsCredit Financial Services Corporation, an affiliate of the depositor
and one of the underwriters.

TRUSTEE

The Chase Manhattan Bank, a New York banking corporation.

CUT-OFF DATE

November 1, 1999.

CLOSING DATE

On or about December 21, 1999.

FINAL SCHEDULED DISTRIBUTION DATES

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

                                      S-5
<PAGE>

                               Final Scheduled
       Class                  Distribution Date
       -----                  -----------------
    Class A-1A                  June 25, 2013
    Class A-1F                November 25, 2030
    Class A-2F                 October 25, 2030
     Class M-1                November 25, 2030
     Class M-2                November 25, 2030
      Class B                 November 25, 2030

Each such final scheduled distribution date has been calculated as described
under "Yield, Prepayment and Maturity 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
will contain mortgage loans with original principal balances that were less than
or equal to $240,000.

The total mortgage pool has the following aggregate characteristics (percentages
are based on the aggregate principal balance as of November 1, 1999):

Aggregate Outstanding Principal Balance                    $130,609,778.34
Average Outstanding Principal Balance                      $     64,276.47
Range of Outstanding Principal Balances                    $      1,556.58 to
                                                           $    424,950.88
Average Original Principal Balance                         $     65,367.66
Range of Original Principal Balances                       $      6,000.00 to
                                                           $    460,000.00
Loans with Prepayment Penalties                                     52.78%
Weighted Average Mortgage Interest Rate                             9.901%
Range of Mortgage Interest Rates                                    7.000% to
                                                                   17.999%
Weighted Average Original Term to Stated Maturity               286 months
Weighted Average Remaining Term to Stated Maturity              277 months
Weighted Average Seasoning                                        9 months
Weighted Average LTV                                                82.05%
Percentage of Balloon Loans                                          2.11%
Percentage of Simple Interest Mortgage Loans                        58.90%
Percentage of Delinquent Mortgage Loans:
    30-59 Days Delinquent                                            4.23%
    60-89 Days Delinquent                                            0.81%
Max ZIP Code Concentration (%)                                       0.39%
Max ZIP Code Concentration (ZIP)                                     47834
Geographic Concentrations in Excess of 5%:
     Florida                                                        20.34%
     California                                                      9.81%
     North Carolina                                                  7.57%
     South Carolina                                                  6.34%
     Georgia                                                         6.15%
     Texas                                                           5.07%
Percentage of PMI Mortgage Loans                                    40.32%
Percentage of Owner-Financed Mortgage Loans                          1.34%

Loan group 1 will consist of the following aggregate characteristics
(percentages are based on the aggregate principal balance as of November 1,
1999):

Aggregate Outstanding Principal Balance                    $ 123,185,050.70
Average Outstanding Principal Balance                      $      61,777.86
Range of Outstanding Principal Balances                    $       1,556.58 to
                                                           $     239,690.90
Average Original Principal Balance                         $      62,765.79
Range of Original Principal Balances                       $       6,000.00 to
                                                           $     240,000.00
Loans with Prepayment Penalties                                      53.53%
Weighted Average Mortgage Interest Rate                              9.926%
Range of Mortgage Interest Rates                                     7.000% to
                                                                    17.999%
Weighted Average Original Term to Stated Maturity                283 months
Weighted Average Remaining Term to Stated Maturity               276 months
Weighted Average Seasoning                                         8 months
Weighted Average LTV                                                 82.11%
Percentage of Balloon Loans                                           2.24%
Percentage of Simple Interest Mortgage Loans                         60.67%
Percentage of Delinquent Mortgage Loans:
    30-59 Days Delinquent                                             4.48%
    60-89 Days Delinquent                                             0.86%
Max ZIP Code Concentration (%)                                        0.42%
Max ZIP Code Concentration (ZIP)                                      47834


                                      S-6
<PAGE>

Geographic concentration in excess of 5%:
     Florida                                                         20.70%
     North Carolina                                                   8.02%
     California                                                       7.14%
     South Carolina                                                   6.72%
     Georgia                                                          6.05%
     Texas                                                            5.18%
Percentage of PMI Mortgage Loans                                     41.46%
Percentage of Owner-Financed Mortgage Loans                           1.42%

Loan group 2 will consist of the following aggregate characteristics
(percentages are based on the aggregate principal balance as of November 1,
1999):

Aggregate Outstanding Principal Balance                    $ 7,424,727.64
Average Outstanding Principal Balance                      $   195,387.57
Range of Outstanding Principal Balances                    $    16,898.00 to
                                                           $   424,950.88
Average Original Principal Balance                         $   201,897.28
Range of Original Principal Balances                       $    16,898.00 to
                                                           $   460,000.00
Loans with Prepayment Penalties                                    40.29%
Weighted Average Mortgage Interest Rate                            9.490%
Range of Mortgage Interest Rates                                   8.210% to
                                                                  11.150%
Weighted Average Original Term to Stated Maturity              338 months
Weighted Average Remaining Term to Stated Maturity             307 months
Weighted Average Seasoning                                      31 months
Weighted Average LTV                                               81.14%
Percentage of Balloon Loans                                         0.00%
Percentage of Simple Interest Mortgage Loans                       29.54%
Percentage of Delinquent Mortgage Loans:
    30-59 Days Delinquent                                           0.00%
    60-89 Days Delinquent                                           0.00%
Max ZIP Code Concentration (%)                                      5.72%
Max ZIP Code Concentration (ZIP)                                    94550
Geographic concentration in excess of 5%:
     California                                                    54.24%
     Florida                                                       14.45%
     Georgia                                                        7.73%
     Virginia                                                       5.24%
Percentage of PMI Mortgage Loans                                   21.41%
Percentage of Owner-Financed Loans                                  0.00%

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 27, 1999.
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 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 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 26, 1999.
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


                                      S-7
<PAGE>

of the Certificates--Interest Distributions on the Certificates" in this
Prospectus Supplement.

PASS-THROUGH RATES

Interest will accrue on the Class A-1A Certificates during each accrual period
at a rate equal to the lesser of (i) the sum of one-month LIBOR plus (a) a
margin of 0.20% on or prior to the optional termination date as described below
under "Optional Termination" and (b) a margin of 0.40% following the optional
termination date, and (ii) the weighted average of the mortgage interest rates
of the mortgage loans minus the sum of the rates at which the servicing fee, the
primary mortgage insurer fee, if applicable, and the trustee fee are calculated.

Interest will accrue on the Class A-1F, Class A-2F, Class M-1, Class M-2 and
Class B 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,
plus, in the case of the Class A-1F and Class A-2F Certificates, on each
distribution date following the optional termination date, 0.50% per annum, and
(ii) the weighted average of the mortgage interest rates of the mortgage loans
minus the sum of the rates at which the servicing fee, the primary mortgage
insurer fee, if applicable, and the trustee fee are calculated.

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 enhancements reduce the 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. 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 principal balance of the mortgage
loans is approximately $130,609,778.34, the total principal amount of the
offered certificates is only $125,712,000.00. The remaining 3.75% 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 so that 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 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 trustee 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 trustee 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;


                                      S-8
<PAGE>

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

The trustee will elect to treat the assets of the Trust, exclusive of the
arrangement intended to protect against basis risk for the Class A-1A
Certificates, as comprised of two or more real estate mortgage investment
conduits (each, a "REMIC") 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 Moody's Investors Service, Inc. ("MOODY'S"), Duff &
Phelps Credit Rating Co. ("DCR") and Fitch IBCA, Inc. ("FITCH"):

            Class       Moody's       DCR         Fitch
            -----       -------       ---         -----
            A-1A          Aaa         AAA          AAA
            A-1F          Aaa         AAA          AAA
            A-2F          Aaa         AAA          AAA
             M-1          Aa2          AA           AA
             M-2           A2          A            A
              B           Baa2        BBB          BBB

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 "Yield" and "Ratings" in this Prospectus
Supplement 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
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.

ERISA CONSIDERATIONS

If you are a fiduciary of any 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, you should
consult with counsel as to whether you can buy or hold an offered certificate.
See "ERISA Considerations" in this Prospectus Supplement and in the Prospectus.


                                      S-9
<PAGE>


                                  RISK FACTORS

         THE FOLLOWING INFORMATION, WHICH YOU SHOULD CAREFULLY CONSIDER,
IDENTIFIES CERTAIN SIGNIFICANT SOURCES OF RISK ASSOCIATED WITH AN INVESTMENT IN
THE CERTIFICATES. YOU SHOULD ALSO CAREFULLY CONSIDER THE INFORMATION SET FORTH
UNDER "RISK FACTORS" IN THE PROSPECTUS.

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

         All of the mortgage loans 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.

         As of December 10, 1999, approximately 7.08% and 1.20% 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 0.87% of the mortgage loans in loan group 2 (by aggregate
principal balance as of the cut-off date) were 30-59 days contractually
delinquent. As a result, the mortgage pool may bear more risk than a pool of
mortgage loans without any delinquencies but with otherwise comparable
characteristics. It is possible that a delinquent mortgage loan will not ever
become current or, if it does become current, that the mortgagor may become
delinquent again.

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.

o        Approximately 52.78% of the mortgage loans, representing approximately
         53.53% of the mortgage loans in loan group 1 (by aggregate principal
         balance as of the cut-off date) and approximately 40.29% 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 BB Certificates and not to holders
         of the offered certificates.

o        The originator or 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.



                                      S-10
<PAGE>

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.

o        The servicer received $1,153,217.17 of principal prepayments on the
         mortgage loans in loan group 1 during the month of November 1999. Those
         amounts will be distributed as principal on the certificates on
         December 27, 1999.

         See "Yield, Prepayment and Maturity 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 1.42% 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 made by the
appraiser 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.

THERE IS A RISK FROM THE ABSENCE OF TITLE POLICIES THAT SOME MORTGAGES MAY NOT
BE FIRST LIENS.

         522 mortgage loans, of which 512 are in loan group 1 and 10 mortgage
loans are in loan group 2, all of which were acquired by the seller from the
originator and will represent approximately 24.26% and 23.63% of the principal
balances of the mortgage loans in the respective loan groups as of the cut-off
date, may not be covered by title insurance policies. However, the originator
has represented to the seller that the related mortgage is a valid and
enforceable first lien on the related mortgaged property, subject to customary
exceptions. The originator is obligated to repurchase from the seller any
mortgage loan as to which such representation is breached and (i) which becomes
150 days delinquent or (ii) in the event that either the originator or
EquiCredit Corporation of America, an affiliate of the originator which has
guaranteed to the seller the performance of certain of the originator's
repurchase obligations, is less than 51% owned by Bank of America, N.A. at any
time during the life of such mortgage loan. The seller will assign its rights
against the originator to the Trust.

         The depositor has no way to verify that a mortgage with respect to a
mortgage loan which is not covered by title insurance is a valid first-mortgage.
If such mortgage is not, in fact, a valid first-mortgage, and if the originator
fails to repurchase such loan from the Trust as specified above,
certificateholders may experience losses.

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



                                      S-11
<PAGE>

servicer extends the payment period or accepts a lesser amount than stated in
the mortgage note in satisfaction of the mortgage note, your yield may be
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 create and 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, 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 and therefore, any increase in such rate will have an
         affect on the amount of excess interest available.

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 cap on interest paid on the Class A-1A Certificates will, in most
cases, be based on the weighted average of the interest rates on the mortgage
loans, net of certain expenses of the Trust. The offered certificates (other
than the Class A-1A Certificates) will accrue interest at a fixed pass-through
rate , but are also subject to a cap equal to the weighted average of the
interest rates on the mortgage loans, net of 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 are fixed. Consequently,
the operation of the interest rate cap 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 carry-over 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 carryover amount.

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

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:


                                      S-12
<PAGE>

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.

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, 2002.

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.

o        The earlier in the transaction that a loss on a mortgage loan occurs,
         the greater the impact on yield.

         Please review "Description of the Certificates" and "Yield, Prepayment
and Maturity 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
covered by the servicer, you may incur a loss.

         In addition, shortfalls in interest collections arising from the
application of the Soldiers' and Sailors' Civil Relief Act of 1940, as amended,
will not be covered by the servicer.

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


                                      S-13
<PAGE>

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 and of
the servicer with respect to its servicing obligations under the pooling and
servicing agreement. Neither the certificates nor the underlying mortgage loans
will be guaranteed or insured by any governmental agency or instrumentality.
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.

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 LOAN-TO-VALUE RATIOS.

         Mortgage loans with higher loan-to-value ratios may present a greater
risk of loss than mortgage loans with loan-to-value ratios of 80% or below.
Approximately 66.36% of the mortgage loans, representing approximately 67.04% of
the mortgage loans in loan group 1 and approximately 55.17% of the mortgage
loans in loan group 2 (in each case, by aggregate principal balance as of the
cut-off date) had a loan-to-value ratio in excess of 80% at origination.
Approximately 34.59% of the mortgage loans, representing approximately 34.42% of
the mortgage loans in loan group 1 and approximately 37.51% of the mortgage
loans in loan group 2 (in each case, by aggregate principal balance as of the
cut-off date) had loan-to-value ratios in excess of 80% at origination, and are
not covered by a primary mortgage insurance policy.



                                      S-14
<PAGE>

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.

Loan Group 1                          Loan Group 2
- ------------                          ------------

Florida                20.70%         California        54.24%
North Carolina          8.02%         Florida           14.45%
California              7.14%         Georgia            7.73%
South Carolina          6.72%         Virginia           5.24%
Georgia                 6.05%
Texas                   5.18%


         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 and North Carolina 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.

o        Any increase in the market value of properties located in the states
         listed above would reduce the 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 will suffer a loss.
Approximately 2.24% of the mortgage loans in loan group 1 (by aggregate
principal balance as of the cut-off date) are balloon loans.

CONSUMER PROTECTION LAWS MAY LIMIT REMEDIES

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

o        regulate interest rates and other charges;

o        require certain disclosures to mortgagors and prospective mortgagors;

o        require licensing of mortgage loan originators and servicers;

o        prohibit discriminatory lending practices;

o        regulate servicing of mortgage loans;

o        regulate the use of consumer credit information; and

o        regulate debt collection practices.



                                      S-15
<PAGE>

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

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

YEAR 2000 READINESS DISCLOSURE

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

         Servicer. The servicer is faced with the task of completing its goals
for compliance in connection with the year 2000 issue. Although the servicer
believes its computer systems are year 2000 compliant, it is presently engaged
in various procedures to determine if the computer systems and software of its
suppliers, customers, brokers and agents will be year 2000 compliant. In the
event that the servicer, any subservicer or any of their suppliers, customers,
brokers or agents do not successfully and timely achieve year 2000 compliance,
the servicer's performance of its obligations under the pooling and servicing
agreement could be adversely affected.

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

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

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

         Risks. If the servicer, the trustee or DTC is unable to complete its
year 2000 compliance by January 1, 2000, any resulting disruptions in the
collection and distribution of receipts on the mortgage loans could negatively
affect the offered certificates.

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

YEAR 2000 LEGISLATION MAY AFFECT TIMELY EXERCISE OF REMEDIES

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



                                      S-16
<PAGE>

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

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

                                      S-17
<PAGE>

                                THE MORTGAGE POOL

         The information set forth in the following paragraphs has been provided
by Credit-Based Asset Servicing and Securitization LLC (the "SELLER"). None of
the Depositor, either Underwriter, the Servicer, the Trustee 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 2,032 closed-end, fixed-rate mortgage loans (the "MORTGAGE POOL") having
original terms to maturity ranging from 42 months to 361 months (the "MORTGAGE
LOANS") and an aggregate principal balance as of November 1, 1999 (the "CUT-OFF
DATE") of $130,609,778.34. 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 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 (the "SELLER MORTGAGE LOAN PURCHASE
AGREEMENT"), dated as of the Cut-off Date, between the Seller and the Depositor.
Pursuant to the Pooling and Servicing Agreement, 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.

         Approximately 96.80% of the Mortgage Loans, representing approximately
98.37% and 70.69% of the Mortgage Loans in Loan Group 1 and Loan Group 2,
respectively (the "ORIGINATOR MORTGAGE LOANS"), were acquired by the Seller from
NationsCredit Financial Services Corporation (the "ORIGINATOR"), an affiliate of
the Depositor and one of the Underwriters, pursuant to a Master Mortgage Loan
Purchase Agreement, dated as of October 1, 1999 (the "ORIGINATOR MORTGAGE LOAN
PURCHASE AGREEMENT"). The Originator Mortgage Loans were underwritten in
accordance with the underwriting standards described in "The Originator's
Underwriting Standards" herein. Approximately 3.20% of the Mortgage Loans,
representing approximately 1.63% and 29.31% of the Mortgage Loans in Loan Group
1 and Loan Group 2, respectively, (the "SELLER MORTGAGE LOANS") were selected
from the Seller's portfolio of mortgage loans and were acquired by the Seller in
the secondary market in the ordinary course of its business from various
mortgage loan originators and re-underwritten by the Seller in accordance with
its underwriting standards as described in "The Seller--Seller's Underwriting
Standards" herein.

         Under the Pooling and Servicing Agreement, the Seller will make certain
representations and warranties to the Trustee relating to, among other things,
the due execution and enforceability of the Pooling and Servicing Agreement, its
title to the Mortgage Loans and certain characteristics of the Seller 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 any Seller Mortgage Loan as to which there
exists 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. In addition, the Seller
will assign the representations and warranties made by the Originator under the
Originator Mortgage Loan Purchase Agreement to


                                      S-18
<PAGE>

the Trust Fund on the Closing Date. See "The Pooling and Servicing
Agreement--Assignment of the Mortgage Loans." 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.

         The Mortgage Pool will consist of two loan groups ("LOAN GROUP 1" and
"LOAN GROUP 2," respectively, and each, a "LOAN GROUP"). The Mortgage Loans in
Loan Group 1 (the "GROUP 1 MORTGAGE LOANS") consist of 1,994 fixed-rate Mortgage
Loans with an aggregate principal balance (the "GROUP 1 LOAN BALANCE") of
$123,185,050.70 as of the Cut-off Date. The Mortgage Loans in Loan Group 2 (the
"GROUP 2 MORTGAGE LOANS") consist of 38 fixed-rate Mortgage Loans with an
aggregate principal balance (the "GROUP 2 LOAN Balance" and together with the
Group 1 Loan Balance, each a "LOAN GROUP BALANCE") of $7,424,727.64 as of the
Cut-off Date. Mortgage Loans in Loan Group 1 with an aggregate principal balance
of $1,153,217.17, as of the Cut-off Date, and none of the Mortgage Loans in Loan
Group 2 prepaid in full during November 1999. Such Mortgage Loans are included
in the statistics and tables set forth below and the aggregate amount of such
prepayments in full will be included in the first distribution to
Certificateholders.

GROUP 1 MORTGAGE LOAN STATISTICS

         Loan Group 1 consists of 1,994 fixed-rate Mortgage Loans with original
principal balances that were less than or equal to $240,000.00. The Group 1 Loan
Balance as of the Cut-off Date is equal to $123,185,050.70. The Group 1 Mortgage
Loans have original terms to maturity ranging from 42 months to 361 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 instruments (each, a "MORTGAGE") which the Seller or the Originator have
represented create first liens on the related one-to-four family mortgaged
property (the "MORTGAGED PROPERTY"). Approximately 67.04% of the Group 1
Mortgage Loans had a Loan-to-Value Ratio at origination in excess of 80%.
Approximately 34.42% of the Group 1 Mortgage Loans had a Loan-to-Value Ratio at
origination in excess of 80% and will not be covered by a primary mortgage
insurance policy. There can be no assurance that the Loan-to-Value Ratio of any
Group 1 Mortgage Loan determined at any time after origination is less than or
equal to its original Loan-to-Value Ratio. Except for 88.72% of the Group 1
Mortgage Loans, all of the Group 1 Mortgage Loans have scheduled Monthly
Payments due on the first day of the month (with respect to each Mortgage Loan,
a "DUE DATE").

         Approximately 53.53% of the Group 1 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 2.24% of the Group 1 Mortgage Loans provide for a
lump-sum payment (a "BALLOON PAYMENT") of the unamortized Principal Balance of
the Mortgage Loan at the maturity of the Mortgage Loan (each a "BALLOON LOAN").

         Each Group 1 Mortgage Loan accrues interest at a per annum rate (the
"MORTGAGE INTEREST RATE") of not less than 7.000% per annum and not more than
17.999% per annum and as of the Cut-off Date the weighted average Mortgage
Interest Rate of the Group 1 Mortgage Loans was approximately 9.926% per annum.

         The weighted average remaining term to maturity of the Group 1 Mortgage
Loans will be approximately 276 months as of the Cut-off Date. None of the Group
1 Mortgage Loans had a first Due Date prior to January 1, 1987 or after November
3, 1999 or will have a remaining term to maturity of less than 7 months or
greater than 360 months as of the Cut-off Date. The month of the latest maturity
date of any Group 1 Mortgage Loan is October 1, 2029.

         The average Principal Balance of the Group 1 Mortgage Loans at
origination was $62,765.79. The average Cut-off Date Principal Balance of the
Group 1 Mortgage Loans was $61,777.86.

                                      S-19
<PAGE>

         No Group 1 Mortgage Loan had a Cut-off Date Principal Balance of
greater than $239,690.90 or less than $1,556.58. 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):

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

<TABLE>
<CAPTION>
                                                      PRINCIPAL BALANCE  % OF AGGREGATE PRINCIPAL BALANCE
                                       NUMBER OF      OUTSTANDING AS OF  OF LOAN GROUP 1 OUTSTANDING AS OF
  PRINCIPAL BALANCE ($)             MORTGAGE LOANS    THE CUT-OFF DATE           THE CUT-OFF DATE
- ---------------------------------   --------------    -----------------  ---------------------------------
<S>                                 <C>               <C>                <C>
$      0.01 - $ 25,000.00                  192         $   3,546,153.06                 2.88%
$ 25,000.01 - $ 50,000.00                  686            25,955,161.67                21.07
$ 50,000.01 - $ 75,000.00                  607            37,315,139.41                30.29
$ 75,000.01 - $100,000.00                  261            22,449,542.52                18.22
$100,000.01 - $125,000.00                  125            13,931,559.94                11.31
$125,000.01 - $150,000.00                   58             7,982,595.52                 6.48
$150,000.01 - $175,000.00                   28             4,545,101.66                 3.69
$175,000.01 - $200,000.00                   19             3,572,889.56                 2.90
$200,000.01 - $225,000.00                   13             2,728,882.82                 2.22
$225,000.01 - $250,000.00                    5             1,158,024.54                 0.94
                                    --------------    -----------------  ---------------------------------
Total                                    1,994         $ 123,185,050.70               100.00%
                                    ==============    =================  =================================
</TABLE>

- ---------------------
(1)      The average Cut-off Date Principal Balance of the Group 1 Mortgage
         Loans was approximately $61,777.86.



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

<TABLE>
<CAPTION>
                                              PRINCIPAL BALANCE      % OF AGGREGATE PRINCIPAL BALANCE
                              NUMBER          OUTSTANDING AS OF      OF LOAN GROUP 1 OUTSTANDING AS OF
ORIGINAL TERM (MONTHS)   OF MORTGAGE LOANS    THE CUT-OFF DATE               THE CUT-OFF DATE
- ----------------------   -----------------    -----------------      ---------------------------------
<S>                      <C>                  <C>                    <C>
          1 - 60                41             $   2,344,642.14                     1.90%
        61 - 120               214                 6,859,260.26                     5.57
       121 - 180               484                23,787,130.23                    19.31
       181 - 240               330                19,620,656.33                    15.93
       241 - 300                95                 6,839,003.88                     5.55
       301 - 360               829                63,675,571.73                    51.69
       361 - 400                 1                    58,786.13                     0.05
                         -----------------    -----------------      ---------------------------------
       Total                 1,994             $ 123,185,050.70                   100.00%
                         =================    =================      =================================
</TABLE>

- ---------------------
(1)      The weighted average original term of the Group 1 Mortgage Loans was
         approximately 283 months.



                                      S-20
<PAGE>

                  PROPERTY TYPES OF THE GROUP 1 MORTGAGE LOANS

<TABLE>
<CAPTION>
                                      NUMBER           PRINCIPAL BALANCE          % OF AGGREGATE PRINCIPAL BALANCE OF
                                   OF MORTGAGE         OUTSTANDING AS OF          LOAN GROUP 1 OUTSTANDING AS OF THE
        PROPERTY TYPE                 LOANS             THE CUT-OFF DATE                     CUT-OFF DATE
- -------------------------------  -----------------  -------------------------    --------------------------------------
<S>                              <C>                <C>                          <C>
Single Family Detached               1,846                  $ 115,282,523.96                     93.58%
Manufactured                            47                      2,078,283.24                      1.69
Townhouse                               34                      2,020,014.40                      1.64
2-4 Family                              22                      1,615,503.04                      1.31
Condominium                             32                      1,424,050.17                      1.16
PUD (1)                                  4                        392,943.02                      0.32
Mobile Home                              9                        371,732.87                      0.30
                                 -----------------  -------------------------    --------------------------------------
Total                                1,994                  $ 123,185,050.70                    100.00%
                                 =================  =========================    ======================================
</TABLE>

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

                OCCUPANCY STATUS OF THE GROUP 1 MORTGAGE LOANS(1)

<TABLE>
<CAPTION>
                                      NUMBER           PRINCIPAL BALANCE          % OF AGGREGATE PRINCIPAL BALANCE OF
                                   OF MORTGAGE         OUTSTANDING AS OF          LOAN GROUP 1 OUTSTANDING AS OF THE
       OCCUPANCY STATUS               LOANS             THE CUT-OFF DATE                     CUT-OFF DATE
- -------------------------------  -----------------  -------------------------    --------------------------------------
<S>                              <C>                <C>                          <C>
Primary Residence                    1,819                  $ 113,873,328.56                     92.44%
Second Home                             20                      1,242,122.76                      1.01
Investor Property                      155                      8,069,599.38                      6.55
                                 -----------------  -------------------------    --------------------------------------
Total                                1,994                  $ 123,185,050.70                    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>
                                      NUMBER           PRINCIPAL BALANCE          % OF AGGREGATE PRINCIPAL BALANCE OF
                                   OF MORTGAGE         OUTSTANDING AS OF          LOAN GROUP 1 OUTSTANDING AS OF THE
           PURPOSE                    LOANS             THE CUT-OFF DATE                     CUT-OFF DATE
- -------------------------------  -----------------  -------------------------    --------------------------------------
<S>                              <C>                <C>                          <C>
Purchase                               393                   $ 24,770,388.89                     20.11%
Rate/Term Refinance                    192                     13,024,131.86                     10.57
Cash Out Refinance                   1,409                     85,390,529.95                     69.32
                                 -----------------  -------------------------    --------------------------------------
Total                                1,994                  $ 123,185,050.70                    100.00%
                                 =================  =========================    ======================================
</TABLE>

                                      S-21

<PAGE>

            MORTGAGE INTEREST RATES OF THE GROUP 1 MORTGAGE LOANS(1)

<TABLE>
<CAPTION>
                                       NUMBER           PRINCIPAL BALANCE         % OF AGGREGATE PRINCIPAL BALANCE OF
                                    OF MORTGAGE         OUTSTANDING AS OF          LOAN GROUP 1 OUTSTANDING AS OF THE
  MORTGAGE INTEREST RATE (%)           LOANS             THE CUT-OFF DATE                     CUT-OFF DATE
- --------------------------------  -----------------  -------------------------   ---------------------------------------
<S>                               <C>                <C>                         <C>
       6.501% - 7.000%                    3                    $   85,591.77                      0.07%
       7.001% - 7.500%                    4                       133,851.51                      0.11
       7.501% - 8.000%                   11                       263,663.18                      0.21
       8.001% - 8.500%                   19                       951,247.04                      0.77
       8.501% - 9.000%                   37                     2,005,984.73                      1.63
       9.001% - 9.500%                  468                    26,391,908.66                     21.42
      9.501% - 10.000%                  680                    41,959,011.75                     34.06
     10.001% - 10.500%                  581                    37,504,377.86                     30.45
     10.501% - 11.000%                  110                     8,702,217.02                      7.06
     11.001% - 11.500%                   35                     2,500,279.32                      2.03
     11.501% - 12.000%                   14                       846,101.01                      0.69
     12.001% - 12.500%                   10                       767,549.43                      0.62
     12.501% - 13.000%                    6                       353,952.62                      0.29
     13.001% - 13.500%                    4                       207,774.75                      0.17
     13.501% - 14.000%                    2                        86,734.00                      0.07
     14.001% - 14.500%                    5                       229,145.76                      0.19
     14.501% - 15.000%                    2                       151,057.00                      0.12
     17.501% - 18.000%                    3                        44,603.30                      0.04
                                  -----------------  -------------------------   ---------------------------------------
Total                                  1,994                 $ 123,185,050.70                   100.00%
                                  =================  =========================   =======================================
</TABLE>

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

(1)      The weighted average Mortgage Interest Rate of the Group 1 Mortgage
         Loans as of the Cut-off Date was approximately 9.93% per annum.

                   LOAN-TO-VALUE OF THE GROUP 1 MORTGAGE LOANS

<TABLE>
<CAPTION>
                                            NUMBER          PRINCIPAL BALANCE      % OF AGGREGATE PRINCIPAL BALANCE OF
                                         OF MORTGAGE        OUTSTANDING AS OF       LOAN GROUP 1 OUTSTANDING AS OF THE
         LOAN-TO-VALUE (%)                  LOANS           THE CUT-OFF DATE                   CUT-OFF DATE
- -------------------------------------  -----------------  ----------------------  ---------------------------------------
<S>                                    <C>                <C>                     <C>
      5.01%    -     10.00%                    2                  $   92,643.45                    0.08%
     10.01%    -     15.00%                   10                     240,453.96                    0.20
     15.01%    -     20.00%                    9                     204,842.88                    0.17
     20.01%    -     25.00%                   25                     659,180.55                    0.54
     25.01%    -     30.00%                   14                     321,540.76                    0.26
     30.01%    -     35.00%                   27                     729,951.78                    0.59
     35.01%    -     40.00%                   25                     779,318.25                    0.63
     40.01%    -     45.00%                   39                   1,258,709.31                    1.02
     45.01%    -     50.00%                   36                   1,304,840.29                    1.06
     50.01%    -     55.00%                   45                   1,928,525.55                    1.57
     55.01%    -     60.00%                   63                   2,925,034.89                    2.37
     60.01%    -     65.00%                   76                   3,906,128.90                    3.17
     65.01%    -     70.00%                   95                   4,547,681.68                    3.69
     70.01%    -     75.00%                  123                   6,713,954.36                    5.45
     75.01%    -     80.00%                  248                  14,992,711.45                   12.17
     80.01%    -     85.00%                  271                  18,346,055.27                   14.89
     85.01%    -     90.00%                  330                  23,320,416.00                   18.93
     90.01%    -     95.00%                  325                  23,695,088.60                   19.24
     95.01%    -    100.00%                  231                  17,217,972.76                   13.98
                                       -----------------  ----------------------  ---------------------------------------
Total                                      1,994                $123,185,050.70                  100.00%
                                       =================  ======================  =======================================
</TABLE>

                                      S-22
<PAGE>

         The "LOAN-TO-VALUE RATIO" of a Mortgage Loan shall generally mean the
ratio, expressed as a percentage of (a) the principal amount of the Mortgage
Loan at origination over (b) the appraised value of the related Mortgaged
Property at origination or the sale price, if the appraised value is not
available.

            GEOGRAPHIC DISTRIBUTION OF THE GROUP 1 MORTGAGE LOANS(1)

<TABLE>
<CAPTION>
                                          NUMBER         PRINCIPAL BALANCE        % OF AGGREGATE PRINCIPAL BALANCE OF
                                       OF MORTGAGE       OUTSTANDING AS OF        LOAN GROUP 1 OUTSTANDING AS OF THE
             LOCATION                     LOANS          THE CUT-OFF DATE                    CUT-OFF DATE
- ------------------------------------  ---------------  ----------------------    --------------------------------------
<S>                                   <C>              <C>                       <C>
         Florida                            424          $25,493,958.54                          20.70%
         North Carolina                     152            9,880,747.02                           8.02
         California                          79            8,791,054.72                           7.14
         South Carolina                     154            8,281,127.71                           6.72
         Georgia                            126            7,458,003.48                           6.05
         Texas                              132            6,385,339.32                           5.18
         Virginia                            97            6,076,572.37                           4.93
         Indiana                            103            5,955,852.89                           4.83
         Michigan                            93            5,659,775.48                           4.59
         Tennessee                           93            5,253,277.30                           4.26
         Illinois                            64            5,116,162.74                           4.15
         Alabama                             89            4,662,921.38                           3.79
         Ohio                                69            4,455,619.52                           3.62
         Maryland                            50            4,326,670.18                           3.51
         Missouri                            68            3,395,316.46                           2.76
         Nevada                              24            2,240,978.98                           1.82
         Kansas                              31            1,631,410.48                           1.32
         Mississippi                         32            1,568,247.62                           1.27
         Arizona                             20            1,234,099.26                           1.00
         Kentucky                            22            1,179,873.90                           0.96
         Pennsylvania                        21            1,014,483.71                           0.82
         Louisiana                           18              886,922.97                           0.72
         District of Columbia                11              652,071.55                           0.53
         Colorado                             6              602,260.43                           0.49
         Arkansas                             7              453,831.66                           0.37
         New Mexico                           4              234,829.18                           0.19
         New Jersey                           2              152,447.29                           0.12
         Delaware                             1               78,776.53                           0.06
         Connecticut                          1               32,496.98                           0.03
         West Virginia                        1               29,921.05                           0.02
                                      ---------------  ----------------------    --------------------------------------
         Total                            1,994         $123,185,050.70                         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 0.42% in the 47834 ZIP Code, located in Battle Creek,
         Michigan.

              DOCUMENTATION LEVELS OF THE GROUP 1 MORTGAGE LOANS(1)

<TABLE>
<CAPTION>
                                            NUMBER         PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL BALANCE OF
                                         OF MORTGAGE       OUTSTANDING AS OF       LOAN GROUP 1 OUTSTANDING AS OF THE
         DOCUMENTATION LEVEL                LOANS          THE CUT-OFF DATE                   CUT-OFF DATE
- --------------------------------------  ---------------  ----------------------   --------------------------------------
<S>                                     <C>              <C>                      <C>
Full/Alternative Documentation(2)           1,934             $ 121,263,344.29                    98.44%
No Documentation                               57                 1,748,194.46                     1.42
Stated Income                                   1                    25,513.34                     0.02
Limited Documentation                           2                   147,998.61                     0.12
                                        ---------------  ----------------------   --------------------------------------
Total                                       1,994             $ 123,185,050.70                   100.00%
                                        ===============  ======================   ======================================
</TABLE>

- ------------------
(1)      For a description of each documentation level, see "The
         Seller--Seller's Underwriting Standards" herein.



                                      S-23
<PAGE>

(2)      All of the Originator Mortgage Loans were originated with documentation
         comparable to Full Documentation or Alternative Documentation, each as
         described under "The Seller - Seller's Underwriting Standards" herein.

                      STATUS OF THE GROUP 1 MORTGAGE LOANS

<TABLE>
<CAPTION>
                                             NUMBER         PRINCIPAL BALANCE      % OF AGGREGATE PRINCIPAL BALANCE OF
                                          OF MORTGAGE       OUTSTANDING AS OF      LOAN GROUP 1 OUTSTANDING AS OF THE
                STATUS                       LOANS          THE CUT-OFF DATE                  CUT-OFF DATE
- ---------------------------------------  ---------------   --------------------   --------------------------------------
<S>                                      <C>               <C>                    <C>
Current                                      1,878             $116,603,930.92                  94.66%
30 days past due                               101                5,523,322.96                   4.48
60 days past due                                15                1,057,796.82                   0.86
                                         ---------------   --------------------   --------------------------------------
Total                                        1,994             $123,185,050.70                 100.00%
                                         ===============   ====================   ======================================
</TABLE>

         As of December 10, 1999, approximately 7.08% of the Group 1 Mortgage
Loans were 30-59 days past due and approximately 1.20% were 60-89 days past due.

                           LOAN GROUP 1 CREDIT SCORES

<TABLE>
<CAPTION>
                                                         PRINCIPAL BALANCE        % OF AGGREGATE PRINCIPAL BALANCE OF
                                       NUMBER            OUTSTANDING AS OF        LOAN GROUP 1 OUTSTANDING AS OF THE
    RANGE OF CREDIT SCORES        OF MORTGAGE LOANS      THE CUT-OFF DATE                    CUT-OFF DATE
- -------------------------------   ------------------   ----------------------   -------------------------------------
<S>                               <C>                  <C>                      <C>
401-450                                  2                $    82,470.67                           0.07%
451-500                                 32                  1,726,976.11                           1.40
501-550                                130                  7,567,818.69                           6.14
551-600                                452                 27,834,294.81                          22.60
601-650                                697                 45,044,695.53                          36.57
651-700                                470                 29,095,953.06                          23.62
701-750                                154                  9,142,193.19                           7.42
751-800                                 35                  1,928,999.24                           1.57
Not Available                           22                    761,649.39                           0.62
                                  ------------------   ----------------------   -------------------------------------
Total                                1,994               $123,185,050.70                         100.00%
                                  ==================   ======================   =====================================
</TABLE>

         "CREDIT SCORES" are statistical credit scores obtained by many mortgage
lenders in connection with the loan application to help assess a borrower's
credit worthiness. Credit Scores are generated by models developed by third
parties and are made available to lenders through three national credit bureaus.
The models were derived by analyzing data on consumers in order to establish
patterns which are believed to be indicative of the borrower's historical credit
data, including, among other things, payment history, delinquencies on accounts,
levels of outstanding indebtedness, length of credit history, types of credit,
and bankruptcy experience. Credit Scores range from approximately 250 to
approximately 900, with higher scores indicating an individual with a more
favorable credit history compared to an individual with a lower score. However,
a Credit Score purports only to be a measurement of the relative degree of risk
a borrower represents to a lender, i.e., that a borrower with a higher score is
statistically expected to be less likely to default in payment than a borrower
with a lower score. In addition, it should be noted that Credit Scores were
developed to indicate a level of default probability over a two-year period
which does not correspond to the life of a mortgage loan. Furthermore, Credit
Scores were not developed specifically for use in connection with mortgage
loans, but for consumer loans in general. Therefore, a Credit Score does not
take into consideration the effect of mortgage loan characteristics on the
probability of repayment by the mortgagor. The Credit Scores set forth in the
table above were obtained at either the time of origination of the Mortgage Loan
or more recently.


                                      S-24
<PAGE>


GROUP 2 MORTGAGE LOAN STATISTICS

         Loan Group 2 consists of 38 fixed-rate Mortgage Loans. The Group 2 Loan
Balance as of the Cut-off Date is equal to $7,424,727.64. The Group 2 Mortgage
Loans have original terms to maturity ranging from 120 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 the Seller or
the Originator have represented create first liens on the related Mortgaged
Properties. Approximately 55.17% of the Group 2 Mortgage Loans had a
Loan-to-Value Ratio at origination in excess of 80%. Approximately 37.51% of the
Group 2 Mortgage Loans had a Loan-to-Value at origination in excess of 80% and
will not be covered by a primary mortgage insurance policy. There can be no
assurance that the Loan-to-Value Ratio of any Group 2 Mortgage Loan determined
at any time after origination is less than or equal to its original
Loan-to-Value Ratio. Except for 57.59% of the Group 2 Mortgage Loans, all of the
Group 2 Mortgage Loans have scheduled Monthly Payments due on the Due Date.

         Approximately 40.29% of the Group 2 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.

         None of the Group 2 Mortgage Loans are Balloon Loans.

         Each Group 2 Mortgage Loan accrues interest at a Mortgage Interest Rate
of not less than 8.210% per annum and not more than 11.150% per annum and as of
the Cut-off Date the weighted average Mortgage Interest Rate of the Group 2
Mortgage Loans was approximately 9.490% per annum.

         The weighted average remaining term to maturity of the Group 2 Mortgage
Loans will be approximately 307 months as of the Cut-off Date. None of the Group
2 Mortgage Loans had a first Due Date prior to February 1, 1992 or after October
28, 1999 or will have a remaining term to maturity of less than 120 months or
greater than 360 months as of the Cut-off Date. The latest maturity date of any
Group 2 Mortgage Loan is September 28, 2029.

         The average Principal Balance of the Group 2 Mortgage Loans at
origination was $201,897.28. The average Cut-off Date Principal Balance of the
Group 2 Mortgage Loans was approximately $195,387.57.




                                      S-25
<PAGE>


         No Group 2 Mortgage Loan had a Cut-off Date Principal Balance of
greater than $424,950.88 or less than $16,898.00. 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):

        CUT-OFF DATE PRINCIPAL BALANCES OF THE GROUP 2 MORTGAGE LOANS(1)

<TABLE>
<CAPTION>
                                                         PRINCIPAL BALANCE      % OF AGGREGATE PRINCIPAL BALANCE OF
                                       NUMBER OF         OUTSTANDING AS OF         LOAN GROUP 2 OUTSTANDING AS OF
     PRINCIPAL BALANCE ($)           MORTGAGE LOANS      THE CUT-OFF DATE                 THE CUT-OFF DATE
- ---------------------------------   -----------------  ----------------------  ---------------------------------------
<S>                                 <C>                <C>                     <C>
$      0.01 - $ 25,000.00                   2              $    36,258.00                       0.49%
$ 25,000.01 - $ 50,000.00                   4                  143,720.00                       1.94
$ 50,000.01 - $ 75,000.00                   3                  191,974.66                       2.59
$ 75,000.01 - $100,000.00                   2                  167,869.59                       2.26
$100,000.01 - $125,000.00                   1                  103,445.50                       1.39
$125,000.01 - $150,000.00                   2                  264,873.40                       3.57
$150,000.01 - $175,000.00                   1                  151,902.50                       2.05
$200,000.01 - $225,000.00                   2                  446,787.17                       6.02
$225,000.01 - $250,000.00                   8                1,896,867.44                      25.55
$250,000.01 - $275,000.00                   3                  759,771.66                      10.23
$275,000.01 - $300,000.00                   4                1,135,330.41                      15.29
$300,000.01 - $325,000.00                   2                  628,986.32                       8.47
$325,000.01 - $350,000.00                   1                  332,354.25                       4.48
$350,000.01 - $375,000.00                   2                  739,635.86                       9.96
$400,000.01 - $425,000.00                   1                  424,950.88                       5.72
                                    -----------------  ----------------------  ---------------------------------------
Total                                       38              $7,424,727.64                     100.00%
                                    =================  ======================  =======================================
</TABLE>

- ------------------
(1)      The average Cut-off Date Principal Balance of the Group 2 Mortgage
         Loans was approximately $195,387.57.

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

<TABLE>
<CAPTION>
                                         NUMBER           PRINCIPAL BALANCE          % OF AGGREGATE PRINCIPAL BALANCE OF
                                      OF MORTGAGE         OUTSTANDING AS OF          LOAN GROUP 2 OUTSTANDING AS OF THE
     ORIGINAL TERM (MONTHS)              LOANS             THE CUT-OFF DATE                     CUT-OFF DATE
- ----------------------------------  -----------------  -------------------------    --------------------------------------
<S>                                 <C>                <C>                          <C>
 61 - 120                                   4             $   196,182.60                             2.64%
121 - 180                                   1                  25,858.00                             0.35
181 - 240                                   5                 905,253.04                            12.19
241 - 300                                   1                  86,240.99                             1.16
301 - 360                                  27               6,211,193.01                            83.66
                                    -----------------  -------------------------    --------------------------------------
Total                                      38              $7,424,727.64                           100.00%
                                    =================  =========================    ======================================
</TABLE>

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

(1)      The weighted average original term of the Group 2 Mortgage Loans was
         approximately 338 months.

                  PROPERTY TYPES OF THE GROUP 2 MORTGAGE LOANS

<TABLE>
<CAPTION>
                                      NUMBER           PRINCIPAL BALANCE          % OF AGGREGATE PRINCIPAL BALANCE OF
                                   OF MORTGAGE         OUTSTANDING AS OF          LOAN GROUP 2 OUTSTANDING AS OF THE
        PROPERTY TYPE                 LOANS             THE CUT-OFF DATE                     CUT-OFF DATE
- -------------------------------  -----------------  -------------------------    --------------------------------------
<S>                              <C>                <C>                          <C>
Single Family Detached                  22                $    6,140,793.10                      82.71%
Multi-Family                            16                     1,283,934.54                      17.29
                                 -----------------  -------------------------    --------------------------------------
Total                                   38                   $ 7,424,727.64                     100.00%
                                 =================  =========================    ======================================
</TABLE>





                                      S-26
<PAGE>

                OCCUPANCY STATUS OF THE GROUP 2 MORTGAGE LOANS(1)

<TABLE>
<CAPTION>
                                      NUMBER           PRINCIPAL BALANCE          % OF AGGREGATE PRINCIPAL BALANCE OF
                                   OF MORTGAGE         OUTSTANDING AS OF          LOAN GROUP 2 OUTSTANDING AS OF THE
       OCCUPANCY STATUS               LOANS             THE CUT-OFF DATE                     CUT-OFF DATE
- -------------------------------  -----------------  -------------------------    --------------------------------------
<S>                              <C>                <C>                          <C>
Primary Residence                       33                 $    7,068,577.54                     95.20%
Second Home                              1                        226,635.44                      3.05
Investor Property                        4                        129,514.66                      1.74
                                 -----------------  -------------------------    --------------------------------------
Total                                   38                    $ 7,424,727.64                    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>
                                      NUMBER           PRINCIPAL BALANCE          % OF AGGREGATE PRINCIPAL BALANCE OF
                                   OF MORTGAGE         OUTSTANDING AS OF          LOAN GROUP 2 OUTSTANDING AS OF THE
           PURPOSE                    LOANS             THE CUT-OFF DATE                     CUT-OFF DATE
- -------------------------------  -----------------  -------------------------    --------------------------------------
<S>                              <C>                <C>                          <C>
Purchase                                 8               $1,407,850.97                           18.96%
Rate/Term Refinance                      6                1,628,533.59                           21.93
Cash Out Refinance                      24                4,388,343.08                           59.10
                                 -----------------  -------------------------    --------------------------------------
Total                                   38               $7,424,727.64                          100.00%
                                 =================  =========================    ======================================
</TABLE>

            MORTGAGE INTEREST RATES OF THE GROUP 2 MORTGAGE LOANS(1)

<TABLE>
<CAPTION>
                                         NUMBER            PRINCIPAL BALANCE         % OF AGGREGATE PRINCIPAL BALANCE OF
                                       OF MORTGAGE         OUTSTANDING AS OF         LOAN GROUP 2 OUTSTANDING AS OF THE
   MORTGAGE INTEREST RATE (%)             LOANS            THE CUT-OFF DATE                     CUT-OFF DATE
- ----------------------------------   ----------------  --------------------------   --------------------------------------
<S>                                  <C>               <C>                          <C>
        8.001% - 8.500%                      7             $  977,886.86                            13.17%
        8.501% - 9.000%                      7              1,485,938.37                            20.01
        9.001% - 9.500%                      4              1,088,558.68                            14.66
       9.501% - 10.000%                      7              1,647,710.14                            22.19
      10.001% - 10.500%                     10              1,882,127.43                            25.35
      10.501% - 11.000%                      1                 64,744.66                             0.87
      11.001% - 11.500%                      2                277,761.50                             3.74
                                     ----------------  --------------------------   --------------------------------------
Total                                       38             $7,424,727.64                           100.00%
                                     ================  ==========================   ======================================
</TABLE>

- ------------------
(1)      The weighted average Mortgage Interest Rate of the Group 2 Mortgage
         Loans as of the Cut-off Date was approximately 9.490% per annum.

                   LOAN-TO-VALUE OF THE GROUP 2 MORTGAGE LOANS

<TABLE>
<CAPTION>
                                         NUMBER            PRINCIPAL BALANCE         % OF AGGREGATE PRINCIPAL BALANCE OF
                                       OF MORTGAGE         OUTSTANDING AS OF         LOAN GROUP 2 OUTSTANDING AS OF THE
        LOAN-TO-VALUE (%)                 LOANS             THE CUT-OFF DATE                    CUT-OFF DATE
- ----------------------------------   ----------------   -------------------------   --------------------------------------
<S>                                  <C>                <C>                         <C>
         40.01% - 45.00%                     2              $  164,872.40                            2.22%
         55.01% - 60.00%                     1                  16,898.00                            0.23
         60.01% - 65.00%                     4                 582,779.68                            7.85
         65.01% - 70.00%                     1                 232,805.99                            3.14
         70.01% - 75.00%                     7               1,404,112.15                           18.91
         75.01% - 80.00%                     5                 927,043.67                           12.49
         80.01% - 85.00%                     4                 891,453.81                           12.01
         85.01% - 90.00%                     5                 852,609.03                           11.48
         90.01% - 95.00%                     6               1,709,229.19                           23.02
        95.01% - 100.00%                     3                 642,923.72                            8.66
                                     ----------------   -------------------------   --------------------------------------
Total                                       38              $7,424,727.64                          100.00%
                                     ================   =========================   ======================================
</TABLE>
                                      S-27
<PAGE>

            GEOGRAPHIC DISTRIBUTION OF THE GROUP 2 MORTGAGE LOANS(1)

<TABLE>
<CAPTION>
                                          NUMBER         PRINCIPAL BALANCE        % OF AGGREGATE PRINCIPAL BALANCE OF
                                       OF MORTGAGE       OUTSTANDING AS OF        LOAN GROUP 2 OUTSTANDING AS OF THE
             LOCATION                     LOANS          THE CUT-OFF DATE                    CUT-OFF DATE
- ------------------------------------  ---------------  ----------------------    --------------------------------------
<S>                                   <C>              <C>                       <C>
             California                      15           $4,026,851.22                          54.24%
             Florida                          5            1,072,718.83                          14.45
             Georgia                          3              574,266.26                           7.73
             Virginia                         3              389,164.25                           5.24
             Indiana                          3              328,016.00                           4.42
             Michigan                         3              284,977.35                           3.84
             Illinois                         4              279,953.66                           3.77
             Texas                            1              235,974.08                           3.18
             New York                         1              232,805.99                           3.14
                                      ---------------  ----------------------    --------------------------------------
Total                                        38           $7,424,727.64                         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
     5.72% in the 94550 ZIP Code, located in Livermore, California.

              DOCUMENTATION LEVELS OF THE GROUP 2 MORTGAGE LOANS(1)

<TABLE>
<CAPTION>
                                            NUMBER         PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL BALANCE OF
                                         OF MORTGAGE       OUTSTANDING AS OF        LOAN GROUP 2 OUTSTANDING AS OF THE
         DOCUMENTATION LEVEL                LOANS          THE CUT-OFF DATE                    CUT-OFF DATE
- --------------------------------------  ---------------  ----------------------   ---------------------------------------
<S>                                     <C>              <C>                      <C>
Full/Alternative Documentation (2)           38            $      7,424,727.64                   100.00%
                                        ---------------  ----------------------   ---------------------------------------
Total                                        38                $  7,424,727.64                   100.00%
                                        ===============  ======================   =======================================
</TABLE>

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

(1)      For a description of each documentation level, see "The
         Seller--Seller's Underwriting Standards" herein.

(2)      All of the Originator Mortgage Loans were originated with documentation
         comparable to Full Documentation or Alternative Documentation, each as
         described under "The Seller - Seller's Underwriting Standards" herein.

                      STATUS OF THE GROUP 2 MORTGAGE LOANS

<TABLE>
<CAPTION>
                                             NUMBER         PRINCIPAL BALANCE      % OF AGGREGATE PRINCIPAL BALANCE OF
                                          OF MORTGAGE       OUTSTANDING AS OF      LOAN GROUP 2 OUTSTANDING AS OF THE
                STATUS                       LOANS          THE CUT-OFF DATE                  CUT-OFF DATE
- ---------------------------------------  ---------------   --------------------   --------------------------------------
<S>                                      <C>               <C>                    <C>
Current                                         38             $  7,424,727.64                   100.00%
                                         ---------------   --------------------   --------------------------------------
Total                                           38             $  7,424,727.64                   100.00%
                                         ===============   ====================   =====================================
</TABLE>

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

         As of December 10, 1999, approximately 0.87% of the Group 2 Mortgage
Loans were 30-59 days past due.


                                      S-28

<PAGE>

                           LOAN GROUP 2 CREDIT SCORES

<TABLE>
<CAPTION>
                                                      PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL BALANCE OF
                                     NUMBER           OUTSTANDING AS OF        LOAN GROUP 2 OUTSTANDING AS OF THE
   RANGE OF CREDIT SCORES       OF MORTGAGE LOANS     THE CUT-OFF DATE                    CUT-OFF DATE
- -----------------------------   ------------------  ----------------------   ---------------------------------------
<S>                             <C>                 <C>                      <C>
501-550                                2            $       564,765.97                           7.61%
551-600                                8                 1,384,478.97                           18.65
601-650                                7                 1,382,378.80                           18.62
651-700                                8                 1,278,038.51                           17.21
701-750                                3                   417,977.45                            5.63
751-800                                2                   220,643.00                            2.97
Not Available                          8                 2,176,444.94                           29.31
                                ------------------  ----------------------   ---------------------------------------
Total                                 38            $    7,424,727.64                          100.00%
                                ==================  ======================   =======================================
</TABLE>

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 58.90% of the Mortgage Loans are expected to be
Simple Interest Mortgage Loans, and approximately 41.10% 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 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


                                      S-29
<PAGE>

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.

                                   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 48% interest in the Seller with the remainder owned by
management of the Seller. EFSG's senior long term debt is rated A2 by Moody's,
A+ by Standard & Poor's, a division of The McGraw-Hill Companies, Inc. ("S&P")
and AA- by DCR. The insurer financial strength of MGIC is rated AA+, Aa2 and AA+
by S&P, Moody's and Fitch IBCA, Inc. ("FITCH"), respectively. 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, as interpreted by the staff of the Commission thereunder.

         At September 30, 1999, the Seller had approximately $875.7 million in
assets, approximately $687.7 million in liabilities and approximately $188.0
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 owned by the Seller are
serviced by its affiliate, Litton Loan Servicing LP. The Seller does not
originate mortgages. The Seller is a HUD-approved investing mortgagee.

                             UNDERWRITING STANDARDS

SELLER'S UNDERWRITING STANDARDS

         The following is a description of the underwriting standards used by
the Seller in connection with its acquisition of the Seller Mortgage Loans. The
Seller Mortgage Loans constitute 3.02% of the Mortgage Pool (by aggregate
Principal Balance as of the Cut-off Date).

         Each Seller Mortgage Loan included in the Trust Fund has satisfied the
credit, appraisal and underwriting guidelines established by the Seller that are
described below. To determine satisfaction of such guidelines, the Seller or a
loan reviewer reviewed the files related to the Seller Mortgage Loans in
connection with the acquisition of the Seller Mortgage Loans by the Seller.
These files 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 Seller
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:



                                      S-30
<PAGE>

         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 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, no
verification of a mortgagor's income or assets is undertaken by the originator.
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 1.34% of the Group 1 Mortgage Loans and approximately
1.42% of the Group 2 Mortgage Loans (in each case, by aggregate Principal
Balance as of the Cut-off Date).

         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 typically purchased by the Seller. 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
purchase by the Seller 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 purchase by the Seller, 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


                                      S-31
<PAGE>

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."

ORIGINATOR'S UNDERWRITING STANDARDS

         The following is a description of the underwriting standards used by
the Originator in connection with its origination of the Originator Mortgage
Loans. The Originator Mortgage Loans constitute 96.80% of the Mortgage Pool (by
aggregate Principal Balance as of the Cut-off Date).

         General. In underwriting a mortgage loan, the Originator primarily
relies on the prospective borrower's credit and ability to repay the mortgage
loan and secondarily on the value and adequacy of the mortgaged property as
collateral. Each borrower is required to provide the information necessary to
complete a credit application that discloses financial condition, assets,
liabilities, income, employment and expenses. A credit report is run on each
applicant. The Originator will verify each applicant's employment history; for
self-employed applicants, copies of signed income tax returns are generally
required. In addition, the Originator will require either a title policy or
title search on all mortgaged properties based on the mortgage loan size and for
mortgage properties located in a designated flood zone, flood insurance if the
mortgage loan was either originated prior to July 1997 or since November 1998.

         Appraisals and Review Process. Generally, the value of a mortgaged
property is based upon:

         o        a full appraisal;

         o        a drive by evaluation;

         o        an automated evaluation, which is an appraisal that uses a
                  statistical model to estimate the value of the property; or

         o        a tax assessment.

         For properties valued by a full appraisal, the appraisers inspect the
interior and/or exterior and appraise the subject property and report the
property condition. All appraisals are generally on forms acceptable to FNMA and
FHLMC.

         Since April 1998 an appraisal review process requires an underwriter or
a certified appraiser to review every appraisal. The files which fall into a
matrix of first liens with Loan-to-Value Ratio of 90% or greater or Credit
Scores of 550 or lower are sent to the appraisal department for review.
Additionally, any other appraisals which the underwriters have questions on are
also sent to the appraisal department. This review process is performed prior to
approval.

         The review process includes reading the entire report, looking up the
value of comparable properties in a national comparable database, ensuring the
proper appraisal techniques were followed and ensuring the value conclusions
reached by the appraiser are well supported. If the review process indicates the
appraisal contains serious errors, additional steps are taken as deemed
necessary such as an automated valuation, field review, or drive-by appraisal is
conducted by an independent fee appraiser.

         Customer files, including both the original appraisal information and
review appraisal information, are reviewed on all questionable appraisals. In
the majority of cases, a review of the file and an appraisal review analysis is
sufficient. A third appraisal may be ordered in any case where discrepancies are
still unexplained to the Originator's satisfaction.

         Specific Underwriting Criteria. The following is a description of the
specific underwriting guidelines employed by the Originator. The Originator's
underwriting guidelines have changed over time and older Originator Mortgage
Loans included in the Mortgage Pool may have been originated under different
underwriting guidelines than described below.



                                      S-32
<PAGE>

         RISK BASED PRICING. Since July 1997, the Originator has utilized an
accept/reject matrix that combines Credit Scores with Loan-to-Value Ratios in
order to assign a customer a credit grade. Credit grades range from "A" to "D".
The accept/reject matrix provides a recommended initial approval/denial decision
based on credit grade. For applicants whose current mortgage history is not
reported or is less than 12 months in the credit bureau report used for
determining the Credit Score, credit grades may be assigned to the applicant
based on the mortgage history if such grade is lower than the credit grade
assigned under the accept/reject matrix. Loans to customers with "D" credit
grades are allowed only in a workout situation and require senior management
approval.

         Prior to July 1997, the Originator applied different criteria to assign
a credit grade, including an internal custom scorecard, and combined such credit
grade with judgmental criteria to determine whether to approve or deny a
mortgage loan.

         Acceptable Loan-to-Value Ratio levels have been risk based since April
1996. Since September 1996, the maximum Loan-to-Value ratio has been 90% for
upper tier credits with a single family owner occupied residence as collateral.
Generally, on these mortgage loans, an interest rate premium has been charged
since July 1997. Prior to September 1996, the maximum Loan-to-Value Ratio was
75% to 85% for upper tier credits using a single family owner occupied residence
as collateral.

         A 100% Loan-to-Value Ratio program exists, but is limited to
originations for customers with Credit Scores of 650 or above with a maximum
loan amount of $40,000, a maximum term of 240 months, with a 1 to 4 family,
owner-occupied residence as collateral. Since November 1998 only second liens
are allowed under this program.

         A 95% Loan-to-Value Ratio first and second mortgage purchase money and
refinance program also exists, but is limited to customers with Credit Scores of
650 or above who are offering owner-occupied single family residences as
collateral. The minimum cash down payment is 5%, and funds used for the cash
down payment must be seasoned at least 60 days.

         DEBT-TO-INCOME RATIOS. Since November 1998, debt-to-income ratios have
generally been limited to 55% for A tier credits, 50% for B credits, and 45% for
C, C2, and C3 tier credits. From March 1998 to November 1998, debt-to-income
ratios were generally limited to 44% for all credit tiers. From November 1994
until March 1998, debt-to-income ratios have varied by state and credit grade
generally ranging from between 40% to 50%.

         Prior to November 1994, the Originator used a single debt
service-to-net income ratio requirement that generally did not allow borrowers
to exceed 50%, unless they exhibited sufficiently high disposable income.

         DISPOSABLE INCOME. Since November 1998, minimum disposable income of
$300 per month per household occupant has been generally required unless
sufficient compensating factors exist to override the requirement.

         LOAN TERMS AND AMOUNTS. Since March 1998, the maximum term has been 360
months for first mortgages. Since November 1998, the minimum loan amount has
been $15,000. The maximum loan amount is $350,000 for 1 to 4 family residences
and modular homes greater than or equal to 1,250 square feet for customers with
Credit Scores of 575 or more and $200,000 for customers with Credit Scores from
500 to 574. For other property types, the maximum loan amount is $200,000,
regardless of Credit Score.

         NO INCOME VERIFICATION PROGRAM. Since November 1998, the Originator has
offered a No Income Verification program for self employed customers (not
realtors, property investors, builders, mortgage brokers/bankers) who have been
in business at least 3 years. The program is offered to customers with a minimum
Credit Score of 575 who are offering an owner-occupied single family residence
as collateral. The loan must be a first mortgage. The maximum loan amount is
$200,000. The maximum Loan-to-Value Ratio is 80% for upper-tier credits.
Verification of self employment is required through a current business license
or tax return. Stated income is not verified.

         GRANTING OF EXCEPTIONS. If a credit reviewer wishes to approve an
application, but finds an exception that does not fall within the underwriter's
authorized approval limit, the application is forwarded to the appropriate level
of credit authority for approval/denial.



                                      S-33
<PAGE>

         Quality Control. Prior to July 1, 1998, the Originator's quality
control department reviewed loans with specific attention to compliance and
credit documentation. A representative sample of the mortgage loans funded each
month was selected for review. This review included an evaluation of compliance
with the Originator's underwriting standards to identify/verify the credit class
under which the loan was originated or acquired. The mortgage note, mortgage,
deed of trust, Truth-in-Lending Act disclosure, Real Estate Settlement
Procedures Act and Equal Credit Opportunity Act documents, title abstracts,
affidavits, riders, and all other documents required pursuant to statutory law
were reviewed for existence, accuracy and proper signatures. All credit
verifications, credit applications and credit reports were reviewed for
existence, accuracy and proper signatures. Any major exceptions were provided to
the Senior Vice President of Operations and discussed with appropriate senior
management.

         Subsequent to July 1, 1998, the Originator's quality control procedures
were modified to facilitate a more risk-based loan review process. The revised
loan review methodology includes reliance on statistical sampling, stratified
sampling based on risk criteria, and a more robust appraisal review process. The
quality control department's procedures consist of pre-funding appraisal reviews
and post-funding reviews of compliance/legal documentation, credit documentation
and underwriting.

                                  THE SERVICER

         The information set forth in the following paragraphs has been provided
by Litton Loan Servicing LP. None of the Depositor, the Seller, the Trustee,
either Underwriter 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 an affiliate 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 EFSG, MGIC and C-BASS Holding LLC. On October 1,
1998 Litton Loan Servicing, Inc., a wholly-owned subsidiary of EFSG, transferred
its business to the Servicer. From and after October 1, 1998 all activities
formerly conducted by Litton Loan Servicing, Inc. are being conducted by the
Servicer. The Servicer currently employs approximately 196 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 $3.546 billion. The Servicer
specializes in servicing sub-performing mortgage loans and entering into
workouts with the related mortgagors. Other transactions for which the Servicer
acts as servicer include Housing Securities, Inc. 1995-RP1, C-BASS ABS, LLC
1997-1, C-BASS ABS, LLC 1997-3, 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, New Century Mortgage Securities, Inc., Series 1999-NCC,
Financial Asset Securities Corp., Series 1998-3, Series 1999-CB5 and The
Prudential Home Mortgage Securities Company, Inc., Series 1990-09, Series
1990-14, Series 1991-05, Series 1991-10, Series 1991-14, Series 1991-20, Series
1992-06, Series 1992-12, Series 1992-16, Series 1992-23, Series 1992-31, Series
1992-36, Series 1992-44, and Series 1993-5.

         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, DCR has also assigned the Servicer its Special Servicer
Designation(Trademark) for residential mortgages.



                                      S-34
<PAGE>

         The Servicer anticipates that, subject to regulatory approval, on or
after January 1, 2000, the Servicer will become a wholly-owned subsidiary of the
Seller.

         Delinquency and Foreclosure Experience. The following table sets forth
the delinquency and foreclosure experience of the mortgage loans serviced by the
Servicer 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 during 1999.
The acquisition of such servicing rights may have affected the delinquency and
foreclosure experience of the Servicer in the period ending on September 30,
1999 as compared with the annual periods ending on December 31, 1998 and
December 31, 1997.


                    DELINQUENCY AND FORECLOSURE EXPERIENCE(1)

<TABLE>
<CAPTION>
                               AS OF SEPTEMBER 30, 1999         AS OF DECEMBER 31, 1998           AS OF DECEMBER 31, 1997
                               ------------------------         -----------------------           -----------------------
                                                      % BY                              % BY                             % BY
                              NO.     PRINCIPAL    PRINCIPAL    NO.     PRINCIPAL    PRINCIPAL    NO.     PRINCIPAL    PRINCIPAL
                           OF LOANS   BALANCE(2)    BALANCE  OF LOANS   BALANCE(2)    BALANCE  OF LOANS   BALANCE(2)    BALANCE
                           --------   ----------    -------  --------   ----------    -------  --------   ----------    -------
<S>                        <C>      <C>             <C>      <C>      <C>             <C>      <C>      <C>             <C>
Current Loans               34,737  $2,350,607,315   68.14%   39,063  $2,489,678,138    78.01%  28,982  $1,360,468,860   80.48%
Period of
Delinquency(3)
      30 Days                4,791    $322,318,003    9.34%    3,689  $  233,734,152     7.32%   2,534  $  111,026,184   6.57%
      60-89                  2,064    $139,639,557    4.05%    1,497      87,944,512     2.76%     728      29,739,192   1.76%
      90 Days or more        2,321    $152,763,942    4.43%    2.578  $  121,504,523     3.81%   1,348  $   50,772,586   3.00%
                            ------  --------------  -------   ------  --------------   -------  ------  -------------- -------
TOTAL DELINQUENCY            9,176    $614,721,502   17.82%    7,764  $  443,183,187    13.89%   4,610  $  191,537,962  11.33%

Foreclosures/Bankruptcy(4)   5,493    $423,664,890   12.28%    2,780  $  197,668,255     6.19%   1,344  $   98,380,747   5.82%

Real Estate Owned              818     $60,817,983    1.76%    1.009  $   60,867,154     1.91%     427  $   39,978,357   2.37%
                            ------  --------------  -------   ------  --------------   -------  ------  -------------- -------
        TOTAL
        PORTFOLIO           50,224  $3,449,811,690  100.00%   50,616  $3,191,396,734   100.00%  35,363  $1,690,365,926 100.00%
                            ------  --------------  -------   ------  --------------   -------  ------  -------------- -------
</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


                                      S-35
<PAGE>

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, dated as of November 1, 1999 (the "POOLING AND SERVICING AGREEMENT"),
among the Depositor, the Seller, the Servicer and the Trustee. 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 Seller
Mortgage Loan Purchase Agreement and the Originator Mortgage Loan Purchase
Agreement. The Offered Certificates will be transferable and exchangeable at the
corporate trust offices of the Trustee.

ASSIGNMENT OF THE MORTGAGE LOANS

         On the Closing Date the Depositor will transfer to the Trust 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. 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
Originator, in the case of the Originator Mortgage Loans, or the Seller or the
originator of such Mortgage Loan, in the case of the Seller Mortgage Loans.

         Within 60 days following the Closing Date, the Trustee will 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 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


                                      S-36
<PAGE>

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 substituted
by the Seller for a Defective Mortgage Loan which must, on the date of such
substitution, (i) have an outstanding Principal Balance (or in the case of a
substitution of more than one Mortgage Loan for a Defective Mortgage Loan, an
aggregate Principal Balance), not in excess of, and not more than 5% less than,
the Principal Balance of the Defective Mortgage Loan; (ii) have a Mortgage
Interest Rate 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; (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 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 represent and warrant, on the Closing Date, that, among
other things 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 will make additional
representations and warranties with respect to the origination of the Seller
Mortgage Loans. In addition, the Seller will also represent and warrant with
respect to each Mortgage Loan that as of the Closing Date it has no reason to
believe that any Mortgagor will default under the related Mortgage Loan. This
representation and warranty will be deemed to be breached only if, as to any
Mortgage Loan, all the following conditions are met: (i) the Mortgage Loan had
an original Loan-to-Value Ratio as of the Cut-off Date in excess of 80%; (ii)
the Mortgage Loan is in default and is liquidated within six months after the
Closing Date; (iii) a Realized Loss is incurred on the Mortgage Loan; and (iv)
prior to liquidation, Realized Losses had been incurred on the Mortgage Loans in
an amount sufficient to reduce the aggregate Certificate Principal Balance of
the Subordinated Certificates to zero. 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.

         Pursuant to the Originator Mortgage Loan Purchase Agreement, the
Originator made certain representations and warranties with respect to the
origination of the Originator Mortgage Loans including, among other things that
the origination and servicing of the Originator Mortgage Loans complied with any
applicable laws and regulations. Under the Originator Mortgage Loan Purchase
Agreement, the Originator is required to repurchase any Originator Mortgage
Loans as to which a breach has occurred which adversely affects the value of the
Originator Mortgage Loan, unless cured within 60 days of its discovery or its
receipt of notice of such breach, at a price equal to the Principal Balance
thereof plus accrued and unpaid interest thereon and certain unreimbursed
Servicing Advances and Advances, if any. The Seller will, on the Closing Date,
assign its rights and remedies under the Originator Mortgage Loan Purchase
Agreement to the Trust Fund. The Seller will have no obligation to repurchase
any Originator Mortgage Loans for the breach of any such representation or
warranty.

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



                                      S-37
<PAGE>

         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, 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 Eligible Investments (as described in the Pooling and Servicing
Agreement) maturing no later than one Business Day prior to the date on which
the amount on deposit therein is required to be deposited in the Distribution
Account. The Trustee will establish an account (the "DISTRIBUTION ACCOUNT") into
which will be deposited amounts withdrawn from the Collection Account for
distribution to Certificateholders on a Distribution Date. The Distribution
Account will be an Eligible Account. Amounts on deposit therein may be invested
in Eligible Investments maturing on or before the Business Day prior to the
related Distribution Date unless such Eligible Investments are invested in
investments managed or advised by the Trustee or an affiliate thereof, in which
case such Eligible Investments may mature on the related 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 Eligible Investments) securing such funds
that is superior to claims of any other depositors or creditors of the
depository institution with which such account is maintained, (iii) a trust
account or accounts maintained with the trust department of a federal or state
chartered depository institution, national banking association or trust company
acting in its fiduciary capacity or (iv) otherwise acceptable to each Rating
Agency without reduction or withdrawal of their then current ratings of the
Certificates as evidenced by a letter from each Rating Agency to the Trustee.
Eligible Investments are specified in the Pooling and Servicing Agreement and
are limited to investments which meet the criteria of the Rating Agencies from
time to time as being consistent with their then current ratings of the
Certificates.

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 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").

         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, for example, a Mortgage Loan for which the mortgagor
failed to make the Monthly Payment due on October 1, 1999 will be reported as
Delinquent as of the close of business on November 1, 1999 if the payment is not
made by such time.



                                      S-38
<PAGE>

         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 they are deemed by the Servicer 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
previously made in respect of any Mortgage Loan that are deemed by the Servicer
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 as may be collected by the Servicer from the related mortgagor or
otherwise relating to the Mortgage Loan in respect of which such unreimbursed
amounts are owed, unless such amounts are deemed to be nonrecoverable by the
Servicer, in which event reimbursement will be made to the Servicer from general
funds in the Collection Account.

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, New York, New York
10001, Attention: Capital Markets Fiduciary Services and its telephone number is
(212) 946-3200. 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, including the compensation and the expenses and disbursements of
its agents and counsel, in the ordinary course of the Trustee's performance in
accordance with the provisions of the Pooling and Servicing Agreement) incurred
by the Trustee 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
as a result of a breach, 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


                                      S-39
<PAGE>

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 made by the Servicer 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. As more fully described in
the Pooling and Servicing Agreement, the Special Servicing Fee is equal to $150
per Mortgage Loan 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, except that for the first Distribution Date, the Determination Date will be
December 15, 1999. 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) 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 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 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 First Union National
Bank or its designee as the successor servicer, provided that at the time of
such appointment First Union National Bank 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 First
Union National Bank or such designee agrees to be subject to the terms of the
Pooling and Servicing Agreement.

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 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.



                                      S-40
<PAGE>

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 by 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 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 or Delinquencies as of any Distribution Date exceed the amount specified
in the Pooling and Servicing Agreement.

RIGHTS UPON EVENT OF SERVICING TERMINATION

         So long as an Event of Servicing Termination under the Pooling and
Servicing Agreement remains unremedied, the Trustee 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 First Union 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 date of determination, the percentage of all the
Voting Rights allocated among holders of the Certificates (other than the Class
BB, 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 date of determination, the
percentage of all the Voting Rights allocated among holders of the Class BB 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 Pooling and Servicing Agreement may be amended by the Seller, the
Depositor, the Servicer and the Trustee, without the consent of the holders of
the Certificates, for any of the purposes set forth under "Description of the
Agreements--Amendment" in the Prospectus. In addition, the Pooling and Servicing
Agreement may be amended by 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 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,


                                      S-41
<PAGE>

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.

                        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 referred to, the actual provisions (including definitions of
terms) are incorporated by reference.

         The Trust will issue the Class A-1A, Class A-1F, Class A-2F
Certificates (the "CLASS A CERTIFICATES" or the "SENIOR CERTIFICATES"), the
Class M-1, Class M-2, Class B, Class BB 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 and Class B 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 $1,000 in excess thereof (except that one
certificate of each class may be issued in a denomination which is not an
integral multiple 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 1999 (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 Cedelbank 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. Cedelbank and Euroclear will hold omnibus positions on behalf of
their participants through customers' securities accounts in Cedelbank's and
Euroclear's names on the books of their respective depositaries which in turn
will hold such positions in customers' securities accounts in the depositaries'
names on the books of DTC. Citibank will act as depositary for Cedelbank and The
Chase Manhattan Bank will act as depositary for Euroclear (in such capacities,
individually the "RELEVANT DEPOSITARY" and collectively the "EUROPEAN
DEPOSITARIES"). Investors may hold such beneficial interests in the Book-Entry
Certificates in minimum denominations of $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"


                                      S-42
<PAGE>

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.

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

         Certificate Owners will receive all distributions of principal of and
interest on the Book-Entry Certificates from the Trustee through DTC and DTC
Participants. While the Book-Entry Certificates are outstanding (except under
the circumstances described below), under the rules, regulations and procedures
creating and affecting DTC and its operations (the "RULES"), DTC is required to
make book-entry transfers among Participants on whose behalf it acts with
respect to the Book-Entry Certificates and is required to receive and transmit
distributions of principal 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
Cedelbank or Euroclear as a result of a transaction with a Participant will be
made during subsequent securities settlement processing and dated the business
day following the DTC settlement date. Such credits or any transactions in such
securities settled during such processing will be reported to the relevant
Euroclear or Cedelbank Participants on such business day. Cash received in
Cedelbank or Euroclear as a result of sales of securities by or through a
Cedelbank Participant or Euroclear Participant to a DTC Participant will be
received with value on the DTC settlement date but will be available in the
relevant Cedelbank or Euroclear cash account only as of the business day
following settlement in DTC. For information with respect to tax documentation
procedures relating to the Certificates, see "Federal Income Tax
Consequences--Partnership Trust Funds--Taxation of Debt Securityholders--Tax
Consequences to Foreign Securityholders" and "--Backup Withholding" in the
Prospectus and "Global Clearance, Settlement and Tax Documentation
Procedures--Certain U.S. Federal Income Tax Documentation Requirements" in Annex
I hereto.

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

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


                                      S-43
<PAGE>

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

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

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

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

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

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

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

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

         Securities clearance accounts and cash accounts with the Euroclear
Operator are governed by the Terms and Conditions Governing Use of Euroclear and
the related Operating Procedures of the Euroclear System and applicable Belgian
law (collectively, the "TERMS AND CONDITIONS"). The Terms and Conditions govern
transfers of securities and cash within Euroclear, withdrawals of securities and
cash from Euroclear, and receipts of payments with respect to securities in
Euroclear. All securities in Euroclear are held on a fungible basis without
attribution of specific certificates to specific securities clearance accounts.
The Euroclear Operator acts under the Terms and


                                      S-44
<PAGE>

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 Cedelbank or Euroclear will be credited to
the cash accounts of Cedelbank Participants or Euroclear Participants in
accordance with the relevant system's rules and procedures, to the extent
received by the Relevant Depositary. Such distributions will be subject to tax
reporting in accordance with relevant United States tax laws and regulations.
See "Federal Income Tax Consequences--Partnership Trust Funds--Taxation of Debt
Securityholders--Tax Consequences to Foreign Securityholders" and "--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 permitted to be taken by the
holders of the Book-Entry Certificates under the Agreement only at the direction
of one or more Financial Intermediaries to whose DTC accounts the Book-Entry
Certificates are credited, to the extent that such actions are taken on behalf
of Financial Intermediaries whose holdings include such Book-Entry Certificates.
Cedelbank or the Euroclear Operator, as the case may be, will take any other
action permitted to be taken by a Certificateholder under the Agreement on
behalf of a Cedelbank Participant or Euroclear Participant only in accordance
with its relevant rules and procedures and subject to the ability of the
Relevant Depositary to effect such actions on its behalf through DTC. DTC may
take actions, at the direction of the related Participants, with respect to some
Book-Entry Certificates which conflict with actions taken with respect to other
Book-Entry Certificates.

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

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



                                      S-45
<PAGE>

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

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

ALLOCATION OF AVAILABLE FUNDS

         Distributions to holders of each class of 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 and amounts payable to
the PMI Insurer under the PMI Policy: (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,
after deduction of the Servicing Fee and any accrued and unpaid Servicing Fee,
if any, (ii) certain unscheduled payments in respect of the Mortgage Loans,
including prepayments (but excluding any prepayment penalties collected),
insurance proceeds and liquidation proceeds (net of certain expenses), including
payments received under the PMI Policy, 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-1A, Class A-1F and Class A-2F
Certificates, pro rata, the applicable Accrued Certificate Interest for such
Distribution Date;

         third, concurrently, to the Class A-1A, Class A-1F and Class A-2F
Certificates, pro rata, the applicable Interest Carry Forward Amount for the
Class A-1A, Class A-1F and Class A-2F 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 Certificates, the Accrued Certificate Interest
thereon for such Distribution Date; and

         seventh, 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 "--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


                                      S-46
<PAGE>

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,
certain amounts available for reimbursement of Advances and Servicing Advances
as described above under "-Advances" and certain other reimbursable expenses
pursuant to the Pooling and Servicing Agreement), (ii) all Compensating Interest
paid by the Servicer 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 Prepayment 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, 1999, 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.

         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-1A and Class A-1F 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-2F 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-1A and Class A-1F Certificates will be distributed
to the Class A-2F Certificates once the Certificate Principal Balances of the
Class A-1A and the Class A-1F Certificates have been reduced to zero. Principal
amounts otherwise distributable to the Class A-2F Certificates will be
distributed to the Class A-1A and Class A-1F Certificates once the Certificates
Principal Balance of the Class A-2F Certificates has been reduced to zero.
Amounts allocated to the Class A-1A and Class A-1F Certificates will be
distributed sequentially to the Class A-1A and Class A-1F 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. Similarly 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


                                      S-47
<PAGE>

Distribution Amount until the Certificate Principal Balance of the Class M-2
Certificates has been reduced to zero. Finally, once the Certificate Principal
Balance of the Class M-2 Certificates has been reduced to zero, the Holders of
the Class B Certificates will be entitled to receive 100% of the Principal
Distribution Amount until the Certificate Principal Balance of the Class B
Certificates has been reduced to zero.

         The "GROUP 1 PRINCIPAL PERCENTAGE" with respect to any Distribution
Date and the Class A-1A and Class A-1F 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-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 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, the lesser of (x) the Principal Distribution Amount and (y) the
Class A Principal Distribution Amount, 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-1A and Class A-1F Certificates, in
that order, until the Certificate Principal Balance of each such class has been
reduced to zero and then to the Class A-2F 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-2F Certificates, until the Certificate Principal
Balance of such class has been reduced to zero and then sequentially to the
Class A-1A and Class A-1F Certificates, in that order, until the Certificates
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
Principal Distribution Amount will be distributed to the Class B Certificates,
until the Certificate Principal Balance thereof has been reduced to zero; and

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

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



                                      S-48
<PAGE>

         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 pro rata 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 60% 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 74% 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-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 84% 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 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 Certificates immediately prior to such
Distribution Date over (y) the lesser of (A) the product of (i) approximately
92.50% 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



                                      S-49
<PAGE>

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.

         "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 "-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.

         "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 40%.

         "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 (without giving effect to any
grace period), each Mortgage Loan in foreclosure, all REO Property and each
Mortgage Loan for which the mortgagor has filed for bankruptcy after the Closing
Date.

         "STEPDOWN DATE" means the later to occur of (x) the Distribution Date
in December 2002 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, 3.75% of the initial Pool Balance and (y)
on and after the Stepdown Date, the lesser of (i) 3.75% of the initial Pool
Balance and (ii) the greater of (A) 7.50% 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 50% 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 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:



                                      S-50
<PAGE>

             DISTRIBUTION DATE OCCURRING IN                    PERCENTAGE
             ------------------------------                    ----------
           December 2002 through November 2003                   2.50%
           December 2003 through November 2004                   3.00%
           December 2004 through November 2005                   3.75%
           December 2005 and thereafter                          4.00%

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, Class M-2 and Class M-1 Certificates, and the Class A-2F, Class A-1F 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.

         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


                                      S-51
<PAGE>

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 the sum of (i) the Servicing Fee Rate,
(ii) the rate at which the Trustee Fee accrues and (iii) with respect to a PMI
Mortgage Loan, the rate at which the premium due to the PMI Insurer under the
PMI Policy accrues.

         The required level of overcollateralization for any Distribution Date
is the Targeted Overcollateralization Amount. The Targeted Overcollateralization
Amount is initially $4,897,867.

         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-1A,
         Class A-1F, and Class A-2F 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-1A, Class A-1F and Class A-2F 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;

                  (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 Certificates;

                                      S-52
<PAGE>

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

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

                  (xiii) to fund the aggregate amount of any LIBOR Carryover
         Amount, if any;

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

                  (xv) to fund distributions to the Holders of the Class X,
         Class BB 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 and the Class B 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 Class B Applied Realized Loss
Amount 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 APPLIED REALIZED LOSS AMOUNT" means, as to the Class B
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 Applied Realized Loss Amount, if any, on such
Distribution Date) and (y) the Applied Realized Loss Amount as of such
Distribution Date.

         "CLASS B REALIZED LOSS AMORTIZATION AMOUNT" means, as to the Class B
Certificates and as of any Distribution Date, the lesser of (x) the Unpaid
Realized Loss Amount for the Class B 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.

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

                                      S-53
<PAGE>

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 Maximum Rate for such
Distribution Date.

         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
lesser of (i) 7.570% per annum, or on each Distribution Date following the
Optional Termination Date, 8.070% per annum (such rate, a "PASS-THROUGH RATE")
and (ii) the Maximum Rate for such Distribution Date.

         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
lesser of (i) 7.641% per annum, or on each Distribution Date following the
Optional Termination Date, 8.141% per annum (such rate, a "PASS-THROUGH RATE")
and (ii) the Maximum Rate for such Distribution Date.

         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
lesser of (i) the Pass-Through Rate for the Class A-1A Certificates for such
Distribution Date and (ii) the Maximum Rate for such Distribution Date.

         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 the sum of the interbank offered rate for one-month
United States dollar deposits in the London market ("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 0.20% per annum and on each Distribution Date
following the Optional Termination Date, will equal 0.40% per annum.

         The "MAXIMUM RATE" for any Distribution Date will equal the average of
the Net Mortgage Interest Rates of the Mortgage Loans as of the first day of the
related Collection Period (or in the case of the first Distribution Date, the
Cut-off Date), weighted on the basis of the related Principal Balance of the
Mortgage Loans as of such date.

         If on any Distribution Date, the Accrued Certificate Interest for the
Class A-1A Certificates is based on the Maximum Rate, 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 Maximum Rate, 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 "LIBOR CARRYOVER AMOUNT". Any LIBOR Carryover Amount will be paid on future
Distribution Dates from amounts that would otherwise be distributed on the Class
X Certificate.

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
Telerate 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


                                      S-54
<PAGE>

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 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.

THE PMI POLICY

         731 Mortgage Loans (the "PMI MORTGAGE LOANS") with original
Loan-to-Value Ratios in excess of 75% are insured by Mortgage Guaranty Insurance
Corporation, an affiliate of the Seller and the Servicer (the "PMI INSURER"),
pursuant to the primary mortgage insurance policy (the "PMI POLICY"). The amount
of coverage provided by the PMI Policy (which is also referred to below as the
"insured percentage of the claim") varies on a loan-by-loan basis between
approximately 15% and 30% based upon the original Loan-to-Value Ratio of the PMI
Mortgage Loan.

         The PMI Policy is required to remain in force with respect to each PMI
Mortgage Loan until: (1) the Principal Balance of such PMI Mortgage Loan is paid
in full, (2) the Principal Balance of such PMI Mortgage Loan has amortized down
to a level that results in a Loan-to-Value Ratio for such Mortgage Loan of
approximately 68% or less; provided, however, that no coverage of any PMI
Mortgage Loan under the PMI Policy is required where prohibited by applicable
law or (3) any other event specified in the PMI Policy occurs that allows for
termination of the PMI Policy. The PMI Policy may not be assigned or transferred
without the prior written consent of the PMI Insurer, provided, however that the
PMI Insurer has previously provided written consent to the assignment of the PMI
Policy from the insured to the Seller in connection with any Mortgage Loan
repurchased or substituted for by the Seller.

         The PMI Policy generally requires that delinquencies on any PMI
Mortgage Loan must be reported to the PMI Insurer within four months of default,
and appropriate proceedings to obtain title to the property securing the PMI
Mortgage Loan must be commenced within six months of default. The PMI Policy
under which the PMI Mortgage Loans are insured contains provisions substantially
as follows: (a) for the insured to present a claim, the insured must have
acquired, and tendered to the PMI Insurer, good and merchantable title to the
property securing the PMI Mortgage Loan, free and clear of all liens and
encumbrances, including, but not limited to, any right of redemption by the
mortgagor unless such acquisition of good and merchantable title is excused
under the terms of the PMI Policy; (b) a claim generally includes unpaid
principal, accrued interest to the date of such tender to the PMI Insurer by the
insured, and certain expenses; (c) when a claim is presented the PMI Insurer
will have the option of either (i) paying the claim in full, taking title to the
property securing the PMI Mortgage Loan, and arranging for its sale, or (ii)
paying the insured percentage of the claim and with the insured retaining title
to the property securing the PMI Mortgage Loan; (d) claims generally must be
filed within 60 days after the insured has acquired good and merchantable title
to the property securing the PMI Mortgage Loan; and (e) a claim generally must
be paid within 60 days after the claim is filed by the insured. No payment for a
loss will be made under the PMI Policy unless the property securing the PMI
Mortgage Loan is in the same physical condition as when the PMI Mortgage Loan
was originally insured, except for reasonable wear and tear and unless premiums
on the standard homeowner's insurance policy, real estate taxes and foreclosure
protection and preservation expenses have been advanced by or on behalf of


                                      S-55
<PAGE>

the insured. The responsibilities of the insured prescribed by the PMI Policy
are required to be performed by the Servicer.

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

         For a more complete description of these provisions, terms and
conditions and of applicable fees, reference is made to the PMI Policy, a copy
of which is available from the Servicer upon request.

                  YIELD, PREPAYMENT AND MATURITY 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.

         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" herein.

         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 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.



                                      S-56
<PAGE>

         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. No assurances can be given as to the rate of
prepayments on the Mortgage Loans in stable or changing interest rate
environments.

         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); and (ii) the delinquency and default experience of
the 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.

         The Subordinated Certificates are not expected to receive any principal
distributions until at least the Distribution Date in December 2002 (unless the
Certificate Principal Balance of the Senior Certificates 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."



                                      S-57
<PAGE>

         The model used in this Prospectus Supplement, the "CONSTANT PREPAYMENT
RATE" or "CPR," represents an assumed rate of prepayment each month expressed as
an annual rate relative to the then outstanding principal balance of a pool of
mortgage loans for the life of such mortgage loans. CPR does not purport 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
Mortgage Loans.

         The tables on pages S-60 through S-65 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-60 through S-65. In addition,
since the actual Mortgage Loans in the Trust Fund will have characteristics that
differ from those assumed in preparing the tables set forth below, the
distributions of principal of the Offered Certificates may be made earlier or
later than indicated in the tables.

         The percentages and weighted average lives in the tables on pages S-60
through S-65 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 21, 1999 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 1999, 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 1999, the principal portion of such payments is
computed prior to giving effect to prepayments received in such month and there
are no losses or delinquencies with respect to such Mortgage Loans, (ix) all
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 1999, (xi) the aggregate of the annualized
rates at which the Servicing Fee and the Trustee Fee are calculated equals
0.5125%, (xii) LIBOR is at all times equal to 6.46125%, and (xiii) the
Pass-Through Rates for the Offered Certificates are as set forth or described on
the cover of this Prospectus Supplement. 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 prepayment
scenarios and 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-58
<PAGE>


                          PREPAYMENT SCENARIOS (% CPR)

<TABLE>
<CAPTION>
                           SCENARIO      SCENARIO      SCENARIO      SCENARIO      SCENARIO      SCENARIO      SCENARIO
   LOAN GROUP                 I             II           III            IV            V             VI           VII
- ----------------           --------      --------      --------      --------      --------      --------      --------
<S>                        <C>           <C>           <C>           <C>           <C>           <C>           <C>
Loan Group 1 (1)              0%           10%           17%           23%           30%           36%           48%
Loan Group 2 (1)              0%           10%           17%           23%           30%           36%           48%
</TABLE>




                      ASSUMED MORTGAGE LOAN CHARACTERISTICS

<TABLE>
<CAPTION>
                                        MORTGAGE    AMORTIZED    AMORTIZED
                                        INTEREST    REMAINING     ORIGINAL
                       PRINCIPAL          RATE         TERM         TERM       ORIGINAL      REMAINING
DESCRIPTION           BALANCE ($)         (%)        (MONTHS)     (MONTHS)   TERM (MONTHS) TERM (MONTHS)
- -----------------     -----------       --------    ---------    ---------   ------------- -------------
<S>                  <C>               <C>            <C>           <C>           <C>          <C>
Loan Group 1
                        388,514.19       9.3300         47            59            59           47
                      5,601,786.46       9.6265        105           116           116          105
                     16,764,847.23       9.7633        169           179           177          167
                     12,400,094.26       9.9509        228           239           239          228
                      4,862,753.87      10.0170        290           299           297          288
                     32,090,860.02      10.1390        355           360           347          342
                      1,096,715.75       9.5529        111           120           120          111
                      7,200,817.67       9.6872        172           180           180          172
                      7,276,668.96       9.8015        231           240           240          231
                      2,063,748.06       9.8190        288           298           297          287
                     33,438,244.22       9.9358        355           360           356          351

Loan Group 2
                        196,182.60       8.9437        120           120           120          120
                         25,858.00       8.4700        180           180           180          180
                        626,229.39       8.9918        239           240           240          239
                         86,240.99       8.5500        299           300           300          299
                      4,900,706.65       9.4645        317           360           360          317
                        279,023.65       9.8003        208           240           240          208
                      1,310,486.36       9.9215        352           360           360          352
</TABLE>





                                      S-59
<PAGE>

              PERCENT OF ORIGINAL PRINCIPAL BALANCE OUTSTANDING(1)

<TABLE>
<CAPTION>
                                                             CLASS A-1A
                        ----------------------------------------------------------------------------------------
                                                              SCENARIO
Distribution Date       SCENARIO I SCENARIO II SCENARIO III      IV       SCENARIO V   SCENARIO VI  SCENARIO VII
                        ---------- ----------- ------------   --------    ----------   -----------  ------------
<S>                     <C>         <C>         <C>           <C>          <C>          <C>          <C>
Initial Percentage         100         100         100           100          100          100          100
November 25, 2000           96         72           56           42           25           11            0
November 25, 2001           91         47           19            0            0            0            0
November 25, 2002           86         25           0             0            0            0            0
November 25, 2003           80          4           0             0            0            0            0
November 25, 2004           74          0           0             0            0            0            0
November 25, 2005           67          0           0             0            0            0            0
November 25, 2006           59          0           0             0            0            0            0
November 25, 2007           51          0           0             0            0            0            0
November 25, 2008           42          0           0             0            0            0            0
November 25, 2009           35          0           0             0            0            0            0
November 25, 2010           26          0           0             0            0            0            0
November 25, 2011           17          0           0             0            0            0            0
November 25, 2012           6           0           0             0            0            0            0
November 25, 2013           0           0           0             0            0            0            0
November 25, 2014           0           0           0             0            0            0            0
November 25, 2015           0           0           0             0            0            0            0
November 25, 2016           0           0           0             0            0            0            0
November 25, 2017           0           0           0             0            0            0            0
November 25, 2018           0           0           0             0            0            0            0
November 25, 2019           0           0           0             0            0            0            0
November 25, 2020           0           0           0             0            0            0            0
November 25, 2021           0           0           0             0            0            0            0
November 25, 2022           0           0           0             0            0            0            0
November 25, 2023           0           0           0             0            0            0            0
November 25, 2024           0           0           0             0            0            0            0
November 25, 2025           0           0           0             0            0            0            0
November 25, 2026           0           0           0             0            0            0            0
November 25, 2027           0           0           0             0            0            0            0
November 25, 2028           0           0           0             0            0            0            0
November 25, 2029           0           0           0             0            0            0            0

Weighted Avg. Life         7.75       1.93         1.17         0.85         0.63         0.50          0.34
   to Maturity (2)

Weighted Avg. Life         7.75       1.93         1.17         0.85         0.63         0.50          0.34
   to Call (2)
</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-60
<PAGE>



              PERCENT OF ORIGINAL PRINCIPAL BALANCE OUTSTANDING(1)

<TABLE>
<CAPTION>
                                                             CLASS A-1F
                        -----------------------------------------------------------------------------------------
                                                              SCENARIO
Distribution Date       SCENARIO I SCENARIO II SCENARIO III      IV       SCENARIO V   SCENARIO VI  SCENARIO VII
                        ---------- ----------- ------------   --------    ----------   -----------  ------------
<S>                     <C>         <C>         <C>           <C>          <C>          <C>          <C>
Initial Percentage         100         100         100           100          100          100          100
November 25, 2000          100         100         100           100          100          100           81
November 25, 2001          100         100         100           97           71           51            16
November 25, 2002          100         100          88           60           32           12            0
November 25, 2003          100         100          68           51           32           12            0
November 25, 2004          100         85           55           38           23           12            0
November 25, 2005          100         72           44           28           16            9            0
November 25, 2006          100         62           35           21           11            6            0
November 25, 2007          100         54           28           15            7            3            0
November 25, 2008          100         46           22           11            5            2            0
November 25, 2009          100         40           18            8            3            1            0
November 25, 2010          100         34           14            6            2            0            0
November 25, 2011          100         29           11            4            1            0            0
November 25, 2012          100         24           8             3            *            0            0
November 25, 2013           94         20           6             2            0            0            0
November 25, 2014           86         17           5             1            0            0            0
November 25, 2015           79         14           4             1            0            0            0
November 25, 2016           73         12           3             *            0            0            0
November 25, 2017           67         10           2             0            0            0            0
November 25, 2018           61          8           2             0            0            0            0
November 25, 2019           57          7           1             0            0            0            0
November 25, 2020           53          6           *             0            0            0            0
November 25, 2021           48          5           0             0            0            0            0
November 25, 2022           43          4           0             0            0            0            0
November 25, 2023           37          3           0             0            0            0            0
November 25, 2024           32          2           0             0            0            0            0
November 25, 2025           26          1           0             0            0            0            0
November 25, 2026           19          *           0             0            0            0            0
November 25, 2027           12          0           0             0            0            0            0
November 25, 2028           2           0           0             0            0            0            0
November 25, 2029           0           0           0             0            0            0            0

Weighted Avg. Life        21.35       10.02        6.63         4.95         3.55         2.57          1.43
   to Maturity (2)

Weighted Avg. Life        21.22       9.31         6.07         4.50         3.19         2.28          1.43
   to Call (2)
</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.

*        Indicates a percentage greater than zero but less than 0.5% of the
         original Certificate Principal Balance of such class.



                                      S-61
<PAGE>


              PERCENT OF ORIGINAL PRINCIPAL BALANCE OUTSTANDING(1)

<TABLE>
<CAPTION>
                                                             CLASS A-2F
                        -----------------------------------------------------------------------------------------
                                                              SCENARIO
Distribution Date       SCENARIO I SCENARIO II SCENARIO III      IV       SCENARIO V   SCENARIO VI  SCENARIO VII
                        ---------- ----------- ------------   --------    ----------   -----------  ------------
<S>                     <C>         <C>         <C>           <C>          <C>          <C>          <C>
Initial Percentage         100         100         100           100          100          100          100
November 25, 2000           99         86           78           70           61           54            39
November 25, 2001           97         74           59           47           35           25            8
November 25, 2002           95         63           44           30           16            7            0
November 25, 2003           93         53           34           25           16            7            0
November 25, 2004           91         44           28           19           12            7            0
November 25, 2005           89         38           23           15            8            5            0
November 25, 2006           87         33           19           11            6            3            0
November 25, 2007           84         29           15            9            4            2            0
November 25, 2008           81         26           13            6            3            2            0
November 25, 2009           78         23           10            5            2            1            0
November 25, 2010           74         20           8             4            2            *            0
November 25, 2011           71         17           7             3            1            0            0
November 25, 2012           67         15           6             2            1            0            0
November 25, 2013           63         13           5             2            0            0            0
November 25, 2014           59         12           4             1            0            0            0
November 25, 2015           54         10           3             1            0            0            0
November 25, 2016           50          9           2             1            0            0            0
November 25, 2017           47          7           2             0            0            0            0
November 25, 2018           43          6           2             0            0            0            0
November 25, 2019           39          5           1             0            0            0            0
November 25, 2020           36          4           1             0            0            0            0
November 25, 2021           32          4           *             0            0            0            0
November 25, 2022           27          3           0             0            0            0            0
November 25, 2023           23          3           0             0            0            0            0
November 25, 2024           18          2           0             0            0            0            0
November 25, 2025           12          1           0             0            0            0            0
November 25, 2026           9           1           0             0            0            0            0
November 25, 2027           8           0           0             0            0            0            0
November 25, 2028           6           0           0             0            0            0            0
November 25, 2029           0           0           0             0            0            0            0

Weighted Avg. Life        16.75       6.46         4.08         2.97         2.12         1.56          0.87
   to Maturity (2)

Weighted Avg. Life        16.63       5.92         3.68         2.68         1.90         1.38          0.87
   to Call (2)
</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.

*        Indicates a percentage greater than zero but less than 0.5% of the
         original Certificate Principal Balance of such class.



                                      S-62
<PAGE>



              PERCENT OF ORIGINAL PRINCIPAL BALANCE OUTSTANDING(1)

<TABLE>
<CAPTION>
                                                                CLASS M-1
                         ----------------------------------------------------------------------------------------
                                                              SCENARIO
Distribution Date       SCENARIO I SCENARIO II SCENARIO III      IV       SCENARIO V   SCENARIO VI  SCENARIO VII
                        ---------- ----------- ------------   --------    ----------   -----------  ------------
<S>                     <C>         <C>         <C>           <C>          <C>          <C>          <C>
Initial Percentage           100         100          100          100         100         100          100
November 25, 2000            100         100          100          100         100         100          100
November 25, 2001            100         100          100          100         100         100          100
November 25, 2002            100         100          100          100         100         100           3
November 25, 2003            100         100          87           64          57           96           3
November 25, 2004            100         100          70           48          30           35           3
November 25, 2005            100         92           57           36          20           12           3
November 25, 2006            100         80           45           27          14           7            3
November 25, 2007            100         69           36           20           9           5            0
November 25, 2008            100         59           29           15           6           1            0
November 25, 2009            100         51           23           11           4           0            0
November 25, 2010            100         44           18            8           1           0            0
November 25, 2011            100         37           14            6           0           0            0
November 25, 2012            100         31           11            4           0           0            0
November 25, 2013            100         26            8            1           0           0            0
November 25, 2014            100         22            7            0           0           0            0
November 25, 2015            100         19            5            0           0           0            0
November 25, 2016            95          16            4            0           0           0            0
November 25, 2017            88          13            2            0           0           0            0
November 25, 2018            80          11            0            0           0           0            0
November 25, 2019            74           9            0            0           0           0            0
November 25, 2020            69           8            0            0           0           0            0
November 25, 2021            62           6            0            0           0           0            0
November 25, 2022            56           5            0            0           0           0            0
November 25, 2023            48           4            0            0           0           0            0
November 25, 2024            41           1            0            0           0           0            0
November 25, 2025            33           0            0            0           0           0            0
November 25, 2026            25           0            0            0           0           0            0
November 25, 2027            16           0            0            0           0           0            0
November 25, 2028             2           0            0            0           0           0            0
November 25, 2029             0           0            0            0           0           0            0

Weighted Avg. Life          23.33       11.49        7.63         5.83        4.94         4.96         2.80
   to Maturity (2)

Weighted Avg. Life          23.16       10.61        6.95         5.28        4.51         4.55         2.67
   to Call (2)
</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-63
<PAGE>



              PERCENT OF ORIGINAL PRINCIPAL BALANCE OUTSTANDING(1)

<TABLE>
<CAPTION>
                                                                CLASS M-2
                         ---------------------------------------------------------------------------------------------
                                                              SCENARIO
Distribution Date       SCENARIO I SCENARIO II SCENARIO III      IV       SCENARIO V   SCENARIO VI  SCENARIO VII
                        ---------- ----------- ------------   --------    ----------   -----------  ------------
<S>                     <C>         <C>         <C>           <C>          <C>          <C>          <C>
Initial Percentage          100         100          100           100          100           100            100
November 25, 2000           100         100          100           100          100           100            100
November 25, 2001           100         100          100           100          100           100            100
November 25, 2002           100         100          100           100          100           100            100
November 25, 2003           100         100           87           64           44            31             100
November 25, 2004           100         100           70           48           30            19             52
November 25, 2005           100          92           57           36           20            12             20
November 25, 2006           100          80           45           27           14             7              3
November 25, 2007           100          69           36           20            9             2              0
November 25, 2008           100          59           29           15            6             0              0
November 25, 2009           100          51           23           11            1             0              0
November 25, 2010           100          44           18            8            0             0              0
November 25, 2011           100          37           14            5            0             0              0
November 25, 2012           100          31           11            1            0             0              0
November 25, 2013           100          26           8             0            0             0              0
November 25, 2014           100          22           7             0            0             0              0
November 25, 2015           100          19           3             0            0             0              0
November 25, 2016            95          16           *             0            0             0              0
November 25, 2017            88          13           0             0            0             0              0
November 25, 2018            80          11           0             0            0             0              0
November 25, 2019            74          9            0             0            0             0              0
November 25, 2020            69          8            0             0            0             0              0
November 25, 2021            62          6            0             0            0             0              0
November 25, 2022            56          3            0             0            0             0              0
November 25, 2023            48          0            0             0            0             0              0
November 25, 2024            41          0            0             0            0             0              0
November 25, 2025            33          0            0             0            0             0              0
November 25, 2026            25          0            0             0            0             0              0
November 25, 2027            16          0            0             0            0             0              0
November 25, 2028            0           0            0             0            0             0              0
November 25, 2029            0           0            0             0            0             0              0

Weighted Avg. Life
   to Maturity (2)         23.32       11.42         7.56         5.74         4.68          4.30           5.18

Weighted Avg. Life
   to Call (2)             23.16       10.61         6.95         5.26         4.30          3.98           3.34
</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.

*        Indicates a percentage greater than zero but less than 0.5% of the
         original Certificate Principal Balance of such class.



                                      S-64
<PAGE>


              PERCENT OF ORIGINAL PRINCIPAL BALANCE OUTSTANDING(1)

<TABLE>
<CAPTION>
                                                                CLASS B
                       -------------------------------------------------------------------------------------------
                                                              SCENARIO
Distribution Date       SCENARIO I SCENARIO II SCENARIO III      IV       SCENARIO V   SCENARIO VI  SCENARIO VII
                        ---------- ----------- ------------   --------    ----------   -----------  ------------
<S>                     <C>         <C>         <C>           <C>          <C>          <C>          <C>
Initial Percentage         100          100          100          100         100          100           100
November 25, 2000          100          100          100          100         100          100           100
November 25, 2001          100          100          100          100         100          100           100
November 25, 2002          100          100          100          100         100          100           100
November 25, 2003          100          100           87           64          44          31            23
November 25, 2004          100          100           70           48          30          19             1
November 25, 2005          100           92           57           36          20          11             0
November 25, 2006          100           80           45           27          14           2             0
November 25, 2007          100           69           36           20          6            0             0
November 25, 2008          100           59           29           15          0            0             0
November 25, 2009          100           51           23           8           0            0             0
November 25, 2010          100           44           18           3           0            0             0
November 25, 2011          100           37           14           0           0            0             0
November 25, 2012          100           31           9            0           0            0             0
November 25, 2013          100           26           4            0           0            0             0
November 25, 2014          100           22           1            0           0            0             0
November 25, 2015          100           19           0            0           0            0             0
November 25, 2016           95           16           0            0           0            0             0
November 25, 2017           88           13           0            0           0            0             0
November 25, 2018           80           8            0            0           0            0             0
November 25, 2019           74           5            0            0           0            0             0
November 25, 2020           69           2            0            0           0            0             0
November 25, 2021           62           0            0            0           0            0             0
November 25, 2022           56           0            0            0           0            0             0
November 25, 2023           48           0            0            0           0            0             0
November 25, 2024           41           0            0            0           0            0             0
November 25, 2025           33           0            0            0           0            0             0
November 25, 2026           25           0            0            0           0            0             0
November 25, 2027           16           0            0            0           0            0             0
November 25, 2028           0            0            0            0           0            0             0
November 25, 2029           0            0            0            0           0            0             0

Weighted Avg. Life
   to Maturity (2)        23.31        11.22         7.39         5.60        4.49        3.99          3.78

Weighted Avg. Life
   to Call (2)            23.16        10.61         6.95         5.24        4.21        3.76          3.34
</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-65
<PAGE>

FINAL SCHEDULED DISTRIBUTION DATES

         The Final Scheduled Distribution Date of each class of Offered
Certificates is set forth under "Summary of Prospectus Supplement" herein. The
Final Scheduled Distribution Date for the Class A-1A Certificates has 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 "Method of Distribution."

                CERTAIN MATERIAL FEDERAL INCOME TAX CONSEQUENCES


GENERAL

         The Pooling and Servicing Agreement provides that the Trust Fund, will
comprise multiple REMICs organized in a tiered REMIC structure consisting of one
or more Lower Tier REMICs and one Upper Tier REMIC. Each Lower Tier REMIC will
issue uncertificated regular interests and those interests will be held entirely
by the REMIC immediately above it in the tiered structure. Each of the Lower
Tier REMICs and the Upper Tier REMIC will designate a single class of interests
as the residual interest in that REMIC. The Class R Certificate will represent
beneficial ownership of the residual interests in each of the REMICs. Elections
will be made to treat each Lower Tier REMIC and the Upper Tier REMIC as a REMIC
for federal income tax purposes. Except to the extent described in the next
paragraph with respect to the Class A-1A Certificates, each class of Offered
Certificates will represent beneficial ownership of the corresponding class of
regular interests issued by the Upper Tier REMIC. The Trust Fund will also
include a grantor trust which will hold the uncertificated interests in the
Upper Tier REMIC.

         The Class A-1A Certificates will represent beneficial ownership of the
corresponding class of regular interests issued by the Upper Tier REMIC and the
right to receive LIBOR Carryover Amounts otherwise distributable to the Class BB
and Class X Certificates as part of the Monthly Excess Cashflow Amount. Holders
of Class A-1A Certificates must allocate their basis between their regular
interest and their right to receive such basis risk payments as set forth below
under "--Taxation of Basis Risk Arrangements".

         Upon the issuance of the Offered Certificates, Cadwalader, Wickersham &
Taft ("TAX COUNSEL") will deliver its opinion to the effect that, assuming
compliance with the Pooling and Servicing Agreement, for federal income tax
purposes, each Lower Tier REMIC and the Upper Tier REMIC will qualify as a REMIC
within the meaning of Section 860D of the Internal Revenue Code of 1986, as
amended (the "CODE") and the portion of the Trust Fund exclusive of the REMICs
will qualify as a grantor trust under subpart E, Part 1 of Subchapter J of the
Code.

TAXATION OF REGULAR INTERESTS

         For federal income tax reporting purposes, the classes of Offered
Certificates may be treated as having been issued with original issue discount
("OID"). The prepayment assumption that will be used in determining the rate of
accrual of original issue discount, premium and market discount, if any, for
federal income tax purposes will be based on the assumption that subsequent to
the date of any determination the Mortgage Loans will prepay at a constant rate
of 23% CPR. No representation is made that the Mortgage Loans will prepay at
such rate or at any


                                      S-66
<PAGE>

other rate. See "Federal Income Tax Consequences--REMICs--Taxation of Owners of
Regular Securities--Original Issue Discount" in the Prospectus.

         The IRS has issued regulations (the "OID REGULATIONS") under Sections
1271 to 1275 of the Code generally addressing the treatment of debt instruments
issued with original issue discount. Purchasers of the Offered Certificates
should be aware that the OID Regulations do not adequately address certain
issues relevant to, or are not applicable to, securities such as the Offered
Certificates. Because of the uncertainty concerning the application of Section
1272(a)(6) of the Code to such Certificates, and because the rules of the OID
Regulations are limited in their application in ways that could preclude their
application to such Certificates even in the absence of Section 1272(a)(6) of
the Code, the IRS could assert that the Offered Certificates should be treated
as issued with original issue discount or should be governed by the rules
applicable to debt instruments having contingent payments or by some other
manner not yet set forth in regulations. Prospective purchasers of the Offered
Certificates are advised to consult their tax advisors concerning the tax
treatment of such Certificates.

         The Offered Certificates will be treated as assets described in Section
7701(a)(19)(C) of the Code and "real estate assets" under Section 856(c)(4)(A)
of the Code, generally in the same proportion that the assets in the Trust Fund
would be so treated. In addition, interest on the Offered Certificates will be
treated as "interest on obligations secured by mortgages on real property" under
Section 856(c)(3)(B) of the Code, generally to the extent that the Offered
Certificates are treated as "real estate assets" under Section 856(c)(4)(A) of
the Code. See "Federal Income Tax Consequences--REMICs--Characterization of
Investments in REMIC Securities" in the Prospectus. If more than 95% of the
regular interests and income qualify for these treatments, the regular interests
will qualify for such treatments in their entirety. However, no portion of a
Class A-1A Certificate holder's basis or income allocable to the Basis Risk
Arrangement will qualify for such treatment.

TAXATION OF THE BASIS RISK ARRANGEMENT

         General. Each holder of a Class A-1A Certificate will be treated for
federal income tax purposes as having entered into a notional principal contract
pursuant to its rights to receive payment with respect to LIBOR Interest
Carryovers on the date it purchases its Certificates. The rights to receive such
payments (referred to as the "BASIS RISK ARRANGEMENT") are beneficially owned by
holders of Class A-1A Certificates in the portion of the Trust Fund, exclusive
of the REMICs, which is treated as a grantor trust for federal income tax
purposes. The Internal Revenue Service (the "IRS") has issued final regulations
under Section 446 of the Code relating to notional principal contracts (the
"SWAP REGULATIONS").

         In general, the holders of the Class A-1A Certificates must allocate
the price they pay for the Class A-1A Certificates between their regular
interest in the Upper Tier REMIC and the Basis Risk Arrangement based on their
relative fair market values. To the extent rights to receive payments are
determined to have a value on the Closing Date that is greater than zero, a
portion of such purchase price will be allocable to such rights, and such
portion will be treated as a cap premium (the "CAP PREMIUM") paid by the holders
of the Class A-1A Certificates. A holder of a Class A-1A Certificate will be
required to amortize the Cap Premium under a level payment method as if the Cap
Premium represented the present value of a series of equal payments made over
the life of the Basis Risk Arrangement (adjusted to take into account decreases
in notional principal amount), discounted at a rate equal to the rate used to
determine the amount of the Cap Premium (or some other reasonable rate).
Prospective purchasers of Class A-1A Certificates should consult their own tax
advisors regarding the appropriate method of amortizing any Cap Premium. The
Swap Regulations treat a nonperiodic payment made under a cap contract as a loan
for federal income tax purposes if the payment is "significant." It is not known
whether any Cap Premium would be treated in part as a loan under the Swap
Regulations.

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



                                      S-67
<PAGE>

only prospectively. Individuals may be limited in their ability to deduct any
such net deduction and should consult their tax advisors prior to investing in
the Class A-1A Certificates.

         Any amount of proceeds from the sale, redemption or retirement of a
Class A-1A Certificate that is considered to be allocated to rights under the
Basis Risk Arrangement would be considered a "termination payment" under the
Swap Regulations. It is anticipated that the Trustee will account for any
termination payments for reporting purposes in accordance with the Swap
Regulations, as described below.

         Termination Payments. Any amount of sales proceeds that is considered
to be allocated to the selling beneficial owner's rights under the Basis Risk
Arrangement in connection with the sale or exchange of a Class A-1A Certificate
would be considered a "termination payment" under the Swap Regulations allocable
to that Class A-1A Certificate. A holder of a Class A-1A Certificate will have
gain or loss from such a termination of the Basis Risk Arrangement equal to (i)
any termination payment it received or is deemed to have received minus (ii) the
unamortized portion of any Cap Premium paid (or deemed paid) by the beneficial
owner upon entering into or acquiring its interest in the Basis Risk
Arrangement.

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

         Application of the Straddle Rules. The Class A-1A Certificates,
representing beneficial ownership of the corresponding regular interest and the
Basis Risk Arrangement, may constitute positions in a straddle, in which case,
the straddle rules of Code Section 1092 would apply. A selling beneficial
owner's capital gain or loss with respect to such regular interest would be
short-term because the holding period would be tolled under the straddle rules.
Similarly, capital gain or loss realized in connection with the termination of
the Basis Risk Arrangement would be short-term. If the holder of a Class A-1A
Certificate incurred or continued indebtedness to acquire or hold such Class
A-1A Certificate, the holder would generally be required to capitalize a portion
of the interest paid on such indebtedness until termination of the Basis Risk
Arrangement.

REMIC TAXES AND REPORTING

         It is not anticipated that the Trust Fund will engage in any
transactions that would subject it to the prohibited transactions tax as defined
in Section 860F(a)(2) of the Code, the contributions tax as defined in Section
860G(d) of the Code or the tax on net income from foreclosure property as
defined in Section 860G(c) of the Code. However, in the event that any such tax
is imposed on the Trust Fund, such tax will be borne (i) by the Trustee, if the
Trustee has breached its obligations with respect to REMIC compliance under the
Agreement, (ii) the Servicer, if the Servicer has breached its obligations with
respect to REMIC compliance under the Agreement, and (iii) otherwise by the
Trust Fund, with a resulting reduction in amounts otherwise distributable to
Holders of the Offered Certificates. See "Description of the
Securities--General" and "Federal Income Tax Consequences--REMICs--Taxes That
May Be Imposed on the REMIC Pool--Prohibited Transactions" in the Prospectus.

         The responsibility for filing annual federal information returns and
other reports will be borne by the Trustee and/or the Servicer. See "Federal
Income Tax Consequences--REMICs--Taxes That May Be Imposed on the REMIC
Pool--Administrative Matters" in the Prospectus.

         For further information regarding the federal income tax consequences
of investing in the Offered Certificates, see "Federal Income Tax
Consequences--REMICs" in the Prospectus.

                                  STATE TAXES

         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.



                                      S-68
<PAGE>

                              ERISA CONSIDERATIONS

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

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

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

         On May 14, 1993, the DOL granted to NationsBank Corporation, the
predecessor to Bank of America Corporation, the corporate parent of Banc of
America Securities LLC, an individual administrative exemption, Prohibited
Transaction Exemption 93-31 (the "BANK OF AMERICA EXEMPTION") and on June 6,
1990, the DOL issued to Prudential Securities Incorporated ("PRUDENTIAL
SECURITIES") an individual administrative exemption, Prohibited Transaction
Exemption 90-32 (the "PRUDENTIAL SECURITIES EXEMPTION") and, together with the
Bank of America Exemption, the "EXEMPTIONS" and each, an "EXEMPTION") from
certain of the prohibited transaction rules of ERISA and the related excise tax
provisions of Section 4975 of the Code with respect to the initial purchase, the
holding and the subsequent resale by Plans of certificates in pass-through
trusts that consist of certain receivables, loans and other obligations that
meet the conditions and requirements of the Exemptions. The Exemptions can apply
to certificates in a pass-through trust holding mortgage loans, and the
Exemptions may apply to the Class A Certificates.

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

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

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

         (3) the certificates acquired by the Plan have received a rating at the
time of such acquisition that is one of the three highest generic rating
categories from S&P, Moody's, DCR 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


                                      S-69
<PAGE>

to which the loans are pooled and reimbursements of such person's reasonable
expenses in connection therewith; and

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

         The trust must also meet the following requirements:

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

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

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

         Moreover, the Exemptions provide 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 Exemptions do not
apply to Plans sponsored by either Underwriter, 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 Exemptions will apply to the acquisition and holding by Plans of
the Class A Certificates if all conditions of the Exemptions are met.

         Because the characteristics of the Class M-1, Class M-2 and Class B
Certificates may not meet the requirements of the Exemptions or any other issued
exemption under ERISA, the purchase and holding of the Class M-1, Class M-2 and
Class B 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 and Class B Certificates will not be registered by the
Trustee unless the Trustee receives: (i) a representation from the transferee of
such Certificate, 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; (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; or (iii) an opinion of counsel satisfactory to the Trustee
that the purchase or holding of such Certificate by a Plan, any person acting on
behalf of a Plan or using such Plan's assets, will not result in the assets of
the Trust Fund being deemed to be "plan assets" and subject to the prohibited
transaction requirements of ERISA and the Code and will not subject the Trustee
to any obligation in addition to those undertaken in the Pooling and Servicing
Agreement. 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
or Class B Certificate in book-entry form. In the event that such representation
is violated, or any attempt to transfer to a Plan or person acting on behalf of
a Plan or using a Plan's assets is attempted without the opinion of counsel
described above, such attempted transfer or acquisition shall be void and of no
effect.



                                      S-70
<PAGE>

         Prospective Plan investors should consult with their legal advisors
concerning the impact of ERISA and the Code, the applicability of PTCE 83-1
described in the Prospectus and the Exemptions, 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 Class A Certificates is appropriate for the Plan, taking into
account the overall investment policy of the Plan and the composition of the
Plan's investment portfolio.

                                LEGAL INVESTMENT

         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 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.

                             METHOD OF DISTRIBUTION

         Subject to the terms and conditions set forth in the Underwriting
Agreement, between the Depositor and Banc of America Securities LLC ("BANC OF
AMERICA" ), an affiliate of the Depositor, as representative (in such capacity,
the "REPRESENTATIVE") of Banc of America and Prudential Securities (together
with Banc of America, 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.

                                  LEGAL MATTERS

         Certain matters relating to the validity of the Offered Certificates
and certain tax matters will be passed upon for the Depositor and Underwriters
by Cadwalader, Wickersham & Taft, New York, New York.



                                      S-71
<PAGE>

                                     RATINGS

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

           Class          Moody's           DCR           Fitch
           -----          -------           ---           -----
            A-1A            Aaa             AAA            AAA
            A-1F            Aaa             AAA            AAA
            A-2F            Aaa             AAA            AAA
            M-1             Aa2              AA            AA
            M-2             A2               A              A
             B             Baa2             BBB            BBB

         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-72
<PAGE>

                         INDEX OF PRINCIPAL DEFINITIONS


60+ Day Delinquent Loan..................................................S-50
Accrued Certificate Interest.............................................S-46
Actuarial Mortgage Loans.................................................S-29
Advance..................................................................S-38
Alternative Documentation................................................S-31
Applied Realized Loss Amount.............................................S-51
Available Funds..........................................................S-46
Balloon Loan.............................................................S-19
Balloon Payment..........................................................S-19
Banc of America..........................................................S-71
Bank of America Exemption................................................S-69
Basis Risk Arrangements..................................................S-67
beneficial owner.........................................................S-42
Book-Entry Certificates..................................................S-42
Cap Premium..............................................................S-67
Cedelbank................................................................S-44
Cedelbank Participants...................................................S-44
Certificate Owners.......................................................S-42
Certificate Principal Balance............................................S-49
Certificateholder........................................................S-42
Certificates.............................................................S-42
Class A Certificates.....................................................S-42
Class A Interest Carry Forward Amount....................................S-47
Class A Principal Distribution Amount....................................S-49
Class A-1A Certificate Margin............................................S-54
Class B Applied Realized Loss Amount.....................................S-53
Class B Principal Distribution Amount....................................S-49
Class B Realized Loss Amortization Amount................................S-53
Class M-1 Applied Realized Loss Amount...................................S-53
Class M-1 Principal Distribution Amount..................................S-49
Class M-1 Realized Loss Amortization Amount..............................S-53
Class M-2 Applied Realized Loss Amount...................................S-53
Class M-2 Principal Distribution Amount..................................S-49
Class M-2 Realized Loss Amortization Amount..............................S-53
Code.....................................................................S-66
Collection Account.......................................................S-38
Collection Period........................................................S-46
Commission...............................................................S-30
Compensating Interest....................................................S-40
Constant Prepayment Rate.................................................S-58
Cooperative..............................................................S-44
CPR......................................................................S-58
Credit Scores............................................................S-24
Custodian................................................................S-36
Cut-off Date.............................................................S-18
Cut-off Date Principal Balance...........................................S-18
DCR.......................................................................S-9
Defective Mortgage Loans.................................................S-37
Deficient Valuation......................................................S-51
Definitive Certificate...................................................S-42
Delinquent...............................................................S-38
Determination Date.......................................................S-40
Distribution Account.....................................................S-38


                                      S-73
<PAGE>

Distribution Date........................................................S-42
DTC.......................................................................S-5
Due Date.................................................................S-19
EFSG.....................................................................S-30
Eligible Account.........................................................S-38
Eligible Substitute Mortgage Loan........................................S-37
ERISA....................................................................S-69
EUROCLEAR................................................................S-44
European Depositaries....................................................S-42
Exemption................................................................S-69
Exemption Rating Agencies................................................S-69
Exemptions...............................................................S-69
Extra Principal Distribution Amount......................................S-49
Financial Intermediary...................................................S-43
Fitch....................................................................S-30
full documentation.......................................................S-31
Full Documentation.......................................................S-31
Group 1 Loan Balance.....................................................S-19
Group 1 Mortgage Loans...................................................S-19
Group 1 Principal Percentage.............................................S-48
Group 2 Loan Balance.....................................................S-19
Group 2 Mortgage Loans...................................................S-19
Group 2 Principal Percentage.............................................S-48
IML......................................................................S-44
Indirect Participants....................................................S-42
Interest Accrual Period..................................................S-47
Interest Carry Forward Amount............................................S-47
Interest Percentage......................................................S-47
Interest Remittance Amount...............................................S-47
IRS......................................................................S-67
LIBOR....................................................................S-54
LIBOR Carryover Amount...................................................S-54
LIBOR Determination Date.................................................S-54
Limited Documentation....................................................S-31
Liquidated Mortgage Loan.................................................S-51
Loan Group...............................................................S-19
Loan Group 1.............................................................S-19
Loan Group 2.............................................................S-19
Loan Group Balance.......................................................S-19
Loan-to-Value Ratio......................................................S-23
Maximum Rate.............................................................S-54
MGIC.....................................................................S-30
Monthly Excess Cashflow Allocation.......................................S-52
Monthly Excess Cashflow Amount...........................................S-52
Monthly Excess Interest Amount...........................................S-46
Monthly Payment..........................................................S-38
Moody's...................................................................S-9
Mortgage.................................................................S-19
Mortgage Interest Rate...................................................S-19
Mortgage Loan Purchase Agreement.........................................S-18
Mortgage Loan Schedule...................................................S-36
Mortgage Loans...........................................................S-18
Mortgage Pool............................................................S-18
Mortgaged Property.......................................................S-19
Net Mortgage Interest Rate...............................................S-52
New Regulations...........................................................S-4


                                      S-74
<PAGE>

No Documentation.........................................................S-31
Offered Certificates.....................................................S-42
OID......................................................................S-66
OID Regulations..........................................................S-67
Optional Termination Date................................................S-40
Originator...............................................................S-18
Originator Mortgage Loan Purchase Agreement..............................S-18
Originator Mortgage Loans................................................S-18
Overcollateralization Amount.............................................S-49
Overcollateralization Deficiency.........................................S-49
Overcollateralization Release Amount.....................................S-50
Overcollateralization Release Amounts....................................S-52
Owner-financed Mortgage Loans............................................S-31
Participants.............................................................S-42
Pass Through Rate........................................................S-54
Pass-Through Rate........................................................S-54
Plan.....................................................................S-69
PMI Insurer..............................................................S-55
PMI Mortgage Loans.......................................................S-55
PMI Policy...............................................................S-55
Pool Balance.............................................................S-18
Pooling and Servicing Agreement..........................................S-36
Prepayment Interest Shortfall............................................S-40
Prepayment Period........................................................S-46
Principal Balance........................................................S-18
Principal Distribution Amount............................................S-50
Principal Remittance Amount..............................................S-50
Prospectus................................................................S-5
Prospectus Supplement.....................................................S-5
Prudential Securities....................................................S-69
Prudential Securities Exemption..........................................S-69
PTCE 95-60...............................................................S-70
Purchase Price...........................................................S-36
Realized Loss............................................................S-51
Realized Loss Amortization Amount........................................S-53
Record Date..............................................................S-42
Reference Bank Rate......................................................S-55
Related Documents........................................................S-36
Relevant Depositary......................................................S-42
Relief Act...............................................................S-39
REMIC.....................................................................S-9
Representative...........................................................S-71
Residual Certificates....................................................S-42
Restricted Group.........................................................S-70
Rules....................................................................S-43
S&P......................................................................S-30
Seller...................................................................S-18
Seller Mortgage Loans....................................................S-18
Senior Certificates......................................................S-42
Senior Enhancement Percentage............................................S-50
Senior Specified Enhancement Percentage..................................S-50
Servicer.................................................................S-34
Servicer Modification....................................................S-51
Servicing Advance........................................................S-39
Servicing Fee............................................................S-39
Servicing Fee Rate.......................................................S-39


                                      S-75
<PAGE>

Simple Interest Mortgage Loans...........................................S-29
SMMEA....................................................................S-71
Special Servicing Fee....................................................S-40
Stated Documentation.....................................................S-31
Stepdown Date............................................................S-50
Structuring Assumptions..................................................S-58
Subordinated Certificates................................................S-42
Substitution Adjustment..................................................S-37
Swap Regulations.........................................................S-67
Targeted Overcollateralization Amount....................................S-50
Tax Counsel..............................................................S-66
Telerate Page 3750.......................................................S-54
Termination Price........................................................S-40
Terms and Conditions.....................................................S-44
Trigger Event............................................................S-50
Trust.....................................................................S-5
Trust Fund...............................................................S-18
Trustee..................................................................S-39
Trustee Fee..............................................................S-39
U.S. Person...............................................................S-4
Underwriters.............................................................S-71
Unpaid Realized Loss Amount..............................................S-53


                                      S-76
<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"), Cedelbank or
Euroclear. The Global Securities will be tradable as home market instruments in
both the European and U.S. domestic markets. Initial settlement and all
secondary trades will settle in same-day funds.

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

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

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

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


INITIAL SETTLEMENT

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

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

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


SECONDARY MARKET TRADING

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

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



                                       A-1
<PAGE>

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

         Trading between DTC seller and Cedelbank or Euroclear purchaser. When
Global Securities are to be transferred from the account of a DTC Participant to
the account of a Cedelbank Participant or a Euroclear Participant, the purchaser
will send instructions to Cedelbank or Euroclear through a Cedelbank Participant
or Euroclear Participant at least one business day prior to settlement.
Cedelbank or Euroclear will instruct the respective Depositary, as the case may
be, to receive the Global Securities against payment. Payment will include
interest accrued on the Global Securities from and including the last coupon
payment date to and excluding the settlement date, on the basis of 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 Cedelbank 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 Cedelbank or Euroclear cash debt will be valued
instead as of the actual settlement date.

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

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

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

         Trading between Cedelbank or Euroclear Seller and DTC Purchaser. Due to
time zone differences in their favor, Cedelbank Participants and Euroclear
Participants may employ their customary procedures for transactions in which
Global Securities are to be transferred by the respective clearing system,
through the respective Depositary, to a DTC Participant. The seller will send
instructions to Cedelbank or Euroclear through a Cedelbank Participant or
Euroclear Participant at least one business day prior to settlement. In these
cases Cedelbank or Euroclear will instruct the respective Depositary, as
appropriate, to deliver the Global Securities to the DTC Participant's account
against payment. Payment will include interest accrued on the Global Securities
from and including the last coupon payment to and excluding the settlement date
on the basis of 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 Cedelbank Participant
or Euroclear Participant the following day, and receipt of the cash proceeds in
the Cedelbank Participant's or Euroclear Participant's account would be
back-valued to the value date (which would be the preceding day, when settlement
occurred in New York). Should the Cedelbank Participant or Euroclear Participant
have a line of credit with its respective clearing system and elect to be in
debt in anticipation of receipt of the sale proceeds in its account, the



                                      A-2
<PAGE>

back-valuation will extinguish any overdraft incurred over that one-day period.
If settlement is not completed on the intended value date (i.e., the trade
fails), receipt of the cash proceeds in the Cedelbank Participant's or Euroclear
Participant's account would instead be valued as of the actual settlement date.

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

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

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

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

CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

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

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

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

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

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

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



                                      A-3
<PAGE>

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

         The term "U.S. PERSON" means (i) a citizen or resident of the United
States, (ii) a corporation, partnership or other entity treated as a corporation
or partnership for United States federal income tax purposes organized in or
under the laws of the United States or any state thereof or the District of
Columbia (unless, in the case of a partnership, Treasury regulations provide
otherwise) or (iii) an estate the income of which is 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

                        ASSET BACKED FUNDING CORPORATION
                                    Depositor

                            Asset Backed Certificates
                               Asset Backed Notes
                              (Issuable in Series)

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

- --------------------------------------------------------------------------------
YOU SHOULD CAREFULLY CONSIDER THE RISK FACTORS BEGINNING ON PAGE 10 OF THIS
PROSPECTUS.

Neither the securities of any series nor the related underlying assets will be
insured or guaranteed by any governmental agency or instrumentality.

The securities of each series will represent interests in, or will represent
debt obligations of, the related trust only and will not represent interests in
or obligations of any other entity.

This prospectus may be used to offer and sell any series of securities only if
accompanied by the prospectus supplement for that series.

The securities of each series are not deposits or other obligations of a bank
and are not insured by the FDIC.
- --------------------------------------------------------------------------------

EACH TRUST--

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

         o        may own--

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

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

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

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

Each Series of Securities--

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

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

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

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

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

                The date of this Prospectus is December 15, 1999.

<PAGE>



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

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

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

o        the timing and priority of interest and principal payments; o
         statistical and other information about the mortgage loans;

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

o        the method for selling the securities.

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

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

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

     You can find a listing of the pages where capitalized terms used in this
prospectus are defined under the caption "Index of Significant Definitions"
beginning on page 117 in this prospectus.

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


                                        2
<PAGE>



                                TABLE OF CONTENTS

IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN
   THIS PROSPECTUS AND THE ACCOMPANYING PROSPECTUS
   SUPPLEMENT.......................................2
Summary OF PROSPECTUS...............................6
RISK FACTORS.......................................10
   Risks Associated with the Securities............10
   Risks Associated with the Assets................12
   Consumer Protection Laws May Limit Remedies.....15
   Market Values of Manufactured Homes May
       Increase the Risk of Loss...................15
   Risk of Loss May Be Greater on Unsecured Home
       Improvement Loans...........................15
   Risks of Loss May Increase Due to Defective
       Security Interest and Effects of Certain
       Other Legal Aspects of the Contracts........15
DESCRIPTION OF THE TRUST FUNDS.....................16
   Assets..........................................16
   Mortgage Loans..................................17
       General.....................................17
       Loan-to-Value Ratio.........................17
       Mortgage Loan Information in Prospectus
         Supplements...............................18
       Payment Provisions of the Mortgage Loans....18
       Revolving Credit Line Loans.................19
   Unsecured Home Improvement Loans................19
       Unsecured Home Improvement Loan
         Information in Prospectus Supplements.....19
   Contracts.......................................20
       General.....................................20
       Contract Information in Prospectus
         Supplements...............................20
       Payment Provisions of the Contracts.........20
   Pre-Funding Account.............................20
   Accounts........................................21
   Credit Support..................................21
   Cash Flow Agreements............................21
USE OF PROCEEDS....................................22
YIELD CONSIDERATIONS...............................22
   General.........................................22
   Pass-Through Rate and Interest Rate.............22
   Timing of Payment of Interest...................22
   Payments of Principal; Prepayments..............22
   Prepayments--Maturity and Weighted Average
     Life..........................................23
   Other Factors Affecting Weighted Average Life...24
       Type of Asset...............................24
       Termination.................................26
       Defaults....................................26
       Foreclosures................................26
       Refinancing.................................26
       Due-on-Sale Clauses.........................26
THE DEPOSITOR......................................27
DESCRIPTION OF THE SECURITIES......................28
   General.........................................28
   Distributions...................................28
   Available Distribution Amount...................29
   Distributions of Interest on the Securities.....29
   Distributions of Principal of the Securities....30
   Categories of Classes of Securities.............31
   Components......................................33
   Distributions on the Securities of Prepayment
     Premiums......................................34
   Allocation of Losses and Shortfalls.............34
   Advances in Respect of Delinquencies............34
   Reports to Securityholders......................35
   Termination.....................................36
   Optional Purchases..............................37
   Book-Entry Registration and Definitive
     Securities....................................37
DESCRIPTION OF THE AGREEMENTS......................40
   Agreements Applicable to a Series...............40
       REMIC Securities, FASIT Securities, Grantor
         Trust Securities..........................40
       Securities That Are Partnership Interests
         for Tax Purposes and Notes................40
   Material Terms of the Pooling and Servicing
     Agreements and Underlying Servicing
     Agreements....................................40
       General.....................................40
       Assignment of Assets; Repurchases...........41
       Representations and Warranties; Repurchases.42


                                        3
<PAGE>

       Collection Account and Related Accounts.....43
       Realization Upon Defaulted Assets...........47
       Hazard Insurance Policies...................48
       Contracts...................................49
       Fidelity Bonds and Errors and Omissions
         Insurance.................................50
       Due-on-Sale Provisions......................50
       Retained Interest; Servicing Compensation
         and Payment of Expenses...................50
       Evidence as to Compliance...................51
       Certain Matters Regarding Servicers, the
         Master Servicer and the Depositor.........51
       Special Servicers...........................52
       Events of Default under the Agreements......52
       Rights Upon Event of Default under the
         Agreements................................52
       Amendment...................................53
       The Trustee.................................54
       Duties of the Trustee.......................54
       Certain Matters Regarding the Trustee.......54
       Resignation and Removal of the Trustee......54
   Material Terms of the Indenture.................55
       General.....................................55
       Events of Default...........................55
       Discharge Indenture.........................56
       Indenture Trustee's Annual Report...........56
       The Indenture Trustee.......................57
DESCRIPTION OF CREDIT SUPPORT......................57
   General.........................................57
   Subordinate Securities..........................57
   Cross-Support Provisions........................58
   Limited Guarantee...............................58
   Financial Guaranty Insurance Policy or
     Surety Bond...................................58
   Letter of Credit................................58
   Pool Insurance Policies.........................58
   Special Hazard Insurance Policies...............58
   Mortgagor Bankruptcy Bond.......................58
   Reserve Funds...................................59
   Overcollateralization...........................59
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS............59
   General.........................................60
   Types of Mortgage Instruments...................60
   Interest in Real Property.......................60
   Cooperative Loans...............................61
   Land Sale Contracts.............................61
   Foreclosure.....................................62
       General.....................................62
       Judicial Foreclosure........................62
       Equitable Limitations on Enforceability
         of Certain Provisions.....................62
       Non-Judicial Foreclosure/Power of Sale......63
       Public Sale.................................63
       Rights of Redemption........................64
       Cooperative Loans...........................64
   Junior Mortgages................................65
   Rights of Redemption............................66
   Anti-Deficiency Legislation, the Bankruptcy
     Code and Other Limitations on Lenders.........66
   Enforceability of Certain Provisions............68
   Environmental Considerations....................69
   Due-on-Sale Clauses.............................70
   Prepayment Charges..............................71
   Subordinate Financing...........................71
   Applicability of Usury Laws.....................71
   Alternative Mortgage Instruments................72
   Soldiers'and Sailors'Civil Relief Act of 1940...72
   Forfeitures in Drug and RICO Proceedings........73
CERTAIN LEGAL ASPECTS OF THE CONTRACTS.............73
   General.........................................73
   Security Interests in the Manufactured Homes....73
   Enforcement of Security Interests in
     Manufactured Homes............................75
   Soldiers'and Sailors'Civil Relief Act of 1940...75
   Consumer Protection Laws........................75
   Transfers of Manufactured Homes;
     Enforceability of Due-on-Sale Clauses.........76


                                        4
<PAGE>

   Applicability of Usury Laws.....................76
FEDERAL INCOME TAX CONSEQUENCES....................77
   General.........................................77
       Taxable Mortgage Pools......................77
   REMICS..........................................78
       Classification of REMICs....................78
       Characterization of Investments in REMIC
         Securities................................79
       Tiered REMIC Structures.....................80
       Taxation of Owners of Regular Securities....80
       Election to Treat All Interest Under the
         Constant Yield Method.....................85
       Taxation of Owners of Residual Securities...87
       Taxes That May Be Imposed on the REMIC
         Pool......................................93
       Taxation of Certain Foreign Investors.......94
   Grantor Trust Funds.............................96
       Classification of Grantor Trust Funds.......96
   Standard Securities.............................97
       General.....................................97
   Stripped Securities.............................99
       General.....................................99
       Status of Stripped Securities..............101
       Taxation of Stripped Securities............101
       Reporting Requirements and Backup
         Withholding..............................102
       Taxation of Certain Foreign Investors......102
   Partnership Trust Funds........................103
       Classification of Partnership Trust Funds..103
       Characterization of Investments in
         Partnership Securities and Debt
         Securities...............................103
       Taxation of Debt Securityholders...........103
       Taxation of Owners of Partnership
         Securities...............................104
STATE AND OTHER TAX CONSEQUENCES..................108
ERISA CONSIDERATIONS..............................109
LEGAL INVESTMENT..................................113
METHODS OF DISTRIBUTION...........................114
LEGAL MATTERS.....................................115
FINANCIAL INFORMATION.............................115
RATING............................................115
WHERE YOU CAN FIND MORE INFORMATION...............115
INCORPORATION OF CERTAIN INFORMATION BY
  REFERENCE.......................................116
INDEX of SIGNIFICANT dEFINITIONS..................117


                                        5
<PAGE>


                              SUMMARY OF PROSPECTUS

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

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

RELEVANT PARTIES FOR EACH SERIES OF SECURITIES

TITLE OF SECURITIES

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

DEPOSITOR

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

ISSUER

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

SERVICER

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

MASTER SERVICER

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

TRUSTEE / INDENTURE TRUSTEE

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

RELEVANT DATES

CUT-OFF DATE

The date specified in the related Prospectus Supplement.

CLOSING DATE

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

DISTRIBUTION DATE

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

STATISTICAL CALCULATION DATE

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

DESCRIPTION OF SECURITIES

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


                                       6
<PAGE>

formed pursuant to a deposit trust agreement and will be secured by the assets
of the Trust Fund pursuant to an indenture. A Class of Securities will be
entitled, to the extent of funds available, to one of the following:

     o    principal and interest distribution;

     o    principal distributions, with no interest distributions;

     o    interest distributions, with no principal distributions; or

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

     See "Description of the Securities" in this Prospectus.

INTEREST DISTRIBUTIONS

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

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

PRINCIPAL DISTRIBUTIONS

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

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

DENOMINATIONS

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

REGISTRATION OF THE SECURITIES

     The Securities will be issued either:

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

     o    in fully registered, certificated form.

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

ASSETS OF THE TRUST

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

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

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


                                       7
<PAGE>

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

     o    certain other property.

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

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

OPTIONAL TERMINATION OF THE TRUST

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

     See "Description of the Securities--Termination" in this Prospectus.

     The yield on each Class of Securities of a Series will be affected by,
among other things, the rate of payment of principal (including prepayments) on
the Assets in the related Trust and the timing of receipt of such payments.

     See "Yield Considerations" in this Prospectus.

PREFUNDING ACCOUNT

     The related Prospectus Supplement may provide that the Depositor deposit a
specified amount in a pre-funding account on the date the Securities are issued.
In this case, the deposited funds may only be used to acquire the additional
Assets for the Trust during a set period after the initial issuance of the
Securities. Any amounts remaining in the account at the end of the period will
be distributed as a prepayment of principal to the holders of the related
Securities.

     See "Description of the Trust Funds--Prefunding Account" in this
Prospectus.

CREDIT ENHANCEMENT

     If so specified in the applicable Prospectus Supplement, the Securities of
any Series, or any one or more Classes of a Series, may be entitled to the
benefits of other types of credit enhancement, including but not limited to:

    o  letter of credit                 o  financial guaranty insurance policy

    o  special hazard insurance policy  o  mortgage pool insurance policy

    o  reserve fund                     o  spread account

    o  cash collateral account          o  overcollateralization

     Credit support may also be provided by subordination. Any credit support
will be described in detail in the applicable Prospectus Supplement.

     See "Description of Credit Support" in this Prospectus.

RATING OF SECURITIES

     The Securities of any Series will not be offered pursuant to this
Prospectus and a Prospectus Supplement unless each offered Security ("OFFERED
SECURITY") is rated in one of the four highest rating categories by at least one
nationally recognized statistical rating agency (a "RATING AGENCY").



                                       8
<PAGE>

     o    A security rating is not a recommendation to buy, sell or hold the
          Securities on any Series and is subject to revision or withdrawal at
          any time by the assigning Rating Agency.

     o    Ratings do not address credit risk and do not represent any assessment
          of the likelihood or rate of principal prepayments.

     See "Risk Factors--Risks Associated with the Securities--Ratings Assigned
to the Securities Will Have Limitations" and "Ratings" in this Prospectus.

TAX STATUS OF THE SECURITIES

     The Securities of each Series offered will be either:

     o    regular interests and residual interests in a Trust Fund treated as a
          real estate mortgage investment conduit ("REMIC");

     o    interests in a Trust Fund treated as a grantor trust;

     o    interests in a Trust Fund treated as a partnership;

     o    debt obligations secured by assets of a Trust Fund; or

     o    regular interest or ownership interests in a Trust Fund treated as a
          financial asset securitization investment trust ("FASIT")

     For additional information see "Federal Income Tax Consequences" in this
Prospectus and "Certain Material Federal Income Tax Consequences" in the
Prospectus Supplement.

ERISA CONSIDERATIONS

     If you are a fiduciary of any employee benefit plan or arrangement,
including an individual retirement account (an "IRA"), subject to the Employee
Retirement Income Security Act of 1974, as amended ("ERISA"), the Internal
Revenue Code of 1986, as amended (the "CODE"), or any federal, state or local
law ("SIMILAR LAW") which is similar to ERISA or the Code (collectively,
"PLANS"), you should carefully review with your legal advisors whether the
purchase or holding of Securities could give rise to a transaction that is
prohibited or not otherwise permissible under ERISA, the Code or Similar Law.

     For additional information see "ERISA Considerations" in this Prospectus
and in the Prospectus Supplement.

LEGAL INVESTMENT

     The applicable Prospectus Supplement will specify whether the Class or
Classes of Securities offered will constitute "mortgage related securities" for
purposes of the Secondary Mortgage Market Enhancement Act of 1984, as amended
("SMMEA"). If your investment authority is subject to legal restrictions you
should consult your own legal advisors to determine whether and to what extent
such Securities constitute a legal investment for you.

     For additional information see "Legal Investment" in this Prospectus and in
the Prospectus Supplement.

MATERIAL RISKS

     You are urged to read "Risk Factors" in this Prospectus and in the
Prospectus Supplement for a discussion of the material risks associated with an
investment in the Securities.


                                       9
<PAGE>

                                  RISK FACTORS

     You should consider, among other things, the following factors in
connection with the purchase of Securities.

RISKS ASSOCIATED WITH THE SECURITIES

     Securities May Not be Liquid. The liquidity of your Securities may be
limited. You should consider that:

     o    a secondary market for the Securities of any Series may not develop,
          or if it does, it may not provide you with liquidity of investment, or
          it may not continue for the life of the Securities of any Series;

     o    issuance of any of the Securities of any Series in book-entry form may
          reduce the liquidity of such Securities in the secondary trading
          market because investors may not be willing to purchase Securities for
          which they cannot obtain physical certificates or notes; and

     o    unless specified in the applicable Prospectus Supplement, the
          Securities will not be listed on any securities exchange.

     The Depositor, the Master Servicer, the Servicer and the Trustee Will Have
Limited Obligations. No Class of Securities of any Series will be an interest in
or obligation of the Depositor, the Master Servicer, the Servicer, the Trustee
or any of their affiliates. Unless otherwise provided in the related Prospectus
Supplement, the only obligations with respect to any of the Securities or the
related Assets will be:

     o    the Servicer's and Master Servicer's servicing obligations under the
          applicable agreement; and

     o    the obligation of the Warranting Party, Asset Seller or other entity
          specified in the related Prospectus Supplement to purchase, or
          substitute a substantially similar Asset for any Asset as to which
          there is defective documentation or a breach of certain
          representations and warranties made with respect to such Asset.

     Unless otherwise provided in the Prospectus Supplement, the Securities and
the underlying Assets will not be guaranteed or insured by any governmental
agency or instrumentality, or by the Depositor, the Master Servicer, the
Servicer, the Trustee or any of their affiliates.

     Credit Enhancement is Limited in Amount and Coverage. With respect to each
Series of Securities, credit enhancement may be provided in limited amounts to
cover certain types of losses on the underlying Assets. Credit enhancement will
be provided in one or more of the forms referred to in this Prospectus,
including, but not limited to: subordination of other Classes of Securities of
the same Series; a letter of credit; a financial guaranty insurance policy; a
mortgage pool insurance policy; a special hazard insurance policy; a reserve
fund; a spread account; a cash collateral account; or other type of credit
enhancement. See "Description of Credit Support" in this Prospectus.

     Regardless of the form of credit enhancement provided:

     o    the amount of coverage will be limited in amount and in most cases
          will be subject to periodic reduction in accordance with a schedule or
          formula;

     o    may provide only very limited coverage as to certain types of losses,
          and may provide no coverage as to certain types of losses; and

     o    all or a portion of the credit enhancement for any Series of
          Securities may be permitted to be reduced, terminated or substituted
          for, if each applicable Rating Agency indicates that the then-current
          ratings will not be adversely affected.

     Rate of Prepayment on Assets May Adversely Affect Average Lives and Yields
on the Securities. The yield on the Securities of each Series will depend in
part on the rate of principal payment on the Assets (including prepayments,
liquidations due to defaults and Asset repurchases). Such yield may be adversely
affected, depending


                                       10
<PAGE>

upon whether a particular Security is purchased at a premium or a discount, by a
higher or lower than anticipated rate of prepayments on the related Assets. In
particular:

     o    the yield on principal-only or interest-only Securities will be
          extremely sensitive to the rate of prepayments on the related Assets;
          and

     o    the yield on certain Classes of Securities may be relatively more
          sensitive to the rate of prepayments of specified Assets than other
          Classes of Securities.

     The rate of prepayments on Assets is influenced by a number of factors,
including:

     o    the prevailing mortgage market interest rates;

     o    local and national economic conditions;

     o    homeowner mobility; and

     o    the ability of the borrower to obtain financing.

     In addition, your yield may be adversely affected by interest shortfalls
which may result from the timing of the receipt of prepayments or liquidations
to the extent that such interest shortfalls are not covered by aggregate
servicing fees or other mechanisms specified in the applicable Prospectus
Supplement. Your yield also will be adversely affected if losses on the Assets
in the related Trust are allocated to your Securities and may be adversely
affected to the extent of unadvanced delinquencies on the Assets in the related
Trust. Classes of Securities identified in the applicable Prospectus Supplement
as subordinated certificates or notes are more likely to be affected by
delinquencies and losses than other Classes of Securities.

     See "Yield Considerations" in this Prospectus.

     Ratings Assigned to the Securities Will Have Limitations. The ratings
assigned to your Securities will not:

     o    assess the likelihood that principal prepayments (including those
          caused by defaults) on the related Assets will be made, the degree to
          which the rate of such prepayments might differ from that originally
          anticipated or the likelihood of early optional termination or
          redemption of the Series of Securities; and

     o    address the possibility that prepayments at higher or lower rates than
          anticipated by an investor may cause such investor to experience a
          lower than anticipated yield or that an investor purchasing a Security
          at a significant premium might fail to recoup its initial investment
          under certain prepayment scenarios.

     In addition, the ratings of any Series of Securities by any applicable
Rating Agency may be lowered following the initial issuance of the Securities.
The lowering of a rating on a Series or Class of Securities may adversely affect
the market value of such Securities and the liquidity of such Securities. The
Depositor or any of its affiliates will not have any obligation to maintain any
rating of any Series of Securities.

     Book-Entry Securities May Experience Certain Problems. Since transactions
in the Classes of Securities of a Series issued in book-entry form can be
effected only through DTC, CEDEL, Euroclear, participating organizations,
indirect participants and certain banks:

     o    you may experience delays in your receipts of payments of interest and
          principal; and

     o    your ability to pledge such Securities to persons or entities that do
          not participate in the DTC, CEDEL or Euroclear systems may be limited
          due to the lack of a physical certificate.

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

     Risk of Loss May Be Greater on Subordinated Securities. The rights of
holders of subordinated Securities will be subordinate:



                                       11
<PAGE>

     o    to the rights of the Servicer and any Master Servicer (to the extent
          of their servicing fees, including any unpaid servicing fees with
          respect to one or more prior due periods, and its reimbursement for
          certain unreimbursed advances and unreimbursed liquidation expenses);
          and

     o    the holders of senior Securities to the extent described in the
          related Prospectus Supplement.

     As a result of the foregoing, investors must be prepared to bear the risk
that they may be subject to delays in payment and may not recover their initial
investments in the subordinated Securities. See "Description of Credit Support"
in this Prospectus.

     The yields on the subordinated Securities may be extremely sensitive to the
loss experience of the related Assets and the timing of any such losses. If the
actual rate and amount of losses experienced by the Assets exceed the rate and
amount of such losses assumed by an investor, the yield to maturity on the
subordinated Securities may be lower than anticipated.

RISKS ASSOCIATED WITH THE ASSETS

     Sub-Prime Mortgage Loans May Experience Greater Rates of Delinquency and
Foreclosure. All or a portion of the mortgage loans may consist of mortgage
loans underwritten in accordance with the underwriting for sub-prime mortgage
loans. A "SUB-PRIME MORTGAGE LOAN" is a mortgage loan that is ineligible for
purchase by Fannie Mae ("FNMA") or the Freddie Mac ("FHLMC") due to borrower
credit characteristics, property characteristics, loan documentation guidelines
or other credit characteristics that do not meet FNMA or FHLMC underwriting
guidelines. As a consequence:

     o    delinquencies and foreclosures may be expected to be more likely with
          respect to Sub-Prime Mortgage Loans than with respect to mortgage
          loans originated in accordance with FNMA or FHLMC underwriting
          guidelines; and

     o    changes in the values of the mortgaged properties may have a greater
          effect on the loss experience of Sub-Prime Mortgage Loans than on
          mortgage loans originated in accordance with FNMA or FHLMC
          underwriting guidelines.

     Mortgage Loans Secured by Multifamily Properties May Experience Greater
Rates of Delinquency and Foreclosure. The ability of a borrower to repay a loan
secured by an income-producing property typically is dependent primarily upon
the successful operation of such property rather than upon the existence of
independent income or assets of the borrower; thus, the value of an
income-producing property typically is directly related to the net operating
income derived from such property. If the net operating income of the property
is reduced (for example, if rental or occupancy rates decline or real estate tax
rates or other operating expenses increase), the borrower's ability to repay the
loan may be impaired. In addition, the concentration of default, foreclosure and
loss risk for a pool of Mortgage Loans secured by multifamily properties may be
greater than for a pool of Mortgage Loans secured by single family properties of
comparable aggregate unpaid principal balance because the pool of Mortgage Loans
secured by multifamily properties is likely to consist of a smaller number of
higher balance loans.

     General Economic Conditions Affect Mortgage Loan Performance. General
economic conditions have an impact on the ability of borrowers to repay Mortgage
Loans. Loss of earnings, illness and other similar factors may lead to an
increase in delinquencies and bankruptcy filings by borrowers. In the event of
personal bankruptcy of a borrower under a Mortgage Loan (a "MORTGAGOR"), it is
possible that the holders of the related Securities could experience a loss with
respect to such Mortgagor's Mortgage Loan. In conjunction with a Mortgagor's
bankruptcy, a bankruptcy court may suspend or reduce the payments of principal
and interest to be paid with respect to such Mortgage Loan, thus delaying the
amount received by the holders of the related Securities with respect to such
Mortgage Loan. Moreover, if a bankruptcy court prevents the transfer of the
related mortgaged property to the related Trust, any remaining balance on such
Mortgage Loan may not be recoverable.

     Real Estate Market Conditions Affect Mortgage Loan Performance. An
investment in the Securities which are secured by or represent interests in
Mortgage Loans may be affected by, among other things, a decline in real estate
values. There is no assurance that the values of the mortgaged properties will
remain at the levels existing on the dates of origination of the related
Mortgage Loans.



                                       12
<PAGE>

     If the residential real estate market should experience an overall decline
in property values such that the outstanding balances of the Mortgage Loans
contained in a particular Trust and any secondary financing on the mortgaged
properties, become equal to or greater than the value of the mortgaged
properties, delinquencies, foreclosures and losses could be higher than those
now generally experienced in the mortgage lending industry.

     Geographic Concentration May Increase Rates of Loss and Delinquency.
Certain geographic regions of the United States from time to time will
experience weaker regional economic conditions and housing markets, and,
consequently, will experience higher rates of loss and delinquency on Assets
generally. Any concentration of the Assets relating to any Series of Securities
in such a region may present risk considerations in addition to those generally
present for similar asset-backed securities without such concentration.

     See "The Mortgage Pool" in the related Prospectus Supplement for further
information regarding the geographic concentration of the Assets underlying the
Securities of any Series.

     Risk of Loss May Be Greater on Junior Mortgage Loans. Certain of the
Mortgage Loans underlying the Securities of a Series may be secured by mortgages
(the "MORTGAGES") junior or subordinate to one or more other mortgages ("SENIOR
LIENS"), and the related Senior Liens may not be included in the Trust Fund.
Although little data is available, the rate of default of second or more junior
Mortgage Loans may be greater than that of Mortgage Loans secured by senior
liens on comparable properties. A primary risk to holders of Mortgage Loans
secured by junior Mortgages is the possibility that adequate funds will not be
received in connection with a foreclosure of the related Senior Lien to satisfy
fully both the Senior Lien and the Mortgage Loan. In such case, holders of the
Securities would bear:

     o    the risk of delay in distributions while a deficiency judgement
          against the borrower is obtained; and

     o    the risk of loss if the deficiency judgment is not realized upon.

     Moreover, deficiency judgments may not be available in certain
jurisdictions. In addition, a junior mortgagee may not foreclose on the property
securing a junior Mortgage unless it forecloses subject to the Senior Lien.

     In servicing junior Mortgages, it is generally the Servicer's and Master
Servicer's practice to advance funds to keep the Senior Lien current if the
Mortgagor is in default thereunder. The Servicer and Master Servicer intend to
advance such amounts in accordance with their normal servicing procedures, but
only to the extent that it determines such advances will be recoverable from
future payments and collections on that mortgage loan or otherwise. Such
practice may not be followed in servicing loans more junior than second
mortgages or may be modified at any time. The related Trust will have no source
of funds to satisfy any Senior Lien or make payments due to any senior
mortgagee. The junior Mortgages securing the Mortgage Loans are subject and
subordinate to any Senior Liens affecting the related mortgaged property,
including limitations and prohibitions which may be contained in such Senior
Liens upon subordinate financing.

     Special Risks of Certain Assets. Certain Assets that may be included in the
Trust may involve additional uncertainties not present in other types of assets.
Certain of the Assets may provide for escalating or variable payments that may
be larger than the initial payment amount; however, the borrowers under such
Assets are generally approved on the basis of the initial payment amount and the
borrower's income may not be sufficient to enable them to pay the increased
payment amounts. Therefore, in such cases the likelihood of default may
increase.

     Certain of the Assets underlying a Series of Securities may be delinquent
in respect of the payment of principal and interest. In addition, certain of the
Mortgagors under the Mortgage Loans underlying a Series of Securities may be
subject to personal bankruptcy proceedings. Credit enhancement provided with
respect to a particular Series of Securities may not cover all losses related to
such mortgage loans. Prospective investors should consider the risk that the
inclusion in a Trust of delinquent Assets and Mortgage Loans with respect to
which the Mortgagor is the subject of bankruptcy proceedings may cause the rate
of the defaults and prepayments on such Assets to increase and, in turn, may
cause losses to exceed the available credit enhancement for such Series and
affect the yield on the Securities of such Series. See "The Mortgage Pool" in
the related Prospectus Supplement.

     Defaulted Mortgage Loans May Experience Delays in Liquidation. Even
assuming the mortgaged properties provide adequate security for the Mortgage
Loans underlying a Series of Securities, substantial delays could result in



                                       13
<PAGE>

connection with the liquidation of defaulted mortgage loans. This could result
in corresponding delays in the receipt of the related proceeds by the related
Trust. See "Certain Legal Aspects of the Mortgage Loans--Foreclosure," "--Rights
of Redemption" and "--Anti-Deficiency Legislation, the Bankruptcy Code and Other
Limitations on Lenders" in this Prospectus.

     Liquidation Expenses May be Disproportionate. Liquidation expenses with
respect to defaulted Assets do not vary directly with the outstanding principal
balance of the Assets at the time of default. Therefore, assuming that the
Servicer and Master Servicer took the same steps in realizing upon a defaulted
Asset having a small remaining principal balance as they would in the case of a
defaulted Asset having a large remaining principal balance, the amount realized
after expenses of liquidation would be smaller as a percentage of the
outstanding principal balance of the small Asset than would be the case with the
defaulted Asset having a large remaining principal balance. Because the average
outstanding principal balance of the Assets is small relative to the size of the
average outstanding principal balance of the loans in a typical pool consisting
only of conventional purchase-money mortgage loans, net liquidation proceeds on
liquidated Assets may also be smaller as a percentage of the principal balance
of the Assets than would be the case in a typical pool consisting only of
conventional purchase-money mortgage loans.

     Defaults May Be More Likely on Newer Assets. Certain of the Assets
underlying a Series of Securities may be recently originated as of the date of
the inclusion in the related Trust Fund. Although little data is available,
defaults on Assets are generally expected to occur with greater frequency in
their early years.

     Balloon Payment Assets May Have a Greater Default Risk at Maturity. Certain
of the underlying a Series of Securities may provide for a lump-sum payment of
the unamortized principal balance of the Mortgage Loan at the maturity of the
Asset ("BALLOON PAYMENT ASSETS"). See "The Mortgage Pool" in the related
Prospectus Supplement.

     Because borrowers under Balloon Payment Assets are required to make a
relatively large single payment upon maturity, it is possible that the default
risk associated with Balloon Payment Assets is greater than that associated with
fully-amortizing Mortgage Loans. The ability of a Mortgagor on a Balloon Payment
Asset to repay the Mortgage Loan upon maturity frequently depends upon the
Mortgagor's ability:

     o    to refinance the Asset, which will be affected by a number of factors,
          including, without limitation, the level of mortgage rates available
          in the primary mortgage market at the time, the Mortgagor's equity in
          the related mortgaged property, the financial condition of the
          Mortgagor, the condition of the mortgaged property, tax law, general
          economic conditions and the general willingness of financial
          institutions and primary mortgage bankers to extend credit; or

     o    to sell the related mortgaged property at a price sufficient to permit
          the Mortgagor to make the lump-sum payment.

     Texas Home Equity Loans Have Significant Limitations. Certain of the
Mortgage Loans may be home equity loans secured by mortgaged properties located
in Texas ("TEXAS HOME EQUITY LOANS"). The Texas Constitution permits Texas Home
Equity Loans, but significant limitations were imposed on permitted terms,
conditions and practices incident to their creation. For example, Texas Home
Equity Loans must be made without recourse for personal liability against the
homestead owner(s) or their spouse(s) (except in the case of actual fraud on
their part in obtaining the loan) and may be foreclosed upon only by court
order. Further, holders of Texas Home Equity Loans face unique legal risks and
uncertainties that they do not customarily confront with equity take-out
mortgages in other states. For example, if any of the requirements that are
addressed in the amendment to the Texas Constitution (such as limitations on
fees charged to the borrower, disclosures to the borrower or matters to be
provided for in the closing documents) are not met, the lien may be invalid.
There are also similar risks involved in servicing Texas Home Equity Loans (such
as the failure to comply with an obligation to the borrower within a reasonable
time after receiving notification from the borrower) that can result in the
forfeiture of all principal and interest due on the mortgage loan.

     Increased Risk of Loss if Assets are Delinquent. A portion of the Assets
may be delinquent upon the issuance of the related Securities. Credit
enhancement provided with respect to a particular Series of Securities may not
cover all losses related thereto. You should consider the risk that the
inclusion of such Assets in the Trust Fund for a


                                       14
<PAGE>

Series may cause the rate of defaults and prepayments on the Assets to increase
and, in turn, may cause losses to exceed the available credit enhancement for
such Series and affect the yield on the Securities of such Series.

CONSUMER PROTECTION LAWS MAY LIMIT REMEDIES

     There are various federal and state laws, public policies and principles of
equity that protect consumers.

     Among other things, these laws, policies and principles:

     o    regulate interest rates and other charges;

     o    require certain disclosures;

     o    require licensing of mortgage loan originators;

     o    prohibit discriminatory lending practices;

     o    regulate the use of consumer credit information; and

     o    regulate debt collection practices.

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

MARKET VALUES OF MANUFACTURED HOMES MAY INCREASE THE RISK OF LOSS

     Manufactured homes generally depreciate in value. Thus investors should
expect that, as a general matter, the market value of any manufactured home will
be lower than the outstanding principal balance of the related installment
contract. As a result, investors must be prepared to bear the risk of loss
resulting from any delinquency or liquidation loss on the Contracts in a Trust
Fund. See "Description of Credit Support" in this Prospectus.

RISK OF LOSS MAY BE GREATER ON UNSECURED HOME IMPROVEMENT LOANS

     The obligations of the borrower under any unsecured home improvement loan
included in a Trust Fund will not be secured by an interest in the related real
estate or any other property. In the event of a default, the Trust Fund will
have recourse only against the borrower's assets generally, along with all other
general unsecured creditors of the borrower. In a bankruptcy or insolvency
proceeding, the obligations of the borrower under an unsecured home improvement
loan may be discharged in their entirety. As a result, the Trust Fund may suffer
losses. In addition, a borrower on an Unsecured Home Improvement Loan may not
demonstrate the same degree of concern over performance of the borrower's
obligations as if such obligations were secured by the real estate or other
assets owned by such borrower.

RISKS OF LOSS MAY INCREASE DUE TO DEFECTIVE SECURITY INTEREST AND EFFECTS OF
CERTAIN OTHER LEGAL ASPECTS OF THE CONTRACTS

     The Asset Seller will represent that a Contract is secured by a security
interest in a manufactured home. Perfection of such security interests and the
right to realize upon the value of the manufactured homes as collateral for the
Contracts are subject to a number of federal and state laws, including the
Uniform Commercial Code. The steps necessary to perfect the security interest in
a manufactured home will vary from state to state. Because of the expense and
administrative inconvenience involved, the Servicer or the Master Servicer will
not amend any certificates of title to change the lienholder specified therein
from the Asset Seller to the Trustee and will not deliver any certificate of
title to the Trustee or note thereon the Trustee's interest. Consequently, in
some states, in the absence of such an amendment, the assignment to the Trustee
of the security interest in the manufactured home may


                                       15
<PAGE>

not be effective or such security interest may not be perfected and, may not be
effective against creditors of the Asset Seller or a trustee in bankruptcy of
the Asset Seller.

     In addition, numerous federal and state consumer protection laws impose
requirements on lending under installment sales contracts and installment loan
agreements such as the Contracts, and the failure by the lender or seller of
goods to comply with such requirements could give rise to liabilities of
assignees for amounts due under such agreements and claims by such assignees may
be subject to set-off as a result of such lender's or seller's noncompliance.
These laws would apply to the Trustee as assignee of the Contracts. The Asset
Seller of the Contracts will warrant that each Contract complies with all
requirements of law and will make certain warranties relating to the validity,
subsistence, perfection and priority of the security interest in each
manufactured home securing a Contract. A breach of any such warranty that
materially adversely affects any Contract would create an obligation of the
Asset Seller to repurchase, or if permitted by the applicable agreement,
substitute for, such Contract unless such breach is cured. If the credit support
is exhausted and recovery of amounts due on the Contracts is dependent on
repossession and resale of manufactured homes securing Contracts that are in
default, certain other factors may limit the ability to realize upon the
manufactured home or may limit the amount realized by securityholders to less
than the amount due. See "Certain Legal Aspects of the Contracts."

                         DESCRIPTION OF THE TRUST FUNDS


ASSETS

     The primary assets of each Trust Fund (the "ASSETS") will include (i)
single family and/or multifamily mortgage loans (or certain balances thereof)
(collectively, the "MORTGAGE LOANS"), including without limitation, Home Equity
Loans, Home Improvement Contracts and Land Sale Contracts, (ii) unsecured home
improvement loans ("UNSECURED HOME IMPROVEMENT LOANS"), (iii) manufactured
housing installment sale contracts or installment loan agreements (the
"CONTRACTS"), or (iv) a combination of Mortgage Loans, Unsecured Home
Improvement Loans and/or Contracts. The Mortgage Loans will not be guaranteed or
insured by the Depositor or any of its affiliates. The Mortgage Loans will be
guaranteed or insured by a governmental agency or instrumentality or other
person only if and to the extent expressly provided in the related Prospectus
Supplement. Each Asset will be selected by the Depositor for inclusion in a
Trust Fund from among those purchased, either directly or indirectly, from a
prior holder thereof (an "ASSET SELLER"), which may be an affiliate of the
Depositor and which prior holder may or may not be the originator of such
Mortgage Loan, Unsecured Home Improvement Loan or Contract.

     The Assets included in the Trust Fund for a Series may be subject to
various types of payment provisions. Such Assets may consist of (1) "LEVEL
PAYMENT ASSETS," which may provide for the payment of interest and full
repayment of principal in level monthly payments with a fixed rate of interest
computed on their declining principal balances; (2) "ADJUSTABLE RATE ASSETS,"
which may provide for periodic adjustments to their rates of interest to equal
the sum (which may be rounded) of a fixed margin and an index; (3) "BUY DOWN
ASSETS," which are Assets for which funds have been provided by someone other
than the related obligors to reduce the obligors' monthly payments during the
early period after origination of such Assets; (4) "INCREASING PAYMENT ASSETS,"
as described below; (5) "INTEREST REDUCTION ASSETS," which provide for the
one-time reduction of the interest rate payable thereon; (6) "GEM ASSETS," which
provide for (a) monthly payments during the first year after origination that
are at least sufficient to pay interest due thereon, and (b) an increase in such
monthly payments in subsequent years at a predetermined rate resulting in full
repayment over a shorter term than the initial amortization terms of such
Assets; (7) "GPM ASSETS," which allow for payments during a portion of their
terms which are or may be less than the amount of interest due on the unpaid
principal balances thereof, and which unpaid interest will be added to the
principal balances of such Assets and will be paid, together with interest
thereon, in later years; (8) "STEP-UP RATE ASSETS" which provide for interest
rates that increase over time; (9) "BALLOON PAYMENT ASSETS;" which are mortgage
loans that are not fully amortizing over their terms and, thus, will require a
lump-sum payment at their stated maturity; (10) "CONVERTIBLE ASSETS" which are
Adjustable Rate Assets subject to provisions pursuant to which, subject to
certain limitations, the related obligors may exercise an option to convert the
adjustable interest rate to a fixed interest rate; and (11) "BI-WEEKLY ASSETS,"
which provide for obligor payments to be made on a bi-weekly basis.

     An Increasing Payment Asset is an Asset that provides for monthly payments
that are fixed for an initial period to be specified in the related Prospectus
Supplement and which increase thereafter (at a predetermined rate


                                       16
<PAGE>

expressed as a percentage of the monthly payment during the preceding payment
period, subject to any caps on the amount of any single monthly payment
increase) for a period to be specified in the related Prospectus Supplement from
the date of origination, after which the monthly payment is fixed at a
level-payment amount so as to fully amortize the Asset over its remaining term
to maturity. The scheduled monthly payment with respect to an Increasing Payment
Asset is the total amount required to be paid each month in accordance with its
terms and equals the sum of (1) the obligor's monthly payments referred to in
the preceding sentence and (2) in the case of certain Increasing Payment Assets,
payments made by the respective Servicers pursuant to buy-down or subsidy
agreements. The obligor's initial monthly payments for each Increasing Payment
Asset are set at the level-payment amount that would apply to an otherwise
identical Level Payment Asset having an interest rate a certain number of
percentage points below the Asset Rate of such Increasing Payment Asset. The
obligor's monthly payments on each Increasing Payment Asset, together with any
payments made thereon by the related Servicers pursuant to buy-down or subsidy
agreements, will in all cases be sufficient to allow payment of accrued interest
on such Increasing Payment Asset at the related interest rate, without negative
amortization. An obligor's monthly payments on such an Asset may, however, not
be sufficient to result in any reduction of the principal balance of such Asset
until after the period when such payments may be increased.

     The Securities will be entitled to payment only from the assets of the
related Trust Fund and will not be entitled to payments in respect of the assets
of any other trust fund established by the Depositor. If specified in the
related Prospectus Supplement, the assets of a Trust Fund will consist of
certificates representing beneficial ownership interests in, or indebtedness of,
another trust fund that contains the Assets.

MORTGAGE LOANS

  General

     Each Mortgage Loan will generally be secured by a lien on (i) a one-to
four-family residential property or a security interest in shares issued by a
cooperative housing corporation (a "SINGLE FAMILY PROPERTY" and the related
Mortgage Loan a "SINGLE FAMILY MORTGAGE LOAN") or (ii) a primarily residential
property which consists of five or more residential dwelling units, and which
may include limited retail, office or other commercial space (a "MULTIFAMILY
PROPERTY" and the related Mortgage Loan a "MULTIFAMILY MORTGAGE LOAN"). Single
Family Properties and Multifamily Properties are sometimes referred to herein
collectively as "MORTGAGED PROPERTIES." To the extent specified in the related
Prospectus Supplement, the Mortgage Loans will be secured by first and/or junior
mortgages or deeds of trust or other similar security instruments creating a
first or junior lien on Mortgaged Property. The Mortgaged Properties may include
apartments owned by cooperative housing corporations ("COOPERATIVES"). The
Mortgaged Properties may include leasehold interests in properties, the title to
which is held by third party lessors. The term of any such leasehold shall
exceed the term of the related mortgage note by at least five years or such
other time period specified in the related Prospectus Supplement. The Mortgage
Loans may include (i) closed-end and/or revolving home equity loans or certain
balances thereof ("HOME EQUITY LOANS") and/or (ii) secured home improvement
installment sales contracts and secured installment loan agreements ("HOME
IMPROVEMENT CONTRACTS"). In addition, the Mortgage Loans may include certain
Mortgage Loans evidenced by contracts ("LAND SALE CONTRACTS") for the sale of
properties pursuant to which the mortgagor promises to pay the amount due
thereon to the holder thereof with fee title to the related property held by
such holder until the mortgagor has made all of the payments required pursuant
to such Land Sale Contract, at which time fee title is conveyed to the
mortgagor. The Originator of each Mortgage Loan will have been a person other
than the Depositor. The related Prospectus Supplement will indicate if any
person who originated the Mortgage Loans (each an "ORIGINATOR") is an affiliate
of the Depositor. The Mortgage Loans will be evidenced by promissory notes (the
"MORTGAGE NOTES") secured by mortgages, deeds of trust or other security
instruments (the "MORTGAGES") creating a lien on the Mortgaged Properties.

  Loan-to-Value Ratio

     The "LOAN-TO-VALUE RATIO" of a Mortgage Loan at any given time is the ratio
(expressed as a percentage) of the then outstanding principal balance of the
Mortgage Loan to the Value of the related Mortgaged Property. The "VALUE" of a
Mortgaged Property, other than with respect to Refinance Loans, is generally the
lesser of (a) the appraised value determined in an appraisal obtained by the
originator at origination of such loan and (b) the sales price for such
property. "REFINANCE LOANS" are loans made to refinance existing loans. Unless
otherwise set forth


                                       17
<PAGE>

in the related Prospectus Supplement, the Value of the Mortgaged Property
securing a Refinance Loan is the appraised value thereof determined in an
appraisal obtained at the time of origination of the Refinance Loan. The value
of a Mortgaged Property as of the date of initial issuance of the related Series
of Securities may be less than the Value at origination and will fluctuate from
time to time based upon changes in economic conditions and the real estate
market.

  Mortgage Loan Information in Prospectus Supplements

     Each Prospectus Supplement will contain information, as of the dates
specified in such Prospectus Supplement and to the extent then applicable and
specifically known to the Depositor, with respect to the Mortgage Loans,
including (i) the aggregate outstanding principal balance and the largest,
smallest and average outstanding principal balance of the Mortgage Loans as of
the applicable Cut-off Date, (ii) the type of property securing the Mortgage
Loans, (iii) the weighted average (by principal balance) of the original and
remaining terms to maturity of the Mortgage Loans, (iv) the earliest and latest
origination date and maturity date of the Mortgage Loans, (v) the range of the
Loan-to-Value Ratios at origination of the Mortgage Loans, (vi) the Mortgage
Rates or range of Mortgage Rates and the weighted average Mortgage Rate borne by
the Mortgage Loans, (vii) the state or states in which most of the Mortgaged
Properties are located, (viii) information with respect to the prepayment
provisions, if any, of the Mortgage Loans, (ix) with respect to Mortgage Loans
with adjustable Mortgage Rates ("ARM LOANS"), the index, the frequency of the
adjustment dates, the range of margins added to the index, and the maximum
Mortgage Rate or monthly payment variation at the time of any adjustment thereof
and over the life of the ARM Loan, (x) information regarding the payment
characteristics of the Mortgage Loans, including without limitation balloon
payment and other amortization provisions, (xi) the number of Mortgage Loans
that are delinquent and the number of days or ranges of the number of days such
Mortgage Loans are delinquent and (xii) the material underwriting standards used
for the Mortgage Loans. If specific information respecting the Mortgage Loans is
not known to the Depositor at the time Securities are initially offered, more
general information of the nature described above will be provided in the
Prospectus Supplement, and specific information will be set forth in a report
which will be available to purchasers of the related Securities at or before the
initial issuance thereof and will be filed as part of a Current Report on Form
8-K with the Securities and Exchange Commission (the "COMMISSION") within
fifteen days after such initial issuance. Notwithstanding the foregoing, the
characteristics of the Mortgage Loans included in a Trust Fund will not vary by
more than five percent (by aggregate principal balance as of the Cut-off Date)
from the characteristics thereof that are described in the related Prospectus
Supplement.

     The related Prospectus Supplement will specify whether the Mortgage Loans
include (i) Home Equity Loans, which may be secured by Mortgages that are junior
to other liens on the related Mortgaged Property and/or (ii) Home Improvement
Contracts originated by a home improvement contractor and secured by a Mortgage
on the related Mortgaged Property that is junior to other liens on the Mortgaged
Property. The home improvements purchased with the Home Improvement Contracts
typically include replacement windows, house siding, roofs, swimming pools,
satellite dishes, kitchen and bathroom remodeling goods, solar heating panels,
patios, decks, room additions and garages. The related Prospectus Supplement
will specify whether the Home Improvement Contracts are partially insured under
Title I of the National Housing Act of 1934 (the "NATIONAL HOUSING ACT") and, if
so, the limitations on such insurance. In addition, the related Prospectus
Supplement will specify whether the Mortgage Loans contain certain Mortgage
Loans evidenced by Land Sale Contracts.

  Payment Provisions of the Mortgage Loans

     All of the Mortgage Loans will provide for payments of principal, interest
or both, on due dates that occur monthly, quarterly or semi-annually or at such
other interval as is specified in the related Prospectus Supplement or for
payments in another manner described in the related Prospectus Supplement. Each
Mortgage Loan may provide for no accrual of interest or for accrual of interest
thereon at an interest rate (a "MORTGAGE RATE") that is fixed over its term or
that adjusts from time to time, or that may be converted from an adjustable to a
fixed Mortgage Rate or a different adjustable Mortgage Rate, or from a fixed to
an adjustable Mortgage Rate, from time to time pursuant to an election or as
otherwise specified on the related Mortgage Note, in each case as described in
the related Prospectus Supplement. Each Mortgage Loan may provide for scheduled
payments to maturity or payments that adjust from time to time to accommodate
changes in the Mortgage Rate or to reflect the occurrence of certain events or
that adjust on the basis of other methodologies, and may provide for negative
amortization or accelerated amortization, in each case as described in the
related Prospectus Supplement. Each Mortgage Loan may be fully amortizing or



                                       18
<PAGE>

require a balloon payment due on its stated maturity date, in each case as
described in the related Prospectus Supplement. Each Mortgage Loan may contain
prohibitions on prepayment (a "LOCK-OUT PERIOD" and, the date of expiration
thereof, a "LOCK-OUT DATE") or require payment of a premium or a yield
maintenance penalty (a "PREPAYMENT PREMIUM") in connection with a prepayment, in
each case as described in the related Prospectus Supplement. In the event that
holders of any Class or Classes of Offered Securities will be entitled to all or
a portion of any Prepayment Premiums collected in respect of Mortgage Loans, the
related Prospectus Supplement will specify the method or methods by which any
such amounts will be allocated. See "--Assets" above.

  Revolving Credit Line Loans

     As more fully described in the related Prospectus Supplement, the Mortgage
Loans may consist, in whole or in part, of revolving Home Equity Loans or
certain balances thereof ("REVOLVING CREDIT LINE LOANS"). Interest on each
Revolving Credit Line Loan, excluding introductory rates offered from time to
time during promotional periods, may be computed and payable monthly on the
average daily outstanding principal balance of such loan. From time to time
prior to the expiration of the related draw period specified in a Revolving
Credit Line Loan, principal amounts on such Revolving Credit Line Loan may be
drawn down (up to a maximum amount as set forth in the related Prospectus
Supplement) or repaid. If specified in the related Prospectus Supplement, new
draws by borrowers under the Revolving Credit Line Loans will automatically
become part of the Trust Fund described in such Prospectus Supplement. As a
result, the aggregate balance of the Revolving Credit Line Loans will fluctuate
from day to day as new draws by borrowers are added to the Trust Fund and
principal payments are applied to such balances and such amounts will usually
differ each day, as more specifically described in the related Prospectus
Supplement. Under certain circumstances, under a Revolving Credit Line Loan, a
borrower may, during the related draw period, choose an interest only payment
option, during which the borrower is obligated to pay only the amount of
interest which accrues on the loan during the billing cycle, and may also elect
to pay all or a portion of the principal. An interest only payment option may
terminate at the end of the related draw period, after which the borrower must
begin paying at least a minimum monthly portion of the average outstanding
principal balance of the loan.

UNSECURED HOME IMPROVEMENT LOANS

     The Unsecured Home Improvement Loans may consist of conventional unsecured
home improvement loans and FHA insured unsecured home improvement loans. Except
as otherwise set forth in the related Prospectus Supplement, the Unsecured Home
Improvement Loans will be fully amortizing and will bear interest at a fixed or
variable annual percentage rate.

  Unsecured Home Improvement Loan Information in Prospectus Supplements

     Each Prospectus Supplement will contain information, as of the dates
specified in such Prospectus Supplement and to the extent then applicable and
specifically known to the Depositor, with respect to the Unsecured Home
Improvement Loans, including (i) the aggregate outstanding principal balance and
the largest, smallest and average outstanding principal balance of the Unsecured
Home Improvement Loans as of the applicable Cut-Off Date, (ii) the weighted
average (by principal balance) of the original and remaining terms to maturity
of the Unsecured Home Improvement Loans, (iii) the earliest and latest
origination date and maturity date of the Unsecured Home Improvements Loans,
(iv) the interest rates or range of interest rates and the weighted average
interest rates borne by the Unsecured Home Improvement Loans, (v) the state or
states in which most of the Unsecured Home Improvement Loans were originated,
(vi) information with respect to the prepayment provisions, if any, of the
Unsecured Home Improvement Loans, (vii) with respect to the Unsecured Home
Improvement Loans with adjustable interest rates ("ARM UNSECURED HOME
IMPROVEMENT LOANS"), the index, the frequency of the adjustment dates, the range
of margins added to the index, and the maximum interest rate or monthly payment
variation at the time of any adjustment thereof and over the life of the ARM
Unsecured Home Improvement Loan, (viii) information regarding the payment
characteristics of the Unsecured Home Improvement Loan, (ix) the number of
Unsecured Home Improvement Loans that are delinquent and the number of days or
ranges of the number of days such Unsecured Home Improvement Loans are
delinquent and (x) the material underwriting standards used for the Unsecured
Home Improvement Loans. If specific information respecting the Unsecured Home
Improvement Loans is not known to the Depositor at the time Securities are
initially offered, more general information of the nature described above will
be provided in the Prospectus Supplement, and specific information will be set
forth in a report


                                       19
<PAGE>

which will be available to purchasers of the related Securities at or before the
initial issuance thereof and will be filed as part of a Current Report on Form
8-K with the Securities and Exchange Commission within fifteen days after such
initial issuance. Notwithstanding the foregoing, the characteristics of the
Unsecured Home Improvement Loans included in a Trust Fund will not vary by more
than five percent (by aggregate principal balance as of the Cut-off Date) from
the characteristics thereof that are described in the related Prospectus
Supplement.

CONTRACTS

  General

     To the extent provided in the related Prospectus Supplement, each Contract
will be secured by a security interest in a new or used manufactured home (each,
a "MANUFACTURED HOME"). Such Prospectus Supplement will specify the states or
other jurisdictions in which the Manufactured Homes are located as of the
related Cut-off Date. The method of computing the "LOAN-TO-VALUE RATIO" of a
Contract will be described in the related Prospectus Supplement.

  Contract Information in Prospectus Supplements

     Each Prospectus Supplement will contain certain information, as of the
dates specified in such Prospectus Supplement and to the extent then applicable
and specifically known to the Depositor, with respect to the Contracts,
including (i) the aggregate outstanding principal balance and the largest,
smallest and average outstanding principal balance of the Contracts as of the
applicable Cut-off Date, (ii) whether the Manufactured Homes were new or used as
of the origination of the related Contracts, (iii) the weighted average (by
principal balance) of the original and remaining terms to maturity of the
Contracts, (iv) the earliest and latest origination date and maturity date of
the Contracts, (v) the range of the Loan-to-Value Ratios at origination of the
Contracts, (vi) the Contract Rates or range of Contract Rates and the weighted
average Contract Rate borne by the Contracts, (vii) the state or states in which
most of the Manufactured Homes are located at origination, (viii) information
with respect to the prepayment provisions, if any, of the Contracts, (ix) with
respect to Contracts with adjustable Contract Rates ("ARM CONTRACTS"), the
index, the frequency of the adjustment dates, and the maximum Contract Rate or
monthly payment variation at the time of any adjustment thereof and over the
life of the ARM Contract, (x) the number of Contracts that are delinquent and
the number of days or ranges of the number of days such Contracts are
delinquent, (xi) information regarding the payment characteristics of the
Contracts and (xii) the material underwriting standards used for the Contracts.
If specific information respecting the Contracts is not known to the Depositor
at the time Securities are initially offered, more general information of the
nature described above will be provided in the Prospectus Supplement, and
specific information will be set forth in a report which will be available to
purchasers of the related Securities at or before the initial issuance thereof
and will be filed as part of a Current Report on Form 8-K with the Securities
and Exchange Commission within fifteen days after such initial issuance.
Notwithstanding the foregoing, the characteristics of the Contracts included in
a Trust Fund will not vary by more than five percent (by aggregate principal
balance as of the Cut-off Date) from the characteristics thereof that are
described in the related Prospectus Supplement.

  Payment Provisions of the Contracts

     All of the Contracts will provide for payments of principal, interest or
both, on due dates that occur monthly or at such other interval as is specified
in the related Prospectus Supplement or for payments in another manner described
in the Prospectus Supplement. Each Contract may provide for no accrual of
interest or for accrual of interest thereon at an annual percentage rate (a
"CONTRACT RATE") that is fixed over its term or that adjusts from time to time,
or as otherwise specified in the related Prospectus Supplement. Each Contract
may provide for scheduled payments to maturity or payments that adjust from time
to time to accommodate changes in the Contract Rate as otherwise described in
the related Prospectus Supplement. See "--Assets" above.

         PRE-FUNDING ACCOUNT

     To the extent provided in a Prospectus Supplement, a portion of the
proceeds of the issuance of Securities may be deposited into an account
maintained with the Trustee (a "PRE-FUNDING ACCOUNT"). In such event, the
Depositor will be obligated (subject only to the availability thereof) to sell
at a predetermined price, and the Trust Fund for the


                                       20
<PAGE>

related Series of Securities will be obligated to purchase (subject to the
availability thereof), additional Assets (the "SUBSEQUENT ASSETS") from time to
time (as frequently as daily) within the period (generally not to exceed three
months) specified in the related Prospectus Supplement (the "PRE-FUNDING
PERIOD") after the issuance of such Series of Securities having an aggregate
principal balance approximately equal to the amount on deposit in the
Pre-Funding Account (the "PRE-FUNDED AMOUNT") for such Series on the date of
such issuance. The Pre-Funded Amount with respect to a Series is not expected to
exceed 25% of the aggregate initial Security Balance of the related Securities.
Any Subsequent Assets will be required to satisfy certain eligibility criteria
more fully set forth in the applicable Agreement, which eligibility criteria
will be consistent with the eligibility criteria of the Assets initially
included in the Trust Fund, subject to such exceptions as are expressly stated
in the Prospectus Supplement. For example, the Subsequent Assets will be subject
to the same underwriting standards, representations and warranties as the Assets
initially included in the Trust Fund. In addition, certain conditions must be
satisfied before the Subsequent Assets are transferred into the Trust Fund such
as the delivery to the Rating Agencies and the Trustee of certain opinions of
counsel (including bankruptcy, corporate and tax opinions).

     Any portion of the Pre-Funded Amount remaining in the Pre-Funding Account
at the end of the Pre-Funding Period will be used to prepay one or more Classes
of Securities in the amounts and in the manner specified in the related
Prospectus Supplement. In addition, if specified in the related Prospectus
Supplement, the Depositor may be required to deposit cash into an account
maintained by the Trustee (the "CAPITALIZED INTEREST ACCOUNT") for the purpose
of assuring the availability of funds to pay interest with respect to the
Securities during the Pre-Funding Period. Any amount remaining in the
Capitalized Interest Account at the end of the Pre-Funding Period will be
remitted as specified in the related Prospectus Supplement.

ACCOUNTS

     Each Trust Fund will include one or more accounts, established and
maintained on behalf of the Securityholders into which the person or persons
designated in the related Prospectus Supplement will, to the extent described
herein and in such Prospectus Supplement deposit all payments and collections
received or advanced with respect to the Assets and other assets in the Trust
Fund. Such an account may be maintained as an interest bearing or a non-interest
bearing account, and funds held therein may be held as cash or invested in
certain short-term, investment grade obligations, in each case as described in
the related Prospectus Supplement. See "Description of the Agreements--Material
Terms of the Pooling and Servicing Agreements and Underlying Servicing
Agreements--Collection Account and Related Accounts."

CREDIT SUPPORT

     If so provided in the related Prospectus Supplement, partial or full
protection against certain defaults and losses on the Assets in the related
Trust Fund may be provided to one or more Classes of Securities in the related
Series in the form of subordination of one or more other Classes of Securities
in such Series or by one or more other types of credit support, such as a letter
of credit, insurance policy, guarantee, reserve fund or another type of credit
support, or a combination thereof (any such coverage with respect to the
Securities of any Series, "CREDIT SUPPORT"). The amount and types of coverage,
the identification of the entity providing the coverage (if applicable) and
related information with respect to each type of Credit Support, if any, will be
described in the Prospectus Supplement for a Series of Securities. See "Risk
Factors--Risks Associated with the Securities--Credit Enhancement is Limited in
Amount and Coverage" and "Description of Credit Support."

CASH FLOW AGREEMENTS

     If so provided in the related Prospectus Supplement, the Trust Fund may
include guaranteed investment contracts pursuant to which moneys held in the
funds and accounts established for the related Series will be invested at a
specified rate. The Trust Fund may also include certain other agreements, such
as interest rate exchange agreements, interest rate cap or floor agreements,
currency exchange agreements or similar agreements provided to reduce the
effects of interest rate or currency exchange rate fluctuations on the Assets or
on one or more Classes of Securities. (Currency exchange agreements might be
included in the Trust Fund if some or all of the Mortgage Loans were denominated
in a non-United States currency.) The principal terms of any such guaranteed
investment contract or other agreement (any such agreement, a "CASH FLOW
AGREEMENT"), including, without limitation, provisions relating to the timing,
manner and amount of payments thereunder and provisions relating to the



                                       21
<PAGE>

termination thereof, will be described in the Prospectus Supplement for the
related Series. In addition, the related Prospectus Supplement will provide
certain information with respect to the obligor under any such Cash Flow
Agreement.

                                 USE OF PROCEEDS

     The net proceeds to be received from the sale of the Securities will be
applied by the Depositor to the purchase of Assets, or the repayment of the
financing incurred in such purchase, and to pay for certain expenses incurred in
connection with such purchase of Assets and sale of Securities. The Depositor
expects to sell the Securities from time to time, but the timing and amount of
offerings of Securities will depend on a number of factors, including the volume
of Assets acquired by the Depositor, prevailing interest rates, availability of
funds and general market conditions.

                              YIELD CONSIDERATIONS


GENERAL

     The yield on any Offered Security will depend on the price paid by the
holder of the Security (the "SECURITYHOLDER"), the Pass-Through Rate of the
Security, the receipt and timing of receipt of distributions on the Security and
the weighted average life of the Assets in the related Trust Fund (which may be
affected by prepayments, defaults, liquidations or repurchases). See "Risk
Factors--Risks Associated with the Securities--Rate of Prepayment on Mortgage
Loans May Adversely Affect Average Lives and Yields on the Securities."

PASS-THROUGH RATE AND INTEREST RATE

     Securities of any Class within a Series may have fixed, variable or
adjustable Pass-Through Rates or interest rates, which may or may not be based
upon the interest rates borne by the Assets in the related Trust Fund. The
Prospectus Supplement with respect to any Series of Securities will specify the
Pass-Through Rate or interest rate for each Class of such Securities or, in the
case of a variable or adjustable Pass-Through Rate or interest rate, the method
of determining the Pass-Through Rate or interest rate; the effect, if any, of
the prepayment of any Asset on the Pass-Through Rate or interest rate of one or
more Classes of Securities; and whether the distributions of interest on the
Securities of any Class will be dependent, in whole or in part, on the
performance of any obligor under a Cash Flow Agreement.

     If so specified in the related Prospectus Supplement, the effective yield
to maturity to each holder of Securities entitled to payments of interest will
be below that otherwise produced by the applicable Pass-Through Rate or interest
rate and purchase price of such Security because, while interest may accrue on
each Asset during a certain period (each, an "ACCRUAL PERIOD"), the distribution
of such interest will be made on a day which may be several days, weeks or
months following the period of accrual.

TIMING OF PAYMENT OF INTEREST

     Each payment of interest on the Securities (or addition to the Security
Balance of a Class of Accrual Securities) on a Distribution Date will include
interest accrued during the Accrual Period for such Distribution Date. As
indicated above under "--Pass-Through Rate and Interest Rate," if the Accrual
Period ends on a date other than the day before a Distribution Date for the
related Series, the yield realized by the holders of such Securities may be
lower than the yield that would result if the Accrual Period ended on such day
before the Distribution Date.

PAYMENTS OF PRINCIPAL; PREPAYMENTS

     The yield to maturity on the Securities will be affected by the rate of
principal payments on the Assets (including principal prepayments on Mortgage
Loans and Contracts resulting from both voluntary prepayments by the borrowers
and involuntary liquidations). The rate at which principal prepayments occur on
the Mortgage Loans and Contracts will be affected by a variety of factors,
including, without limitation, the terms of the Mortgage Loans and Contracts,
the level of prevailing interest rates, the availability of mortgage credit and
economic, demographic,


                                       22
<PAGE>

geographic, tax, legal and other factors. In general, however, if prevailing
interest rates fall significantly below the Mortgage Rates on the Mortgage Loans
comprising or underlying the Assets in a particular Trust Fund, such Mortgage
Loans are likely to be the subject of higher principal prepayments than if
prevailing rates remain at or above the rates borne by such Mortgage Loans. In
this regard, it should be noted that certain Assets may consist of Mortgage
Loans with different Mortgage Rates. The rate of principal payments on some or
all of the Classes of Securities of a Series will correspond to the rate of
principal payments on the Assets in the related Trust Fund and is likely to be
affected by the existence of Lock-out Periods and Prepayment Premium provisions
of the Mortgage Loans underlying or comprising such Assets, and by the extent to
which the servicer of any such Mortgage Loan is able to enforce such provisions.
Mortgage Loans with a Lock-out Period or a Prepayment Premium provision, to the
extent enforceable, generally would be expected to experience a lower rate of
principal prepayments than otherwise identical Mortgage Loans without such
provisions, with shorter Lock-out Periods or with lower Prepayment Premiums.
Because of the depreciating nature of manufactured housing, which limits the
possibilities for refinancing, and because the terms and principal amounts of
manufactured housing contracts are generally shorter and smaller than the terms
and principal amounts of mortgage loans secured by site-built homes, changes in
interest rates have a correspondingly smaller effect on the amount of the
monthly payments on manufactured housing contracts than on the amount of the
monthly payments on mortgage loans secured by site-built homes. Consequently,
changes in interest rates may play a smaller role in prepayment behavior of
manufactured housing contracts than they do in the prepayment behavior of loans
secured by mortgage on site-built homes. Conversely, local economic conditions
and certain of the other factors mentioned above may play a larger role in the
prepayment behavior of manufactured housing contracts than they do in the
prepayment behavior of loans secured by mortgages on site-built homes.

     If the purchaser of a Security offered at a discount calculates its
anticipated yield to maturity based on an assumed rate of distributions of
principal that is faster than that actually experienced on the Assets, the
actual yield to maturity will be lower than that so calculated. Conversely, if
the purchaser of a Security offered at a premium calculates its anticipated
yield to maturity based on an assumed rate of distributions of principal that is
slower than that actually experienced on the Assets, the actual yield to
maturity will be lower than that so calculated. In either case, if so provided
in the Prospectus Supplement for a Series of Securities, the effect on yield on
one or more Classes of the Securities of such Series of prepayments of the
Assets in the related Trust Fund may be mitigated or exacerbated by any
provisions for sequential or selective distribution of principal to such
Classes.

     When a full prepayment is made on a Mortgage Loan or a Contract, the
obligor is charged interest on the principal amount of the Mortgage Loan or
Contract so prepaid for the number of days in the month actually elapsed up to
the date of the prepayment or such other period specified in the related
Prospectus Supplement. Generally, the effect of prepayments in full will be to
reduce the amount of interest paid in the following month to holders of
Securities entitled to payments of interest because interest on the principal
amount of any Mortgage Loan or Contract so prepaid will be paid only to the date
of prepayment rather than for a full month. A partial prepayment of principal is
applied so as to reduce the outstanding principal balance of the related
Mortgage Loan or Contract as of the Due Date in the month in which such partial
prepayment is receive or such other date as is specified in the related
Prospectus Supplement.

     The timing of changes in the rate of principal payments on the Assets may
significantly affect an investor's actual yield to maturity, even if the average
rate of distributions of principal is consistent with an investor's expectation.
In general, the earlier a principal payment is received on the Mortgage Loans
and distributed on a Security, the greater the effect on such investor's yield
to maturity. The effect on an investor's yield of principal payments occurring
at a rate higher (or lower) than the rate anticipated by the investor during a
given period may not be offset by a subsequent like decrease (or increase) in
the rate of principal payments.

     The Securityholder will bear the risk of being able to reinvest principal
received in respect of a Security at a yield at least equal to the yield on such
Security.

PREPAYMENTS--MATURITY AND WEIGHTED AVERAGE LIFe

     The rates at which principal payments are received on the Assets included
in or comprising a Trust Fund and the rate at which payments are made from any
Credit Support or Cash Flow Agreement for the related Series of Securities may
affect the ultimate maturity and the weighted average life of each Class of such
Series. Prepayments



                                       23
<PAGE>

on the Mortgage Loans or Contracts comprising or underlying the Assets in a
particular Trust Fund will generally accelerate the rate at which principal is
paid on some or all of the Classes of the Securities of the related Series.

     If so provided in the Prospectus Supplement for a Series of Securities, one
or more Classes of Securities may have a final scheduled Distribution Date,
which is the date on or prior to which the stated principal amount (the
"SECURITY BALANCE") thereof is scheduled to be reduced to zero, calculated on
the basis of the assumptions applicable to such Series set forth therein.
Weighted average life refers to the average amount of time that will elapse from
the date of issue of a security until each dollar of principal of such security
will be repaid to the investor. The weighted average life of a Class of
Securities of a Series will be influenced by the rate at which principal on the
Assets is paid to such Class, which may be in the form of scheduled amortization
or prepayments (for this purpose, the term "prepayment" includes prepayments, in
whole or in part, and liquidations due to default).

     In addition, the weighted average life of the Securities may be affected by
the varying maturities of the Assets in a Trust Fund. If any Assets in a
particular Trust Fund have actual terms to maturity less than those assumed in
calculating final scheduled Distribution Dates for the Classes of Securities of
the related Series, one or more Classes of such Securities may be fully paid
prior to their respective final scheduled Distribution Dates, even in the
absence of prepayments. Accordingly, the prepayment experience of the Assets
will, to some extent, be a function of the mix of Mortgage Rates or Contract
Rates and maturities of the Mortgage Loans or Contracts comprising or underlying
such Assets. See "Description of the Trust Funds."

     Prepayments on loans are also commonly measured relative to a prepayment
standard or model, such as the Constant Prepayment Rate ("CPR") prepayment model
or the Standard Prepayment Assumption ("SPA") prepayment model, each as
described below. CPR represents a constant assumed rate of prepayment each month
relative to the then outstanding principal balance of a pool of loans for the
life of such loans. SPA represents an assumed rate of prepayment each month
relative to the then outstanding principal balance of a pool of loans. A
prepayment assumption of 100% of SPA assumes prepayment rates of 0.2% per annum
of the then outstanding principal balance of such loans in the first month of
the life of the loans and an additional 0.2% per annum in each month thereafter
until the thirtieth month. Beginning in the thirtieth month and in each month
thereafter during the life of the loans, 100% of SPA assumes a constant
prepayment rate of 6% per annum each month.

     Neither CPR nor SPA nor any other prepayment model or assumption purports
to be a historical description of prepayment experience or a prediction of the
anticipated rate of prepayment of any pool of loans, including the Mortgage
Loans or Contracts underlying or comprising the Assets.

     The Prospectus Supplement with respect to each Series of Securities may
contain tables, if applicable, setting forth the projected weighted average life
of each Class of Offered Securities of such Series and the percentage of the
initial Security Balance of each such Class that would be outstanding on
specified Distribution Dates based on the assumptions stated in such Prospectus
Supplement, including assumptions that prepayments on the Mortgage Loans
comprising or underlying the related Assets are made at rates corresponding to
various percentages of CPR, SPA or such other standard specified in such
Prospectus Supplement. Such tables and assumptions are intended to illustrate
the sensitivity of the weighted average life of the Securities to various
prepayment rates and will not be intended to predict or to provide information
that will enable investors to predict the actual weighted average life of the
Securities. It is unlikely that prepayment of any Mortgage Loans or Contracts
comprising or underlying the Assets for any Series will conform to any
particular level of CPR, SPA or any other rate specified in the related
Prospectus Supplement.

OTHER FACTORS AFFECTING WEIGHTED AVERAGE LIFE

  Type of Asset

     If so specified in the related Prospectus Supplement, a number of Mortgage
Loans may have balloon payments due at maturity (which, based on the
amortization schedule of such Mortgage Loans, may be a substantial amount), and
because the ability of a mortgagor to make a balloon payment typically will
depend upon its ability either to refinance the loan or to sell the related
Mortgaged Property, there is a risk that a number of Balloon Payment Assets may
default at maturity. The ability to obtain refinancing will depend on a number
of factors prevailing at the time refinancing or sale is required, including,
without limitation, real estate values, the mortgagor's financial situation,
prevailing mortgage loan interest rates, the mortgagor's equity in the related
Mortgaged Property, tax laws and


                                       24
<PAGE>

prevailing general economic conditions. Neither the Depositor, the Servicer, the
Master Servicer, nor any of their affiliates will be obligated to refinance or
repurchase any Mortgage Loan or to sell the Mortgaged Property except to the
extent provided in the related Prospectus Supplement. In the case of defaults,
recovery of proceeds may be delayed by, among other things, bankruptcy of the
mortgagor or adverse conditions in the market where the property is located. In
order to minimize losses on defaulted Mortgage Loans, the Servicer may, to the
extent and under the circumstances set forth in the related Prospectus
Supplement, be permitted to modify Mortgage Loans that are in default or as to
which a payment default is reasonably foreseeable. Any defaulted balloon payment
or modification that extends the maturity of a Mortgage Loan will tend to extend
the weighted average life of the Securities and may thereby lengthen the period
of time elapsed from the date of issuance of a Security until it is retired.

     With respect to certain Mortgage Loans, including ARM Loans, the Mortgage
Rate at origination may be below the rate that would result if the index and
margin relating thereto were applied at origination. With respect to certain
Contracts, the Contract Rate may be "stepped up" during its term or may
otherwise vary or be adjusted. Under the applicable underwriting standards, the
mortgagor or obligor under each Mortgage Loan or Contract generally will be
qualified on the basis of the Mortgage Rate or Contract Rate in effect at
origination. The repayment of any such Mortgage Loan or Contract may thus be
dependent on the ability of the mortgagor or obligor to make larger level
monthly payments following the adjustment of the Mortgage Rate or Contract Rate.
In addition, certain Mortgage Loans may be subject to temporary buydown plans
("BUYDOWN MORTGAGE LOANS") pursuant to which the monthly payments made by the
mortgagor during the early years of the Mortgage Loan will be less than the
scheduled monthly payments thereon (the "BUYDOWN PERIOD"). The periodic increase
in the amount paid by the mortgagor of a Buydown Mortgage Loan during or at the
end of the applicable Buydown Period may create a greater financial burden for
the mortgagor, who might not have otherwise qualified for a mortgage, and may
accordingly increase the risk of default with respect to the related Mortgage
Loan.

     The Mortgage Rates on certain ARM Loans subject to negative amortization
generally adjust monthly and their amortization schedules adjust less
frequently. During a period of rising interest rates as well as immediately
after origination (initial Mortgage Rates are generally lower than the sum of
the applicable index at origination and the related margin over such index at
which interest accrues), the amount of interest accruing on the principal
balance of such Mortgage Loans may exceed the amount of the minimum scheduled
monthly payment thereon. As a result, a portion of the accrued interest on
negatively amortizing Mortgage Loans may be added to the principal balance
thereof and will bear interest at the applicable Mortgage Rate. The addition of
any such deferred interest to the principal balance of any related Class or
Classes of Securities will lengthen the weighted average life thereof and may
adversely affect yield to holders thereof, depending upon the price at which
such Securities were purchased. In addition, with respect to certain ARM Loans
subject to negative amortization, during a period of declining interest rates,
it might be expected that each minimum scheduled monthly payment on such a
Mortgage Loan would exceed the amount of scheduled principal and accrued
interest on the principal balance thereof, and since such excess will be applied
to reduce the principal balance of the related Class or Classes of Securities,
the weighted average life of such Securities will be reduced and may adversely
affect yield to holders thereof, depending upon the price at which such
Securities were purchased.

     As may be described in the related Prospectus Supplement, the applicable
Agreement may provide that all or a portion of the principal collected on or
with respect to the related Mortgage Loans may be applied by the related Trustee
to the acquisition of additional Mortgage Loans during a specified period
(rather than used to fund payments of principal to Securityholders during such
period) with the result that the related securities possess an interest-only
period, also commonly referred to as a revolving period, which will be followed
by an amortization period. Any such interest-only or revolving period may, upon
the occurrence of certain events to be described in the related Prospectus
Supplement, terminate prior to the end of the specified period and result in the
earlier than expected amortization of the related Securities.

     In addition, and as may be described in the related Prospectus Supplement,
the related Agreement may provide that all or a portion of such collected
principal may be retained by the Trustee (and held in certain temporary
investments, including Mortgage Loans) for a specified period prior to being
used to fund payments of principal to Securityholders.

     The result of such retention and temporary investment by the Trustee of
such principal would be to slow the amortization rate of the related Securities
relative to the amortization rate of the related Mortgage Loans, or to attempt
to match the amortization rate of the related Securities to an amortization
schedule established at the time


                                       25
<PAGE>

such Securities are issued. Any such feature applicable to any Securities may
terminate upon the occurrence of events to be described in the related
Prospectus Supplement, resulting in the current funding of principal payments to
the related Securityholders and an acceleration of the amortization of such
Securities.

  Termination

     If so specified in the related Prospectus Supplement, a Series of
Securities may be subject to optional early termination through the repurchase
of the Assets in the related Trust Fund by the party specified therein, on any
date on which the aggregate principal balance of the Assets or the aggregate
Security Balance of the Securities of such Series declines to a percentage
specified in the related Prospectus Supplement (not to exceed 10%) of the
aggregate initial principal balance of such Assets or initial Security Balance
of such Securities, as the case may be, under the circumstances and in the
manner set forth therein. In addition, if so provided in the related Prospectus
Supplement, certain Classes of Securities may be purchased or redeemed in the
manner set forth therein. See "Description of the Securities--Termination."

  Defaults

     The rate of defaults on the Assets will also affect the rate, timing and
amount of principal payments on the Assets and thus the yield on the Securities.
In general, defaults on mortgage loans or contracts are expected to occur with
greater frequency in their early years. The rate of default on Mortgage Loans
which are refinance or limited documentation mortgage loans, and on Mortgage
Loans with high Loan-to-Value Ratios, may be higher than for other types of
Mortgage Loans. Furthermore, the rate and timing of prepayments, defaults and
liquidations on the Mortgage Loans and Contracts will be affected by the general
economic condition of the region of the country in which the related Mortgage
Properties or Manufactured Homes are located. The risk of delinquencies and loss
is greater and prepayments are less likely in regions where a weak or
deteriorating economy exists, as may be evidenced by, among other factors,
increasing unemployment or falling property values.

  Foreclosures

     The number of foreclosures or repossessions and the principal amount of the
Mortgage Loans or Contracts comprising or underlying the Assets that are
foreclosed or repossessed in relation to the number and principal amount of
Mortgage Loans or Contracts that are repaid in accordance with their terms will
affect the weighted average life of the Mortgage Loans or Contracts comprising
or underlying the Assets and that of the related Series of Securities.

  Refinancing

     At the request of a mortgagor, the Servicer may allow the refinancing of a
Mortgage Loan or Contract in any Trust Fund by accepting prepayments thereon and
permitting a new loan secured by a mortgage on the same property. In the event
of such a refinancing, the new loan would not be included in the related Trust
Fund and, therefore, such refinancing would have the same effect as a prepayment
in full of the related Mortgage Loan or Contract. A Servicer may, from time to
time, implement programs designed to encourage refinancing. Such programs may
include, without limitation, modifications of existing loans, general or
targeted solicitations, the offering of pre-approved applications, reduced
origination fees or closing costs, or other financial incentives. In addition,
Servicers may encourage the refinancing of Mortgage Loans or Contracts,
including defaulted Mortgage Loans or Contracts, that would permit creditworthy
borrowers to assume the outstanding indebtedness of such Mortgage Loans or
Contracts.

  Due-on-Sale Clauses

     Acceleration of mortgage payments as a result of certain transfers of
underlying Mortgaged Property is another factor affecting prepayment rates that
may not be reflected in the prepayment standards or models used in the relevant
Prospectus Supplement. A number of the Mortgage Loans comprising or underlying
the Assets may include "due-on-sale clauses" that allow the holder of the
Mortgage Loans to demand payment in full of the remaining principal balance of
the Mortgage Loans upon sale, transfer or conveyance of the related Mortgaged
Property. With respect to any Mortgage Loans, except as set forth in the related
Prospectus Supplement, the


                                       26
<PAGE>

Servicer will generally enforce any due-on-sale clause to the extent it has
knowledge of the conveyance or proposed conveyance of the underlying Mortgaged
Property and it is entitled to do so under applicable law; provided, however,
that the Servicer will not take any action in relation to the enforcement of any
due-on-sale provision which would adversely affect or jeopardize coverage under
any applicable insurance policy. See "Certain Legal Aspects of Mortgage
Loans--Due-on-Sale Clauses" and "Description of the Agreements--Material Terms
of the Pooling and Servicing Agreements and Underlying Servicing
Agreements--Due-on-Sale Provisions." The Contracts, in general, prohibit the
sale or transfer of the related Manufactured Homes without the consent of the
Servicer and permit the acceleration of the maturity of the Contracts by the
Servicer upon any such sale or transfer that is not consented to. It is expected
that the Servicer will permit most transfers of Manufactured Homes and not
accelerate the maturity of the related Contracts. In certain cases, the transfer
may be made by a delinquent obligor in order to avoid a repossession of the
Manufactured Home. In the case of a transfer of a Manufactured Home after which
the Servicer desires to accelerate the maturity of the related Contract, the
Servicer's ability to do so will depend on the enforceability under state law of
the "due-on-sale clause". See "Certain Legal Aspects of the Contracts--Transfers
of Manufactured Homes; Enforceability of Due-on-Sale Clauses."

                                  THE DEPOSITOR

     The Depositor is a direct wholly-owned subsidiary of Banc of America
Mortgage Capital Corporation and was incorporated in the State of Delaware on
July 23, 1997. The principal executive offices of the Depositor are located at
Bank of America Corporate Center, 100 North Tryon Street, Charlotte, North
Carolina 28255. Its telephone number is (704) 386-2400.

     The Depositor formerly was an indirect wholly-owned subsidiary of
NationsBank Corporation. On September 30, 1998, BankAmerica Corporation was
merged with and into NationsBank Corporation with the latter entity surviving.
Upon completion of the merger, NationsBank Corporation changed its name first to
BankAmerica Corporation and then to Bank of America Corporation. As a result,
the Depositor is now an indirect wholly-owned subsidiary of Bank of America
Corporation.

     The Depositor does not have, nor is it expected in the future to have, any
significant assets.



                                       27
<PAGE>

                          DESCRIPTION OF THE SECURITIES


GENERAL

     The Certificates of each Series (including any Class of Certificates not
offered hereby) will represent the entire beneficial ownership interest in the
Trust Fund created pursuant to the applicable Agreement. If a Series of
Securities includes Notes, such Notes will represent indebtedness of the related
Trust Fund and will be issued and secured pursuant to an Indenture. Each Series
of Securities will consist of one or more Classes of Securities that may (i)
provide for the accrual of interest thereon based on fixed, variable or
adjustable rates; (ii) be senior (collectively, "SENIOR SECURITIES") or
subordinate (collectively, "SUBORDINATE SECURITIES") to one or more other
Classes of Securities in respect of certain distributions on the Securities;
(iii) be entitled either to (A) principal distributions, with disproportionately
low, nominal or no interest distributions or (B) interest distributions, with
disproportionately low, nominal or no principal distributions (collectively,
"STRIP SECURITIES"); (iv) provide for distributions of accrued interest thereon
commencing only following the occurrence of certain events, such as the
retirement of one or more other Classes of Securities of such Series
(collectively, "ACCRUAL SECURITIES"); (v) provide for payments of principal as
described in the related Prospectus Supplement, from all or only a portion of
the Assets in such Trust Fund, to the extent of available funds, in each case as
described in the related Prospectus Supplement; and/or (vi) provide for
distributions based on a combination of two or more components thereof with one
or more of the characteristics described in this paragraph including a Strip
Security component. If so specified in the related Prospectus Supplement,
distributions on one or more Classes of a Series of Securities may be limited to
collections from a designated portion of the Assets in the related Trust Fund
(each such portion of Assets, an "ASSET GROUP"). Any such Classes may include
Classes of Offered Securities.

     Each Class of Offered Securities of a Series will be issued in minimum
denominations corresponding to the Security Balances or, in the case of certain
Classes of Strip Securities, notional amounts or percentage interests specified
in the related Prospectus Supplement. The transfer of any Offered Securities may
be registered and such Securities may be exchanged without the payment of any
service charge payable in connection with such registration of transfer or
exchange, but the Depositor or the Trustee or any agent thereof may require
payment of a sum sufficient to cover any tax or other governmental charge. One
or more Classes of Securities of a Series may be issued in fully registered,
certificated form ("DEFINITIVE SECURITIES") or in book-entry form ("BOOK-ENTRY
SECURITIES"), as provided in the related Prospectus Supplement. See "Risk
Factors--Risks Associated with the Securities--Book-Entry Securities May
Experience Certain Problems and "Description of the Securities--Book-Entry
Registration and Definitive Securities." Definitive Securities will be
exchangeable for other Securities of the same Class and Series of a like
aggregate Security Balance, notional amount or percentage interest but of
different authorized denominations. See "Risk Factors--Risks Associated with the
Securities--Securities May Not be Liquid."

DISTRIBUTIONS

     Distributions on the Securities of each Series will be made by or on behalf
of the Trustee on each Distribution Date as specified in the related Prospectus
Supplement from the Available Distribution Amount for such Series and such
Distribution Date. Distributions (other than the final distribution) will be
made to the persons in whose names the Securities are registered at the close of
business on, unless a different date is specified in the related Prospectus
Supplement, the last business day of the month preceding the month in which the
Distribution Date occurs (the "RECORD DATE"), and the amount of each
distribution will be determined as of the close of business on the date
specified in the related Prospectus Supplement (the "DETERMINATION DATE"). All
distributions with respect to each Class of Securities on each Distribution Date
will be allocated pro rata among the outstanding Securityholders in such Class
or by random selection or as described in the related Prospectus Supplement.
Payments will be made either by wire transfer in immediately available funds to
the account of a Securityholder at a bank or other entity having appropriate
facilities therefor, if such Securityholder has so notified the Trustee or other
person required to make such payments no later than the date specified in the
related Prospectus Supplement (and, if so provided in the related Prospectus
Supplement, holds Securities in the requisite amount specified therein), or by
check mailed to the address of the person entitled thereto as it appears on the
security register; provided, however, that the final distribution in retirement
of the Securities will be made only upon presentation and surrender of the
Securities at the location specified in the notice to Securityholders of such
final distribution.



                                       28
<PAGE>

AVAILABLE DISTRIBUTION AMOUNT

     All distributions on the Securities of each Series on each Distribution
Date will be made from the Available Distribution Amount described below, in
accordance with the terms described in the related Prospectus Supplement.
Generally, the "AVAILABLE DISTRIBUTION AMOUNT" for each Distribution Date equals
the sum of the following amounts:

          (i) the total amount of all cash on deposit in the related Collection
     Account as of the corresponding Determination Date, exclusive of:

               (a) all scheduled payments of principal and interest collected
          but due on a date subsequent to the related Due Period (unless a
          different period is specified in the related Prospectus Supplement, a
          "DUE PERIOD" with respect to any Distribution Date will commence on
          the second day of the month in which the immediately preceding
          Distribution Date occurs, or the day after the Cut-off Date in the
          case of the first Due Period, and will end on the first day of the
          month of the related Distribution Date),

               (b) all prepayments, together with related payments of the
          interest thereon and related Prepayment Premiums, all proceeds of any
          insurance policies to be maintained in respect of each Asset (to the
          extent such proceeds are not applied to the restoration of the Asset
          or released in accordance with the normal servicing procedures of a
          Servicer, subject to the terms and conditions applicable to the
          related Asset) (collectively, "INSURANCE PROCEEDS"), all other amounts
          received and retained in connection with the liquidation of Assets in
          default in the Trust Fund ("LIQUIDATION PROCEEDS"), and other
          unscheduled recoveries received subsequent to the related Due Period,

               (c) all amounts in the Collection Account that are due or
          reimbursable to the Depositor, the Trustee, an Asset Seller, a
          Servicer, the Master Servicer or any other entity as specified in the
          related Prospectus Supplement or that are payable in respect of
          certain expenses of the related Trust Fund, and (d) all amounts
          received for a repurchase of an Asset from the Trust Fund for
          defective documentation or a breach of representation or warranty
          received subsequent to the related Due Period;

          (ii) if the related Prospectus Supplement so provides, interest or
     investment income on amounts on deposit in the Collection Account,
     including any net amounts paid under any Cash Flow Agreements;

          (iii) all advances made by a Servicer or the Master Servicer or any
     other entity as specified in the related Prospectus Supplement with respect
     to such Distribution Date;

          (iv) if and to the extent the related Prospectus Supplement so
     provides, amounts paid by a Servicer or any other entity as specified in
     the related Prospectus Supplement with respect to interest shortfalls
     resulting from prepayments during the related Prepayment Period; and

          (v) to the extent not on deposit in the related Collection Account as
     of the corresponding Determination Date, any amounts collected under, from
     or in respect of any Credit Support with respect to such Distribution Date.

     As described below, the entire Available Distribution Amount will be
distributed among the related Securities (including any Securities not offered
hereby) on each Distribution Date, and accordingly will be released from the
Trust Fund and will not be available for any future distributions.

     The related Prospectus Supplement for a Series of Securities will describe
any variation in the calculation of the Available Distribution Amount for such
Series.

DISTRIBUTIONS OF INTEREST ON THE SECURITIES

     Each Class of Securities (other than Classes of Strip Securities that have
no Pass-Through Rate or interest rate) may have a different Pass-Through Rate or
interest rate, which will be a fixed, variable or adjustable rate at which
interest will accrue on such Class or a Component thereof (the "PASS-THROUGH
RATE" in the case of Certificates). The related Prospectus Supplement will
specify the Pass-Through Rate or interest rate for each Class or component


                                       29
<PAGE>

or, in the case of a variable or adjustable Pass-Through Rate or interest rate,
the method for determining the Pass-Through Rate or interest rate. Interest on
the Securities will be calculated on the basis of a 360-day year consisting of
twelve 30-day months unless the related Prospectus Supplement specifies a
different basis.

     Distributions of interest in respect of the Securities of any Class will be
made on each Distribution Date (other than any Class of Accrual Securities,
which will be entitled to distributions of accrued interest commencing only on
the Distribution Date, or under the circumstances, specified in the related
Prospectus Supplement, and any Class of Strip Securities that are not entitled
to any distributions of interest) based on the Accrued Security Interest for
such Class and such Distribution Date, subject to the sufficiency of the portion
of the Available Distribution Amount allocable to such Class on such
Distribution Date. Prior to the time interest is distributable on any Class of
Accrual Securities, the amount of Accrued Security Interest otherwise
distributable on such Class will be added to the Security Balance thereof on
each Distribution Date. With respect to each Class of Securities and each
Distribution Date (other than certain Classes of Strip Securities), "ACCRUED
SECURITY INTEREST" will be equal to interest accrued during the related Accrual
Period on the outstanding Security Balance thereof immediately prior to the
Distribution Date, at the applicable Pass-Through Rate or interest rate, reduced
as described below. Accrued Security Interest on certain Classes of Strip
Securities will be equal to interest accrued during the related Accrual Period
on the outstanding notional amount thereof immediately prior to each
Distribution Date, at the applicable Pass-Through Rate or interest rate, reduced
as described below, or interest accrual in the manner described in the related
Prospectus Supplement. The method of determining the notional amount for a
certain Class of Strip Securities will be described in the related Prospectus
Supplement. Reference to notional amount is solely for convenience in certain
calculations and does not represent the right to receive any distributions of
principal. Unless otherwise provided in the related Prospectus Supplement, the
Accrued Security Interest on a Series of Securities will be reduced in the event
of prepayment interest shortfalls, which are shortfalls in collections of
interest for a full accrual period resulting from prepayments prior to the due
date in such accrual period on the Mortgage Loans or Contracts comprising or
underlying the Assets in the Trust Fund for such Series. The particular manner
in which such shortfalls are to be allocated among some or all of the Classes of
Securities of that Series will be specified in the related Prospectus
Supplement. The related Prospectus Supplement will also describe the extent to
which the amount of Accrued Security Interest that is otherwise distributable on
(or, in the case of Accrual Securities, that may otherwise be added to the
Security Balance of) a Class of Offered Securities may be reduced as a result of
any other contingencies, including delinquencies, losses and deferred interest
on or in respect of the Mortgage Loans or Contracts comprising or underlying the
Assets in the related Trust Fund. Unless otherwise provided in the related
Prospectus Supplement, any reduction in the amount of Accrued Security Interest
otherwise distributable on a Class of Securities by reason of the allocation to
such Class of a portion of any deferred interest on the Mortgage Loans or
Contracts comprising or underlying the Assets in the related Trust Fund will
result in a corresponding increase in the Security Balance of such Class. See
"Risk Factors--Risk Associated with the Securities--Rate of Prepayment on
Mortgage Loans May Adversely Affect Average Lives and Yields on the Securities"
and "Yield Considerations."

DISTRIBUTIONS OF PRINCIPAL OF THE SECURITIES

     The Securities of each series, other than certain Classes of Strip
Securities, will have a Security Balance which, at any time, will equal the then
maximum amount that the holder will be entitled to receive in respect of
principal out of the future cash flow on the Assets and other assets included in
the related Trust Fund. The outstanding Security Balance of a Security will be
reduced to the extent of distributions of principal thereon from time to time
and, if and to the extent so provided in the related Prospectus Supplement, by
the amount of losses incurred in respect of the related Assets, may be increased
in respect of deferred interest on the related Mortgage Loans to the extent
provided in the related Prospectus Supplement and, in the case of Accrual
Securities prior to the Distribution Date on which distributions of interest are
required to commence, will be increased by any related Accrued Security
Interest. If so specified in the related Prospectus Supplement, the initial
aggregate Security Balance of all Classes of Securities of a Series will be
greater than the outstanding aggregate principal balance of the related Assets
as of the applicable Cut-off Date. The initial aggregate Security Balance of a
series and each Class thereof will be specified in the related Prospectus
Supplement. Distributions of principal will be made on each Distribution Date to
the Class or Classes of Securities in the amounts and in accordance with the
priorities specified in the related Prospectus Supplement. Certain Classes of
Strip Securities with no Security Balance are not entitled to any distributions
of principal.



                                       30
<PAGE>

CATEGORIES OF CLASSES OF SECURITIES

     The Securities of any Series may be comprised of one or more Classes. Such
Classes, in general, fall into different categories. The following chart
identifies and generally defines certain of the more typical categories. The
Prospectus Supplement for a Series of Securities may identify the Classes which
comprise such Series by reference to the following categories or another
category specified in the applicable Prospectus Supplement.

CATEGORIES OF CLASSES             DEFINITION
- ---------------------             ----------

                                                PRINCIPAL TYPES

Accretion Directed Class......... A Class that receives principal payments from
                                  the accreted interest from specified Accrual
                                  Classes. An Accretion Directed Class also may
                                  receive principal payments from principal paid
                                  on the Assets for the related Series.

Component Class.................. A Class consisting of two or more specified
                                  components (each, a "COMPONENT") as described
                                  in the applicable Prospectus Supplement. The
                                  Components of a Class may have different
                                  principal and/or interest payment
                                  characteristics but together constitute a
                                  single Class and do not represent severable
                                  interests. Each Component may be identified as
                                  falling into one or more of the categories in
                                  this chart.

Lockout Class.................... A senior Class that is designed not to
                                  participate in or to participate to a limited
                                  extent in (i.e., to be "locked out" of), for a
                                  specified period, the receipt of (1) principal
                                  prepayments on the Assets that are allocated
                                  disproportionately to the senior Classes of
                                  such Series as a group pursuant to a "shifting
                                  interest" structure and/or (2) scheduled
                                  principal payments on the Assets that are
                                  allocated to the senior Classes as a group. A
                                  Lockout Class will typically not be entitled
                                  to receive, or will be entitled to receive
                                  only a restricted portion of, distributions or
                                  principal prepayments and/or scheduled
                                  principal payments, as applicable, for a
                                  period of several years, during which time all
                                  or a portion of such principal payments that
                                  it would otherwise be entitled to receive in
                                  the absence of a "lockout" structure will be
                                  distributed in reduction of the principal
                                  balances of other senior Classes. Lockout
                                  Classes are designed to minimize weighted
                                  average life volatility during the lockout
                                  period.

Notional Amount Class............ A Class having no principal balance and
                                  bearing interest on the related notional
                                  amount. The notional amount is used for
                                  purposes of the determination of interest
                                  distributions.

Pass-Through Class............... A Class of Senior Securities that is entitled
                                  to receive all or a specified percentage of
                                  the principal payments that are distributable
                                  to the Senior Certificates or applicable group
                                  of Senior Certificates (other than any Ratio
                                  Strip Class) in the aggregate on a
                                  Distribution Date and that is not designated
                                  as a Sequential Pay Class.

Planned Amortization Class
   (also sometimes referred to
   as a "PAC")................... A Class that is designed to receive principal
                                  payments using a predetermined principal
                                  balance schedule derived by assuming two
                                  constant prepayment rates for the underlying
                                  Assets. These two rates are the endpoints for
                                  the "structuring range" for the Planned
                                  Amortization Class. The Planned Amortization
                                  Classes in any Series of Securities may be
                                  subdivided into different categories (e.g.,
                                  Planned Amortization Class I ("PAC I"),
                                  Planned Amortization Class II ("PAC II") and
                                  so forth) derived



                                       31
<PAGE>

                                  using different structuring ranges. A PAC is
                                  designed to provide protection against
                                  volatility of weighted average life if
                                  prepayments occur at a constant rate within
                                  the structuring range.

Ratio Strip Class................ A Class that is entitled to receive a constant
                                  proportion, or "ratio strip," of the principal
                                  payments on the underlying Assets.

Scheduled Amortization Class..... A Class that is designed to receive principal
                                  payments using a predetermined principal
                                  balance schedule but is not designated as a
                                  Planned Amortization Class or Targeted
                                  Amortization Class. The schedule is derived by
                                  assuming either two constant prepayment rates
                                  or a single constant prepayment rate for the
                                  underlying Assets. In the former case, the two
                                  rates are the endpoints for the "structuring
                                  range" for the Scheduled Amortization Class
                                  and such range generally is narrower than that
                                  for a Planned Amortization Class. Typically,
                                  the Support Class(es) for the applicable
                                  Series of Securities generally will represent
                                  a smaller percentage of the Scheduled
                                  Amortization Class than a Support Class
                                  generally would represent in relation to a
                                  Planned Amortization Class or a Targeted
                                  Amortization Class. A Scheduled Amortization
                                  Class is generally less sensitive to weighted
                                  average life volatility as a result of
                                  prepayments than a Support Class but more
                                  sensitive than a Planned Amortization Class or
                                  a Targeted Amortization Class.

Senior Securities................ Classes that are entitled to receive payments
                                  of principal and interest on each Distribution
                                  Date prior to the Classes of Subordinated
                                  Securities.

Sequential Pay Class............. A Class that is entitled to receive principal
                                  payments in a prescribed sequence, that does
                                  not have a predetermined principal balance
                                  schedule and that, in most cases, is entitled
                                  to receive payments of principal continuously
                                  from the first Distribution Date on which it
                                  receives principal until it is retired. A
                                  single Class is entitled to receive principal
                                  payments before or after other Classes in the
                                  same Series of Securities may be identified as
                                  a Sequential Pay Class.

Subordinated Securities.......... Classes that are entitled to receive payments
                                  of principal and interest on each Distribution
                                  Date only after the Senior Securities and
                                  certain Classes of Subordinated Securities
                                  with higher priority of distributions have
                                  received their full principal and interest
                                  entitlements.

Support Class (also sometimes
   referred to as a "COMPANION
   CLASS")....................... A Class that is entitled to receive principal
                                  payments on any Distribution Date only if
                                  scheduled payments have been made on specified
                                  Planned Amortization Classes, Targeted
                                  Amortization Classes and/or Scheduled
                                  Amortization Classes.

Targeted Amortization Class
   (also sometimes referred to
   as a "TAC")................... A Class that is designed to receive principal
                                  payments using a predetermined principal
                                  balance schedule derived by assuming a single
                                  constant prepayment rate for the underlying
                                  Assets. A TAC is designed to provide some
                                  protection against shortening of weighted
                                  average life if prepayments occur at a rate
                                  exceeding the assumed constant prepayment rate
                                  used to derive the principal balances schedule
                                  of such Class.


                                       32
<PAGE>


                                                INTEREST TYPES

Accrual Class.................... A Class that accretes the amount of accrued
                                  interest otherwise distributable on such
                                  Class, which amount will be added as principal
                                  to the principal balance of such Class on each
                                  applicable Distribution Date. Such accretion
                                  may continue until some specified event has
                                  occurred or until such Accrual Class is
                                  retired.

Fixed Rate Class................. A Class with an interest rate that is fixed
                                  throughout the life of the Class.

Floating Rate Class.............. A Class with an interest rate that resets
                                  periodically based upon a designated index and
                                  that varies directly with changes in such
                                  index.

Interest Only Class.............. A Class that is entitled to receive some or
                                  all of the interest payments made on the
                                  Assets and little or no principal. Interest
                                  Only Classes have either no principal balance,
                                  a nominal principal balance or a notional
                                  amount. A nominal principal balance represents
                                  actual principal that will be paid on the
                                  Class. It is referred to as nominal since it
                                  is extremely small compared to other Classes.
                                  A notional amount is the amount used as a
                                  reference to calculate the amount of interest
                                  due on an Interest Only Class that is not
                                  entitled to any distributions in respect of
                                  principal.

Inverse Floating Rate Class...... A Class with an interest rate that resets
                                  periodically based upon a designated index and
                                  that varies inversely with changes in such
                                  index and with changes in the interest rate
                                  payable on the related Floating Rate Class.

Prepayment Premium Class......... A Class that is only entitled to penalties or
                                  premiums, if any, due in connection with a
                                  full or partial prepayment of an Asset.

Principal Only Class............. A Class that does not bear interest and is
                                  entitled to receive only distributions in
                                  respect of principal.

Step Coupon Class................ A Class with a fixed interest rate that is
                                  reduced to a lower fixed rate after a specific
                                  period of time. The difference between the
                                  initial interest rate and the lower interest
                                  rate will be supported by a reserve fund
                                  established on the Closing Date.

Variable Rate Class.............. A Class with an interest rate that resets
                                  periodically and is calculated by reference to
                                  the rate or rates of interest applicable to
                                  the Assets.

COMPONENTS

     To the extent specified in the related Prospectus Supplement, distribution
on a Class of Securities may be based on a combination of two or more different
Components as described under "--General" above. To such extent, the
descriptions set forth under "--Distributions of Interest on the Securities" and
"--Distributions of Principal of the Securities" above also relate to Components
of such a Class of Securities. In such case, reference in such sections to
Security Balance and Pass-Through Rate or interest rate refer to the principal
balance, if any, of any such Component and the Pass-Through Rate or interest
rate, if any, on any such Component, respectively.



                                       33
<PAGE>

DISTRIBUTIONS ON THE SECURITIES OF PREPAYMENT PREMIUMS

     If so provided in the related Prospectus Supplement, Prepayment Premiums
that are collected on the Mortgage Loans in the related Trust Fund will be
distributed on each Distribution Date to the Class or Classes of Securities
entitled thereto in accordance with the provisions described in such Prospectus
Supplement.

ALLOCATION OF LOSSES AND SHORTFALLS

     If so provided in the Prospectus Supplement for a Series of Securities
consisting of one or more Classes of Subordinate Securities, on any Distribution
Date in respect of which losses or shortfalls in collections on the Assets have
been incurred, the amount of such losses or shortfalls will be borne first by a
Class of Subordinate Securities in the priority and manner and subject to the
limitations specified in such Prospectus Supplement. See "Description of Credit
Support" for a description of the types of protection that may be included in a
Trust Fund against losses and shortfalls on Assets comprising such Trust Fund.

ADVANCES IN RESPECT OF DELINQUENCIES

     With respect to any Series of Securities evidencing an interest in a Trust
Fund, if so provided in the related Prospectus Supplement, the Servicer or
another entity described therein will be required as part of its servicing
responsibilities to advance on or before each Distribution Date its own funds or
funds held in the Collection Account that are not included in the Available
Distribution Amount for such Distribution Date, in an amount equal to the
aggregate of payments of principal (other than any balloon payments) and
interest (net of related servicing fees and Retained Interest) that were due on
the Assets in such Trust Fund during the related Due Period and were delinquent
on the related Determination Date, subject to the Servicer's (or another
entity's) good faith determination that such advances will be reimbursable from
Related Proceeds (as defined below). In the case of a Series of Securities that
includes one or more Classes of Subordinate Securities and if so provided in the
related Prospectus Supplement, the Servicer's (or another entity's) advance
obligation may be limited only to the portion of such delinquencies necessary to
make the required distributions on one or more Classes of Senior Securities
and/or may be subject to the Servicer's (or another entity's) good faith
determination that such advances will be reimbursable not only from Related
Proceeds but also from collections on other Assets otherwise distributable on
one or more Classes of such Subordinate Securities. See "Description of Credit
Support."

     Advances are intended to maintain a regular flow of scheduled interest and
principal payments to holders of the Class or Classes of Securities entitled
thereto, rather than to guarantee or insure against losses. Advances of the
Servicer's (or another entity's) funds will be reimbursable only out of related
recoveries on the Assets (including amounts received under any form of Credit
Support) respecting which such advances were made (as to any Assets, "RELATED
PROCEEDS") and from any other amounts specified in the related Prospectus
Supplement, including out of any amounts otherwise distributable on one or more
Classes of Subordinate Securities of such Series; provided, however, that any
such advance will be reimbursable from any amounts in the Collection Account
prior to any distributions being made on the Securities to the extent that the
Servicer (or such other entity) shall determine in good faith that such advance
(a "NONRECOVERABLE ADVANCE") is not ultimately recoverable from Related Proceeds
or, if applicable, from collections on other Assets otherwise distributable on
such Subordinate Securities. If advances have been made by the Servicer from
excess funds in the Collection Account, the Servicer is required to replace such
funds in the Collection Account on any future Distribution Date to the extent
that funds in the Collection Account on such Distribution Date are less than
payments required to be made to Securityholders on such date. If so specified in
the related Prospectus Supplement, the obligations of the Servicer (or another
entity) to make advances may be secured by a cash advance reserve fund, a surety
bond, a letter of credit or another form of limited guaranty. If applicable,
information regarding the characteristics of, and the identity of any obligor
on, any such surety bond, will be set forth in the related Prospectus
Supplement.

     If and to the extent so provided in the related Prospectus Supplement, the
Servicer (or another entity) will be entitled to receive interest at the rate
specified therein on its outstanding advances and will be entitled to pay itself
such interest periodically from general collections on the Assets prior to any
payment to Securityholders or as otherwise provided in the applicable Agreement
and described in such Prospectus Supplement.

     If specified in the related Prospectus Supplement, the Master Servicer or
the Trustee will be required to make advances, subject to certain conditions
described in the Prospectus Supplement, in the event of a Servicer default.



                                       34
<PAGE>

REPORTS TO SECURITYHOLDERS

     With each distribution to holders of any Class of Securities of a Series,
the Servicer, the Master Servicer or the Trustee, as provided in the related
Prospectus Supplement, will forward or cause to be forwarded to each such
holder, to the Depositor and to such other parties as may be specified in the
applicable Agreement, a statement generally setting forth, in each case to the
extent applicable and available:

          (i) the amount of such distribution to holders of Securities of such
     Class applied to reduce the Security Balance thereof;

          (ii) the amount of such distribution to holders of Securities of such
     Class allocable to Accrued Security Interest;

          (iii) the amount of such distribution allocable to Prepayment
     Premiums;

          (iv) the amount of related servicing compensation and such other
     customary information as is required to enable Securityholders to prepare
     their tax returns;

          (v) the aggregate amount of advances included in such distribution,
     and the aggregate amount of unreimbursed advances at the close of business
     on such Distribution Date;

          (vi) the aggregate principal balance of the Assets at the close of
     business on such Distribution Date;

          (vii)the number and aggregate principal balance of Mortgage Loans or
     Contracts in respect of which (a) one scheduled payment is delinquent, (b)
     two scheduled payments are delinquent, (c) three or more scheduled payments
     are delinquent and (d) foreclosure proceedings have been commenced;

          (viii) with respect to any Mortgage Loan or Contract liquidated during
     the related Due Period, (a) the portion of such liquidation proceeds
     payable or reimbursable to a Servicer (or any other entity) in respect of
     such Mortgage Loan and (b) the amount of any loss to Securityholders;

          (ix) with respect to collateral acquired by the Trust Fund through
     foreclosure or otherwise (a "REO PROPERTY") relating to a Mortgage Loan or
     Contract and included in the Trust Fund as of the end of the related Due
     Period, the date of acquisition;

          (x) with respect to each REO Property relating to a Mortgage Loan or
     Contract and included in the Trust Fund as of the end of the related Due
     Period, (a) the book value, (b) the principal balance of the related
     Mortgage Loan or Contract immediately following such Distribution Date
     (calculated as if such Mortgage Loan or Contract were still outstanding
     taking into account certain limited modifications to the terms thereof
     specified in the applicable Agreement), (c) the aggregate amount of
     unreimbursed servicing expenses and unreimbursed advances in respect
     thereof and (d) if applicable, the aggregate amount of interest accrued and
     payable on related servicing expenses and related advances;

          (xi) with respect to any such REO Property sold during the related Due
     Period (a) the aggregate amount of sale proceeds, (b) the portion of such
     sales proceeds payable or reimbursable to the Master Servicer in respect of
     such REO Property or the related Mortgage Loan or Contract and (c) the
     amount of any loss to Securityholders in respect of the related Mortgage
     Loan;

          (xii)the aggregate Security Balance or notional amount, as the case
     may be, of each Class of Securities (including any Class of Securities not
     offered hereby) at the close of business on such Distribution Date,
     separately identifying any reduction in such Security Balance due to the
     allocation of any loss and increase in the Security Balance of a Class of
     Accrual Securities in the event that Accrued Security Interest has been
     added to such balance;

          (xiii) the aggregate amount of principal prepayments made during the
     related Due Period;

          (xiv) the amount deposited in the reserve fund, if any, on such
     Distribution Date;



                                       35
<PAGE>

          (xv) the amount remaining in the reserve fund, if any, as of the close
     of business on such Distribution Date;

          (xvi)the aggregate unpaid Accrued Security Interest, if any, on each
     Class of Securities at the close of business on such Distribution Date;

          (xvii) in the case of Securities with a variable Pass-Through Rate or
     interest rate, the Pass-Through Rate or interest rate applicable to such
     Distribution Date, and, if available, the immediately succeeding
     Distribution Date, as calculated in accordance with the method specified in
     the related Prospectus Supplement;

          (xviii) in the case of Securities with an adjustable Pass-Through Rate
     or interest rate, for statements to be distributed in any month in which an
     adjustment date occurs, the adjustable Pass-Through Rate or interest rate
     applicable to such Distribution Date, if available, and the immediately
     succeeding Distribution Date as calculated in accordance with the method
     specified in the related Prospectus Supplement;

          (xix)as to any Series which includes Credit Support, the amount of
     coverage of each instrument of Credit Support included therein as of the
     close of business on such Distribution Date;

          (xx) during the Pre-Funding Period, the remaining Pre-Funded Amount
     and the portion of the Pre-Funding Amount used to acquire Subsequent
     Mortgage Loans since the preceding Distribution Date;

          (xxi) during the Pre-Funding Period, the amount remaining in the
     Capitalized Interest Account; and

          (xxii) the aggregate amount of payments by the obligors of (a) default
     interest, (b) late charges and (c) assumption and modification fees
     collected during the related Due Period.

     Within a reasonable period of time after the end of each calendar year, the
Servicer, the Master Servicer or the Trustee, as provided in the related
Prospectus Supplement, shall furnish to each Securityholder of record at any
time during the calendar year such information required by the Code and
applicable regulations thereunder to enable Securityholders to prepare their tax
returns. See "Description of the Securities--Book-Entry Registration and
Definitive Securities."

TERMINATION

     The obligations created by the applicable Agreement for each Series of
Securities will terminate upon the payment to Securityholders of that Series of
all amounts held in the Collection Account or by a Servicer, the Master
Servicer, if any, or the Trustee and required to be paid to them pursuant to
such Agreement following the earlier of (i) the final payment or other
liquidation of the last Asset subject thereto or the disposition of all property
acquired upon foreclosure of any Mortgage Loan or Contract subject thereto and
(ii) the purchase of all of the assets of the Trust Fund by the party entitled
to effect such termination, under the circumstances and in the manner set forth
in the related Prospectus Supplement. In no event, however, will the Trust Fund
continue beyond the date specified in the related Prospectus Supplement. Written
notice of termination of the applicable Agreement will be given to each
Securityholder, and the final distribution will be made only upon presentation
and surrender of the Securities at the location to be specified in the notice of
termination.

     If so specified in the related Prospectus Supplement, a Series of
Securities may be subject to optional early termination through the repurchase
of the Assets in the related Trust Fund by the party specified therein, under
the circumstances and in the manner set forth therein. If so provided in the
related Prospectus Supplement, upon the reduction of the Security Balance of a
specified Class or Classes of Securities by a specified percentage, the party
specified therein will solicit bids for the purchase of all assets of the Trust
Fund, or of a sufficient portion of such assets to retire such Class or Classes
or purchase such Class or Classes at a price set forth in the related Prospectus
Supplement, in each case, under the circumstances and in the manner set forth
therein. Such price will at least equal the outstanding Security Balances and
any accrued and unpaid interest thereon (including any unpaid interest
shortfalls for prior Distribution Dates). Any sale of the Assets of the Trust
Fund will be without recourse to the Trust Fund or the Securityholders. Any such
purchase or solicitation of bids may be made only when the aggregate Security
Balance of such class or classes declines to a percentage of the Initial
Security Balance of such Securities (not to exceed 10%) specified in the related
Prospectus Supplement. In addition, if so provided in the related Prospectus
Supplement, certain Classes of Securities may be purchased or redeemed in the
manner set forth therein.



                                       36
<PAGE>

OPTIONAL PURCHASES

     Subject to the provisions of the applicable Agreement, the Depositor, the
Servicer or such other party specified in the related Prospectus Supplement may,
at such party's option, repurchase (i) any Asset which is in default or as to
which default is reasonably foreseeable if, in the Depositor's, the Servicer's
or such other party's judgment, the related default is not likely to be cured by
the borrower or default is not likely to be averted and (ii) any Asset as to
which the origination of such Asset breached a representation or warranty made
with respect of such Mortgage Loan to the Depositor, the Servicer or such other
party at a price equal to the unpaid principal balance thereof plus accrued
interest thereon and under the conditions set forth in the applicable Prospectus
Supplement.

BOOK-ENTRY REGISTRATION AND DEFINITIVE SECURITIES

     If so specified in the related Prospectus Supplement, one or more Classes
of Securities of a Series will be issued as Securities and will be transferable
and exchangeable at the office of the registrar identified in the related
Prospectus Supplement. Unless otherwise specified in the related Prospectus
Supplement, no service charge will be made for any such registration or transfer
of such Securities, but the owner may be required to pay a sum sufficient to
cover any tax or other governmental charge.

     If so specified in the related Prospectus Supplement, Book-Entry Securities
may be initially represented by one or more Securities registered in the name of
DTC and be available only in the form of book-entries. If specified in the
related Prospectus Supplement, holders of Securities may hold beneficial
interests in Book-Entry Securities through DTC (in the United States) or CEDEL
or Euroclear (in Europe) directly if they are participants of such systems, or
indirectly through organizations which are participants in such systems.

     CEDEL and Euroclear will hold omnibus positions on behalf of their
participants through customers' securities accounts in their respective names on
the books of their respective Depositaries which in turn will hold such
positions in customers' securities accounts in the Depositaries' names on the
books of DTC.

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

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

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

     DTC is a limited purpose trust company organized under the laws of the
State of New York, a "banking organization" within the meaning of the New York
Banking Law, a member of the Federal Reserve System, a "clearing corporation"
within the meaning of the New York Uniform Commercial Code ("UCC") and a
"clearing agency" registered pursuant to Section 17A of the Securities Exchange
Act of 1934, as amended ("EXCHANGE ACT"). DTC was created to hold securities for
its participating members ("DTC PARTICIPANTS") and to facilitate the clearance
and settlement of securities transactions between Participants through
electronic book-entries, thereby



                                       37
<PAGE>

eliminating the need for physical movement of securities. Participants include
securities brokers and dealers, banks, trust companies and clearing corporations
which may include underwriters, agents or dealers with respect to the Securities
of any Class or Series. Indirect access to the DTC system also is available to
others such as banks, brokers, dealers and trust companies that clear through or
maintain a custodial relationship with a Participant, either directly or
indirectly ("INDIRECT PARTICIPANTS"). The rules applicable to DTC and
Participants are on file with the Commission.

     Beneficial owners ("SECURITY OWNERS") that are not Participants or Indirect
Participants but desire to purchase, sell or otherwise transfer ownership of, or
other interests in, Book-Entry Securities may do so only through Participants
and Indirect Participants. Participants who are Security Owners of Book-Entry
Securities will receive a credit for such Securities on DTC's records. The
ownership interest of such holder will in turn be recorded on respective records
of the Participants and Indirect Participants. Such holders will not receive
written confirmation from DTC of their purchase, but are expected to receive
written confirmations providing details of the transaction, as well as periodic
statements of their holdings, from the Participant or Indirect Participant
through which the Securityholders entered into the transaction. Unless and until
Definitive Securities (as defined below) are issued, it is anticipated that the
only "holder" of Book-Entry Securities of any Series will be Cede Co. ("CEDE" ),
as nominee of DTC. Security Owners will only permitted to exercise the rights of
holders indirectly through Participants and DTC.

     Under the rules, regulations and procedures creating and affecting DTC and
its operations, DTC is required to make book-entry transfers among Participants
on whose behalf it acts with respect to the Book-Entry Securities and is
required to receive and transmit distributions of principal of and interest on
the Book-Entry Securities. Participants and Indirect Participants with which
Security Owners have accounts with respect to the Book-Entry Securities
similarly are required to make book-entry transfers and receive and transmit
such payments on behalf of their respective Securityholders.

     DTC has advised the Servicer and the Depositors that, unless and until
Definitive Securities are issued, DTC will take any action permitted to be taken
by a holder only at the direction of one or more Participants to whose DTC
accounts the Securities are credited. DTC has advised the Servicer and the
Depositors that DTC will take such action with respect to any Percentage
Interests of the Book-Entry Securities of a Series only at the direction of and
on behalf of such Participants with respect to such Percentage Interests of the
Book-Entry Securities. DTC may take actions, at the direction of the related
Participants, with respect to some Book-Entry Securities which conflict with
actions taken with respect to other Book-Entry Securities.

     Cedel Bank, societe anonyme ("CEDEL") is incorporated under the laws of
Luxembourg as a professional depository. CEDEL holds securities for its
participating organizations ("CEDEL Participants") and facilitates the clearance
and settlement of securities transactions between CEDEL Participants through
electronic book entry changes in accounts of CEDEL Participants, thereby
eliminating the need for physical movement of Securities. Transactions may be
settled in CEDEL in any of 28 currencies, including United States dollars. CEDEL
provides to CEDEL Participants, among other things, services for safekeeping,
administration, clearance and settlement of internationally traded securities
and securities lending and borrowing. CEDEL interfaces with domestic markets in
several countries. As a professional depository, CEDEL is subject to regulation
by the Luxembourg Monetary Institute. CEDEL Participants are recognized
financial institutions around the world including underwriters, securities
brokers and dealers, banks, trust companies, clearing corporations and certain
other organizations and may include any underwriters, agents or dealers with
respect to any Class or Series of Securities offered hereby. Indirect access to
CEDEL is also available to others, such as banks, brokers, dealers and trust
companies that clear through or maintain a custodial relationship with a CEDEL
Participant, either directly or indirectly.

     Euroclear was created in 1968 to hold securities for participants of the
Euroclear System ("EUROCLEAR PARTICIPANTS") and to clear and settle transactions
between Euroclear Participants through simultaneous electronic book-entry
delivery against payment, thereby eliminating the need for physical movement of
Securities and any risk from lack of simultaneous transfers of securities and
cash. Transactions may now be settled in any of 27 currencies, including United
States dollars. The Euroclear System includes various other services, including
securities lending and borrowing, and interfaces with domestic markets in
several countries generally similar to the arrangements for cross-market
transfers with DTC described above. The Euroclear System is operated by Morgan
Guaranty Trust Company of New York, Brussels, Belgium office (the "EUROCLEAR
OPERATOR" or "EUROCLEAR"), under contract with Euroclear Clearance System S.C.,
a Belgian cooperative corporation (the "EUROCLEAR COOPERATIVE"). All



                                       38
<PAGE>

operations are conducted by the Euroclear Operator, and all Euroclear securities
clearance accounts and Euroclear cash accounts are accounts with the Euroclear
Operator, not the Cooperative. The Euroclear Cooperative establishes policy for
the Euroclear System on behalf of Euroclear Participants. Euroclear Participants
include banks (including central banks), securities brokers and dealers and
other professional financial intermediaries and may include any underwriters,
agents or dealers with respect to any Class or Series of Securities offered
hereby. Indirect access to the Euroclear System is also available to other firms
that clear through or maintain a custodial relationship with a Euroclear
Participant, either directly or indirectly.

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

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

     Payments and distributions with respect to Book-Entry Securities held
through CEDEL or Euroclear will be credited to the cash accounts of CEDEL
Participants or Euroclear Participants in accordance with the relevant system's
rules and procedures, to the extent received by Citibank, N.A. or The Chase
Manhattan Bank, the relevant depositary of CEDEL and Euroclear (the
"DEPOSITARIES"), respectively. Such payments and distributions will be subject
to tax withholding in accordance with relevant United States tax laws and
regulations. See "Certain Federal Income Tax Considerations". CEDEL or the
Euroclear Operator, as the case may be, will take any other action permitted to
be taken by a Certificateholder on behalf of a CEDEL Participant or Euroclear
Participant only in accordance with its relevant rules and procedures and
subject to its Depositary's ability to effect such actions on its behalf through
DTC.

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

     Book-Entry Securities of a Series will be issued in registered form to
Security Owners, or their nominees, rather than to DTC (such Book-Entry
Securities being referred to herein as "DEFINITIVE SECURITIES") only under the
circumstances provided in the related Pooling and Servicing Agreement, which
generally will include, except if otherwise provided therein, if (i) DTC or the
Servicer advises the Trustee in writing that DTC is no longer willing or able to
discharge properly its responsibilities as nominee and depository with respect
to the Book-Entry Securities of such Series and the Servicer is unable to locate
a qualified successor, (ii) the Servicer, at its sole option, elects to
terminate the book-entry system through DTC or (iii) after the occurrence of a
Servicer Termination Event, a majority of the aggregate Percentage Interest of
any Class of Securities of such Series advises DTC in writing that the
continuation of a book-entry system through DTC (or a successor thereto) to the
exclusion of any physical Securities being issued to Security Owners is no
longer in the best interests of Security Owners of such Class of Securities.
Upon issuance of Definitive Securities of a Series to Security Owners, such
Book-Entry Securities will be transferable directly (and not exclusively on a
book-entry basis) and registered holders will deal directly with the Trustee
with respect to transfers, notices and distributions.



                                       39
<PAGE>

                          DESCRIPTION OF THE AGREEMENTS


AGREEMENTS APPLICABLE TO A SERIES

  REMIC Securities, FASIT Securities, Grantor Trust Securities

     Securities representing interests in a Trust Fund, or a portion thereof,
that the Trustee will elect to have treated as REMIC Securities, FASIT
Securities or Grantor Trust Securities will be issued, and the related Trust
Fund will be created, pursuant to a pooling and servicing agreement (a "POOLING
AND SERVICING AGREEMENT") among the Depositor, the Trustee and the sole Servicer
or Master Servicer, as applicable. The Assets of such Trust Fund will be
transferred to the Trust Fund and thereafter serviced in accordance with the
terms of the Pooling and Servicing Agreement. In the event there are multiple
Servicers of the Assets of such Trust Fund, each Servicer will perform its
servicing functions pursuant to a servicing agreement (each, an "UNDERLYING
SERVICING AGREEMENT").

  Securities That Are Partnership Interests for Tax Purposes and Notes

     Partnership Securities that are partnership interests for tax purposes will
be issued, and the related Trust Fund will be created, pursuant to a Pooling and
Servicing Agreement.

     A Series of Notes issued by a Trust Fund will be issued pursuant to an
indenture (the "INDENTURE") between the related Trust Fund and the Indenture
Trustee named in the related Prospectus Supplement. The Trust Fund will be
established pursuant to a deposit trust agreement (each, a "DEPOSIT TRUST
AGREEMENT") between the Depositor and an owner trustee specified in the
Prospectus Supplement relating to such Series of Notes. The Assets securing
payment on the Notes will be serviced in accordance with a servicing agreement
(each, an "INDENTURE SERVICING AGREEMENT") between the related Trust Fund as
issuer of the Notes, the Servicer and the Indenture Trustee. The Pooling and
Servicing Agreements, the Indenture Servicing Agreements, the Underlying
Servicing Agreements and the Indenture are referred to each as an "AGREEMENT."

MATERIAL TERMS OF THE POOLING AND SERVICING AGREEMENTS AND UNDERLYING SERVICING
AGREEMENTS

  General

     The following summaries describe the material provisions that may appear in
each Pooling and Servicing Agreement and Underlying Servicing Agreement. The
Prospectus Supplement for a Series of Securities will describe any provision of
the applicable Agreement relating to such Series that materially differs from
the description thereof contained in this Prospectus. The summaries do not
purport to be complete and are subject to, and are qualified in their entirety
by reference to, all of the provisions of the applicable Agreement for each
Trust Fund and the description of such provisions in the related Prospectus
Supplement. The provisions of each Agreement will vary depending upon the nature
of the Securities to be issued thereunder and the nature of the related Trust
Fund. As used herein with respect to any Series, the term "SECURITY" refers to
all of the Securities of that Series, whether or not offered hereby and by the
related Prospectus Supplement, unless the context otherwise requires. A form of
a Pooling and Servicing Agreement has been filed as an exhibit to the
Registration Statement of which this Prospectus is a part. The Depositor will
provide a copy of the Pooling and Servicing Agreement (without exhibits)
relating to any Series of Securities without charge upon written request of a
Securityholder of such Series addressed to Asset Backed Funding Corp., Bank of
America Corporate Center, 100 North Tryon Street, Charlotte, North Carolina
28255, Attention: Vice President.

     The Servicers, any Master Servicer and the Trustee with respect to any
Series of Securities will be named in the related Prospectus Supplement. In the
event there are multiple Servicers for the Assets in a Trust Fund, a Master
Servicer will perform certain administration, calculation and reporting
functions with respect to such Trust Fund and will supervise the related
Servicers pursuant to a Pooling and Servicing Agreement. With respect to Series
involving a Master Servicer, references in this Prospectus to the Servicer will
apply to the Master Servicer where non-servicing obligations are described. If
so specified in the related Prospectus Supplement, a manager or administrator
may be appointed pursuant to the Pooling and Servicing Agreement for any Trust
Fund to administer such Trust Fund.



                                       40
<PAGE>

  Assignment of Assets; Repurchases

     At the time of issuance of any Series of Securities, the Depositor will
assign (or cause to be assigned) to the designated Trustee the Assets to be
included in the related Trust Fund, together with all principal and interest to
be received on or with respect to such Assets after the Cut-off Date, other than
principal and interest due on or before the Cut-off Date and other than any
Retained Interest. The Trustee will, concurrently with such assignment, deliver
the Securities to the Depositor in exchange for the Assets and the other assets
comprising the Trust Fund for such Series. Each Asset will be identified in a
schedule appearing as an exhibit to the applicable Agreement. Such schedule will
include detailed information to the extent available and relevant (i) in respect
of each Mortgage Loan included in the related Trust Fund, including without
limitation, the city and state of the related Mortgaged Property and type of
such property, the Mortgage Rate and, if applicable, the applicable index,
margin, adjustment date and any rate cap information, the original and remaining
term to maturity, the original and outstanding principal balance and balloon
payment, if any, the Loan-to-Value Ratio as of the date indicated and payment
and prepayment provisions, if applicable; and (ii) in respect of each Contract
included in the related Trust Fund, including without limitation the outstanding
principal amount and the Contract Rate.

     With respect to each Mortgage Loan, except as otherwise specified in the
related Prospectus Supplement, the Depositor will deliver or cause to be
delivered to the Trustee (or to the custodian hereinafter referred to) certain
loan documents, which will generally include the original Mortgage Note
endorsed, without recourse, in blank or to the order of the Trustee, the
original Mortgage (or a certified copy thereof) with evidence of recording
indicated thereon and an assignment of the Mortgage to the Trustee in recordable
form. Notwithstanding the foregoing, a Trust Fund may include Mortgage Loans
where the original Mortgage Note is not delivered to the Trustee if the
Depositor delivers to the Trustee or the custodian a copy or a duplicate
original of the Mortgage Note, together with an affidavit certifying that the
original thereof has been lost or destroyed. With respect to such Mortgage
Loans, the Trustee (or its nominee) may not be able to enforce the Mortgage Note
against the related borrower. The Asset Seller or other entity specified in the
related Prospectus Supplement will be required to agree to repurchase, or
substitute for, each such Mortgage Loan that is subsequently in default if the
enforcement thereof or of the related Mortgage is materially adversely affected
by the absence of the original Mortgage Note. The applicable Agreement will
generally require the Depositor or another party specified in the related
Prospectus Supplement to promptly cause each such assignment of Mortgage to be
recorded in the appropriate public office for real property records, except in
the State of California or in other states where, in the opinion of counsel
acceptable to the Trustee, such recording is not required to protect the
Trustee's interest in the related Mortgage Loan against the claim of any
subsequent transferee or any successor to or creditor of the Depositor, the
Servicer, the relevant Asset Seller or any other prior holder of the Mortgage
Loan.

     The Trustee (or a custodian) will review such Mortgage Loan documents
within a specified period of days after receipt thereof, and the Trustee (or a
custodian) will hold such documents in trust for the benefit of the
Securityholders. If any such document is found to be missing or defective in any
material respect, the Trustee (or such custodian) shall immediately notify the
Servicer and the Depositor, and the Servicer shall immediately notify the
relevant Asset Seller or other entity specified in the related Prospectus
Supplement. If the Asset Seller cannot cure the omission or defect within a
specified number of days after receipt of such notice, then unless otherwise
specified in the related Prospectus Supplement, the Asset Seller or other entity
specified in the related Prospectus Supplement will be obligated, within a
specified number of days of receipt of such notice, to repurchase the related
Mortgage Loan from the Trustee at a price equal to the sum of the unpaid
principal balance thereof, plus unpaid accrued interest at the interest rate for
such Asset from the date as to which interest was last paid to the due date in
the Due Period in which the relevant purchase is to occur, plus certain
servicing expenses that are payable to the Servicer or such other price as
specified in the related Prospectus Supplement (the "PURCHASE PRICE") or
substitute for such Mortgage Loan. There can be no assurance that an Asset
Seller or other named entity will fulfill this repurchase or substitution
obligation, and neither the Servicer nor the Depositor will be obligated to
repurchase or substitute for such Mortgage Loan if the Asset Seller or other
named entity defaults on its obligation. This repurchase or substitution
obligation constitutes the sole remedy available to the Securityholders or the
Trustee for omission of, or a material defect in, a constituent document. To the
extent specified in the related Prospectus Supplement, in lieu of curing any
omission or defect in the Asset or repurchasing or substituting for such Asset,
the Asset Seller or other named entity may agree to cover any losses suffered by
the Trust Fund as a result of such breach or defect.


                                       41
<PAGE>

     Notwithstanding the preceding two paragraphs, the documents with respect to
Home Equity Loans, Home Improvement Contracts and Unsecured Home Improvement
Loans will be delivered to the Trustee (or a custodian) only to the extent
specified in the related Prospectus Supplement. Generally such documents will be
retained by the Servicer, which may also be the Asset Seller. In addition,
assignments of the related Mortgages to the Trustee will be recorded only to the
extent specified in the related Prospectus Supplement.

     With respect to each Contract, the Servicer (which may also be the Asset
Seller) generally will maintain custody of the original Contract and copies of
documents and instruments related to each Contract and the security interest in
the Manufactured Home securing each Contract. In order to give notice of the
right, title and interest of the Trustee in the Contracts, the Depositor will
cause UCC-1 financing statements to be executed by the related Asset Seller
identifying the Depositor as secured party and by the Depositor identifying the
Trustee as the secured party and, in each case, identifying all Contracts as
collateral. The Contracts will be stamped or otherwise marked to reflect their
assignment from the Company to the Trust Fund only to the extent specified in
the related Prospectus Supplement. Therefore, if, through negligence, fraud or
otherwise, a subsequent purchaser were able to take physical possession of the
Contracts without notice of such assignment, the interest of the Trustee in the
Contracts could be defeated. See "Certain Legal Aspects of the Contracts."

     While the Contract documents will not be reviewed by the Trustee or the
Servicer, if the Servicer finds that any such document is missing or defective
in any material respect, the Servicer will be required to immediately notify the
Depositor and the relevant Asset Seller or other entity specified in the related
Prospectus Supplement. If the Asset Seller or such other entity cannot cure the
omission or defect within a specified number of days after receipt of such
notice, then the Asset Seller or such other entity will be obligated, within a
specified number of days of receipt of such notice, to repurchase the related
Contract from the Trustee at the Purchase Price or substitute for such Contract.
There can be no assurance that an Asset Seller or such other entity will fulfill
this repurchase or substitution obligation, and neither the Servicer nor the
Depositor will be obligated to repurchase or substitute for such Contract if the
Asset Seller or such other entity defaults on its obligation. This repurchase or
substitution obligation constitutes the sole remedy available to the
Securityholders or the Trustee for omission of, or a material defect in, a
constituent document. To the extent specified in the related Prospectus
Supplement, in lieu of curing any omission or defect in the Asset or
repurchasing or substituting for such Asset, the Asset Seller may agree to cover
any losses suffered by the Trust Fund as a result of such breach or defect.

  Representations and Warranties; Repurchases

     To the extent provided in the related Prospectus Supplement the Depositor
will, with respect to each Asset, make or assign certain representations and
warranties, as of a specified date (the person making such representations and
warranties including the Depositor, the "WARRANTING PARTY") covering, by way of
example, the following types of matters: (i) the accuracy of the information set
forth for such Asset on the schedule of Assets appearing as an exhibit to the
applicable Agreement; (ii) in the case of a Mortgage Loan, the existence of
title insurance insuring the lien priority of the Mortgage Loan and, in the case
of a Contract, that the Contract creates a valid first security interest in or
lien on the related Manufactured Home; (iii) the authority of the Warranting
Party to sell the Asset; (iv) the payment status of the Asset; (v) in the case
of a Mortgage Loan, the existence of customary provisions in the related
Mortgage Note and Mortgage to permit realization against the Mortgaged Property
of the benefit of the security of the Mortgage; and (vi) the existence of hazard
and extended perils insurance coverage on the Mortgaged Property or Manufactured
Home.

     Any Warranting Party shall be an Asset Seller or an affiliate thereof or
such other person acceptable to the Depositor and shall be identified in the
related Prospectus Supplement.

     Representations and warranties made in respect of an Asset may have been
made as of a date prior to the applicable Cut-off Date. A substantial period of
time may have elapsed between such date and the date of initial issuance of the
related Series of Securities evidencing an interest in such Asset. In the event
of a breach of any such representation or warranty, the Warranting Party will be
obligated to reimburse the Trust Fund for losses caused by any such breach or
either cure such breach or repurchase or replace the affected Asset as described
below. Since the representations and warranties may not address events that may
occur following the date as of which they were made, the Warranting Party will
have a reimbursement, cure, repurchase or substitution obligation in connection
with a breach of such a representation and warranty only if the relevant event
that causes such breach occurs prior to



                                       42
<PAGE>

such date. Such party would have no such obligations if the relevant event that
causes such breach occurs after such date.

     Each Agreement will provide that the Servicer and/or Trustee or such other
entity identified in the related Prospectus Supplement will be required to
notify promptly the relevant Warranting Party of any breach of any
representation or warranty made by it in respect of an Asset that materially and
adversely affects the value of such Asset or the interests therein of the
Securityholders. If such Warranting Party cannot cure such breach within a
specified period following the date on which such party was notified of such
breach, then such Warranting Party will be obligated to repurchase such Asset
from the Trustee within a specified period from the date on which the Warranting
Party was notified of such breach, at the Purchase Price therefor. If so
provided in the Prospectus Supplement for a Series, a Warranting Party, rather
than repurchase an Asset as to which a breach has occurred, will have the
option, within a specified period after initial issuance of such Series of
Securities, to cause the removal of such Asset from the Trust Fund and
substitute in its place one or more other Assets, as applicable, in accordance
with the standards described in the related Prospectus Supplement. If so
provided in the Prospectus Supplement for a Series, a Warranting Party, rather
than repurchase or substitute an Asset as to which a breach has occurred, will
have the option to reimburse the Trust Fund or the Securityholders for any
losses caused by such breach. This reimbursement, repurchase or substitution
obligation will constitute the sole remedy available to Securityholders or the
Trustee for a breach of representation by a Warranting Party.

     Neither the Depositor (except to the extent that it is the Warranting
Party) nor the Servicer will be obligated to purchase or substitute for an Asset
if a Warranting Party defaults on its obligation to do so, and no assurance can
be given that Warranting Parties will carry out such obligations with respect to
the Assets.

     A Servicer will make certain representations and warranties regarding its
authority to enter into, and its ability to perform its obligations under, the
applicable Agreement. A breach of any such representation of the Servicer which
materially and adversely affects the interests of the Securityholders and which
continues unremedied for the number of days specified in the applicable
Agreement after the giving of written notice of such breach to the Servicer by
the Trustee or the Depositor, or to the Servicer, the Depositor and the Trustee
by the holders of Securities evidencing not less than 25% of the Voting Rights
or such other percentage specified in the related Prospectus Supplement, will
constitute an Event of Default under such Agreement. See "--Events of Default
under the Agreements" and "--Rights Upon Event of Default under the Agreements."

  Collection Account and Related Accounts

     General. The Servicer and/or the Trustee will, as to each Trust Fund,
establish and maintain or cause to be established and maintained one or more
separate accounts for the collection of payments on the related Assets
(collectively, the "COLLECTION ACCOUNT"), which must be either (i) an account or
accounts the deposits in which are insured by the Bank Insurance Fund or the
Savings Association Insurance Fund of the Federal Deposit Insurance Corporation
("FDIC") (to the limits established by the FDIC) and the uninsured deposits in
which are otherwise secured such that the Securityholders have a claim with
respect to the funds in the Collection Account or a perfected first priority
security interest against any collateral securing such funds that is superior to
the claims of any other depositors or general creditors of the institution with
which the Collection Account is maintained or (ii) otherwise maintained with a
bank or trust company, and in a manner, satisfactory to the Rating Agency or
Agencies rating any Class of Securities of such Series. The collateral eligible
to secure amounts in the Collection Account is limited to United States
government securities and other investment grade obligations specified in the
applicable Agreement ("PERMITTED INVESTMENTS"). A Collection Account may be
maintained as an interest bearing or a non-interest bearing account and the
funds held therein may be invested pending each succeeding Distribution Date in
certain short-term Permitted Investments. Any interest or other income earned on
funds in the Collection Account will be paid to the Servicer or its designee as
additional servicing compensation. The Collection Account may be maintained with
an institution that is an affiliate of the Servicer, if applicable, provided
that such institution meets the standards imposed by the Rating Agency or
Agencies. If permitted by the Rating Agency or Agencies, a Collection Account
may contain funds relating to more than one Series of mortgage pass-through
certificates and may contain other funds respecting payments on mortgage loans
belonging to the Servicer or serviced or master serviced by it on behalf of
others.



                                       43
<PAGE>

     Deposits. A Servicer or the Trustee will deposit or cause to be deposited
in the Collection Account for one or more Trust Funds on a daily basis, or such
other period provided in the applicable Agreement, the following payments and
collections received, or advances made, by the Servicer or the Trustee or on its
behalf subsequent to the Cut-off Date (other than payments due on or before the
Cut-off Date, and exclusive of any amounts representing a Retained Interest):

          (i) all payments on account of principal, including principal
     prepayments, on the Assets;

          (ii) all payments on account of interest on the Assets, including any
     default interest collected, in each case net of any portion thereof
     retained by a Servicer as its servicing compensation and net of any
     Retained Interest;

          (iii)Liquidation Proceeds and Insurance Proceeds, together with the
     net proceeds on a monthly basis with respect to any Assets acquired for the
     benefit of Securityholders;

          (iv) any amounts paid under any instrument or drawn from any fund that
     constitutes Credit Support for the related Series of Securities as
     described under "Description of Credit Support";

          (v) any advances made as described under "Description of the
     Securities--Advances in Respect of Delinquencies";

          (vi) any amounts paid under any Cash Flow Agreement, as described
     under "Description of the Trust Funds--Cash Flow Agreements";

          (vii) all proceeds of any Asset or, with respect to a Mortgage Loan,
     property acquired in respect thereof purchased by the Depositor, any Asset
     Seller or any other specified person as described under "--Assignment of
     Assets; Repurchases" and "--Representations and Warranties; Repurchases,"
     all proceeds of any defaulted Mortgage Loan purchased as described under
     "--Realization Upon Defaulted Assets," and all proceeds of any Asset
     purchased as described under "Description of the Securities--Termination";

          (viii) any amounts paid by a Servicer to cover certain interest
     shortfalls arising out of the prepayment of Assets in the Trust Fund as
     described under "Description of the Agreements--Retained Interest;
     Servicing Compensation and Payment of Expenses";

          (ix) to the extent that any such item does not constitute additional
     servicing compensation to a Servicer, any payments on account of
     modification or assumption fees, late payment charges or Prepayment
     Premiums on the Assets;

          (x) all payments required to be deposited in the Collection Account
     with respect to any deductible clause in any blanket insurance policy
     described under "--Hazard Insurance Policies";

          (xi) any amount required to be deposited by a Servicer or the Trustee
     in connection with losses realized on investments for the benefit of the
     Servicer or the Trustee, as the case may be, of funds held in the
     Collection Account; and

          (xii) any other amounts required to be deposited in the Collection
     Account as provided in the applicable Agreement and described in the
     related Prospectus Supplement.

     Withdrawals. A Servicer or the Trustee may, from time to time, make
withdrawals from the Collection Account for each Trust Fund for any of the
following purposes:

     to make distributions to the Securityholders on each Distribution Date;

          (i) to reimburse a Servicer for unreimbursed amounts advanced as
     described under "Description of the Securities--Advances in Respect of
     Delinquencies," such reimbursement to be made out of amounts received which
     were identified and applied by the Servicer as late collections of interest
     (net of related servicing fees and Retained Interest) on and principal of
     the particular Assets with respect to which the advances were made or out
     of amounts drawn under any form of Credit Support with respect to such
     Assets;

                                       44
<PAGE>

          (ii) to reimburse a Servicer for unpaid servicing fees earned and
     certain unreimbursed servicing expenses incurred with respect to Assets and
     properties acquired in respect thereof, such reimbursement to be made out
     of amounts that represent Liquidation Proceeds and Insurance Proceeds
     collected on the particular Assets and properties, and net income collected
     on the particular properties, with respect to which such fees were earned
     or such expenses were incurred or out of amounts drawn under any form of
     Credit Support with respect to such Assets and properties;

          (iii) to reimburse a Servicer for any advances described in clause
     (ii) above and any servicing expenses described in clause (iii) above
     which, in the Servicer's good faith judgment, will not be recoverable from
     the amounts described in clauses (ii) and (iii), respectively, such
     reimbursement to be made from amounts collected on other Assets or, if and
     to the extent so provided by the applicable Agreement and described in the
     related Prospectus Supplement, just from that portion of amounts collected
     on other Assets that is otherwise distributable on one or more Classes of
     Subordinate Securities, if any, remain outstanding, and otherwise any
     outstanding Class of Securities, of the related Series;

          (iv) if and to the extent described in the related Prospectus
     Supplement, to pay a Servicer interest accrued on the advances described in
     clause (ii) above and the servicing expenses described in clause (iii)
     above while such advances and servicing expenses remain outstanding and
     unreimbursed;

          (v) to reimburse a Servicer, the Depositor, or any of their respective
     directors, officers, employees and agents, as the case may be, for certain
     expenses, costs and liabilities incurred thereby, as and to the extent
     described under "--Certain Matters Regarding Servicers, the Master Servicer
     and the Depositor";

          (vi) if and to the extent described in the related Prospectus
     Supplement, to pay (or to transfer to a separate account for purposes of
     escrowing for the payment of) the Trustee's fees;

          (vii) to reimburse the Trustee or any of its directors, officers,
     employees and agents, as the case may be, for certain expenses, costs and
     liabilities incurred thereby, as and to the extent described under
     "--Certain Matters Regarding the Trustee";

          (viii) to pay a Servicer, as additional servicing compensation,
     interest and investment income earned in respect of amounts held in the
     Collection Account;

          (ix) to pay the person entitled thereto any amounts deposited in the
     Collection Account that were identified and applied by the Servicer as
     recoveries of Retained Interest;

          (x) to pay for costs reasonably incurred in connection with the proper
     management and maintenance of any Mortgaged Property acquired for the
     benefit of Securityholders by foreclosure or by deed in lieu of foreclosure
     or otherwise, such payments to be made out of income received on such
     property;

          (xi) if one or more elections have been made to treat the Trust Fund
     or designated portions thereof as a REMIC or a FASIT, to pay any federal,
     state or local taxes imposed on the Trust Fund or its assets or
     transactions, as and to the extent described under "Federal Income Tax
     Consequences--REMICs--Taxes That May Be Imposed on the REMIC Pool" or in
     the applicable Prospectus Supplement, respectively;

          (xii) to pay for the cost of an independent appraiser or other expert
     in real estate matters retained to determine a fair sale price for a
     defaulted Mortgage Loan or a property acquired in respect thereof in
     connection with the liquidation of such Mortgage Loan or property;

          (xiii) to pay for the cost of various opinions of counsel obtained
     pursuant to the applicable Agreement for the benefit of Securityholders;

          (xiv) to pay for the costs of recording the applicable Agreement if
     such recordation materially and beneficially affects the interests of
     Securityholders, provided that such payment shall not constitute a waiver
     with respect to the obligation of the Warranting Party to remedy any breach
     of representation or warranty under the applicable Agreement;



                                       45
<PAGE>

          (xv) to pay the person entitled thereto any amounts deposited in the
     Collection Account in error, including amounts received on any Asset after
     its removal from the Trust Fund whether by reason of purchase or
     substitution as contemplated by "--Assignment of Assets; Repurchase" and
     "--Representations and Warranties; Repurchases" or otherwise;

          (xvi) to make any other withdrawals permitted by the applicable
     Agreement; and

          (xvii) to clear and terminate the Collection Account at the
     termination of the Trust Fund.

     Other Collection Accounts. Notwithstanding the foregoing, if so specified
in the related Prospectus Supplement, the applicable Agreement for any Series of
Securities may provide for the establishment and maintenance of a separate
collection account into which the Servicer will deposit on a daily basis the
amounts described under "--Deposits" above for one or more Series of Securities.
Any amounts on deposit in any such collection account will be withdrawn
therefrom and deposited into the appropriate Collection Account by a time
specified in the related Prospectus Supplement. To the extent specified in the
related Prospectus Supplement, any amounts which could be withdrawn from the
Collection Account as described under "--Withdrawals" above, may also be
withdrawn from any such collection account. The Prospectus Supplement will set
forth any restrictions with respect to any such collection account, including
investment restrictions and any restrictions with respect to financial
institutions with which any such collection account may be maintained.

     Collection and Other Servicing Procedures. The Servicer is required to make
reasonable efforts to collect all scheduled payments under the Assets and will
follow or cause to be followed such collection procedures as it would follow
with respect to assets that are comparable to the Assets and held for its own
account, provided such procedures are consistent with (i) the terms of the
applicable Agreement and any related hazard insurance policy or instrument of
Credit Support, if any, included in the related Trust Fund described herein or
under "Description of Credit Support," (ii) applicable law and (iii) the general
servicing standard specified in the related Prospectus Supplement or, if no such
standard is so specified, its normal servicing practices (in either case, the
"Servicing Standard"). In connection therewith, the Servicer will be permitted
in its discretion to waive any late payment charge or penalty interest in
respect of a late payment on an Asset.

     Each Servicer will also be required to perform other customary functions of
a servicer of comparable assets, including maintaining hazard insurance policies
as described herein and in any related Prospectus Supplement, and filing and
settling claims thereunder; maintaining, to the extent required by the
applicable Agreement, escrow or impoundment accounts of obligors for payment of
taxes, insurance and other items required to be paid by any obligor pursuant to
the terms of the Assets; processing assumptions or substitutions in those cases
where the Servicer has determined not to enforce any applicable due-on-sale
clause; attempting to cure delinquencies; supervising foreclosures or
repossessions; inspecting and managing Mortgaged Properties or Manufactured
Homes under certain circumstances; and maintaining accounting records relating
to the Assets. The Servicer or such other entity specified in the related
Prospectus Supplement will be responsible for filing and settling claims in
respect of particular Assets under any applicable instrument of Credit Support.
See "Description of Credit Support."

     The Servicer may agree to modify, waive or amend any term of any Asset in a
manner consistent with the Servicing Standard so long as the modification,
waiver or amendment will not (i) affect the amount or timing of any scheduled
payments of principal or interest on the Asset or (ii) in its judgment,
materially impair the security for the Asset or reduce the likelihood of timely
payment of amounts due thereon. The Servicer also may agree to any modification,
waiver or amendment that would so affect or impair the payments on, or the
security for, an Asset if, unless otherwise provided in the related Prospectus
Supplement, (i) in its judgment, a material default on the Asset has occurred or
a payment default is reasonably foreseeable and (ii) in its judgment, such
modification, waiver or amendment is reasonably likely to produce a greater
recovery with respect to the Asset on a present value basis than would
liquidation. The Servicer is required to notify the Trustee in the event of any
modification, waiver or amendment of any Asset.

     In the case of Multifamily Loans, a mortgagor's failure to make required
Mortgage Loan payments may mean that operating income is insufficient to service
the Mortgage Loan debt, or may reflect the diversion of that income from the
servicing of the Mortgage Loan debt. In addition, a mortgagor under a
Multifamily Loan that is unable to make Mortgage Loan payments may also be
unable to make timely payment of all required taxes and otherwise to maintain
and insure the related Mortgaged Property. In general, the Servicer will be
required to monitor any


                                       46
<PAGE>

Multifamily Loan that is in default, evaluate whether the causes of the default
can be corrected over a reasonable period without significant impairment of the
value of the related Mortgaged Property, initiate corrective action in
cooperation with the mortgagor if cure is likely, inspect the related
Multifamily Property and take such other actions as are consistent with the
applicable Agreement. A significant period of time may elapse before the
Servicer is able to assess the success of any such corrective action or the need
for additional initiatives. The time within which the Servicer can make the
initial determination of appropriate action, evaluate the success of corrective
action, develop additional initiatives, institute foreclosure proceedings and
actually foreclose may vary considerably depending on the particular Multifamily
Loan, the Multifamily Property, the mortgagor, the presence of an acceptable
party to assume the Multifamily Loan and the laws of the jurisdiction in which
the Multifamily Property is located.

  Realization Upon Defaulted Assets

     Generally, the Servicer is required to monitor any Assets which is in
default, initiate corrective action in cooperation with the mortgagor or obligor
if cure is likely, inspect the Asset and take such other actions as are
consistent with the Servicing Standard. A significant period of time may elapse
before the Servicer is able to assess the success of such corrective action or
the need for additional initiatives.

     Any Agreement relating to a Trust Fund that includes Mortgage Loans or
Contracts may grant to the Servicer and/or the holder or holders of certain
Classes of Securities a right of first refusal to purchase from the Trust Fund
at a predetermined purchase price any such Mortgage Loan or Contract as to which
a specified number of scheduled payments thereunder are delinquent. Any such
right granted to the holder of an Offered Security will be described in the
related Prospectus Supplement. The related Prospectus Supplement will also
describe any such right granted to any person if the predetermined purchase
price is less than the Purchase Price described under "--Representations and
Warranties; Repurchases."

     If so specified in the related Prospectus Supplement, the Servicer may
offer to sell any defaulted Mortgage Loan or Contract described in the preceding
paragraph and not otherwise purchased by any person having a right of first
refusal with respect thereto, if and when the Servicer determines, consistent
with the Servicing Standard, that such a sale would produce a greater recovery
on a present value basis than would liquidation through foreclosure,
repossession or similar proceedings. The applicable Agreement will provide that
any such offering be made in a commercially reasonable manner for a specified
period and that the Servicer accept the highest cash bid received from any
person (including itself, an affiliate of the Servicer or any Securityholder)
that constitutes a fair price for such defaulted Mortgage Loan or Contract. In
the absence of any bid determined in accordance with the applicable Agreement to
be fair, the Servicer shall proceed with respect to such defaulted Mortgage Loan
or Contract as described below. Any bid in an amount at least equal to the
Purchase Price described under "--Representations and Warranties; Repurchases"
will in all cases be deemed fair.

     The Servicer, on behalf of the Trustee, may at any time institute
foreclosure proceedings, exercise any power of sale contained in any mortgage,
obtain a deed in lieu of foreclosure, or otherwise acquire title to a Mortgaged
Property securing a Mortgage Loan by operation of law or otherwise and may at
any time repossess and realize upon any Manufactured Home, if such action is
consistent with the Servicing Standard and a default on such Mortgage Loan or
Contract has occurred or, in the Servicer's judgment, is imminent.

     If title to any Mortgaged Property is acquired by a Trust Fund as to which
a REMIC election has been made, the Servicer, on behalf of the Trust Fund, will
be required to sell the Mortgaged Property by the close of the third calendar
year after the year of acquisition, unless (i) the Internal Revenue Service (the
"IRS") grants an extension of time to sell such property or (ii) the Trustee
receives an opinion of independent counsel to the effect that the holding of the
property by the Trust Fund subsequent to two years after its acquisition will
not result in the imposition of a tax on the Trust Fund or cause the Trust Fund
to fail to qualify as a REMIC under the Code at any time that any Securities are
outstanding. Subject to the foregoing, the Servicer will be required to (i)
solicit bids for any Mortgaged Property so acquired in such a manner as will be
reasonably likely to realize a fair price for such property and (ii) accept the
first (and, if multiple bids are contemporaneously received, the highest) cash
bid received from any person that constitutes a fair price. The applicability of
these limitations if a FASIT election is made with respect to all or a part of
the Trust Fund will be described in the applicable Prospectus Supplement.

     The limitations imposed by the applicable Agreement and the REMIC
provisions or the FASIT provisions of the Code (if a REMIC election or a FASIT
election, respectively, has been made with respect to the related Trust


                                       47
<PAGE>

Fund) on the ownership and management of any Mortgaged Property acquired on
behalf of the Trust Fund may result in the recovery of an amount less than the
amount that would otherwise be recovered. See "Certain Legal Aspects of Mortgage
Loans--Foreclosure."

     If recovery on a defaulted Asset under any related instrument of Credit
Support is not available, the Servicer nevertheless will be obligated to follow
or cause to be followed such normal practices and procedures as it deems
necessary or advisable to realize upon the defaulted Asset. If the proceeds of
any liquidation of the property securing the defaulted Asset are less than the
outstanding principal balance of the defaulted Asset plus interest accrued
thereon at the applicable interest rate, plus the aggregate amount of expenses
incurred by the Servicer in connection with such proceedings and which are
reimbursable under the applicable Agreement, the Trust Fund will realize a loss
in the amount of such difference. The Servicer will be entitled to withdraw or
cause to be withdrawn from the Collection Account out of the Liquidation
Proceeds recovered on any defaulted Asset, prior to the distribution of such
Liquidation Proceeds to Securityholders, amounts representing its normal
servicing compensation on the Security, unreimbursed servicing expenses incurred
with respect to the Asset and any unreimbursed advances of delinquent payments
made with respect to the Asset.

     If any property securing a defaulted Asset is damaged the Servicer is not
required to expend its own funds to restore the damaged property unless it
determines (i) that such restoration will increase the proceeds to
Securityholders on liquidation of the Asset after reimbursement of the Servicer
for its expenses and (ii) that such expenses will be recoverable by it from
related Insurance Proceeds or Liquidation Proceeds.

     As servicer of the Assets, a Servicer, on behalf of itself, the Trustee and
the Securityholders, will present claims to the obligor under each instrument of
Credit Support, and will take such reasonable steps as are necessary to receive
payment or to permit recovery thereunder with respect to defaulted Assets.

     If a Servicer or its designee recovers payments under any instrument of
Credit Support with respect to any defaulted Assets, the Servicer will be
entitled to withdraw or cause to be withdrawn from the Collection Account out of
such proceeds, prior to distribution thereof to Securityholders, amounts
representing its normal servicing compensation on such Asset, unreimbursed
servicing expenses incurred with respect to the Asset and any unreimbursed
advances of delinquent payments made with respect to the Asset. See "--Hazard
Insurance Policies" and "Description of Credit Support."

  Hazard Insurance Policies

     Mortgage Loans. Generally, each Agreement for a Trust Fund comprised of
Mortgage Loans will require the Servicer to cause the mortgagor on each Mortgage
Loan to maintain a hazard insurance policy providing for such coverage as is
required under the related Mortgage or, if any Mortgage permits the holder
thereof to dictate to the mortgagor the insurance coverage to be maintained on
the related Mortgaged Property, then such coverage as is consistent with the
Servicing Standard. Such coverage will be in general in an amount equal to the
lesser of the principal balance owing on such Mortgage Loan (but not less than
the amount necessary to avoid the application of any co-insurance clause
contained in the hazard insurance policy) and the amount necessary to fully
compensate for any damage or loss to the improvements on the Mortgaged Property
on a replacement cost basis or such other amount specified in the related
Prospectus Supplement. The ability of the Servicer to assure that hazard
insurance proceeds are appropriately applied may be dependent upon its being
named as an additional insured under any hazard insurance policy and under any
other insurance policy referred to below, or upon the extent to which
information in this regard is furnished by mortgagors. All amounts collected by
the Servicer under any such policy (except for amounts to be applied to the
restoration or repair of the Mortgaged Property or released to the mortgagor in
accordance with the Servicer's normal servicing procedures, subject to the terms
and conditions of the related Mortgage and Mortgage Note) will be deposited in
the Collection Account. The applicable Agreement may provide that the Servicer
may satisfy its obligation to cause each mortgagor to maintain such a hazard
insurance policy by the Servicer's maintaining a blanket policy insuring against
hazard losses on the Mortgage Loans. If such blanket policy contains a
deductible clause, the Servicer will be required to deposit in the Collection
Account all sums that would have been deposited therein but for such clause.

     In general, the standard form of fire and extended coverage policy covers
physical damage to or destruction of the improvements of the property by fire,
lightning, explosion, smoke, windstorm and hail, and riot, strike and civil
commotion, subject to the conditions and exclusions specified in each policy.
Although the policies relating to the



                                       48
<PAGE>

Mortgage Loans will be underwritten by different insurers under different state
laws in accordance with different applicable state forms, and therefore will not
contain identical terms and conditions, the basic terms thereof are dictated by
respective state laws, and most such policies typically do not cover any
physical damage resulting from war, revolution, governmental actions, floods and
other water-related causes, earth movement (including earthquakes, landslides
and mudflows), wet or dry rot, vermin, domestic animals and certain other kinds
of uninsured risks.

     The hazard insurance policies covering the Mortgaged Properties securing
the Mortgage Loans will typically contain a coinsurance clause that in effect
requires the insured at all times to carry insurance of a specified percentage
(generally 80% to 90%) of the full replacement value of the improvements on the
property in order to recover the full amount of any partial loss. If the
insured's coverage falls below this specified percentage, such clause generally
provides that the insurer's liability in the event of partial loss does not
exceed the lesser of (i) the replacement cost of the improvements less physical
depreciation and (ii) such proportion of the loss as the amount of insurance
carried bears to the specified percentage of the full replacement cost of such
improvements.

     Each Agreement for a Trust Fund comprised of Mortgage Loans will require
the Servicer to cause the mortgagor on each Mortgage Loan to maintain all such
other insurance coverage with respect to the related Mortgaged Property as is
consistent with the terms of the related Mortgage and the Servicing Standard,
which insurance may typically include flood insurance (if the related Mortgaged
Property was located at the time of origination in a federally designated flood
area).

     Any cost incurred by the Servicer in maintaining any such insurance policy
will be added to the amount owing under the Mortgage Loan where the terms of the
Mortgage Loan so permit; provided, however, that the addition of such cost will
not be taken into account for purposes of calculating the distribution to be
made to Securityholders. Such costs may be recovered by the Servicer from the
Collection Account, with interest thereon, as provided by the applicable
Agreement.

     Under the terms of the Mortgage Loans, mortgagors will generally be
required to present claims to insurers under hazard insurance policies
maintained on the related Mortgaged Properties. The Servicer, on behalf of the
Trustee and Securityholders, is obligated to present or cause to be presented
claims under any blanket insurance policy insuring against hazard losses on
Mortgaged Properties securing the Mortgage Loans. However, the ability of the
Servicer to present or cause to be presented such claims is dependent upon the
extent to which information in this regard is furnished to the Servicer by
mortgagors.

  Contracts

     Generally, the terms of the applicable Agreement for a Trust Fund comprised
of Contracts will require the Servicer to cause to be maintained with respect to
each Contract one or more hazard insurance policies which provide, at a minimum,
the same coverage as a standard form fire and extended coverage insurance policy
that is customary for manufactured housing, issued by a company authorized to
issue such policies in the state in which the Manufactured Home is located, and
in an amount which is not less than the maximum insurable value of such
Manufactured Home or the principal balance due from the obligor on the related
Contract, whichever is less; provided, however, that the amount of coverage
provided by each such hazard insurance policy shall be sufficient to avoid the
application of any co-insurance clause contained therein. When a Manufactured
Home's location was, at the time of origination of the related Contract, within
a federally designated special flood hazard area, the Servicer shall cause such
flood insurance to be maintained, which coverage shall be at least equal to the
minimum amount specified in the preceding sentence or such lesser amount as may
be available under the federal flood insurance program. Each hazard insurance
policy caused to be maintained by the Servicer shall contain a standard loss
payee clause in favor of the Servicer and its successors and assigns. If any
obligor is in default in the payment of premiums on its hazard insurance policy
or policies, the Servicer shall pay such premiums out of its own funds, and may
add separately such premium to the obligor's obligation as provided by the
Contract, but may not add such premium to the remaining principal balance of the
Contract.

     The Servicer may maintain, in lieu of causing individual hazard insurance
policies to be maintained with respect to each Manufactured Home, and shall
maintain, to the extent that the related Contract does not require the obligor
to maintain a hazard insurance policy with respect to the related Manufactured
Home, one or more blanket insurance policies covering losses on the obligor's
interest in the Contracts resulting from the absence or insufficiency of



                                       49
<PAGE>

individual hazard insurance policies. The Servicer shall pay the premium for
such blanket policy on the basis described therein and shall pay any deductible
amount with respect to claims under such policy relating to the Contracts.

  Fidelity Bonds and Errors and Omissions Insurance

     Each Agreement will require that the Servicer obtain and maintain in effect
a fidelity bond or similar form of insurance coverage (which may provide blanket
coverage) or any combination thereof insuring against loss occasioned by fraud,
theft or other intentional misconduct of the officers, employees and agents of
the Servicer. The applicable Agreement will allow the Servicer to self-insure
against loss occasioned by the errors and omissions of the officers, employees
and agents of the Servicer so long as certain criteria set forth in such
Agreement are met.

  Due-on-Sale Provisions

     The Mortgage Loans may contain clauses requiring the consent of the
mortgagee to any sale or other transfer of the related Mortgaged Property, or
due-on-sale clauses entitling the mortgagee to accelerate payment of the
Mortgage Loan upon any sale, transfer or conveyance of the related Mortgaged
Property. The Servicer will generally enforce any due-on-sale clause to the
extent it has knowledge of the conveyance or proposed conveyance of the
underlying Mortgaged Property and it is entitled to do so under applicable law;
provided, however, that the Servicer will not take any action in relation to the
enforcement of any due-on-sale provision which would adversely affect or
jeopardize coverage under any applicable insurance policy. Any fee collected by
or on behalf of the Servicer for entering into an assumption agreement will be
retained by or on behalf of the Servicer as additional servicing compensation.
See "Certain Legal Aspects of Mortgage Loans--Due-on-Sale Clauses." The
Contracts may also contain such clauses. The Servicer will generally permit such
transfer so long as the transferee satisfies the Servicer's then applicable
underwriting standards. The purpose of such transfers is often to avoid a
default by the transferring obligor. See "Certain Legal Aspects of the
Contracts--Transfers of Manufactured Homes; Enforceability of "Due-on-Sale"
Clauses."

  Retained Interest; Servicing Compensation and Payment of Expenses

     The Prospectus Supplement for a Series of Securities will specify whether
there will be any Retained Interest in the Assets, and, if so, the initial owner
thereof. If so, the Retained Interest will be established on a loan-by-loan
basis and will be specified on an exhibit to the applicable Agreement. A
"RETAINED INTEREST" in an Asset represents a specified portion of the interest
payable thereon. The Retained Interest will be deducted from mortgagor payments
as received and will not be part of the related Trust Fund.

     The Servicer's primary servicing compensation with respect to a Series of
Securities will come from the periodic payment to it of a portion of the
interest payment on each Asset or such other amount specified in the related
Prospectus Supplement. Since any Retained Interest and a Servicer's primary
compensation are percentages of the principal balance of each Asset, such
amounts will decrease in accordance with the amortization of the Assets. The
Prospectus Supplement with respect to a Series of Securities evidencing
interests in a Trust Fund that includes Mortgage Loans or Contracts may provide
that, as additional compensation, the Servicer may retain all or a portion of
assumption fees, modification fees, late payment charges or Prepayment Premiums
collected from mortgagors and any interest or other income which may be earned
on funds held in the Collection Account or any account established by a Servicer
pursuant to the applicable Agreement.

     The Servicer may, to the extent provided in the related Prospectus
Supplement, pay from its servicing compensation certain expenses incurred in
connection with its servicing and managing of the Assets, including, without
limitation, payment of the fees and disbursements of the Trustee and independent
accountants, payment of expenses incurred in connection with distributions and
reports to Securityholders, and payment of any other expenses described in the
related Prospectus Supplement. Certain other expenses, including certain
expenses relating to defaults and liquidations on the Assets and, to the extent
so provided in the related Prospectus Supplement, interest thereon at the rate
specified therein may be borne by the Trust Fund.

     If and to the extent provided in the related Prospectus Supplement, the
Servicer may be required to apply a portion of the servicing compensation
otherwise payable to it in respect of any Due Period to certain interest



                                       50
<PAGE>

shortfalls resulting from the voluntary prepayment of any Assets in the related
Trust Fund during such period prior to their respective due dates therein.

  Evidence as to Compliance

     Each Agreement relating to Assets which include Mortgage Loans or Contracts
will provide that on or before a specified date in each year, beginning with the
first such date at least six months after the related Cut-off Date, a firm of
independent public accountants will furnish a statement to the Trustee to the
effect that, on the basis of the examination by such firm conducted
substantially in compliance with either the Uniform Single Attestation Program
for Mortgage Bankers, the Audit Program for Mortgages serviced for FHLMC or such
other program used by the Servicer, the servicing by or on behalf of the
Servicer of mortgage loans under agreements substantially similar to each other
(including the applicable Agreement) was conducted in compliance with the terms
of such agreements or such program except for any significant exceptions or
errors in records that, in the opinion of the firm, either the Audit Program for
Mortgages serviced for FHLMC, or paragraph 4 of the Uniform Single Attestation
Program for Mortgage Bankers, or such other program, requires it to report.

     Each such Agreement will also provide for delivery to the Trustee, on or
before a specified date in each year, of an annual statement signed by two
officers of the Servicer to the effect that the Servicer has fulfilled its
obligations under the applicable Agreement throughout the preceding calendar
year or other specified twelve-month period.

     Copies of such annual accountants' statement and such statements of
officers will be obtainable by Securityholders without charge upon written
request to the Servicer or other entity specified in the related Prospectus
Supplement at the address set forth in the related Prospectus Supplement.

  Certain Matters Regarding Servicers, the Master Servicer and the Depositor

     The Servicers and Master Servicer under each Agreement will be named in the
related Prospectus Supplement. The entities serving as Servicer or Master
Servicer may be affiliates of the Depositor and may have other normal business
relationships with the Depositor or the Depositor's affiliates. Reference herein
to the Servicer shall be deemed to be to the Master Servicer, if applicable.

     The applicable Agreement will provide that the Servicer may resign from its
obligations and duties thereunder only upon a determination that its duties
under such Agreement are no longer permissible under applicable law or are in
material conflict by reason of applicable law with any other activities carried
on by it, the other activities of the Servicer so causing such a conflict being
of a type and nature carried on by the Servicer at the date of such Agreement.
No such resignation will become effective until the Trustee or a successor
servicer has assumed the Servicer's obligations and duties under the applicable
Agreement.

     Each Agreement will further provide that neither any Servicer, the
Depositor nor any director, officer, employee, or agent of a Servicer or the
Depositor will be under any liability to the related Trust Fund or
Securityholders for any action taken, or for refraining from the taking of any
action, in good faith pursuant to the applicable Agreement; provided, however,
that neither a Servicer, the Depositor nor any such person will be protected
against any breach of a representation, warranty or covenant made in such
Agreement, or against any liability specifically imposed thereby, or against any
liability which would otherwise be imposed by reason of willful misfeasance, bad
faith or gross negligence in the performance of obligations or duties thereunder
or by reason of reckless disregard of obligations and duties thereunder. Each
Agreement will further provide that any Servicer, the Depositor and any
director, officer, employee or agent of a Servicer or the Depositor will be
entitled to indemnification by the related Trust Fund and will be held harmless
against any loss, liability or expense incurred in connection with any legal
action relating to the applicable Agreement or the Securities; provided,
however, that such indemnification will not extend to any loss, liability or
expense (i) specifically imposed by such Agreement or otherwise incidental to
the performance of obligations and duties thereunder, including, in the case of
a Servicer, the prosecution of an enforcement action in respect of any specific
Mortgage Loan or Mortgage Loans or Contract or Contracts (except as any such
loss, liability or expense shall be otherwise reimbursable pursuant to such
Agreement); (ii) incurred in connection with any breach of a representation,
warranty or covenant made in such Agreement; (iii) incurred by reason of
misfeasance, bad faith or gross negligence in the performance of obligations or
duties thereunder, or by reason of reckless disregard of such obligations or
duties; (iv) incurred in connection with any violation of any state or federal
securities law; or (v) imposed by any taxing authority if such loss, liability
or


                                       51
<PAGE>

expense is not specifically reimbursable pursuant to the terms of the applicable
Agreement. In addition, each Agreement will provide that neither any Servicer
nor the Depositor will be under any obligation to appear in, prosecute or defend
any legal action which is not incidental to its respective responsibilities
under the applicable Agreement and which in its opinion may involve it in any
expense or liability. Any such Servicer or the Depositor may, however, in its
discretion undertake any such action which it may deem necessary or desirable
with respect to the applicable Agreement and the rights and duties of the
parties thereto and the interests of the Securityholders thereunder. In such
event, the legal expenses and costs of such action and any liability resulting
therefrom will be expenses, costs and liabilities of the Securityholders, and
the Servicer or the Depositor, as the case may be, will be entitled to be
reimbursed therefor and to charge the Collection Account.

     Any person into which the Servicer or the Depositor may be merged or
consolidated, or any person resulting from any merger or consolidation to which
the Servicer or the Depositor is a party, or any person succeeding to the
business of the Servicer or the Depositor, will be the successor of the Servicer
or the Depositor, as the case may be, under the applicable Agreement.

  Special Servicers

     If and to the extent specified in the related Prospectus Supplement, a
special servicer (a "SPECIAL SERVICER") may be a party to the applicable
Agreement or may be appointed by the Servicer or another specified party to
perform certain specified duties in respect of servicing the related Mortgage
Loans that would otherwise be performed by the Servicer (for example, the
workout and/or foreclosure of defaulted Mortgage Loans). The rights and
obligations of any Special Servicer will be specified in the related Prospectus
Supplement, and the Servicer will be liable for the performance of a Special
Servicer only if, and to the extent, set forth in such Prospectus Supplement.

  Events of Default under the Agreements

     Events of default under the applicable Agreement will generally include (i)
any failure by the Servicer to distribute or cause to be distributed to
Securityholders, or to remit to the Trustee for distribution to Securityholders,
any required payment that continues after a grace period, if any; (ii) any
failure by the Servicer duly to observe or perform in any material respect any
of its other covenants or obligations under the applicable Agreement which
continues unremedied for 30 days after written notice of such failure has been
given to the Servicer by the Trustee or the Depositor, or to the Servicer, the
Depositor and the Trustee by Securityholders evidencing not less than 25% of the
Voting Rights; (iii) any breach of a representation or warranty made by the
Servicer under the applicable Agreement which materially and adversely affects
the interests of Securityholders and which continues unremedied for 30 days
after written notice of such breach has been given to the Servicer by the
Trustee or the Depositor, or to the Servicer, the Depositor and the Trustee by
the holders of Securities evidencing not less than 25% of the Voting Rights; and
(iv) certain events of insolvency, readjustment of debt, marshaling of assets
and liabilities or similar proceedings and certain actions by or on behalf of
the Servicer indicating its insolvency or inability to pay its obligations.
Material variations to the foregoing events of default (other than to shorten
cure periods or eliminate notice requirements) will be specified in the related
Prospectus Supplement. The Trustee will, not later than the later of 60 days or
such other period specified in the related Prospectus Supplement after the
occurrence of any event which constitutes or, with notice or lapse of time or
both, would constitute an event of default and five days after certain officers
of the Trustee become aware of the occurrence of such an event, transmit by mail
to the Depositor and all Securityholders of the applicable Series notice of such
occurrence, unless such default shall have been cured or waived.

     The manner of determining the "Voting Rights" of a Security or Class or
Classes of Securities will be specified in the related Prospectus Supplement.

  Rights Upon Event of Default under the Agreements

     So long as an event of default under an Agreement remains unremedied, the
Depositor or the Trustee may, and at the direction of holders of Securities
evidencing not less than 51% (or such other percentage specified in the related
Prospectus Supplement) of the Voting Rights, the Trustee shall terminate all of
the rights and obligations of the Servicer under the applicable Agreement and in
and to the Mortgage Loans (other than as a Securityholder or as


                                       52
<PAGE>

the owner of any Retained Interest), whereupon the Trustee will succeed to all
of the responsibilities, duties and liabilities of the Servicer under the
applicable Agreement (except that if the Trustee is prohibited by law from
obligating itself to make advances regarding delinquent Assets, or if the
related Prospectus Supplement so specifies, then the Trustee will not be
obligated to make such advances) and will be entitled to similar compensation
arrangements. In the event that the Trustee is unwilling or unable so to act, it
may or, at the written request of the holders of Securities entitled to at least
51% (or such other percentage specified in the related Prospectus Supplement) of
the Voting Rights, it shall appoint, or petition a court of competent
jurisdiction for the appointment of, a loan servicing institution acceptable to
the Rating Agency with a net worth at the time of such appointment of at least
$15,000,000 (or such other amount specified in the related Prospectus
Supplement) to act as successor to the Servicer under the applicable Agreement.
Pending such appointment, the Trustee is obligated to act in such capacity. The
Trustee and any such successor may agree upon the servicing compensation to be
paid, which in no event may be greater than the compensation payable to the
Servicer under the applicable Agreement.

     The holders of Securities representing at least 66 2/3% (or such other
percentage specified in the related Prospectus Supplement) of the Voting Rights
allocated to the respective Classes of Securities affected by any event of
default will be entitled to waive such event of default; provided, however, that
an Event of Default involving a failure to distribute a required payment to
Securityholders described in clause (i) under "--Events of Default under the
Agreements" may be waived only by all of the Securityholders. Upon any such
waiver of an event of default, such event of default shall cease to exist and
shall be deemed to have been remedied for every purpose under the applicable
Agreement.

     No Securityholders will have the right under any Agreement to institute any
proceeding with respect thereto unless such holder previously has given to the
Trustee written notice of default and unless the holders of Securities
evidencing not less than 25% (or such other percentage specified in the related
Prospectus Supplement) of the Voting Rights have made written request upon the
Trustee to institute such proceeding in its own name as Trustee thereunder and
have offered to the Trustee reasonable indemnity, and the Trustee for 60 days
(or such other number of days specified in the related Prospectus Supplement)
has neglected or refused to institute any such proceeding. The Trustee, however,
is under no obligation to exercise any of the trusts or powers vested in it by
any Agreement or to make any investigation of matters arising thereunder or to
institute, conduct or defend any litigation thereunder or in relation thereto at
the request, order or direction of any of the Securityholders covered by such
Agreement, unless such Securityholders have offered to the Trustee reasonable
security or indemnity against the costs, expenses and liabilities which may be
incurred therein or thereby.

  Amendment

     Each Agreement may be amended by the parties thereto, without the consent
of any Securityholders covered by the applicable Agreement, (i) to cure any
ambiguity or mistake, (ii) to correct, modify or supplement any provision
therein which may be inconsistent with any other provision therein or with the
related Prospectus Supplement, (iii) to make any other provisions with respect
to matters or questions arising under the applicable Agreement which are not
materially inconsistent with the provisions thereof, or (iv) to comply with any
requirements imposed by the Code; provided that, in the case of clause (iii),
such amendment will not adversely affect in any material respect the interests
of any Securityholders covered by the applicable Agreement as evidenced either
by an opinion of counsel to such effect or the delivery to the Trustee of
written notification from each Rating Agency that provides, at the request of
the Depositor, a rating for the Offered Securities of the related Series to the
effect that such amendment or supplement will not cause such Rating Agency to
lower or withdraw the then current rating assigned to such Securities. Each
Agreement may also be amended by the Depositor, the Servicer, if any, and the
Trustee, with the consent of the Securityholders affected thereby evidencing not
less than 51% (or such other percentage specified in the related Prospectus
Supplement) of the Voting Rights, for any purpose; provided, however, no such
amendment may (i) reduce in any manner the amount of, or delay the timing of,
payments received or advanced on Assets which are required to be distributed on
any Security without the consent of the Securityholder or (ii) reduce the
consent percentages described in this paragraph without the consent of all the
Securityholders covered by such Agreement then outstanding. However, with
respect to any Series of Securities as to which a REMIC election or a FASIT
election is to be made, the Trustee will not consent to any amendment of the
applicable Agreement unless it shall first have received an opinion of counsel
to the effect that such amendment will not result in the imposition of a tax on
the related Trust Fund or cause the related Trust Fund to fail to qualify as a
REMIC or a FASIT, as the case may be, at any time that the related Securities
are outstanding.



                                       53
<PAGE>

  The Trustee

     The Trustee under each Agreement will be named in the related Prospectus
Supplement. The commercial bank, national banking association, banking
corporation or trust company serving as Trustee may have a banking relationship
with the Depositor and its affiliates, with any Servicer and its affiliates and
with any Master Servicer and its affiliates.

  Duties of the Trustee

     The Trustee will make no representations as to the validity or sufficiency
of any Agreement, the Securities or any Asset or related document and is not
accountable for the use or application by or on behalf of any Servicer of any
funds paid to the Master Servicer or its designee in respect of the Securities
or the Assets, or deposited into or withdrawn from the Collection Account or any
other account by or on behalf of the Servicer. If no Event of Default has
occurred and is continuing, the Trustee is required to perform only those duties
specifically required under the applicable Agreement, as applicable. However,
upon receipt of the various certificates, reports or other instruments required
to be furnished to it, the Trustee is required to examine such documents and to
determine whether they conform to the requirements of the applicable Agreement.

  Certain Matters Regarding the Trustee

     The Trustee and any director, officer, employee or agent of the Trustee
shall be entitled to indemnification out of the Collection Account for any loss,
liability or expense (including costs and expenses of litigation, and of
investigation, counsel fees, damages, judgments and amounts paid in settlement)
incurred in connection with the Trustee's (i) enforcing its rights and remedies
and protecting the interests, of the Securityholders during the continuance of
an Event of Default, (ii) defending or prosecuting any legal action in respect
of the applicable Agreement or Series of Securities (iii) being the mortgagee of
record with respect to the Mortgage Loans in a Trust Fund and the owner of
record with respect to any Mortgaged Property acquired in respect thereof for
the benefit of Securityholders, or (iv) acting or refraining from acting in good
faith at the direction of the holders of the related Series of Securities
entitled to not less than 25% (or such other percentage as is specified in the
applicable Agreement with respect to any particular matter) of the Voting Rights
for such Series; provided, however, that such indemnification will not extend to
any loss, liability or expense that constitutes a specific liability of the
Trustee pursuant to the applicable Agreement, or to any loss, liability or
expense incurred by reason of willful misfeasance, bad faith or negligence on
the part of the Trustee in the performance of its obligations and duties
thereunder, or by reason of its reckless disregard of such obligations or
duties, or as may arise from a breach of any representation, warranty or
covenant of the Trustee made therein.

  Resignation and Removal of the Trustee

     The Trustee may at any time resign from its obligations and duties under an
Agreement by giving written notice thereof to the Depositor, the Servicer, if
any, and all Securityholders. Upon receiving such notice of resignation, the
Depositor is required promptly to appoint a successor trustee acceptable to the
Servicer, if any. If no successor trustee shall have been so appointed and have
accepted appointment within 30 days after the giving of such notice of
resignation, the resigning Trustee may petition any court of competent
jurisdiction for the appointment of a successor trustee.

     If at any time the Trustee shall cease to be eligible to continue as such
under the applicable Agreement, or if at any time the Trustee shall become
incapable of acting, or shall be adjudged bankrupt or insolvent, or a receiver
of the Trustee or of its property shall be appointed, or any public officer
shall take charge or control of the Trustee or of its property or affairs for
the purpose of rehabilitation, conservation or liquidation, or if a change in
the financial condition of the Trustee has adversely affected or will adversely
affect the rating on any Class of the Securities, then the Depositor may remove
the Trustee and appoint a successor trustee acceptable to the Master Servicer,
if any. Securityholders of any Series entitled to at least 51% (or such other
percentage specified in the related Prospectus Supplement) of the Voting Rights
for such Series may at any time remove the Trustee without cause and appoint a
successor trustee.

     Any resignation or removal of the Trustee and appointment of a successor
trustee shall not become effective until acceptance of appointment by the
successor trustee.

                                       54
<PAGE>

MATERIAL TERMS OF THE INDENTURE

  General

     The following summary describes the material provisions that may appear in
each Indenture. The Prospectus Supplement for a Series of Notes will describe
any provision of the Indenture relating to such Series that materially differs
from the description thereof contained in this Prospectus. The summaries do not
purport to be complete and are subject to, and are qualified in their entirety
by reference to, all of the provisions of the Indenture for a Series of Notes. A
form of an Indenture has been filed as an exhibit to the Registration Statement
of which this Prospectus is a part. The Depositor will provide a copy of the
Indenture (without exhibits) relating to any Series of Notes without charge upon
written request of a Securityholder of such Series addressed to Asset Backed
Funding Corp., Bank of America Corporate Center, 100 North Tryon Street,
Charlotte, North Carolina 28255, Attention: Vice President.

  Events of Default

     Events of default under the Indenture for each Series of Notes will
generally include: (i) a default for thirty (30) days (or such other number of
days specified in such Prospectus Supplement) or more in the payment of any
principal of or interest on any Note of such Series; (ii) failure to perform any
other covenant of the Depositor or the Trust Fund in the Indenture which
continues for a period of sixty (60) days (or such other number of days
specified in such Prospectus Supplement) after notice thereof is given in
accordance with the procedures described in the related Prospectus Supplement;
(iii) any representation or warranty made by the Depositor or the Trust Fund in
the Indenture or in any certificate or other writing delivered pursuant thereto
or in connection therewith with respect to or affecting such Series having been
incorrect in a material respect as of the time made, and such breach is not
cured within sixty (60) days (or such other number of days specified in such
Prospectus Supplement) after notice thereof is given in accordance with the
procedures described in the related Prospectus Supplement; (iv) certain events
of bankruptcy, insolvency, receivership or liquidation of the Depositor or the
Trust Fund; or (v) any other event of default provided with respect to Notes of
that Series.

     If an event of default with respect to the Notes of any Series at the time
outstanding occurs and is continuing, either the Indenture Trustee or the
Securityholders of a majority of the then aggregate outstanding amount of the
Notes of such Series may declare the principal amount (or, if the Notes of that
Series are Accrual Securities, such portion of the principal amount as may be
specified in the terms of that Series, as provided in the related Prospectus
Supplement) of all the Notes of such Series to be due and payable immediately.
Such declaration may, under certain circumstances, be rescinded and annulled by
the Securityholders of a majority in aggregate outstanding amount of the Notes
of such Series.

     If, following an event of default with respect to any Series of Notes, the
Notes of such Series have been declared to be due and payable, the Indenture
Trustee may, in its discretion, notwithstanding such acceleration, elect to
maintain possession of the collateral securing the Notes of such Series and to
continue to apply distributions on such collateral as if there had been no
declaration of acceleration if such collateral continues to provide sufficient
funds for the payment of principal of and interest on the Notes of such Series
as they would have become due if there had not been such a declaration. In
addition, the Indenture Trustee may not sell or otherwise liquidate the
collateral securing the Notes of a Series following an event of default, other
than a default in the payment of any principal or interest on any Note of such
Series for thirty (30) days or more, unless (a) the Securityholders of 100% (or
such other percentage specified in the related Prospectus Supplement) of the
then aggregate outstanding amount of the Notes of such Series consent to such
sale, (b) the proceeds of such sale or liquidation are sufficient to pay in full
the principal of and accrued interest, due and unpaid, on the outstanding Notes
of such Series at the date of such sale or (c) the Indenture Trustee determines
that such collateral would not be sufficient on an ongoing basis to make all
payments on such Notes as such payments would have become due if such Notes had
not been declared due and payable, and the Indenture Trustee obtains the consent
of the Securityholders of 66 2/3% (or such other percentage specified in the
related Prospectus Supplement) of the then aggregate outstanding amount of the
Notes of such Series.

     In the event that the Indenture Trustee liquidates the collateral in
connection with an event of default involving a default for thirty (30) days (or
such other number of days specified in the related Prospectus Supplement) or
more in the payment of principal of or interest on the Notes of a Series, the
Indenture provides that the Indenture Trustee


                                       55
<PAGE>

will have a prior lien on the proceeds of any such liquidation for unpaid fees
and expenses. As a result, upon the occurrence of such an event of default, the
amount available for distribution to the Securityholders would be less than
would otherwise be the case. However, the Indenture Trustee may not institute a
proceeding for the enforcement of its lien except in connection with a
proceeding for the enforcement of the lien of the Indenture for the benefit of
the Securityholders after the occurrence of such an event of default.

     To the extent provided in the related Prospectus Supplement, in the event
the principal of the Notes of a Series is declared due and payable, as described
above, the Securityholders of any such Notes issued at a discount from par may
be entitled to receive no more than an amount equal to the unpaid principal
amount thereof less the amount of such discount which is unamortized.

     Subject to the provisions of the Indenture relating to the duties of the
Indenture Trustee, in case an event of default shall occur and be continuing
with respect to a Series of Notes, the Indenture Trustee shall be under no
obligation to exercise any of the rights or powers under the Indenture at the
request or direction of any of the Securityholders of such Series, unless such
holders offered to the Indenture Trustee security or indemnity satisfactory to
it against the costs, expenses and liabilities which might be incurred by it in
complying with such request or direction. Subject to such provisions for
indemnification and certain limitations contained in the Indenture, the
Securityholders of a majority of the then aggregate outstanding amount of the
Notes of such Series shall have the right to direct the time, method and place
of conducting any proceeding for any remedy available to the Indenture Trustee
or exercising any trust or power conferred on the Indenture Trustee with respect
to the Notes of such Series, and the Securityholders of a majority of the then
aggregate outstanding amount of the Notes of such Series may, in certain cases,
waive any default with respect thereto, except a default in the payment of
principal or interest or a default in respect of a covenant or provision of the
Indenture that cannot be modified without the waiver or consent of all the
Securityholders of the outstanding Notes of such Series affected thereby.

  Discharge Indenture

     The Indenture will be discharged with respect to a Series of Notes (except
with respect to certain continuing rights specified in the Indenture) upon the
delivery to the Indenture Trustee for cancellation of all the Notes of such
Series or, with certain limitations, upon deposit with the Indenture Trustee of
funds sufficient for the payment in full of all of the Notes of such Series.

     In addition to such discharge with certain limitations, the Indenture will
provide that, if so specified with respect to the Notes of any Series, the
related Trust Fund will be discharged from any and all obligations in respect of
the Notes of such Series (except for certain obligations relating to temporary
Notes and exchange of Notes, to register the transfer of or exchange Notes of
such Series, to replace stolen, lost or mutilated Notes of such Series, to
maintain paying agencies and to hold monies for payment in trust) upon the
deposit with the Indenture Trustee, in trust, of money and/or direct obligations
of or obligations guaranteed by the United States of America which through the
payment of interest and principal in respect thereof in accordance with their
terms will provide money in an amount sufficient to pay the principal of and
each installment of interest on the Notes of such Series on the maturity date
for such Notes and any installment of interest on such Notes in accordance with
the terms of the Indenture and the Notes of such Series. In the event of any
such defeasance and discharge of Notes of such Series, holders of Notes of such
Series would be able to look only to such money and/or direct obligations for
payment of principal and interest, if any, on their Notes until maturity.

  Indenture Trustee's Annual Report

     The Indenture Trustee for each Series of Notes will be required to mail
each year to all related Securityholders a brief report relating to its
eligibility and qualification to continue as Indenture Trustee under the related
Indenture, any amounts advanced by it under the Indenture, the amount, interest
rate and maturity date of certain indebtedness owing by such Trust to the
applicable Indenture Trustee in its individual capacity, the property and funds
physically held by such Indenture Trustee as such and any action taken by it
that materially affects such Notes and that has not been previously reported.



                                       56
<PAGE>

  The Indenture Trustee

     The Indenture Trustee for a Series of Notes will be specified in the
related Prospectus Supplement. The Indenture Trustee for any Series may resign
at any time, in which event the Depositor will be obligated to appoint a
successor trustee for such Series. The Depositor may also remove any such
Indenture Trustee if such Indenture Trustee ceases to be eligible to continue as
such under the related Indenture or if such Indenture Trustee becomes insolvent.
In such circumstances the Depositor will be obligated to appoint a successor
trustee for the applicable Series of Notes. Any resignation or removal of the
Indenture Trustee and appointment of a successor trustee for any Series of Notes
does not become effective until acceptance of the appointment by the successor
trustee for such Series.

     The bank or trust company serving as Indenture Trustee may have a banking
relationship with the Depositor or any of its affiliates, a Servicer or any of
its affiliates or the Master Servicer or any of its affiliates.

                          DESCRIPTION OF CREDIT SUPPORT


GENERAL

     For any Series of Securities, Credit Support may be provided with respect
to one or more Classes thereof or the related Assets. Credit Support may be in
the form of the subordination of one or more Classes of Securities, letters of
credit, insurance policies, guarantees, the establishment of one or more reserve
funds or another method of Credit Support described in the related Prospectus
Supplement, or any combination of the foregoing. If so provided in the related
Prospectus Supplement, any form of Credit Support may be structured so as to be
drawn upon by more than one Series to the extent described therein.

     The coverage provided by any Credit Support will be described in the
related Prospectus Supplement. Generally, such coverage will not provide
protection against all risks of loss and will not guarantee repayment of the
entire Security Balance of the Securities and interest thereon. If losses or
shortfalls occur that exceed the amount covered by Credit Support or that are
not covered by Credit Support, Securityholders will bear their allocable share
of deficiencies. Moreover, if a form of Credit Support covers more than one
Series of Securities (each, a "COVERED TRUST"), Securityholders evidencing
interests in any of such Covered Trusts will be subject to the risk that such
Credit Support will be exhausted by the claims of other Covered Trusts prior to
such Covered Trust receiving any of its intended share of such coverage.

     If Credit Support is provided with respect to one or more Classes of
Securities of a Series, or the related Assets, the related Prospectus Supplement
will include a description of (a) the nature and amount of coverage under such
Credit Support, (b) any conditions to payment thereunder not otherwise described
herein, (c) the conditions (if any) under which the amount of coverage under
such Credit Support may be reduced and under which such Credit Support may be
terminated or replaced and (d) the material provisions relating to such Credit
Support. Additionally, the related Prospectus Supplement will set forth certain
information with respect to the obligor under any instrument of Credit Support,
including (i) a brief description of its principal business activities, (ii) its
principal place of business, place of incorporation and the jurisdiction under
which it is chartered or licensed to do business, (iii) if applicable, the
identity of regulatory agencies that exercise primary jurisdiction over the
conduct of its business and (iv) its total assets, and its stockholders' or
policyholders' surplus, if applicable, as of the date specified in the
Prospectus Supplement. See "Risk Factors--Risks Associated with the
Securities--Credit Enhancement is Limited in Amount and Coverage."

SUBORDINATE SECURITIES

     If so specified in the related Prospectus Supplement, one or more Classes
of Securities of a Series may be Subordinate Securities. To the extent specified
in the related Prospectus Supplement, the rights of the holders of Subordinate
Securities to receive distributions of principal and interest from the
Collection Account on any Distribution Date will be subordinated to such rights
of the holders of Senior Securities. If so provided in the related Prospectus
Supplement, the subordination of a Class may apply only in the event of (or may
be limited to) certain types of losses or shortfalls. The related Prospectus
Supplement will set forth information concerning the amount of


                                       57
<PAGE>

subordination of a Class or Classes of Subordinate Securities in a Series, the
circumstances in which such subordination will be applicable and the manner, if
any, in which the amount of subordination will be effected.

CROSS-SUPPORT PROVISIONS

     If the Assets for a Series are divided into separate groups, each
supporting a separate Class or Classes of Securities of a Series, Credit Support
may be provided by cross-support provisions requiring that distributions be made
on Senior Securities evidencing interests in one group of Mortgage Loans prior
to distributions on Subordinate Securities evidencing interests in a different
group of Mortgage Loans within the Trust Fund. The Prospectus Supplement for a
Series that includes a cross-support provision will describe the manner and
conditions for applying such provisions.

LIMITED GUARANTEE

     If so specified in the related Prospectus Supplement with respect to a
Series of Securities, credit enhancement may be provided in the form of a
limited guarantee issued by a guarantor named therein.

FINANCIAL GUARANTY INSURANCE POLICY OR SURETY BOND

     If so specified in the related Prospectus Supplement with respect to a
Series of Securities, credit enhancement may be provided in the form of a
financial guaranty insurance policy or a surety bond issued by an insurer named
therein.

LETTER OF CREDIT

     Alternative credit support with respect to a Series of Securities may be
provided by the issuance of a letter of credit by the bank or financial
institution specified in the related Prospectus Supplement. The coverage, amount
and frequency of any reduction in coverage provided by a letter of credit issued
with respect to a Series of Securities will be set forth in the Prospectus
Supplement relating to such Series.

POOL INSURANCE POLICIES

     If so specified in the related Prospectus Supplement relating to a Series
of Securities, a pool insurance policy for the Mortgage Loans in the related
Trust Fund will be obtained. The pool insurance policy will cover any loss
(subject to the limitations described in the related Prospectus Supplement) by
reason of default to the extent a related Mortgage Loan is not covered by any
primary mortgage insurance policy. The amount and principal terms of any such
coverage will be set forth in the Prospectus Supplement.

SPECIAL HAZARD INSURANCE POLICIES

     If so specified in the related Prospectus Supplement, a special hazard
insurance policy may also be obtained for the related Trust Fund in the amount
set forth in such Prospectus Supplement. The special hazard insurance policy
will, subject to the limitations described in the related Prospectus Supplement,
protect against loss by reason of damage to Mortgaged Properties caused by
certain hazards not insured against under the standard form of hazard insurance
policy for the respective states, in which the Mortgaged Properties are located.
The amount and principal terms of any such coverage will be set forth in the
Prospectus Supplement.

MORTGAGOR BANKRUPTCY BOND

     If so specified in the related Prospectus Supplement, losses resulting from
a bankruptcy proceeding relating to a mortgagor affecting the Mortgage Loans in
a Trust Fund with respect to a Series of Securities will be covered under a
mortgagor bankruptcy bond (or any other instrument that will not result in a
downgrading of the rating of the Securities of a Series by the Rating Agency or
Rating Agencies that rate such Series). Any mortgagor bankruptcy bond or such
other instrument will provide for coverage in an amount meeting the criteria of
the Rating Agency or Rating Agencies rating the Securities of the related
Series, which amount will be set forth in the related Prospectus Supplement. The
amount and principal terms of any such coverage will be set forth in the
Prospectus Supplement.



                                       58
<PAGE>

RESERVE FUNDS

     If so provided in the Prospectus Supplement for a Series of Securities,
deficiencies in amounts otherwise payable on such Securities or certain Classes
thereof will be covered by one or more reserve funds in which cash, a letter of
credit, Permitted Investments, a demand note or a combination thereof will be
deposited, in the amounts so specified in such Prospectus Supplement. The
reserve funds for a Series may also be funded over time by depositing therein a
specified amount of the distributions received on the related Assets as
specified in the related Prospectus Supplement.

     Amounts on deposit in any reserve fund for a Series, together with the
reinvestment income thereon, if any, will be applied for the purposes, in the
manner, and to the extent specified in the related Prospectus Supplement. A
reserve fund may be provided to increase the likelihood of timely distributions
of principal of and interest on the Securities. If so specified in the related
Prospectus Supplement, reserve funds may be established to provide limited
protection against only certain types of losses and shortfalls. Following each
Distribution Date amounts in a reserve fund in excess of any amount required to
be maintained therein may be released from the reserve fund under the conditions
and to the extent specified in the related Prospectus Supplement and will not be
available for further application to the Securities.

     Moneys deposited in any reserve funds will be invested in Permitted
Investments, to the extent specified in the related Prospectus Supplement. To
the extent specified in the related Prospectus Supplement, any reinvestment
income or other gain from such investments will be credited to the related
reserve fund for such Series, and any loss resulting from such investments will
be charged to such reserve fund. However, such income may be payable to any
related Servicer or another service provider as additional compensation. To the
extent specified in the related Prospectus Supplement, the reserve fund, if any,
for a Series will not be a part of the Trust Fund.

     Additional information concerning any reserve fund will be set forth in the
related Prospectus Supplement, including the initial balance of such reserve
fund, the balance required to be maintained in the reserve fund, the manner in
which such required balance will decrease over time, the manner of funding such
reserve fund, the purposes for which funds in the reserve fund may be applied to
make distributions to Securityholders and use of investment earnings from the
reserve fund, if any.

OVERCOLLATERALIZATION

     If specified in the related Prospectus Supplement, subordination provisions
of a Trust Fund may be used to accelerate to a limited extent the amortization
of one or more Classes of Securities relative to the amortization of the related
Assets. The accelerated amortization is achieved by the application of certain
excess interest to the payment of principal of one or more Classes of
Securities. This acceleration feature creates, with respect to the Assets or
groups thereof, overcollateralization which results from the excess of the
aggregate principal balance of the related Assets, or a group thereof, over the
principal balance of the related Class or Classes of Securities. Such
acceleration may continue for the life of the related Security, or may be
limited. In the case of limited acceleration, once the required level of
overcollateralization is reached, and subject to certain provisions specified in
the related Prospectus Supplement, such limited acceleration feature may cease,
unless necessary to maintain the required level of overcollateralization.

                     CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS

     The following discussion contains summaries, which are general in nature,
of certain legal aspects of loans secured by single-family or multi-family
residential properties. Because such legal aspects are governed primarily by
applicable state law(which laws may differ substantially), the summaries do not
purport to be complete nor to reflect the laws of any particular state, nor to
encompass the laws of all states in which the security for the Mortgage Loans is
situated. The summaries are qualified in their entirety by reference to the
applicable federal and state laws governing the Mortgage Loans. See "Description
of the Trust Funds--Assets."

                                       59
<PAGE>

GENERAL

     All of the Mortgage Loans are loans evidenced by a note or bond and secured
by instruments granting a security interest in real property which may be
mortgages, deeds of trust, security deeds or deeds to secure debt, depending
upon the prevailing practice and law in the state in which the Mortgaged
Property is located. Mortgages, deeds of trust and deeds to secure debt are
herein collectively referred to as "mortgages." Any of the foregoing types of
mortgages will create a lien upon, or grant a title interest in, the subject
property, the priority of which will depend on the terms of the particular
security instrument, as well as separate, recorded, contractual arrangements
with others holding interests in the mortgaged property, the knowledge of the
parties to such instrument as well as the order of recordation of the instrument
in the appropriate public recording office. However, recording does not
generally establish priority over governmental claims for real estate taxes and
assessments and other charges imposed under governmental police powers.

TYPES OF MORTGAGE INSTRUMENTS

     A mortgage either creates a lien against or constitutes a conveyance of
real property between two parties--a mortgagor (the borrower and usually the
owner of the subject property) and a mortgagee (the lender). In contrast, a deed
of trust is a three-party instrument, among a trustor (the equivalent of a
mortgagor), a trustee to whom the mortgaged property is conveyed, and a
beneficiary (the lender) for whose benefit the conveyance is made. As used in
this Prospectus, unless the context otherwise requires, "mortgagor" includes the
trustor under a deed of trust and a grantor under a security deed or a deed to
secure debt. Under a deed of trust, the mortgagor grants the property,
irrevocably until the debt is paid, in trust, generally with a power of sale as
security for the indebtedness evidenced by the related note. A deed to secure
debt typically has two parties. By executing a deed to secure debt, the grantor
conveys title to, as opposed to merely creating a lien upon, the subject
property to the grantee until such time as the underlying debt is repaid,
generally with a power of sale as security for the indebtedness evidenced by the
related mortgage note. In case the mortgagor under a mortgage is a land trust,
there would be an additional party because legal title to the property is held
by a land trustee under a land trust agreement for the benefit of the mortgagor.
At origination of a mortgage loan involving a land trust, the mortgagor executes
a separate undertaking to make payments on the mortgage note. The mortgagee's
authority under a mortgage, the trustee's authority under a deed of trust and
the grantee's authority under a deed to secure debt are governed by the express
provisions of the mortgage, the law of the state in which the real property is
located, certain federal laws (including, without limitation, the Soldiers' and
Sailors' Civil Relief Act of 1940) and, in some cases, in deed of trust
transactions, the directions of the beneficiary.

     The Mortgages that encumber Multifamily Properties may contain an
assignment of rents and leases, pursuant to which the Mortgagor assigns to the
lender the Mortgagor's right, title and interest as landlord under each lease
and the income derived therefrom, while retaining a revocable license to collect
the rents for so long as there is no default. If the Mortgagor defaults, the
license terminates and the lender is entitled to collect the rents. Local law
may require that the lender take possession of the property and/or obtain a
court-appointed receiver before becoming entitled to collect the rents.

INTEREST IN REAL PROPERTY

     The real property covered by a mortgage, deed of trust, security deed or
deed to secure debt is most often the fee estate in land and improvements.
However, such an instrument may encumber other interests in real property such
as a tenant's interest in a lease of land or improvements, or both, and the
leasehold estate created by such lease. An instrument covering an interest in
real property other than the fee estate requires special provisions in the
instrument creating such interest or in the mortgage, deed of trust, security
deed or deed to secure debt, to protect the mortgagee against termination of
such interest before the mortgage, deed of trust, security deed or deed to
secure debt is paid. The Depositor, the Asset Seller or other entity specified
in the related Prospectus Supplement will make certain representations and
warranties in the applicable Agreement or certain representations and warranties
will be assigned to the Trustee with respect to any Mortgage Loans that are
secured by an interest in a leasehold estate. Such representation and
warranties, if applicable, will be set forth in the Prospectus Supplement.



                                       60
<PAGE>

COOPERATIVE LOANS

     If specified in the Prospectus Supplement relating to a Series of Offered
Securities, the Mortgage Loans may also consist of cooperative apartment loans
("COOPERATIVE LOANS") secured by security interests in shares issued by a
cooperative housing corporation (a "COOPERATIVE") and in the related proprietary
leases or occupancy agreements granting exclusive rights to occupy specific
dwelling units in the cooperatives' buildings. The security agreement will
create a lien upon, or grant a title interest in, the property which it covers,
the priority of which will depend on the terms of the particular security
agreement as well as the order of recordation of the agreement in the
appropriate recording office. Such a lien or title interest is not prior to the
lien for real estate taxes and assessments and other charges imposed under
governmental police powers.

     Each Cooperative owns in fee or has a leasehold interest in all the real
property and owns in fee or leases the building and all separate dwelling units
therein. The Cooperative is directly responsible for property management and, in
most cases, payment of real estate taxes, other governmental impositions and
hazard and liability insurance. If there is a blanket mortgage or mortgages on
the cooperative apartment building or underlying land, as is generally the case,
or an underlying lease of the land, as is the case in some instances, the
Cooperative, as property mortgagor, or lessee, as the case may be, is also
responsible for meeting these mortgage or rental obligations. A blanket mortgage
is ordinarily incurred by the cooperative in connection with either the
construction or purchase of the Cooperative's apartment building or obtaining of
capital by the Cooperative. The interest of the occupant under proprietary
leases or occupancy agreements as to which that Cooperative is the landlord are
generally subordinate to the interest of the holder of a blanket mortgage and to
the interest of the holder of a land lease. If the Cooperative is unable to meet
the payment obligations (i) arising under a blanket mortgage, the mortgagee
holding a blanket mortgage could foreclose on that mortgage and terminate all
subordinate proprietary leases and occupancy agreements or (ii) arising under
its land lease, the holder of the landlord's interest under the land lease could
terminate it and all subordinate proprietary leases and occupancy agreements.
Also, a blanket mortgage on a cooperative may provide financing in the form of a
mortgage that does not fully amortize, with a significant portion of principal
being due in one final payment at maturity. The inability of the Cooperative to
refinance a mortgage and its consequent inability to make such final payment
could lead to foreclosure by the mortgagee. Similarly, a land lease has an
expiration date and the inability of the Cooperative to extend its term or, in
the alternative, to purchase the land could lead to termination of the
Cooperative's interest in the property and termination of all proprietary leases
and occupancy agreement. In either event, a foreclosure by the holder of a
blanket mortgage or the termination of the underlying lease could eliminate or
significantly diminish the value of any collateral held by the lender that
financed the purchase by an individual tenant stockholder of cooperative shares
or, in the case of the Mortgage Loans, the collateral securing the Cooperative
Loans.

     The Cooperative is owned by tenant-stockholders who, through ownership of
stock or shares in the corporation, receive proprietary lease or occupancy
agreements which confer exclusive rights to occupy specific units. Generally, a
tenant-stockholder of a Cooperative must make a monthly payment to the
Cooperative representing such tenant-stockholder's pro rata share of the
Cooperative's payments for its blanket mortgage, real property taxes,
maintenance expenses and other capital or ordinary expenses. An ownership
interest in a Cooperative and accompanying occupancy rights are financed through
a Cooperative Loan evidenced by a promissory note and secured by an assignment
of and a security interest in the occupancy agreement or proprietary lease and a
security interest in the related Cooperative shares. The lender generally takes
possession of the share certificate and a counterpart of the proprietary lease
or occupancy agreement and a financing statement covering the proprietary lease
or occupancy agreement and the cooperative shares is filed in the appropriate
state and local offices to perfect the lender's interest in its collateral.
Subject to the limitations discussed below, upon default of the
tenant-stockholder, the lender may sue for judgment on the promissory note,
dispose of the collateral at a public or private sale or otherwise proceed
against the collateral or tenant-stockholder as an individual as provided in the
security agreement covering the assignment of the proprietary lease or occupancy
agreement and the pledge of Cooperative shares. See "Foreclosure--Cooperative
Loans" below.

LAND SALE CONTRACTS

     Under an installment land sale contract for the sale of real estate (a
"LAND SALE CONTRACT") the contract seller (hereinafter referred to as the
"CONTRACT LENDER") retains legal title to the property and enters into an
agreement with the contract purchaser (hereinafter referred to as the "CONTRACT
BORROWER") for the payment of the purchase


                                       61
<PAGE>

price, plus interest, over the term of the land sale contract. Only after full
performance by the borrower of the contract is the contract lender obligated to
convey title to the real estate to the purchaser. As with mortgage or deed of
trust financing, during the effective period of the land sale contract, the
contract borrower is responsible for maintaining the property in good condition
and for paying real estate taxes, assessments and hazard insurance premiums
associated with the property.

     The method of enforcing the rights of the contract lender under an
installment contract varies on a state-by-state basis depending upon the extent
to which state courts are willing, or able pursuant to state statute, to enforce
the contract strictly according to its terms. The terms of land sale contracts
generally provide that upon default by the contract borrower, the borrower loses
his or her right to occupy the property, the entire indebtedness is accelerated,
and the buyer's equitable interest in the property is forfeited. The contract
lender in such a situation does not have to foreclose in order to obtain title
to the property, although in some cases a quiet title action is in order if the
contract borrower has filed the land sale contract in local land records and an
ejectment action may be necessary to recover possession. In a few states,
particularly in cases of contract borrower default during the early years of a
land sale contract, the courts will permit ejectment of the buyer and a
forfeiture of his or her interest in the property. However, most state
legislatures have enacted provisions by analogy to mortgage law protecting
borrowers under land sale contracts from the harsh consequences of forfeiture.
Under such statues, a judicial contract may be reinstated upon full payment of
the default amount and the borrower may have a post-foreclosure statutory
redemption right. In other states, courts in equity may permit a contract
borrower with significant investment in the property under a land sale contract
for the sale of real estate to share the proceeds of sale of the property after
the indebtedness is repaid or may otherwise refuse to enforce the forfeiture
clause. Nevertheless, generally speaking, the contract lender's procedures for
obtaining possession and clear title under a land sale contract for the sale of
real estate in a given state are simpler and less time consuming and costly than
are the procedures for foreclosing and obtaining clear title to a mortgaged
property.

FORECLOSURE

  General

     Foreclosure is a legal procedure that allows the mortgagee to recover its
mortgage debt by enforcing its rights and available legal remedies under the
mortgage. If the mortgagor defaults in payment or performance of its obligations
under the note or mortgage, the mortgagee has the right to institute foreclosure
proceedings to sell the mortgaged property at public auction to satisfy the
indebtedness.

     Foreclosure procedures with respect to the enforcement of a mortgage vary
from state to state. Two primary methods of foreclosing a mortgage are judicial
foreclosure and non-judicial foreclosure pursuant to a power of sale granted in
the mortgage instrument. There are several other foreclosure procedures
available in some states that are either infrequently used or available only in
certain limited circumstances, such as strict foreclosure.

  Judicial Foreclosure

     A judicial foreclosure proceeding is conducted in a court having
jurisdiction over the mortgaged property. Generally, the action is initiated by
the service of legal pleadings upon all parties having an interest of record in
the real property. Delays in completion of the foreclosure may occasionally
result from difficulties in locating defendants. When the lender's right to
foreclose is contested, the legal proceedings can be time-consuming. Upon
successful completion of a judicial foreclosure proceeding, the court generally
issues a judgment of foreclosure and appoints a referee or other officer to
conduct a public sale of the mortgaged property, the proceeds of which are used
to satisfy the judgment. Such sales are made in accordance with procedures that
vary from state to state.

  Equitable Limitations on Enforceability of Certain Provisions

     United States courts have traditionally imposed general equitable
principles to limit the remedies available to a mortgagee in connection with
foreclosure. These equitable principles are generally designed to relieve the
mortgagor from the legal effect of mortgage defaults, to the extent that such
effect is perceived as harsh or unfair. Relying on such principles, a court may
alter the specific terms of a loan to the extent it considers necessary to
prevent or remedy an injustice, undue oppression or overreaching, or may require
the lender to undertake affirmative


                                       62
<PAGE>

and expensive actions to determine the cause of the mortgagor's default and the
likelihood that the mortgagor will be able to reinstate the loan. In some cases,
courts have substituted their judgment for the lender's and have required that
lenders reinstate loans or recast payment schedules in order to accommodate
mortgagors who are suffering from a temporary financial disability. In other
cases, courts have limited the right of the lender to foreclose if the default
under the mortgage is not monetary, e.g., the mortgagor failed to maintain the
mortgaged property adequately or the mortgagor executed a junior mortgage on the
mortgaged property. The exercise by the court of its equity powers will depend
on the individual circumstances of each case presented to it. Finally, some
courts have been faced with the issue of whether federal or state constitutional
provisions reflecting due process concerns for adequate notice require that a
mortgagor receive notice in addition to statutorily-prescribed minimum notice.
For the most part, these cases have upheld the reasonableness of the notice
provisions or have found that a public sale under a mortgage providing for a
power of sale does not involve sufficient state action to afford constitutional
protections to the mortgagor.

  Non-Judicial Foreclosure/Power of Sale

     Foreclosure of a deed of trust is generally accomplished by a non-judicial
trustee's sale pursuant to the power of sale granted in the deed of trust. A
power of sale is typically granted in a deed of trust. It may also be contained
in any other type of mortgage instrument. A power of sale allows a non-judicial
public sale to be conducted generally following a request from the
beneficiary/lender to the trustee to sell the property upon any default by the
mortgagor under the terms of the mortgage note or the mortgage instrument and
after notice of sale is given in accordance with the terms of the mortgage
instrument, as well as applicable state law. In some states, prior to such sale,
the trustee under a deed of trust must record a notice of default and notice of
sale and send a copy to the mortgagor and to any other party who has recorded a
request for a copy of a notice of default and notice of sale. In addition, in
some states the trustee must provide notice to any other party having an
interest of record in the real property, including junior lienholders. A notice
of sale must be posted in a public place and, in most states, published for a
specified period of time in one or more newspapers. The mortgagor or junior
lienholder may then have the right, during a reinstatement period required in
some states, to cure the default by paying the entire actual amount in arrears
(without acceleration) plus the expenses incurred in enforcing the obligation.
In other states, the mortgagor or the junior lienholder is not provided a period
to reinstate the loan, but has only the right to pay off the entire debt to
prevent the foreclosure sale. Generally, the procedure for public sale, the
parties entitled to notice, the method of giving notice and the applicable time
periods are governed by state law and vary among the states. Foreclosure of a
deed to secure debt is also generally accomplished by a non-judicial sale
similar to that required by a deed of trust, except that the lender or its
agent, rather than a trustee, is typically empowered to perform the sale in
accordance with the terms of the deed to secure debt and applicable law.

  Public Sale

     A third party may be unwilling to purchase a mortgaged property at a public
sale because of the difficulty in determining the value of such property at the
time of sale, due to, among other things, redemption rights which may exist and
the possibility of physical deterioration of the property during the foreclosure
proceedings. For these reasons, it is common for the lender to purchase the
mortgaged property for an amount equal to or less than the underlying debt and
accrued and unpaid interest plus the expenses of foreclosure. Generally, state
law controls the amount of foreclosure costs and expenses which may be recovered
by a lender. Thereafter, subject to the mortgagor's right in some states to
remain in possession during a redemption period, if applicable, the lender will
become the owner of the property and have both the benefits and burdens of
ownership of the mortgaged property. For example, the lender will become
obligated to pay taxes, obtain casualty insurance and to make such repairs at
its own expense as are necessary to render the property suitable for sale. The
lender will commonly obtain the services of a real estate broker and pay the
broker's commission in connection with the sale of the property. Depending upon
market conditions, the ultimate proceeds of the sale of the property may not
equal the lender's investment in the property. Moreover, a lender commonly
incurs substantial legal fees and court costs in acquiring a mortgaged property
through contested foreclosure and/or bankruptcy proceedings. Generally, state
law controls the amount of foreclosure expenses and costs, including attorneys'
fees, that may be recovered by a lender.

     A junior mortgagee may not foreclose on the property securing the junior
mortgage unless it forecloses subject to senior mortgages and any other prior
liens, in which case it may be obliged to make payments on the senior mortgages
to avoid their foreclosure. In addition, in the event that the foreclosure of a
junior mortgage triggers the


                                       63
<PAGE>

enforcement of a "due-on-sale" clause contained in a senior mortgage, the junior
mortgagee may be required to pay the full amount of the senior mortgage to avoid
its foreclosure. Accordingly, with respect to those Mortgage Loans, if any, that
are junior mortgage loans, if the lender purchases the property the lender's
title will be subject to all senior mortgages, prior liens and certain
governmental liens.

     The proceeds received by the referee or trustee from the sale are applied
first to the costs, fees and expenses of sale and then in satisfaction of the
indebtedness secured by the mortgage under which the sale was conducted. Any
proceeds remaining after satisfaction of senior mortgage debt are generally
payable to the holders of junior mortgages and other liens and claims in order
of their priority, whether or not the mortgagor is in default. Any additional
proceeds are generally payable to the mortgagor. The payment of the proceeds to
the holders of junior mortgages may occur in the foreclosure action of the
senior mortgage or a subsequent ancillary proceeding or may require the
institution of separate legal proceedings by such holders.

  Rights of Redemption

     The purposes of a foreclosure action are to enable the mortgagee to realize
upon its security and to bar the mortgagor, and all persons who have an interest
in the property which is subordinate to the mortgage being foreclosed, from
exercise of their "equity of redemption." The doctrine of equity of redemption
provides that, until the property covered by a mortgage has been sold in
accordance with a properly conducted foreclosure and foreclosure sale, those
having an interest which is subordinate to that of the foreclosing mortgagee
have an equity of redemption and may redeem the property by paying the entire
debt with interest. In addition, in some states, when a foreclosure action has
been commenced, the redeeming party must pay certain costs of such action. Those
having an equity of redemption must generally be made parties and joined in the
foreclosure proceeding in order for their equity of redemption to be cut off and
terminated.

     The equity of redemption is a common-law (non-statutory) right which exists
prior to completion of the foreclosure, is not waivable by the mortgagor, must
be exercised prior to foreclosure sale and should be distinguished from the
post-sale statutory rights of redemption. In some states, after sale pursuant to
a deed of trust or foreclosure of a mortgage, the mortgagor and foreclosed
junior lienors are given a statutory period in which to redeem the property from
the foreclosure sale. In some states, statutory redemption may occur only upon
payment of the foreclosure sale price. In other states, redemption may be
authorized if the former mortgagor pays only a portion of the sums due. The
effect of a statutory right of redemption is to diminish the ability of the
lender to sell the foreclosed property. The exercise of a right of redemption
would defeat the title of any purchaser from a foreclosure sale or sale under a
deed of trust. Consequently, the practical effect of the redemption right is to
force the lender to maintain the property and pay the expenses of ownership
until the redemption period has expired. In some states, a post-sale statutory
right of redemption may exist following a judicial foreclosure, but not
following a trustee's sale under a deed of trust.

     Under the REMIC Provisions currently in effect, property acquired by
foreclosure generally must not be held for more than three calendar years
following the year the Trust Fund acquired the property. With respect to a
Series of Securities for which an election is made to qualify the Trust Fund or
a part thereof as a REMIC, the applicable Agreement will permit foreclosed
property to be held for more than such period of time if the IRS grants an
extension of time within which to sell such property or independent counsel
renders an opinion to the effect that holding such property for such additional
period is permissible under the REMIC Provisions. The applicability of these
limitations if a FASIT election is made with respect to all or a part of the
Trust Fund will be described in the applicable Prospectus Supplement.

  Cooperative Loans

     The Cooperative shares owned by the tenant-stockholder and pledged to the
lender are, in almost all cases, subject to restrictions on transfer as set
forth in the Cooperative's certificate of incorporation and by-laws, as well as
the proprietary lease or occupancy agreement, and may be canceled by the
Cooperative for failure by the tenant-stockholder to pay rent or other
obligations or charges owed by such tenant-stockholder, including mechanics'
liens against the cooperative apartment building incurred by such
tenant-stockholder. The proprietary lease or occupancy agreement generally
permit the Cooperative to terminate such lease or agreement in the event an
obligor fails to make payments or defaults in the performance of covenants
required thereunder. Typically, the lender and the


                                       64
<PAGE>

Cooperative enter into a recognition agreement which establishes the rights and
obligations of both parties in the event of a default by the tenant-stockholder
under the proprietary lease or occupancy agreement will usually constitute a
default under the security agreement between the lender and the
tenant-stockholder.

     The recognition agreement generally provides that, in the event that the
tenant-stockholder has defaulted under the proprietary lease or occupancy
agreement, the Cooperative will take no action to terminate such lease or
agreement until the lender has been provided with an opportunity to cure the
default. The recognition agreement typically provides that if the proprietary
lease or occupancy agreement is terminated, the Cooperative will recognize the
lender's lien against proceeds from the sale of the Cooperative apartment,
subject, however, to the Cooperative's right to sums due under such proprietary
lease or occupancy agreement. The total amount owed to the Cooperative by the
tenant-stockholder, which the lender generally cannot restrict and does not
monitor, could reduce the value of the collateral below the outstanding
principal balance of the Cooperative Loan and accrued and unpaid interest
thereon.

     Recognition agreements also provide that in the event of a foreclosure on a
Cooperative Loan, the lender must obtain the approval or consent of the
Cooperative as required by the proprietary lease before transferring the
Cooperative shares or assigning the proprietary lease. Generally, the lender is
not limited in any rights it may have to dispossess the tenant-stockholders.

     In some states, foreclosure on the Cooperative shares is accomplished by a
sale in accordance with the provisions of Article 9 of the UCC and the security
agreement relating to those shares. Article 9 of the UCC requires that a sale be
conducted in a "commercially reasonable" manner. Whether a foreclosure sale has
been conducted in a "commercially reasonable" manner will depend on the facts in
each case. In determining commercial reasonableness, a court will look to the
notice given the debtor and the method, manner, time, place and terms of the
foreclosure. Generally, a sale conducted according to the usual practice of
banks selling similar collateral will be considered reasonably conducted.

     Article 9 of the UCC provides that the proceeds of the sale will be applied
first to pay the costs and expenses of the sale and then to satisfy the
indebtedness secured by the lender's security interest. The recognition
agreement, however, generally provides that the lender's right to reimbursement
is subject to the right of the Cooperatives to receive sums due under the
proprietary lease or occupancy agreement. If there are proceeds remaining, the
lender must account to the tenant-stockholder for the surplus. Conversely, if a
portion of the indebtedness remains unpaid, the tenant-stockholder is generally
responsible for the deficiency.

     In the case of foreclosure on a building which was converted from a rental
building to a building owned by a Cooperative under a non-eviction plan, some
states require that a purchaser at a foreclosure sale take the property subject
to rent control and rent stabilization laws which apply to certain tenants who
elected to remain in a building so converted.

JUNIOR MORTGAGES

     Some of the Mortgage Loans may be secured by junior mortgages or deeds of
trust, which are subordinate to first or other senior mortgages or deeds of
trust held by other lenders. The rights of the Trust Fund as the holder of a
junior deed of trust or a junior mortgage are subordinate in lien and in payment
to those of the holder of the senior mortgage or deed of trust, including the
prior rights of the senior mortgagee or beneficiary to receive and apply hazard
insurance and condemnation proceeds and, upon default of the mortgagor, to cause
a foreclosure on the property. Upon completion of the foreclosure proceedings by
the holder of the senior mortgage or the sale pursuant to the deed of trust, the
junior mortgagee's or junior beneficiary's lien will be extinguished unless the
junior lienholder satisfies the defaulted senior loan or asserts its subordinate
interest in a property in foreclosure proceedings. See "--Foreclosure" herein.

     Furthermore, because the terms of the junior mortgage or deed of trust are
subordinate to the terms of the first mortgage or deed of trust, in the event of
a conflict between the terms of the first mortgage or deed of trust and the
junior mortgage or deed of trust, the terms of the first mortgage or deed of
trust will generally govern. Upon a failure of the mortgagor or trustor to
perform any of its obligations, the senior mortgagee or beneficiary, subject to
the terms of the senior mortgage or deed


                                       65
<PAGE>

of trust, may have the right to perform the obligation itself. Generally, all
sums so expended by the mortgagee or beneficiary become part of the indebtedness
secured by the mortgage or deed of trust. To the extent a first mortgagee
expends such sums, such sums will generally have priority over all sums due
under the junior mortgage.

RIGHTS OF REDEMPTION

     The purposes of a foreclosure action are to enable the mortgagee to realize
upon its security and to bar the mortgagor, and all persons who have an interest
in the property which is subordinate to the mortgage being foreclosed, from
exercise of their "equity of redemption." The doctrine of equity of redemption
provides that, until the property covered by a mortgage has been sold in
accordance with a properly conducted foreclosure and foreclosure sale, those
having an interest which is subordinate to that of the foreclosing mortgagee
have an equity of redemption and may redeem the property by paying the entire
debt with interest. In addition, in some states, when a foreclosure action has
been commenced, the redeeming party must pay certain costs of such action. Those
having an equity of redemption must generally be made parties and joined in the
foreclosure proceeding in order for their equity of redemption to be cut off and
terminated.

     The equity of redemption is a common-law (non-statutory) right which exists
prior to completion of the foreclosure, is not waivable by the mortgagor, must
be exercised prior to foreclosure sale and should be distinguished from the
post-sale statutory rights of redemption. In some states, after sale pursuant to
a deed of trust or foreclosure of a mortgage, the mortgagor and foreclosed
junior lienors are given a statutory period in which to redeem the property from
the foreclosure sale. In some states, statutory redemption may occur only upon
payment of the foreclosure sale price. In other states, redemption may be
authorized if the former mortgagor pays only a portion of the sums due. The
effect of a statutory right of redemption is to diminish the ability of the
lender to sell the foreclosed property. The exercise of a right of redemption
would defeat the title of any purchaser from a foreclosure sale or sale under a
deed of trust. Consequently, the practical effect of the redemption right is to
force the lender to maintain the property and pay the expenses of ownership
until the redemption period has expired. In some states, a post-sale statutory
right of redemption may exist following a judicial foreclosure, but not
following a trustee's sale under a deed of trust.

ANTI-DEFICIENCY LEGISLATION, THE BANKRUPTCY CODE AND OTHER LIMITATIONS ON
LENDERS

     Certain states have imposed statutory prohibitions which limit the remedies
of a beneficiary under a deed of trust or a mortgagee under a mortgage. In some
states, statutes limit the right of the beneficiary or mortgagee to obtain a
deficiency judgment against the borrower following foreclosure or sale under a
deed of trust. A deficiency judgment would be a personal judgment against the
former borrower equal in most cases to the difference between the net amount
realized upon the public sale of the real property and the amount due to the
lender. Other statutes require the beneficiary or mortgagee to exhaust the
security afforded under a deed of trust or mortgage by foreclosure in an attempt
to satisfy the full debt before bringing a personal action against the borrower.
Finally, other statutory provisions limit any deficiency judgment against the
former borrower following a judicial sale to the excess of the outstanding debt
over the fair market value of the property at the time of the public sale. The
purpose of these statutes is generally to prevent a beneficiary or a mortgagee
from obtaining a large deficiency judgment against the former borrower as a
result of low or no bids at the judicial sale.

     In addition to anti-deficiency and related legislation, numerous other
federal and state statutory provisions, including the United States Bankruptcy
Code, 11 U.S.C. Sections 101 et seq. (the "BANKRUPTCY CODE"), and state laws
affording relief to debtors may interfere with or affect the ability of a
secured mortgage lender to obtain payment of a mortgage loan, to realize upon
collateral and/or enforce a deficiency judgment. For example, under the
Bankruptcy Code, virtually all actions (including foreclosure actions and
deficiency judgment proceedings) are automatically stayed upon the filing of a
bankruptcy petition, and, usually, no interest or principal payments are made
during the course of the bankruptcy case. Foreclosure of an interest in real
property of a debtor in a case under the Bankruptcy Code can typically occur
only if the bankruptcy court vacates the stay; an action the court may be
reluctant to take, particularly if the debtor has the prospect of restructuring
his or her debts and the mortgage collateral is not deteriorating in value. The
delay and the consequences thereof caused by such automatic stay can be
significant. Also, under the Bankruptcy Code, the filing of a petition in
bankruptcy by or on behalf of a junior lienor (a subordinate lender secured by a
mortgage on the property) may stay a senior lender from taking action to
foreclose.



                                       66
<PAGE>

     A homeowner may file for relief under the Bankruptcy code under any of
three different chapters of the Bankruptcy code. Under Chapter 7, the assets of
the debtor are liquidated and a lender secured by a lien may "bid in" (i.e., bid
up to the amount of the debt) at the sale of the asset. See "--Foreclosure." A
homeowner may also file for relief under Chapter 11 of the bankruptcy code and
reorganize his or her debts through his or her reorganization plan.
Alternatively, a homeowner may file for relief under Chapter 13 of the
Bankruptcy Code and address his or her debts in a rehabilitation plan. (Chapter
13 is often referred to as the "wage earner chapter" or "consumer chapter"
because most individuals seeking to restructure their debts file for relief
under Chapter 13 rather than under Chapter 11.)

     The Bankruptcy Code permits a mortgage loan that is secured by property
that does not consist solely of the debtor's principal residence to be modified
without the consent of the lender provided certain substantive and procedural
safeguards are met. Under the Bankruptcy Code, the lender's security interest
may be reduced to the then-current value of the property as determined by the
court if the value is less than the amount due on the loan, thereby leaving the
lender as a general unsecured creditor for the difference between the value of
the collateral and the outstanding balance of the mortgage loan. A borrower's
unsecured indebtedness will typically be discharged in full upon payment of a
substantially reduced amount. Other modifications to a mortgage loan may include
a reduction in the amount of each scheduled payment, which reduction may result
from a reduction in the rate of interest, an alteration of the repayment
schedule, an extension of the final maturity date, and/or a reduction in the
outstanding balance of the secured portion of the loan. In certain
circumstances, subject to the court's approval, a debtor in a case under Chapter
11 of the Bankruptcy Code may have the power to grant liens senior to the lien
of a mortgage.

     A reorganization plan under Chapter 11 and a rehabilitation plan under
Chapter 13 of the Bankruptcy Code may each allow a debtor to cure a default with
respect to a mortgage loan on such debtor's residence by paying arrearages over
a period of time and to deaccelerate and reinstate the original mortgage loan
payment schedule, even though the lender accelerated the loan and a final
judgment of foreclosure had been entered in state court (provided no sale of the
property had yet occurred) prior to the filing of the debtor's petition under
the Bankruptcy Code. Under a Chapter 13 plan, curing of defaults must be
accomplished within the five year maximum term permitted for repayment plans,
such term commencing when the repayment plan becomes effective, while defaults
may be cured over a longer period of time under a Chapter 11 plan of
reorganization.

     Generally, a repayment plan in a case under Chapter 13 and a plan of
reorganization under Chapter 11 may not modify the claim of a mortgage lender if
the borrower elects to retain the property, the property is the borrower's
principal residence and the property is the lender's only collateral. Certain
courts have allowed modifications when the mortgage loan is secured both by the
debtor's principal residence and by collateral that is not "inextricably bound"
to the real property, such as appliances, machinery, or furniture.

     The general protection for mortgages secured only by the debtor's principal
residence is not applicable in a case under Chapter 13 if the last payment on
the original payment schedule is due before the final date for payment under the
debtor's Chapter 13 plan (which date could be up to five years after the debtor
emerges from bankruptcy). Under several recently decided cases, the terms of
such a loan can be modified in the manner described above. While these decisions
are contrary to the holding in a prior case by a senior appellate court, it is
possible that the later decisions will become the accepted interpretation in
view of the language of the applicable statutory provision. If this
interpretation is adopted by a court considering the treatment in a Chapter 13
repayment plan of a Mortgage Loan, it is possible that the Mortgage Loan could
be modified.

     State statutes and general principles of equity may also provide a
mortgagor with means to halt a foreclosure proceeding or sale and to force a
restructuring of a mortgage loan on terms a lender would not otherwise accept.

     In a bankruptcy or similar proceeding of a mortgagor, action may be taken
seeking the recovery, as a preferential transfer or on other grounds, of any
payments made by the mortgagor under the related mortgage loan prior to the
bankruptcy or similar proceeding. Payments on long-term debt may be protected
from recovery as preferences if they are payments in the ordinary course of
business made on debts incurred in the ordinary course of business or if the
value of the collateral exceeds the debt at the time of payment. Whether any
particular payment would be protected depends upon the facts specific to a
particular transaction.



                                       67
<PAGE>

     A trustee in bankruptcy, in some cases, may be entitled to collect its
costs and expenses in preserving or selling the mortgaged property ahead of
payment to the lender. Moreover, the laws of certain states also give priority
to certain tax and mechanics liens over the lien of a mortgage. Under the
Bankruptcy Code, if the court finds that actions of the mortgagee have been
unreasonable and inequitable, the lien of the related mortgage may be
subordinated to the claims of unsecured creditors.

     The National Bankruptcy Review Commission (the "BANKRUPTCY COMMISSION"), an
independent commission established under the Bankruptcy Reform Act of 1994 to
study issues and make recommendations relating to the Bankruptcy Code, delivered
its report to the President and Congress in October, 1997. The Bankruptcy
Commission recommended in its report that the Bankruptcy Code be amended to
treat any claim secured only by a junior lien on a borrower's principal
residence as unsecured to the extent that the amount of such claim exceeds the
appraised value of the mortgaged property at the date of origination of the loan
minus the value of all senior liens. If such a change in the Bankruptcy Code
were to be enacted, and if such change were to apply to loans originated prior
to enactment, a substantial number of the Mortgage Loans in a Trust could be
treated, in whole or in part, as unsecured debt in a case under Chapter 13 of
the Bankruptcy Code. As a consequence, borrowers who become Chapter 13 debtors
could have substantially less incentive to make arrangements for repayment of
the Mortgage Loans, and there is, accordingly, a significant risk that the
recovery on such Mortgage Loans would be materially less than the outstanding
balance of such Mortgage Loans, or that there could be no recovery.

     The Bankruptcy Commission recommendation described was not incorporated in
bankruptcy reform legislation that was passed by the House of Representatives in
June 1998. There can be no assurance, however, that such proposal would not be
enacted in other legislation.

     Bankruptcy reform legislation being considered by the Senate would amend
the Bankruptcy Code (such amendment, the "TILA AMENDMENT") to authorize
bankruptcy court judges to disallow claims based on secured debt if the creditor
failed to comply with certain provisions of the federal Truth in Lending Act. As
most recently proposed, such provision would apply retroactively to secured debt
incurred by a debtor prior to the date of effectiveness of such legislation,
including the Mortgage Loans. The House bill does not include a comparable
provision as of the date hereof. If the TILA Amendment were to become law, a
violation of the Truth in Lending act with respect to a Mortgage Loan could
result in a total loss with respect to such loan in a bankruptcy proceeding. Any
such violation would be a breach of representation and warranty of the
depositor, and the depositor would be obligated to repurchase such Mortgage Loan
as described herein.

     Various proposals to amend the Bankruptcy Code in ways that could adversely
affect the value of the Mortgage Loans in a trust have been considered by
Congress, and more such proposed legislation may be considered in the future. No
assurance can be given that any particular proposal will or will not be enacted
into law, or that any provision so enacted will not differ materially from the
proposals described above.

     The Bankruptcy Code provides priority to certain tax liens over the lien of
the mortgage. In addition, substantive requirements are imposed upon mortgage
lenders in connection with the origination and the servicing of mortgage loans
by numerous federal and some state consumer protection laws. These laws include
the federal Truth-in-Lending Act, Real Estate Settlement Procedures Act, Equal
Credit Opportunity Act, Fair Credit Billing Act, Fair Credit Reporting Act, and
related statutes. These federal laws impose specific statutory liabilities upon
lenders who originate mortgage loans and who fail to comply with the provisions
of the applicable laws. In some cases, this liability may affect assignees of
the Mortgage Loans.

ENFORCEABILITY OF CERTAIN PROVISIONS

     Standard forms of note, mortgage and deed of trust generally contain
provisions obligating the borrower to pay a late charge if payments are not
timely made and in some circumstances may provide for prepayment fees or
penalties if the obligation is paid prior to maturity. In certain states, there
are or may be specific limitations upon late charges which a lender may collect
from a borrower for delinquent payments. Certain states also limit the amounts
that a lender may collect from a borrower as an additional charge if the loan is
prepaid.



                                       68
<PAGE>

ENVIRONMENTAL CONSIDERATIONS

     A lender may be subject to unforeseen environmental risks when taking a
security interest in real or personal property. Property subject to such a
security interest may be subject to federal, state, and local laws and
regulations relating to environmental protection. Such laws may regulate, among
other things: emissions of air pollutants; discharges of wastewater or storm
water; generation, transport, storage or disposal of hazardous waste or
hazardous substances; operation, closure and removal of underground storage
tanks; removal and disposal of asbestos-containing materials; management of
electrical or other equipment containing polychlorinated biphenyls ("PCBS").
Failure to comply with such laws and regulations may result in significant
penalties, including civil and criminal fines. Under the laws of certain states,
environmental contamination on a property may give rise to a lien on the
property to ensure the availability and/or reimbursement of cleanup costs.
Generally all subsequent liens on such property are subordinated to such a lien
and, in some states, even prior recorded liens are subordinated to such liens
("SUPERLIENS"). In the latter states, the security interest of the Trustee in a
property that is subject to such Superlien could be adversely affected.

     Under the federal Comprehensive Environmental Response, Compensation and
Liability Act, as amended ("CERCLA"), and under state law in certain states, a
secured party which takes a deed in lieu of foreclosure, purchases a mortgaged
property at a foreclosure sale, operates a mortgaged property or undertakes
certain types of activities that may constitute management of the mortgaged
property may become liable in certain circumstances for the costs of remedial
action ("CLEANUP COSTS") if hazardous wastes or hazardous substances have been
released or disposed of on the property. Such Cleanup Costs may be substantial.
CERCLA imposes strict, as well as joint and several liability for environmental
remediation and/or damage costs on several classes of "potentially responsible
parties," including current "owners and/or operators" of property, irrespective
of whether those owners or operators caused or contributed to the contamination
on the property. In addition, owners and operators of properties that generate
hazardous substances that are disposed of at other "off-site" locations may be
held strictly, jointly and severally liable for environmental remediation and/or
damages at those off-site locations. Many states also have laws that are similar
to CERCLA. Liability under CERCLA or under similar state law could exceed the
value of the property itself as well as the aggregate assets of the property
owner.

     The law is unclear as to whether and under what precise circumstances
cleanup costs, or the obligation to take remedial actions, could be imposed on a
secured lender such as the Trust Fund. Under the laws of some states and under
CERCLA, a lender may be liable as an "owner or operator" for costs of addressing
releases or threatened releases of hazardous substances on a mortgaged property
if such lender or its agents or employees have "participated in the management"
of the operations of the borrower, even though the environmental damage or
threat was caused by a prior owner or current owner or operator or other third
party. Excluded from CERCLA's definition of "owner or operator" is a person "who
without participating in the management of . . . [the] facility, holds indicia
of ownership primarily to protect his security interest" (the "secured-creditor
exemption"). This exemption for holders of a security interest such as a secured
lender applies only to the extent that a lender seeks to protect its security
interest in the contaminated facility or property. Thus, if a lender's
activities begin to encroach on the actual management of such facility or
property, the lender faces potential liability as an "owner or operator" under
CERCLA. Similarly, when a lender forecloses and takes title to a contaminated
facility or property, the lender may incur potential CERCLA liability in various
circumstances, including among others, when it holds the facility or property as
an investment (including leasing the facility or property to a third party),
fails to market the property in a timely fashion or fails to properly address
environmental conditions at the property or facility.

     The Resource Conservation and Recovery Act, as amended ("RCRA"), contains a
similar secured-creditor exemption for those lenders who hold a security
interest in a petroleum underground storage tank ("UST") or in real estate
containing a UST, or that acquire title to a petroleum UST or facility or
property on which such a UST is located. As under CERCLA, a lender may lose its
secured-creditor exemption and be held liable under RCRA as a UST owner or
operator if such lender or its employees or agents participate in the management
of the UST. In addition, if the lender takes title to or possession of the UST
or the real estate containing the UST, under certain circumstances the
secured-creditor exemption may be deemed to be unavailable.

     A decision in May 1990 of the United States Court of Appeals for the
Eleventh Circuit in United States v. Fleet Factors Corp. very narrowly construed
CERCLA's secured-creditor exemption. The court's opinion suggested that a lender
need not have involved itself in the day-to-day operations of the facility or
participated in decisions relating to hazardous waste to be liable under CERCLA;
rather, liability could attach to a lender if its involvement with the


                                       69
<PAGE>

management of the facility were broad enough to support the inference that the
lender had the capacity to influence the borrower's treatment of hazardous
waste. The court added that a lender's capacity to influence such decisions
could be inferred from the extent of its involvement in the facility's financial
management. A subsequent decision by the United States Court of Appeals for the
Ninth Circuit in In re Bergsoe Metal Corp., apparently disagreeing with, but not
expressly contradicting, the Fleet Factors court, held that a secured lender had
no liability absent "some actual management of the facility" on the part of the
lender.

     Court decisions have taken varying views of the scope of the
secured-creditor exemption, leading to administrative and legislative efforts to
provide guidance to lenders on the scope of activities that would trigger CERCLA
and/or RCRA liability. Until recently, these efforts have failed to provide
substantial guidance.

     On September 28, 1996, Congress enacted, and on September 30, 1996 the
President signed into law the Asset Conservation Lender Liability and Deposit
Insurance Protection Act of 1996 (the "ASSET CONSERVATION ACT"). The Asset
Conservation Act was intended to clarify the scope of the secured creditor
exemption. This legislation more clearly defines the kinds of activities that
would constitute "participation in management" and that therefore would trigger
liability for secured parties under CERCLA. It also identified certain
activities that ordinarily would not trigger liability, provided, however, that
such activities did not otherwise rise to the level of "participation in
management." The Asset Conservation Act specifically reverses the Fleet Factors
"capacity to influence" standard. The Asset Conservation Act also provides
additional protection against liability in the event of foreclosure. However,
since the courts have not yet had the opportunity to interpret the new statutory
provisions, the scope of the additional protections offered by the Asset
Conservation Act is not fully defined. It also is important to note that the
Asset Conservation Act does not offer complete protection to lenders and that
the risk of liability remains.

     If a secured lender does become liable, it may be entitled to bring an
action for contribution against the owner or operator who created the
environmental contamination or against some other liable party, but that person
or entity may be bankrupt or otherwise judgment-proof. It is therefore possible
that cleanup or other environmental liability costs could become a liability of
the Trust Fund and occasion a loss to the Trust Fund and to Securityholders in
certain circumstances. The new secured creditor amendments to CERCLA, also,
would not necessarily affect the potential for liability in actions by either a
state or a private party under other federal or state laws which may impose
liability on "owners or operators" but do not incorporate the secured-creditor
exemption.

     Traditionally, residential mortgage lenders have not taken steps to
evaluate whether hazardous wastes or hazardous substances are present with
respect to any mortgaged property prior to the origination of the mortgage loan
or prior to foreclosure or accepting a deed-in-lieu of foreclosure. Neither the
Depositor nor any Servicer makes any representations or warranties or assumes
any liability with respect to: environmental conditions of such Mortgaged
Property; the absence, presence or effect of hazardous wastes or hazardous
substances on, near or emanating from such Mortgaged Property; the impact on
Securityholders of any environmental condition or presence of any substance on
or near such Mortgaged Property; or the compliance of any Mortgaged Property
with any environmental laws. In addition, no agent, person or entity otherwise
affiliated with the Depositor is authorized or able to make any such
representation, warranty or assumption of liability relative to any such
Mortgaged Property.

DUE-ON-SALE CLAUSES

     Unless the related Prospectus Supplement indicates otherwise, the Mortgage
Loans will contain due-on-sale clauses. These clauses generally provide that the
lender may accelerate the maturity of the loan if the mortgagor sells, transfers
or conveys the related Mortgaged Property. The enforceability of due-on-sale
clauses has been the subject of legislation or litigation in many states and, in
some cases, the enforceability of these clauses was limited or denied. However,
with respect to certain loans the Garn-St. Germain Depository Institutions Act
of 1982 preempts state constitutional, statutory and case law that prohibits the
enforcement of due-on-sale clauses and permits lenders to enforce these clauses
in accordance with their terms, subject to certain limited exceptions.
Due-on-sale clauses contained in mortgage loans originated by federal savings
and loan associations of federal savings banks are fully enforceable pursuant to
regulations of the United States Federal Home Loan Bank Board, as succeeded by
the Office of Thrift Supervision, which preempt state law restrictions on the
enforcement of such clauses. Similarly, "due-on-sale" clauses in mortgage loans
made by national banks and federal credit unions are


                                       70
<PAGE>

now fully enforceable pursuant to preemptive regulations of the Comptroller of
the Currency and the National Credit Union Administration, respectively.

     The Garn-St. Germain Act also sets forth nine specific instances in which a
mortgage lender covered by the act (including federal savings and loan
associations and federal savings banks) may not exercise a "due-on-sale" clause,
notwithstanding the fact that a transfer of the property may have occurred.
These include intra-family transfers, certain transfers by operation of law,
leases of fewer than three years and the creation of a junior encumbrance.
Regulations promulgated under the Garn-St. Germain Act also prohibit the
imposition of a prepayment penalty upon the acceleration of a loan pursuant to a
due-on-sale clause. The inability to enforce a "due-on-sale" clause may result
in a mortgage that bears an interest rate below the current market rate being
assumed by a new home buyer rather than being paid off, which may affect the
average life of the Mortgage Loans and the number of Mortgage Loans which may
extend to maturity.

PREPAYMENT CHARGES

     Under certain state laws, prepayment charges may not be imposed after a
certain period of time following the origination of mortgage loans secured by
liens encumbering owner-occupied residential properties, if such loans are paid
prior to maturity. With respect to Mortgaged Properties that are owner-occupied,
it is anticipated that prepayment charges may not be imposed with respect to
many of the Mortgage Loans. The absence of such a restraint on prepayment,
particularly with respect to fixed rate Mortgage Loans having higher Mortgage
Rates, may increase the likelihood of refinancing or other early retirement of
such loans.

SUBORDINATE FINANCING

     Where a mortgagor encumbers mortgaged property with one or more junior
liens, the senior lender is subjected to additional risk. First, the mortgagor
may have difficulty servicing and repaying multiple loans. In addition, if the
junior loan permits recourse to the mortgagor (as junior loans often do) and the
senior loan does not, a mortgagor may be more likely to repay sums due on the
junior loan than those on the senior loan. Second, acts of the senior lender
that prejudice the junior lender or impair the junior lender's security may
create a superior equity in favor of the junior lender. For example, if the
mortgagor and the senior lender agree to an increase in the principal amount of
or the interest rate payable on the senior loan, the senior lender may lose its
priority to the extent any existing junior lender is harmed or the mortgagor is
additionally burdened. Third, if the mortgagor defaults on the senior loan
and/or any junior loan or loans, the existence of junior loans and actions taken
by junior lenders can impair the security available to the senior lender and can
interfere with or delay the taking of action by the senior lender. Moreover, the
bankruptcy of a junior lender may operate to stay foreclosure or similar
proceedings by the senior lender.

APPLICABILITY OF USURY LAWS

     Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980, enacted in March 1980 ("TITLE V"), provides that state usury
limitations shall not apply to certain types of residential first mortgage loans
originated by certain lenders after March 31, 1980. A similar federal statute
was in effect with respect to mortgage loans made during the first three months
of 1980. The Office of Thrift Supervision is authorized to issue rules and
regulations and to publish interpretations governing implementation of Title V.
The statute authorized any state to reimpose interest rate limits by adopting,
before April 1, 1983, a law or constitutional provision that expressly rejects
application of the federal law. In addition, even where Title V is not so
rejected, any state is authorized by the law to adopt a provision limiting
discount points or other charges on mortgage loans covered by Title V. Certain
states have taken action to reimpose interest rate limits and/or to limit
discount points or other charges.

     The Depositor believes that a court interpreting Title V would hold that
residential first mortgage loans that are originated on or after January 1, 1980
are subject to federal preemption. Therefore, in a state that has not taken the
requisite action to reject application of Title V or to adopt a provision
limiting discount points or other charges prior to origination of such mortgage
loans, any such limitation under such state's usury law would not apply to such
mortgage loans.

     In any state in which application of Title V has been expressly rejected or
a provision limiting discount points or other charges is adopted, no mortgage
loan originated after the date of such state action will be eligible for

                                       71
<PAGE>

inclusion in a Trust Fund unless (i) such mortgage loan provides for such
interest rate, discount points and charges as are permitted in such state or
(ii) such mortgage loan provides that the terms thereof shall be construed in
accordance with the laws of another state under which such interest rate,
discount points and charges would not be usurious and the mortgagor's counsel
has rendered an opinion that such choice of law provision would be given effect.

     Statutes differ in their provisions as to the consequences of a usurious
loan. One group of statutes requires the lender to forfeit the interest due
above the applicable limit or impose a specified penalty. Under this statutory
scheme, the mortgagor may cancel the recorded mortgage or deed of trust upon
paying its debt with lawful interest, and the lender may foreclose, but only for
the debt plus lawful interest. A second group of statutes is more severe. A
violation of this type of usury law results in the invalidation of the
transaction, thereby permitting the mortgagor to cancel the recorded mortgage or
deed of trust without any payment or prohibiting the lender from foreclosing.

ALTERNATIVE MORTGAGE INSTRUMENTS

     Alternative mortgage instruments, including adjustable rate mortgage loans
and early ownership mortgage loans, originated by non-federally chartered
lenders have historically been subject to a variety of restrictions. Such
restrictions differed from state to state, resulting in difficulties in
determining whether a particular alternative mortgage instrument originated by a
state-chartered lender was in compliance with applicable law. These difficulties
were alleviated substantially as a result of the enactment of Title VIII of the
Garn-St. Germain Act ("TITLE VIII"). Title VIII provides that, notwithstanding
any state law to the contrary, state-chartered banks may originate alternative
mortgage instruments in accordance with regulations promulgated by the
Comptroller of the Currency with respect to origination of alternative mortgage
instruments by national banks; state-chartered credit unions may originate
alternative mortgage instruments in accordance with regulations promulgated by
the National Credit Union Administration with respect to origination of
alternative mortgage instruments by federal credit unions; and all other
non-federally chartered housing creditors, including state-chartered savings and
loan associations, state-chartered savings banks and mutual savings banks and
mortgage banking companies, may originate alternative mortgage instruments in
accordance with the regulations promulgated by the Federal Home Loan Bank Board,
predecessor to the Office of Thrift Supervision, with respect to origination of
alternative mortgage instruments by federal savings and loan associations. Title
VIII provides that any state may reject applicability of the provisions of Title
VIII by adopting, prior to October 15, 1985, a law or constitutional provision
expressly rejecting the applicability of such provisions. Certain states have
taken such action.

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940

     Under the terms of the Soldiers' and Sailors' Civil Relief Act of 1940, as
amended (the "RELIEF Act"), a mortgagor who enters military service after the
origination of such mortgagor's Mortgage Loan (including a mortgagor who was in
reserve status and is called to active duty after origination of the Mortgage
Loan), may not be charged interest (including fees and charges) above an annual
rate of 6% during the period of such mortgagor's active duty status, unless a
court orders otherwise upon application of the lender. The Relief Act applies to
mortgagors who are members of the Army, Navy, Air Force, Marines, National
Guard, Reserves, Coast Guard and officers of the U.S. Public Health Service
assigned to duty with the military. Because the Relief Act applies to mortgagors
who enter military service (including reservists who are called to active duty)
after origination of the related Mortgage Loan, no information can be provided
as to the number of loans that may be affected by the Relief Act. Application of
the Relief Act would adversely affect, for an indeterminate period of time, the
ability of the Servicer to collect full amounts of interest on certain of the
Mortgage Loans. Any shortfalls in interest collections resulting from the
application of the Relief Act would result in a reduction of the amounts
distributable to the holders of the related Series of Securities, and would not
be covered by advances. Such shortfalls will be covered by the Credit Support
provided in connection with such Securities only to the extent provided in the
related Prospectus Supplement. In addition, the Relief Act imposes limitations
that would impair the ability of the Servicer to foreclose on an affected
Mortgage Loan during the mortgagor's period of active duty status, and, under
certain circumstances, during an additional three month period thereafter. Thus,
in the event that such a Mortgage Loan goes into default, there may be delays
and losses occasioned thereby.



                                       72
<PAGE>

FORFEITURES IN DRUG AND RICO PROCEEDINGS

     Federal law provides that property owned by persons convicted of
drug-related crimes or of criminal violations of the Racketeer Influenced and
Corrupt Organizations ("RICO") statute can be seized by the government if the
property was used in, or purchased with the proceeds of, such crimes. Under
procedures contained in the Comprehensive Crime Control Act of 1984 (the "CRIME
CONTROL ACT"), the government may seize the property even before conviction. The
government must publish notice of the forfeiture proceeding and may give notice
to all parties "known to have an alleged interest in the property," including
the holders of mortgage loans.

     A lender may avoid forfeiture of its interest in the property if it
establishes that: (i) its mortgage was executed and recorded before commission
of the crime upon which the forfeiture is based, or (ii) the lender was, at the
time of execution of the mortgage, "reasonably without cause to believe" that
the property was used in, or purchased with the proceeds of, illegal drug or
RICO activities.

                     CERTAIN LEGAL ASPECTS OF THE CONTRACTS

     The following discussion contains summaries, which are general in nature,
of certain legal matters relating to the Contracts. Because such legal aspects
are governed primarily by applicable state law (which laws may differ
substantially), the summaries do not purport to be complete nor to reflect the
laws of any particular state, nor to encompass the laws of all states in which
the security for the Contracts is situated. The summaries are qualified in their
entirety by reference to the appropriate laws of the states in which Contracts
may be originated.

GENERAL

     As a result of the assignment of the Contracts to the Trustee, the Trustee
will succeed collectively to all of the rights (including the right to receive
payment on the Contracts) of the obligee under the Contracts. Each Contract
evidences both (a) the obligation of the obligor to repay the loan evidenced
thereby, and (b) the grant of a security interest in the Manufactured Home to
secure repayment of such loan. Certain aspects of both features of the Contracts
are described more fully below.

     The Contracts generally are "chattel paper" as defined in the UCC in effect
in the states in which the Manufactured Homes initially were registered.
Pursuant to the UCC, the sale of chattel paper is treated in a manner similar to
perfection of a security interest in chattel paper. Under the applicable
Agreement, the Servicer will transfer physical possession of the Contracts to
the Trustee or its custodian or may retain possession of the Contracts as
custodian for the Trustee. In addition, the Servicer will make an appropriate
filing of a UCC-1 financing statement in the appropriate states to give notice
of the Trustee's ownership of the Contracts. The Contracts will be stamped or
marked otherwise to reflect their assignment from the Company to the Trustee
only if provided in the related Prospectus Supplement. Therefore, if, through
negligence, fraud or otherwise, a subsequent purchaser were able to take
physical possession of the Contracts without notice of such assignment, the
Trustee's interest in Contracts could be defeated.

SECURITY INTERESTS IN THE MANUFACTURED HOMES

     The Manufactured Homes securing the Contracts may be located in all 50
states. Security interests in manufactured homes may be perfected either by
notation of the secured party's lien on the certificate of title or by delivery
of the required documents and payment of a fee to the state motor vehicle
authority, depending on state law. In some nontitle states, perfection pursuant
to the provisions of the UCC is required. The Asset Seller may effect such
notation or delivery of the required documents and fees, and obtain possession
of the certificate of title, as appropriate under the laws of the state in which
any manufactured home securing a manufactured housing conditional sales contract
is registered. In the event the Asset Seller fails, due to clerical error, to
effect such notation or delivery, or files the security interest under the wrong
law (for example, under a motor vehicle title statute rather than under the UCC,
in a few states), the Asset Seller may not have a first priority security
interest in the Manufactured Home securing a Contract. As manufactured homes
have become larger and often have been attached to their sites without any
apparent intention to move them, courts in many states have held that
manufactured homes, under certain circumstances, may become subject to real
estate title and recording laws. As a result, a security interest in a
manufactured home could be rendered subordinate to the interests of other
parties


                                       73
<PAGE>

claiming an interest in the home under applicable state real estate law. In
order to perfect a security interest in a manufactured home under real estate
laws, the holder of the security interest must file either a "fixture filing"
under the provisions of the UCC or a real estate mortgage under the real estate
laws of the state where the home is located. These filings must be made in the
real estate records office of the county where the home is located.
Substantially all of the Contracts contain provisions prohibiting the borrower
from permanently attaching the Manufactured Home to its site. So long as the
borrower does not violate this agreement, a security interest in the
Manufactured Home will be governed by the certificate of title laws or the UCC,
and the notation of the security interest on the certificate of title or the
filing of a UCC financing statement will be effective to maintain the priority
of the security interest in the Manufactured Home. If, however, a Manufactured
Home is permanently attached to its site, other parties could obtain an interest
in the Manufactured Home which is prior to the security interest originally
retained by the Asset Seller and transferred to the Depositor. With respect to a
Series of Securities and if so described in the related Prospectus Supplement,
the Servicer may be required to perfect a security interest in the Manufactured
Home under applicable real estate laws. The Warranting Party will represent that
as of the date of the sale to the Depositor it has obtained a perfected first
priority security interest by proper notation or delivery of the required
documents and fees with respect to substantially all of the Manufactured Homes
securing the Contracts.

     The Depositor will cause the security interests in the Manufactured Homes
to be assigned to the Trustee on behalf of the Securityholders. The Depositor or
the Trustee will amend the certificates of title (or file UCC-3 statements) to
identify the Trustee as the new secured party, and will deliver the certificates
of title to the Trustee or note thereon the interest of the Trustee only if
specified in the related Prospectus Supplement. Accordingly, the Asset Seller
(or other originator of the Contracts) will continue to be named as the secured
party on the certificates of title relating to the Manufactured Homes. In some
states, such assignment is an effective conveyance of such security interest
without amendment of any lien noted on the related certificate of title and the
new secured party succeeds to Servicer's rights as the secured party. However,
in some states, in the absence of an amendment to the certificate of title (or
the filing of a UCC-3 statement), such assignment of the security interest in
the Manufactured Home may not be held effective or such security interests may
not be perfected and in the absence of such notation or delivery to the Trustee,
the assignment of the security interest in the Manufactured Home may not be
effective against creditors of the Asset Seller (or such other originator of the
Contracts) or a trustee in bankruptcy of the Asset Seller (or such other
originator).

     In the absence of fraud, forgery or permanent affixation of the
Manufactured Home to its site by the Manufactured Home owner, or administrative
error by state recording officials, the notation of the lien of the Asset Seller
(or other originator of the Contracts) on the certificate of title or delivery
of the required documents and fees will be sufficient to protect the
Securityholders against the rights of subsequent purchasers of a Manufactured
Home or subsequent lenders who take a security interest in the Manufactured
Home. If there are any Manufactured Homes as to which the security interest
assigned to the Trustee is not perfected, such security interest would be
subordinate to, among others, subsequent purchasers for value of Manufactured
Homes and holders of perfected security interests. There also exists a risk in
not identifying the Trustee as the new secured party on the certificate of title
that, through fraud or negligence, the security interest of the Trustee could be
released.

     In the event that the owner of a Manufactured Home moves it to a state
other than the state in which such Manufactured Home initially is registered,
under the laws of most states the perfected security interest in the
Manufactured Home would continue for four months after such relocation and
thereafter only if and after the owner re-registers the Manufactured Home in
such state. If the owner were to relocate a Manufactured Home to another state
and not re-register the Manufactured Home in such state, and if steps are not
taken to re-perfect the Trustee's security interest in such state, the security
interest in the Manufactured Home would cease to be perfected. A majority of
states generally require surrender of a certificate of title to re-register a
Manufactured Home; accordingly, the Servicer must surrender possession if it
holds the certificate of title to such Manufactured Home or, in the case of
Manufactured Homes registered in states which provide for notation of lien, the
Asset Seller (or other originator) would receive notice of surrender if the
security interest in the Manufactured Home is noted on the certificate of title.
Accordingly, the Trustee would have the opportunity to re-perfect its security
interest in the Manufactured Home in the state of relocation. In states which do
not require a certificate of title for registration of a manufactured home,
re-registration could defeat perfection. In the ordinary course of servicing the
manufactured housing contracts, the Servicer takes steps to effect such
re-perfection upon receipt of notice of re-registration or information from the
obligor as to relocation. Similarly, when an obligor under a manufactured
housing contract sells a manufactured home, the Servicer must surrender
possession of the certificate of title or, if it is noted as


                                       74
<PAGE>

lienholder on the certificate of title, will receive notice as a result of its
lien noted thereon and accordingly will have an opportunity to require
satisfaction of the related manufactured housing conditional sales contract
before release of the lien. Under the applicable Agreement, the Servicer is
obligated to take such steps, at the Servicer's expense, as are necessary to
maintain perfection of security interests in the Manufactured Homes.

     Under the laws of most states, liens for repairs performed on a
Manufactured Home and liens for personal property taxes take priority even over
a perfected security interest. The Warranting Party will represent in the
applicable Agreement that it has no knowledge of any such liens with respect to
any Manufactured Home securing payment on any Contract. However, such liens
could arise at any time during the term of a Contract. No notice will be given
to the Trustee or Securityholders in the event such a lien arises.

ENFORCEMENT OF SECURITY INTERESTS IN MANUFACTURED HOMES

     The Servicer on behalf of the Trustee, to the extent required by the
applicable Agreement, may take action to enforce the Trustee's security interest
with respect to Contracts in default by repossession and resale of the
Manufactured Homes securing such defaulted Contracts. So long as the
Manufactured Home has not become subject to the real estate law, a creditor can
repossess a Manufactured Home securing a Contract by voluntary surrender, by
"self-help" repossession that is "peaceful" (i.e., without breach of the peace)
or, in the absence of voluntary surrender and the ability to repossess without
breach of the peace, by judicial process. The holder of a Contract must give the
debtor a number of days' notice, which varies from 10 to 30 days depending on
the state, prior to commencement of any repossession. The UCC and consumer
protection laws in most states place restrictions on repossession sales,
including requiring prior notice to the debtor and commercial reasonableness in
effecting such a sale. The law in most states also requires that the debtor be
given notice of any sale prior to resale of the unit so that the debtor may
redeem at or before such resale. In the event of such repossession and resale of
a Manufactured Home, the Trustee would be entitled to be paid out of the sale
proceeds before such proceeds could be applied to the payment of the claims of
unsecured creditors or the holders of subsequently perfected security interests
or, thereafter, to the debtor.

     Under the laws applicable in most states, a creditor is entitled to obtain
a deficiency judgment from a debtor for any deficiency on repossession and
resale of the manufactured home securing such debtor's loan. However, some
states impose prohibitions or limitations on deficiency judgments, and in many
cases the defaulting borrower would have no assets with which to pay a judgment.

     Certain other statutory provisions, including federal and state bankruptcy
and insolvency laws and general equitable principles, may limit or delay the
ability of a lender to repossess and resell collateral or enforce a deficiency
judgment.

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940

     The terms of the Relief Act apply to an obligor on a Contract as described
for a mortgagor on a Mortgage Loan under "Certain Legal Aspects of Mortgage
Loans--Soldiers' and Sailors' Civil Relief Act of 1940."

CONSUMER PROTECTION LAWS

     The so-called "Holder-in-Due-Course" rule of the Federal Trade Commission
is intended to defeat the ability of the transferor of a consumer credit
contract which is the seller of goods which gave rise to the transaction (and
certain related lenders and assignees) to transfer such contract free of notice
of claims by the debtor thereunder. The effect of this rule is to subject the
assignee of such a contract to all claims and defenses which the debtor could
assert against the seller of goods. Liability under this rule is limited to
amounts paid under a Contract; however, the obligor also may be able to assert
the rule to set off remaining amounts due as a defense against a claim brought
by the Trustee against such obligor. Numerous other federal and state consumer
protection laws impose requirements applicable to the origination and lending
pursuant to the Contracts, including the Truth in Lending Act, the Federal Trade
Commission Act, the Fair Credit Billing Act, the Fair Credit Reporting Act, the
Equal Credit Opportunity Act, the Fair Debt Collection Practices Act and the
Uniform Consumer Credit Code. In the case of some of these laws, the failure to
comply with their provisions may affect the enforceability of the related
Contract.



                                       75
<PAGE>

TRANSFERS OF MANUFACTURED HOMES; ENFORCEABILITY OF DUE-ON-SALE CLAUSES

     The Contracts, in general, prohibit the sale or transfer of the related
Manufactured Homes without the consent of the Servicer and permit the
acceleration of the maturity of the Contracts by the Servicer upon any such sale
or transfer that is not consented to. Generally, it is expected that the
Servicer will permit most transfers of Manufactured Homes and not accelerate the
maturity of the related Contracts. In certain cases, the transfer may be made by
a delinquent obligor in order to avoid a repossession proceeding with respect to
a Manufactured Home.

     In the case of a transfer of a Manufactured Home after which the Servicer
desires to accelerate the maturity of the related Contract, the Servicer's
ability to do so will depend on the enforceability under state law of the
"due-on-sale" clause. The Garn-St. Germain Depositary Institutions Act of 1982
preempts, subject to certain exceptions and conditions, state laws prohibiting
enforcement of "due-on-sale" clauses applicable to the Manufactured Homes.
Consequently, in some states the Servicer may be prohibited from enforcing a
"due-on-sale" clause in respect of certain Manufactured Homes.

APPLICABILITY OF USURY LAWS

     Title V provides that, subject to the following conditions, state usury
limitations shall not apply to any loan which is secured by a first lien on
certain kinds of manufactured housing. The Contracts would be covered if they
satisfy certain conditions, among other things, governing the terms of any
prepayments, late charges and deferral fees and requiring a 30-day notice period
prior to instituting any action leading to repossession of or foreclosure with
respect to the related unit.

     Title V authorized any state to reimpose limitations on interest rates and
finance charges by adopting before April 1, 1983 a law or constitutional
provision which expressly rejects application of the federal law. Fifteen states
adopted such a law prior to the April 1, 1983 deadline. In addition, even where
Title V was not so rejected, any state is authorized by the law to adopt a
provision limiting discount points or other charges on loans covered by Title V.
The related Asset Seller will represent that all of the Contracts comply with
applicable usury law.



                                       76
<PAGE>

                         FEDERAL INCOME TAX CONSEQUENCES


GENERAL

     The following discussion represents the opinion of Cadwalader, Wickersham &
Taft, as to the anticipated material federal income tax consequences of the
purchase, ownership and disposition of the Securities offered hereunder. This
discussion is directed solely to Securityholders that hold the Securities as
capital assets within the meaning of Section 1221 of the Code and does not
purport to discuss all federal income tax consequences that may be applicable to
particular categories of investors, some of which (such as banks, insurance
companies and foreign investors) may be subject to special rules. Further, the
authorities on which this discussion, and the opinion referred to below, are
based are subject to change or differing interpretations, which could apply
retroactively. In addition to the federal income tax consequences described
herein, potential investors should consider the state and local tax
consequences, if any, of the purchase, ownership and disposition of the
Securities. See "State and Other Tax Consequences." Securityholders are advised
to consult their own tax advisors concerning the federal, state, local or other
tax consequences to them of the purchase, ownership and disposition of the
Securities offered hereunder.

     The following discussion addresses securities of four general types: (i)
securities ("REMIC SECURITIES") representing interests in a Trust Fund, or a
portion thereof, that the Trustee will elect to have treated as a REMIC under
Sections 860A through 860G (the "REMIC PROVISIONS") of the Code, (ii) securities
("GRANTOR TRUST SECURITIES") representing interests in a Trust Fund ("GRANTOR
TRUST Fund") as to which no such election will be made, (iii) securities
("PARTNERSHIP SECURITIES") representing interests in a Trust Fund ("PARTNERSHIP
TRUST FUND") which is treated as a partnership for federal income tax purposes,
and (iv) securities ("DEBT SECURITIES") representing indebtedness of a
Partnership Trust Fund for federal income tax purposes. The Prospectus
Supplement for each Series of Securities will indicate which of the foregoing
treatments will apply to such Series and, if a REMIC election (or elections)
will be made for the related Trust Fund, will identify all "regular interests"
and "residual interests" in the REMIC. For purposes of this tax discussion, (i)
references to a "Securityholder" or a "holder" are to the beneficial owner of a
Security, (ii) references to "REMIC Pool" are to an entity or portion thereof as
to which a REMIC election will be made and (iii) unless indicated otherwise in
the applicable Prospectus Supplement, references to "Mortgage Loans" include
Contracts. Except as set forth in the applicable Prospectus Supplement, no REMIC
election will be made with respect to Unsecured Home Improvement Loans. The
discussion below assumes that no election will be made to treat the Trust Fund,
or any portion thereof, as a FASIT under Sections 860H through 860L of the Code.
If a FASIT election is made for a particular Series, the Prospectus Supplement
for that Series will address the material federal income tax consequences of
such election. Securities issued with respect to a Series for which a FASIT
election has been made are referred to herein as "FASIT Securities."

     The following discussion is based in part upon the rules governing original
issue discount that are set forth in Sections 1271-1273 and 1275 of the Code and
in the Treasury regulations issued thereunder (the "OID REGULATIONS"), and in
part upon the REMIC Provisions and the Treasury regulations issued thereunder
(the "REMIC REGULATIONS"). The OID Regulations do not adequately address certain
issues relevant to, and in some instances provide that they are not applicable
to, securities such as the Securities.

  Taxable Mortgage Pools

     Corporate income tax can be imposed on the net income of certain entities
issuing non-REMIC debt obligations secured by real estate mortgages ("TAXABLE
MORTGAGE POOLS"). Any entity other than a REMIC or a FASIT will be considered a
Taxable Mortgage Pool if (i) substantially all of the assets of the entity
consist of debt obligations and more than 50% of such obligations consist of
"real estate mortgages," (ii) such entity is the obligor under debt obligations
with two or more maturities, and (iii) under the terms of the debt obligations
on which the entity is the obligor, payments on such obligations bear a
relationship to payments on the obligations held by the entity. Furthermore, a
group of assets held by an entity can be treated as a separate Taxable Mortgage
Pool if the assets are expected to produce significant cash flow that will
support one or more of the entity's issues of debt obligations. The Depositor
generally will structure offerings of non-REMIC Securities to avoid the
application of the Taxable Mortgage Pool rules.



                                       77
<PAGE>

REMICS

  Classification of REMICs

     With respect to each Series of REMIC Securities, assuming compliance with
all provisions of the related Pooling and Servicing Agreement, the related Trust
Fund (or each applicable portion thereof) will qualify as a REMIC and the REMIC
Securities offered with respect thereto will be considered to evidence ownership
of "regular interests" ("REGULAR SECURITIES") or "residual interests" ("RESIDUAL
SECURITIES") in that REMIC within the meaning of the REMIC Provisions.

     In order for the REMIC Pool to qualify as a REMIC, there must be ongoing
compliance on the part of the REMIC Pool with the requirements set forth in the
Code. The REMIC Pool must fulfill an asset test, which requires that no more
than a de minimis portion of the assets of the REMIC Pool, as of the close of
the third calendar month beginning after the "Startup Day" (which for purposes
of this discussion is the date of issuance of the REMIC Securities) and at all
times thereafter, may consist of assets other than "qualified mortgages" and
"permitted investments." The REMIC Regulations provide a safe harbor pursuant to
which the de minimis requirement will be met if at all times the aggregate
adjusted basis of the nonqualified assets is less than 1% of the aggregate
adjusted basis of all the REMIC Pool's assets. An entity that fails to meet the
safe harbor may nevertheless demonstrate that it holds no more than a de minimis
amount of nonqualified assets. A REMIC Pool also must provide "reasonable
arrangements" to prevent its residual interests from being held by "disqualified
organizations" or agents thereof and must furnish applicable tax information to
transferors or agents that violate this requirement. The Pooling and Servicing
Agreement with respect to each Series of REMIC Securities will contain
provisions meeting these requirements. See "--Taxation of Owners of Residual
Securities--Tax-Related Restrictions on Transfer of Residual
Securities--Disqualified Organizations."

     A qualified mortgage is any obligation that is principally secured by an
interest in real property and that is either transferred to the REMIC Pool on
the Startup Day or is purchased by the REMIC Pool within a three-month period
thereafter pursuant to a fixed price contract in effect on the Startup Day.
Qualified mortgages include whole mortgage loans, such as the Mortgage Loans,
and, generally, certificates of beneficial interest in a grantor trust that
holds mortgage loans and regular interests in another REMIC, such as lower-tier
regular interests in Tiered REMICs. The REMIC Regulations specify that loans
secured by timeshare interests, shares held by a tenant stockholder in a
cooperative housing corporation, and manufactured housing that qualifies as a
"single family residence" under Code section 25(e)(10) can be qualified
mortgages. A qualified mortgage includes a qualified replacement mortgage, which
is any property that would have been treated as a qualified mortgage if it were
transferred to the REMIC Pool on the Startup Day and that is received either (i)
in exchange for any qualified mortgage within a three-month period thereafter or
(ii) in exchange for a "defective obligation" within a two-year period
thereafter. A "defective obligation" includes (i) a mortgage in default or as to
which default is reasonably foreseeable, (ii) a mortgage as to which a customary
representation or warranty made at the time of transfer to the REMIC Pool has
been breached, (iii) a mortgage that was fraudulently procured by the mortgagor,
and (iv) a mortgage that was not in fact principally secured by real property
(but only if such mortgage is disposed of within 90 days of discovery). A
Mortgage Loan that is "defective" as described in clause (iv) that is not sold
or, if within two years of the Startup Day, exchanged, within 90 days of
discovery, ceases to be a qualified mortgage after such 90-day period.

     Permitted investments include cash flow investments, qualified reserve
assets, and foreclosure property. A cash flow investment is an investment,
earning a return in the nature of interest, of amounts received on or with
respect to qualified mortgages for a temporary period, not exceeding 13 months,
until the next scheduled distribution to holders of interests in the REMIC Pool.
A qualified reserve asset is any intangible property held for investment that is
part of any reasonably required reserve maintained by the REMIC Pool to provide
for payments of expenses of the REMIC Pool or amounts due on the regular or
residual interests in the event of defaults (including delinquencies) on the
qualified mortgages, lower than expected reinvestment returns, prepayment
interest shortfalls and certain other contingencies. The reserve fund will be
disqualified if more than 30% of the gross income from the assets in such fund
for the year is derived from the sale or other disposition of property held for
less than three months, unless required to prevent a default on the regular
interests caused by a default on one or more qualified mortgages. A reserve fund
must be reduced "promptly and appropriately" as payments on the Mortgage Loans
are received. Foreclosure property is real property acquired by the REMIC Pool
in connection with the default or imminent


                                       78
<PAGE>

default of a qualified mortgage and generally may not be held beyond the close
of the third calendar year beginning after the taxable year of acquisition
unless an extension is granted by the IRS.

     In addition to the foregoing requirements, the various interests in a REMIC
Pool also must meet certain requirements. All of the interests in a REMIC Pool
must be either of the following: (i) one or more Classes of regular interests or
(ii) a single class of residual interests on which distributions, if any, are
made pro rata. A regular interest is an interest in a REMIC Pool that is issued
on the Startup Day with fixed terms, is designated as a regular interest, and
unconditionally entitles the holder to receive a specified principal amount (or
other similar amount), and provides that interest payments (or other similar
amounts), if any, at or before maturity either are payable based on a fixed rate
or a qualified variable rate, or consist of a specified, nonvarying portion of
the interest payments on qualified mortgages. Such a specified portion may
consist of a fixed number of basis points, a fixed percentage of the total
interest, or a qualified variable rate, inverse variable rate or difference
between two fixed or qualified variable rates on some or all of the qualified
mortgages. The specified principal amount of a regular interest that provides
for interest payments consisting of a specified, nonvarying portion of interest
payments on qualified mortgages may be zero. A residual interest is an interest
in a REMIC Pool other than a regular interest that is issued on the Startup Day
and that is designated as a residual interest. An interest in a REMIC Pool may
be treated as a regular interest even if payments of principal with respect to
such interest are subordinated to payments on other regular interests or the
residual interest in the REMIC Pool, and are dependent on the absence of
defaults or delinquencies on qualified mortgages or permitted investments, lower
than reasonably expected returns on permitted investments, unanticipated
expenses incurred by the REMIC Pool or prepayment interest shortfalls.
Accordingly, the Regular Securities of a Series will constitute one or more
Classes of regular interests, and the Residual Securities with respect to that
Series will constitute a single Class of residual interests with respect to each
REMIC Pool.

     If an entity electing to be treated as a REMIC fails to comply with one or
more of the ongoing requirements of the Code for such status during any taxable
year, the Code provides that the entity will not be treated as a REMIC for such
year and thereafter. In that event, such entity may be taxable as a corporation
under Treasury regulations, and the related REMIC Securities may not be accorded
the status or given the tax treatment described below. Although the Code
authorizes the Treasury Department to issue regulations providing relief in the
event of an inadvertent termination of REMIC status, no such regulations have
been issued. Any such relief, moreover, may be accompanied by sanctions, such as
the imposition of a corporate tax on all or a portion of the Trust Fund's income
for the period in which the requirements for such status are not satisfied. The
Pooling and Servicing Agreement with respect to each REMIC Pool will include
provisions designed to maintain the Trust Fund's status as a REMIC under the
REMIC Provisions. It is not anticipated that the status of any Trust Fund as a
REMIC will be terminated.

  Characterization of Investments in REMIC Securities

     In general, the REMIC Securities will be treated as "real estate assets"
within the meaning of Section 856(c)(4)(A) of the Code and assets described in
Section 7701(a)(19)(C) of the Code in the same proportion that the assets of the
REMIC Pool underlying such Securities would be so treated. Moreover, if 95% or
more of the assets of the REMIC Pool qualify for either of the foregoing
treatments at all times during a calendar year, the REMIC Securities will
qualify for the corresponding status in their entirety for that calendar year.
If the assets of the REMIC Pool include Buydown Mortgage Loans, it is possible
that the percentage of such assets constituting "loans . . . secured by an
interest in real property which is . . . residential real property" for purposes
of Code Section 7701(a)(19)(C)(v) may be required to be reduced by the amount of
the related funds paid thereon (the "BUYDOWN FUNDS"). Interest (including
original issue discount) on the Regular Securities and income allocated to the
Class of Residual Securities will be interest described in Section 856(c)(3)(B)
of the Code to the extent that such Securities are treated as "real estate
assets" within the meaning of Section 856(c)(4)(A) of the Code. In addition, the
Regular Securities generally will be "qualified mortgages" within the meaning of
Section 860G(a)(3) of the Code if transferred to another REMIC on its Startup
Day in exchange for regular or residual interests therein. Regular Securities
held by a FASIT will qualify for treatment as "permitted assets" within the
meaning of Section 860L(c)(1)(G) of the Code. The determination as to the
percentage of the REMIC Pool's assets that constitute assets described in the
foregoing sections of the Code will be made with respect to each calendar
quarter based on the average adjusted basis of each category of the assets held
by the REMIC Pool during such calendar quarter. The REMIC will report those
determinations to Securityholders in the manner and at the times required by
applicable Treasury regulations. The Small Business Job Protection Act of 1996
(the "SBJPA OF 1996") repealed the reserve method of bad debts of domestic
building and loan associations and mutual savings banks, and thus has eliminated



                                       79
<PAGE>

the asset category of "qualifying real property loans" in former Code Section
593(d) for taxable years beginning after December 31, 1995. The requirements in
the SBJPA of 1996 that such institutions must "recapture" a portion of their
existing bad debt reserves is suspended if a certain portion of their assets are
maintained in "residential loans" under Code Section 7701(a)(19)(C)(v), but only
if such loans were made to acquire, construct or improve the related real
property and not for the purpose of refinancing. However, no effort will be made
to identify the portion of the Mortgage Loans of any Series meeting this
requirement, and no representation is made in this regard.

     The assets of the REMIC Pool will include, in addition to Mortgage Loans,
payments on Mortgage Loans held pending distribution on the REMIC Securities and
property acquired by foreclosure held pending sale, and may include amounts in
reserve accounts. It is unclear whether property acquired by foreclosure held
pending sale and amounts in reserve accounts would be considered to be part of
the Mortgage Loans, or whether such assets (to the extent not invested in assets
described in the foregoing sections) otherwise would receive the same treatment
as the Mortgage Loans for purposes of all of the foregoing sections. The REMIC
Regulations do provide, however, that payments on Mortgage Loans held pending
distribution are considered part of the Mortgage Loans for purposes of Section
856(c)(4)(A) of the Code. Furthermore, foreclosure property generally will
qualify as "real estate assets" under Section 856(c)(4)(A) of the Code.

  Tiered REMIC Structures

     For certain Series of REMIC Securities, two or more separate elections may
be made to treat designated portions of the related Trust Fund as REMICs
("TIERED REMICS") for federal income tax purposes. Upon the issuance of any such
Series of REMIC Securities, Cadwalader, Wickersham & Taft will deliver its
opinion generally to the effect that, assuming compliance with all provisions of
the related Pooling and Servicing Agreement, the Tiered REMICs will each qualify
as a REMIC and the REMIC Securities issued by the Tiered REMICs will be
considered to evidence ownership of Regular Securities or Residual Securities in
the related REMIC within the meaning of the REMIC Provisions.

     Solely for purposes of determining whether the REMIC Securities will be
"real estate assets" within the meaning of Section 856(c)(4)(A) of the Code and
"loans secured by an interest in real property" under Section 7701(a)(19)(C) of
the Code, and whether the income on such Securities is interest described in
Section 856(c)(3)(B) of the Code, the Tiered REMICs will be treated as one
REMIC.

  Taxation of Owners of Regular Securities

     General

     In general, interest, original issue discount, and market discount on a
Regular Security will be treated as ordinary income to a holder of the Regular
Security (the "REGULAR SECURITYHOLDER"), and principal payments on a Regular
Security will be treated as a return of capital to the extent of the Regular
Securityholder's basis in the Regular Security allocable thereto. Regular
Securityholders must use the accrual method of accounting with regard to Regular
Securities, regardless of the method of accounting otherwise used by such
Regular Securityholder.

     Original Issue Discount

     Accrual Securities will be, and other Classes of Regular Securities may be,
issued with "original issue discount" within the meaning of Code Section
1273(a). Holders of any Class or subclass of Regular Securities having original
issue discount generally must include original issue discount in ordinary income
for federal income tax purposes as it accrues, in accordance with a constant
yield method that takes into account the compounding of interest, in advance of
the receipt of the cash attributable to such income. The following discussion is
based in part on temporary and final Treasury regulations issued on February 2,
1994, as amended on June 14, 1996, (the "OID REGULATIONS") under Code Section
1271 through 1273 and 1275 and in part on the provisions of the 1986 Act.
Regular Securityholders should be aware, however, that the OID Regulations do
not adequately address certain issues relevant to prepayable securities, such as
the Regular Securities. To the extent such issues are not addressed in such
regulations, the Depositor intends to apply the methodology described in the
Conference Committee Report to the 1986 Act. No assurance can be provided that
the IRS will not take a different position as to those matters not currently
addressed by the OID Regulations. Moreover, the OID Regulations include an
anti-abuse rule allowing the IRS to apply or depart from the OID Regulations
where necessary or appropriate to ensure a reasonable tax


                                       80
<PAGE>

result in light of the applicable statutory provisions. A tax result will not be
considered unreasonable under the anti-abuse rule in the absence of a
substantial effect on the present value of a taxpayer's tax liability. Investors
are advised to consult their own tax advisors as to the discussion therein and
the appropriate method for reporting interest and original issue discount with
respect to the Regular Securities.

     Each Regular Security (except to the extent described below with respect to
a Regular Security on which principal is distributed in a single installment or
by lots of specified principal amounts upon the request of a Securityholder or
by random lot (a "NON-PRO RATA SECURITY")) will be treated as a single
installment obligation for purposes of determining the original issue discount
includable in a Regular Securityholder's income. The total amount of original
issue discount on a Regular Security is the excess of the "stated redemption
price at maturity" of the Regular Security over its "issue price." The issue
price of a Class of Regular Securities offered pursuant to this Prospectus
generally is the first price at which a substantial amount of such Class is sold
to the public (excluding bond houses, brokers and underwriters). Although
unclear under the OID Regulations, it is anticipated that the Trustee will treat
the issue price of a Class as to which there is no substantial sale as of the
issue date or that is retained by the Depositor as the fair market value of the
Class as of the issue date. The issue price of a Regular Security also includes
any amount paid by an initial Regular Securityholder for accrued interest that
relates to a period prior to the issue date of the Regular Security, unless the
Regular Securityholder elects on its federal income tax return to exclude such
amount from the issue price and to recover it on the first Distribution Date.
The stated redemption price at maturity of a Regular Security always includes
the original principal amount of the Regular Security, but generally will not
include distributions of interest if such distributions constitute "qualified
stated interest." Under the OID Regulations, qualified stated interest generally
means interest payable at a single fixed rate or a qualified variable rate (as
described below), provided that such interest payments are unconditionally
payable at intervals of one year or less during the entire term of the Regular
Security. Because there is no penalty or default remedy in the case of
nonpayment of interest with respect to a Regular Security, it is possible that
no interest on any Class of Regular Securities will be treated as qualified
stated interest. However, except as provided in the following three sentences or
in the applicable Prospectus Supplement, because the underlying Mortgage Loans
provide for remedies in the event of default, it is anticipated that the Trustee
will treat interest with respect to the Regular Securities as qualified stated
interest. Distributions of interest on an Accrual Security, or on other Regular
Securities with respect to which deferred interest will accrue, will not
constitute qualified stated interest, in which case the stated redemption price
at maturity of such Regular Securities includes all distributions of interest as
well as principal thereon. Likewise, it is anticipated that the Trustee will
treat an interest-only Class or a Class on which interest is substantially
disproportionate to its principal amount (a so-called "SUPER-PREMIUM" Class) as
having no qualified stated interest. Where the interval between the issue date
and the first Distribution Date on a Regular Security is shorter than the
interval between subsequent Distribution Dates, the interest attributable to the
additional days will be included in the stated redemption price at maturity.

     Under a de minimis rule, original issue discount on a Regular Security will
be considered to be zero if such original issue discount is less than 0.25% of
the stated redemption price at maturity of the Regular Security multiplied by
the weighted average maturity of the Regular Security. For this purpose, the
weighted average maturity of the Regular Security is computed as the sum of the
amounts determined by multiplying the number of full years (i.e., rounding down
partial years) from the issue date until each distribution in reduction of
stated redemption price at maturity is scheduled to be made by a fraction, the
numerator of which is the amount of each distribution included in the stated
redemption price at maturity of the Regular Security and the denominator of
which is the stated redemption price at maturity of the Regular Security. The
Conference Committee Report to the 1986 Act provides that the schedule of such
distributions should be determined in accordance with the assumed rate of
prepayment of the Mortgage Loans (the "PREPAYMENT ASSUMPTION") and the
anticipated reinvestment rate, if any, relating to the Regular Securities. The
Prepayment Assumption with respect to a Series of Regular Securities will be set
forth in the applicable Prospectus Supplement. Holders generally must report de
minimis original issue discount pro rata as principal payments are received, and
such income will be capital gain if the Regular Security is held as a capital
asset. Under the OID Regulations, however, Regular Securityholders may elect to
accrue all de minimis original issue discount as well as market discount and
market premium, under the constant yield method. See "--Election to Treat All
Interest Under the Constant Yield Method."

     A Regular Securityholder generally must include in gross income for any
taxable year the sum of the "daily portions," as defined below, of the original
issue discount on the Regular Security accrued during an accrual period for each
day on which it holds the Regular Security, including the date of purchase but
excluding the date of


                                       81
<PAGE>

disposition. The Trustee will treat the monthly period ending on the day before
each Distribution Date as the accrual period. With respect to each Regular
Security, a calculation will be made of the original issue discount that accrues
during each successive full accrual period (or shorter period from the date of
original issue) that ends on the day before the related Distribution Date on the
Regular Security. The Conference Committee Report to the 1986 Act states that
the rate of accrual of original issue discount is intended to be based on the
Prepayment Assumption. The original issue discount accruing in a full accrual
period would be the excess, if any, of (i) the sum of (a) the present value of
all of the remaining distributions to be made on the Regular Security as of the
end of that accrual period, and (b) the distributions made on the Regular
Security during the accrual period that are included in the Regular Security's
stated redemption price at maturity, over (ii) the adjusted issue price of the
Regular Security at the beginning of the accrual period. The present value of
the remaining distributions referred to in the preceding sentence is calculated
based on (i) the yield to maturity of the Regular Security at the issue date,
(ii) events (including actual prepayments) that have occurred prior to the end
of the accrual period, and (iii) the Prepayment Assumption. For these purposes,
the adjusted issue price of a Regular Security at the beginning of any accrual
period equals the issue price of the Regular Security, increased by the
aggregate amount of original issue discount with respect to the Regular Security
that accrued in all prior accrual periods and reduced by the amount of
distributions included in the Regular Security's stated redemption price at
maturity that were made on the Regular Security in such prior periods. The
original issue discount accruing during any accrual period (as determined in
this paragraph) will then be divided by the number of days in the period to
determine the daily portion of original issue discount for each day in the
period. With respect to an initial accrual period shorter than a full accrual
period, the daily portions of original issue discount must be determined
according to an appropriate allocation under any reasonable method.

     Under the method described above, the daily portions of original issue
discount required to be included in income by a Regular Securityholder generally
will increase to take into account prepayments on the Regular Securities as a
result of prepayments on the Mortgage Loans that exceed the Prepayment
Assumption, and generally will decrease (but not below zero for any period) if
the prepayments are slower than the Prepayment Assumption. An increase in
prepayments on the Mortgage Loans with respect to a Series of Regular Securities
can result in both a change in the priority of principal payments with respect
to certain Classes of Regular Securities and either an increase or decrease in
the daily portions of original issue discount with respect to such Regular
Securities.

     In the case of a Non-Pro Rata Security, it is anticipated that the Trustee
will determine the yield to maturity of such Security based upon the anticipated
payment characteristics of the Class as a whole under the Prepayment Assumption.
In general, the original issue discount accruing on each Non-Pro Rata Security
in a full accrual period would be its allocable share of the original issue
discount with respect to the entire Class, as determined in accordance with the
preceding paragraph. However, in the case of a distribution in retirement of the
entire unpaid principal balance of any Non-Pro Rata Security (or portion of such
unpaid principal balance), (a) the remaining unaccrued original issue discount
allocable to such Security (or to such portion) will accrue at the time of such
distribution, and (b) the accrual of original issue discount allocable to each
remaining Security of such Class will be adjusted by reducing the present value
of the remaining payments on such Class and the adjusted issue price of such
Class to the extent attributable to the portion of the unpaid principal balance
thereof that was distributed. The Depositor believes that the foregoing
treatment is consistent with the "pro rata prepayment" rules of the OID
Regulations, but with the rate of accrual of original issue discount determined
based on the Prepayment Assumption for the Class as a whole. Investors are
advised to consult their tax advisors as to this treatment.

     Acquisition Premium

     A purchaser of a Regular Security having original issue discount at a price
greater than its adjusted issue price but less than its stated redemption price
at maturity will be required to include in gross income the daily portions of
the original issue discount on the Regular Security reduced pro rata by a
fraction, the numerator of which is the excess of its purchase price over such
adjusted issue price and the denominator of which is the excess of the remaining
stated redemption price at maturity over the adjusted issue price.
Alternatively, such a subsequent purchaser may elect to treat all such
acquisition premium under the constant yield method, as described below under
the heading "--Election to Treat All Interest Under the Constant Yield Method."



                                       82
<PAGE>

     Variable Rate Regular Securities

     Regular Securities may provide for interest based on a variable rate. Under
the OID Regulations, interest is treated as payable at a variable rate if,
generally, (i) the issue price does not exceed the original principal balance by
more than a specified amount and (ii) the interest compounds or is payable at
least annually at current values of (a) one or more "qualified floating rates,"
(b) a single fixed rate and one or more qualified floating rates, (c) a single
"objective rate," or (d) a single fixed rate and a single objective rate that is
a "qualified inverse floating rate." A floating rate is a qualified floating
rate if variations can reasonably be expected to measure contemporaneous
variations in the cost of newly borrowed funds. A multiple of a qualified
floating rate is considered a qualified floating rate only if the rate is equal
to either (a) the product of a qualified floating rate and a fixed multiple that
is greater than 0.65 but not more than 1.35 or (b) the product of a qualified
floating rate and a fixed multiple that is greater that 0.65 but not more than
1.35, increased or decreased by a fixed rate. Such rate may also be subject to a
fixed cap or floor, or a cap or floor that is not reasonably expected as of the
issue date to affect the yield of the instrument significantly. An objective
rate is any rate (other than a qualified floating rate) that is determined using
a single fixed formula and that is based on objective financial or economic
information, provided that such information is not (i) within the control of the
issuer or a related party or (ii) unique to the circumstances of the issuer or a
related party. A qualified inverse floating rate is a rate equal to a fixed rate
minus a qualified floating rate that inversely reflects contemporaneous
variations in the cost of newly borrowed funds; an inverse floating rate that is
not a qualified inverse floating rate may nevertheless be an objective rate. A
Class of Regular Securities may be issued under this Prospectus that does not
have a variable rate under the foregoing rules, for example, a Class that bears
different rates at different times during the period it is outstanding such that
it is considered significantly "front-loaded" or "back-loaded" within the
meaning of the OID Regulations. It is possible that such a Class may be
considered to bear "contingent interest" within the meaning of the OID
Regulations. The OID Regulations, as they relate to the treatment of contingent
interest, are by their terms not applicable to Regular Securities. However, if
final regulations dealing with contingent interest with respect to Regular
Securities apply the same principles as the OID Regulations, such regulations
may lead to different timing of income inclusion that would be the case under
the OID Regulations. Furthermore, application of such principles could lead to
the characterization of gain on the sale of contingent interest Regular
Securities as ordinary income. Investors should consult their tax advisors
regarding the appropriate treatment of any Regular Security that does not pay
interest at a fixed rate or variable rate as described in this paragraph.

     Under the REMIC Regulations, a Regular Security (i) bearing interest at a
rate that qualifies as a variable rate under the OID Regulations that is tied to
current values of a variable rate (or the highest, lowest or average of two or
more variable rates, including a rate based on the average cost of funds of one
or more financial institutions), or a positive or negative multiple of such a
rate (plus or minus a specified number of basis points), or that represents a
weighted average of rates on some or all of the Mortgage Loans, including such a
rate that is subject to one or more caps or floors, or (ii) bearing one or more
such variable rates for one or more periods, or one or more fixed rates for one
or more periods, and a different variable rate or fixed rate for other periods,
qualifies as a regular interest in a REMIC. Accordingly, unless otherwise
indicated in the applicable Prospectus Supplement, it is anticipated that the
Trustee will treat Regular Securities that qualify as regular interests under
this rule in the same manner as obligations bearing a variable rate for original
issue discount reporting purposes.

     The amount of original issue discount with respect to a Regular Security
bearing a variable rate of interest will accrue in the manner described above
under "Original Issue Discount," with the yield to maturity and future payments
on such Regular Security generally to be determined by assuming that interest
will be payable for the life of the Regular Security based on the initial rate
(or, if different, the value of the applicable variable rate as of the pricing
date) for the relevant Class. Unless required otherwise by applicable final
regulations, it is anticipated that the Trustee will treat such variable
interest as qualified stated interest, other than variable interest on an
interest-only or super-premium Class or a Class bearing interest at a rate equal
to the weighted average of the net rates on the Mortgage Loans, which will be
treated as non-qualified stated interest includable in the stated redemption
price at maturity. Ordinary income reportable for any period will be adjusted
based on subsequent changes in the applicable interest rate index.

     Market Discount

     A subsequent purchaser of a Regular Security also may be subject to the
market discount rules of Code Sections 1276 through 1278. Under these sections
and the principles applied by the OID Regulations in the context of


                                       83
<PAGE>

original issue discount, "market discount" is the amount by which the
purchaser's original basis in the Regular Security (i) is exceeded by the
remaining outstanding principal payments and interest payments other than
qualified stated interest payments due on a Regular Security, or (ii) in the
case of a Regular Security having original issue discount, is exceeded by the
adjusted issue price of such Regular Security at the time of purchase. Such
purchaser generally will be required to recognize ordinary income to the extent
of accrued market discount on such Regular Security as distributions includable
in the stated redemption price at maturity thereof are received, in an amount
not exceeding any such distribution. Such market discount would accrue in a
manner to be provided in Treasury regulations and should take into account the
Prepayment Assumption. The Conference Committee Report to the 1986 Act provides
that until such regulations are issued, such market discount would accrue either
(i) on the basis of a constant interest rate, or (ii) in the ratio of stated
interest allocable to the relevant period to the sum of the interest for such
period plus the remaining interest as of the end of such period, or in the case
of a Regular Security issued with original issue discount, in the ratio of
original issue discount accrued for the relevant period to the sum of the
original issue discount accrued for such period plus the remaining original
issue discount as of the end of such period. Such purchaser also generally will
be required to treat a portion of any gain on a sale or exchange of the Regular
Security as ordinary income to the extent of the market discount accrued to the
date of disposition under one of the foregoing methods, less any accrued market
discount previously reported as ordinary income as partial distributions in
reduction of the stated redemption price at maturity were received. Such
purchaser will be required to defer deduction of a portion of the excess of the
interest paid or accrued on indebtedness incurred to purchase or carry a Regular
Security over the interest distributable thereon. The deferred portion of such
interest expense in any taxable year generally will not exceed the accrued
market discount on the Regular Security for such year. Any such deferred
interest expense is, in general, allowed as a deduction not later than the year
in which the related market discount income is recognized or the Regular
Security is disposed of. As an alternative to the inclusion of market discount
in income on the foregoing basis, the Regular Securityholder may elect to
include market discount in income currently as it accrues on all market discount
instruments acquired by such Regular Securityholder in that taxable year or
thereafter, in which case the interest deferral rule will not apply. See
"--Election to Treat All Interest Under the Constant Yield Method" below
regarding an alternative manner in which such election may be deemed to be made.
A person who purchases a Regular Security at a price lower than the remaining
amounts includable in the stated redemption price at maturity of the security,
but higher than its adjusted issue price, does not acquire the Regular Security
with market discount, but will be required to report original issue discount,
appropriately adjusted to reflect the excess of the price paid over the adjusted
issue price.

     Market discount with respect to a Regular Security will be considered to be
zero if such market discount is less than 0.25% of the remaining stated
redemption price at maturity of such Regular Security (or, in the case of a
Regular Security having original issue discount, the adjusted issue price of
such Regular Security) multiplied by the weighted average maturity of the
Regular Security (determined as described above in the third paragraph under
"--Original Issue Discount") remaining after the date of purchase. It appears
that de minimis market discount would be reported in a manner similar to de
minimis original issue discount. See "--Original Issue Discount" above.

     Under provisions of the OID Regulations relating to contingent payment
obligations, a secondary purchaser of a Regular Security that has "contingent
interest" at a discount generally would continue to accrue interest and
determine adjustments on the Regular Security based on the original projected
payment schedule devised by the issuer of the Security. The holder of such a
Regular Security would be required, however, to allocate the difference between
the adjusted issue price of the Regular Security and its basis in the Regular
Security as positive adjustments to the accruals or projected payments on the
Regular Security over the remaining term of the Regular Security in a manner
that is reasonable (e.g., based on a constant yield to maturity).

     Treasury regulations implementing the market discount rules have not yet
been issued, and uncertainty exists with respect to many aspects of those rules.
Due to the substantial lack of regulatory guidance with respect to the market
discount rules, it is unclear how those rules will affect any secondary market
that develops for a given Class of Regular Securities. Prospective investors in
Regular Securities should consult their own tax advisors regarding the
application of the market discount rules to the Regular Securities. Investors
should also consult Revenue Procedure 92-67 concerning the elections to include
market discount in income currently and to accrue market discount on the basis
of the constant yield method.



                                       84
<PAGE>

     Amortizable Premium

     A Regular Security purchased at a cost greater than its remaining stated
redemption price at maturity generally is considered to be purchased at a
premium. If the Regular Securityholder holds such Regular Security as a "capital
asset" within the meaning of Code Section 1221, the Regular Securityholder may
elect under Code Section 171 to amortize such premium under a constant yield
method that reflects compounding based on the interval between payments on the
Regular Security. Such election will apply to all taxable debt obligations
(including REMIC regular interests) acquired by the Regular Securityholder at a
premium held in that taxable year or thereafter, unless revoked with the
permission of the IRS. Final Treasury regulations have been issued with respect
to amortizable bond premiums which do not by their terms apply to prepayable
debt instruments such as the Regular Securities. However, the Conference
Committee Report to the 1986 Act indicates a Congressional intent that the same
rules that apply to the accrual of market discount on installment obligations
will also apply to amortizing bond premium under Code Section 171 on installment
obligations such as the Regular Securities, although it is unclear whether the
alternatives to the constant interest method described above under "--Market
Discount" are available. Amortizable bond premium generally will be treated as
an offset to interest income on a Regular Security, rather than as a separate
deduction. See "--Election to Treat All Interest Under the Constant Yield
Method" below regarding an alternative manner in which the Code Section 171
election may be deemed to be made.

     Amortizable premium on a Regular Security that is subject to redemption at
the option of the issuer generally must be amortized as if the optional
redemption price and date were the Security's principal amount and maturity date
if doing so would result in a smaller amount of premium amortization during the
period ending with the optional redemption date. Thus, a holder of a Regular
Security would not be able to amortize any premium on a Regular Security that is
subject to optional redemption at a price equal to or greater than the
Securityholder's acquisition price unless and until the redemption option
expires. A Regular Security subject to redemption at the option of the issuer
described in the preceding sentence will be treated as having matured on the
redemption date for the redemption price and then as having been reissued on
that date for that price. Any premium remaining on the Regular Security at the
time of the deemed reissuance will be amortized on the basis of (i) the original
principal amount and maturity date or (ii) the price and date of any succeeding
optional redemption, under the principles described above.

  Election to Treat All Interest Under the Constant Yield Method

     A holder of a debt instrument such as a Regular Security may elect to treat
all interest that accrues on the instrument using the constant yield method,
with none of the interest being treated as qualified stated interest. For
purposes of applying the constant yield method to a debt instrument subject to
such an election, (i) "interest" includes stated interest, original issue
discount, de minimis original issue discount, market discount and de minimis
market discount, as adjusted by any amortizable bond premium or acquisition
premium and (ii) the debt instrument is treated as if the instrument were issued
on the holder's acquisition date in the amount of the holder's adjusted basis
immediately after acquisition. It is unclear whether, for this purpose, the
initial Prepayment Assumption would continue to apply or if a new prepayment
assumption as of the date of the holder's acquisition would apply. A holder
generally may make such an election on an instrument by instrument basis or for
a Class or group of debt instruments. However, if the holder makes such an
election with respect to a debt instrument with amortizable bond premium or with
market discount, the holder is deemed to have made elections to amortize bond
premium or to report market discount income currently as it accrues under the
constant yield method, respectively, for all premium bonds held or market
discount bonds acquired by the holder in the same taxable year or thereafter.
The election is made on the holder's federal income tax return for the year in
which the debt instrument is acquired and is irrevocable except with the
approval of the IRS. Investors should consult their own tax advisors regarding
the advisability of making such an election.

     Treatment of Losses

     Regular Securityholders will be required to report income with respect to
Regular Securities on the accrual method of accounting, without giving effect to
delays or reductions in distributions attributable to defaults or delinquencies
on the Mortgage Loans, except to the extent it can be established that such
losses are uncollectable. Accordingly, the holder of a Regular Security,
particularly a Subordinate Security, may have income, or may incur a diminution
in cash flow as a result of a default or delinquency, but may not be able to
take a deduction (subject to


                                       85
<PAGE>

the discussion below) for the corresponding loss until a subsequent taxable
year. In this regard, investors are cautioned that while they may generally
cease to accrue interest income if it reasonably appears that the interest will
be uncollectable, the IRS may take the position that original issue discount
must continue to be accrued in spite of its uncollectibility until the debt
instrument is disposed of in a taxable transaction or becomes worthless in
accordance with the rules of Code Section 166. To the extent the rules of Code
Section 166 regarding bad debts are applicable, it appears that Regular
Securityholders that are corporations or that otherwise hold the Regular
Securities in connection with a trade or business should in general be allowed
to deduct as an ordinary loss such loss with respect to principal sustained
during the taxable year on account of any such Regular Securities becoming
wholly or partially worthless, and that, in general, Regular Securityholders
that are not corporations and do not hold the Regular Securities in connection
with a trade or business should be allowed to deduct as a short-term capital
loss any loss sustained during the taxable year on account of a portion of any
such Regular Securities becoming wholly worthless. Although the matter is not
free from doubt, such non-corporate Regular Securityholders should be allowed a
bad debt deduction at such time as the principal balance of such Regular
Securities is reduced to reflect losses resulting from any liquidated Mortgage
Loans. The IRS, however, could take the position that non-corporate holders will
be allowed a bad debt deduction to reflect such losses only after all the
Mortgage Loans remaining in the Trust Fund have been liquidated or the
applicable Class of Regular Securities has been otherwise retired. The IRS could
also assert that losses on the Regular Securities are deductible based on some
other method that may defer such deductions for all holders, such as reducing
future cashflow for purposes of computing original issue discount. This may have
the effect of creating "negative" original issue discount which would be
deductible only against future positive original issue discount or otherwise
upon termination of the Class. Regular Securityholders are urged to consult
their own tax advisors regarding the appropriate timing, amount and character of
any loss sustained with respect to such Regular Securities. While losses
attributable to interest previously reported as income should be deductible as
ordinary losses by both corporate and non-corporate holders, the IRS may take
the position that losses attributable to accrued original issue discount may
only be deducted as capital losses in the case of non-corporate holders who do
not hold the Regular Securities in connection with a trade or business. Special
loss rules are applicable to banks and thrift institutions, including rules
regarding reserves for bad debts. Such taxpayers are advised to consult their
tax advisors regarding the treatment of losses on Regular Securities.

     Sale or Exchange of Regular Securities

     If a Regular Securityholder sells or exchanges a Regular Security, the
Regular Securityholder will recognize gain or loss equal to the difference, if
any, between the amount received and its adjusted basis in the Regular Security.
The adjusted basis of a Regular Security generally will equal the original cost
of the Regular Security to the seller, increased by any original issue discount
or market discount previously included in the seller's gross income with respect
to the Regular Security and reduced by amounts included in the stated redemption
price at maturity of the Regular Security that were previously received by the
seller, by any amortized premium, and by any recognized losses.

     Except as described above with respect to market discount, and except as
provided in this paragraph, any gain or loss on the sale or exchange of a
Regular Security realized by an investor who holds the Regular Security as a
capital asset will be capital gain or loss and will be long-term or short-term
depending on whether the Regular Security has been held for the long-term
capital gain holding period (currently, more than one year). Such gain will be
treated as ordinary income (i) if a Regular Security is held as part of a
"conversion transaction" as defined in Code Section 1258(c), up to the amount of
interest that would have accrued on the Regular Securityholder's net investment
in the conversion transaction at 120% of the appropriate applicable Federal rate
in effect at the time the taxpayer entered into the transaction minus any amount
previously treated as ordinary income with respect to any prior disposition of
property that was held as part of such transaction, (ii) in the case of a
non-corporate taxpayer, to the extent such taxpayer has made an election under
Code Section 163(d)(4) to have net capital gains taxed as investment income at
ordinary income rates, or (iii) to the extent that such gain does not exceed the
excess, if any, of (a) the amount that would have been includable in the gross
income of the holder if its yield on such Regular Security were 110% of the
applicable Federal rate as of the date of purchase, over (b) the amount of
income actually includable in the gross income of such holder with respect to
such Regular Security. In addition, gain or loss recognized from the sale of a
Regular Security by certain banks or thrift institutions will be treated as
ordinary income or loss pursuant to Code Section 582(c). Long-term capital gains
of certain noncorporate taxpayers generally are subject to a lower maximum tax
rate (20%) than ordinary income or short-term capital gains of such


                                       86
<PAGE>

taxpayers (39.6%) for property held for more than one year. Currently, the
maximum tax rate for corporations is the same with respect to both ordinary
income and capital gains.

  Taxation of Owners of Residual Securities

     Taxation of REMIC Income

     Generally, the "daily portions" of REMIC taxable income or net loss will be
includable as ordinary income or loss in determining the federal taxable income
of holders of Residual Securities ("RESIDUAL HOLDERS"), and will not be taxed
separately to the REMIC Pool. The daily portions of REMIC taxable income or net
loss of a Residual Holder are determined by allocating the REMIC Pool's taxable
income or net loss for each calendar quarter ratably to each day in such quarter
and by allocating such daily portion among the Residual Holders in proportion to
their respective holdings of Residual Securities in the REMIC Pool on such day.
REMIC taxable income is generally determined in the same manner as the taxable
income of an individual using the accrual method of accounting, except that (i)
the limitations on deductibility of investment interest expense and expenses for
the production of income do not apply, (ii) all bad loans will be deductible as
business bad debts, and (iii) the limitation on the deductibility of interest
and expenses related to tax-exempt income will apply. The REMIC Pool's gross
income includes interest, original issue discount income and market discount
income, if any, on the Mortgage Loans, reduced by amortization of any premium on
the Mortgage Loans, plus income from amortization of issue premium, if any, on
the Regular Securities, plus income on reinvestment of cash flows and reserve
assets, plus any cancellation of indebtedness income upon allocation of realized
losses to the Regular Securities. The REMIC Pool's deductions include interest
and original issue discount expense on the Regular Securities, servicing fees on
the Mortgage Loans, other administrative expenses of the REMIC Pool and realized
losses on the Mortgage Loans. The requirement that Residual Holders report their
pro rata share of taxable income or net loss of the REMIC Pool will continue
until there are no Securities of any Class of the related Series outstanding.

     The taxable income recognized by a Residual Holder in any taxable year will
be affected by, among other factors, the relationship between the timing of
recognition of interest, original issue discount or market discount income or
amortization of premium with respect to the Mortgage Loans, on the one hand, and
the timing of deductions for interest (including original issue discount) or
income from amortization of issue premium on the Regular Securities, on the
other hand. In the event that an interest in the Mortgage Loans is acquired by
the REMIC Pool at a discount, and one or more of such Mortgage Loans is prepaid,
the prepayment may be used in whole or in part to make distributions in
reduction of principal on the Regular Securities, and (ii) the discount on the
Mortgage Loans which is includable in income may exceed the deduction allowed
upon such distributions on those Regular Securities on account of any unaccrued
original issue discount relating to those Regular Securities. When there is more
than one Class of Regular Securities that distribute principal sequentially,
this mismatching of income and deductions is particularly likely to occur in the
early years following issuance of the Regular Securities when distributions in
reduction of principal are being made in respect of earlier Classes of Regular
Securities to the extent that such Classes are not issued with substantial
discount or are issued at a premium. If taxable income attributable to such a
mismatching is realized, in general, losses would be allowed in later years as
distributions on the later maturing Classes of Regular Securities are made.
Taxable income may also be greater in earlier years than in later years as a
result of the fact that interest expense deductions, expressed as a percentage
of the outstanding principal amount of such a Series of Regular Securities, may
increase over time as distributions in reduction of principal are made on the
lower yielding Classes of Regular Securities, whereas, to the extent the REMIC
Pool consists of fixed rate Mortgage Loans, interest income with respect to any
given Mortgage Loan will remain constant over time as a percentage of the
outstanding principal amount of that loan. Consequently, Residual Holders must
have sufficient other sources of cash to pay any federal, state, or local income
taxes due as a result of such mismatching or unrelated deductions against which
to offset such income, subject to the discussion of "excess inclusions" below
under "--Limitations on Offset or Exemption of REMIC Income." The timing of such
mismatching of income and deductions described in this paragraph, if present
with respect to a Series of Securities, may have a significant adverse effect
upon a Residual Holder's after-tax rate of return.

     A portion of the income of a Residual Securityholder may be treated
unfavorably in three contexts: (i) it may not be offset by current or net
operating loss deductions; (ii) it will be considered unrelated business taxable
income to tax-exempt entities; and (iii) it is ineligible for any statutory or
treaty reduction in the 30% withholding tax otherwise available to a foreign
Residual Securityholder. See "--Limitations on Offset or Exemption of REMIC



                                       87
<PAGE>

Income" below. In addition, a Residual Holder's taxable income during certain
periods may exceed the income reflected by such Residual Holders for such
periods in accordance with generally accepted accounting principles. Investors
should consult their own accountants concerning the accounting treatment of
their investment in Residual Securities.

     Basis and Losses

     The amount of any net loss of the REMIC Pool that may be taken into account
by the Residual Holder is limited to the adjusted basis of the Residual Security
as of the close of the quarter (or time of disposition of the Residual Security
if earlier), determined without taking into account the net loss for the
quarter. The initial adjusted basis of a purchaser of a Residual Security is the
amount paid for such Residual Security. Such adjusted basis will be increased by
the amount of taxable income of the REMIC Pool reportable by the Residual Holder
and will be decreased (but not below zero), first, by a cash distribution from
the REMIC Pool and, second, by the amount of loss of the REMIC Pool reportable
by the Residual Holder. Any loss that is disallowed on account of this
limitation may be carried over indefinitely with respect to the Residual Holder
as to whom such loss was disallowed and may be used by such Residual Holder only
to offset any income generated by the same REMIC Pool.

     A Residual Holder will not be permitted to amortize directly the cost of
its Residual Security as an offset to its share of the taxable income of the
related REMIC Pool. However, the taxable income will not include cash received
by the REMIC Pool that represents a recovery of the REMIC Pool's basis in its
assets. Although the law is unclear in certain respects, such recovery of basis
by the REMIC Pool will have the effect of amortization of the issue price of the
Residual Securities over their life. However, in view of the possible
acceleration of the income of Residual Holders described above under "--Taxation
of REMIC Income," the period of time over which such issue price is effectively
amortized may be longer than the economic life of the Residual Securities.

     A Residual Security may have a negative value if the net present value of
anticipated tax liabilities exceeds the present value of anticipated cash flows.
The REMIC Regulations appear to treat the issue price of such a residual
interest as zero rather than such negative amount for purposes of determining
the REMIC Pool's basis in its assets. The preamble to the REMIC Regulations
states that the IRS may provide future guidance on the proper tax treatment of
payments made by a transferor of such a residual interest to induce the
transferee to acquire the interest, and Residual Holders should consult their
own tax advisors in this regard.

     Further, to the extent that the initial adjusted basis of a Residual Holder
(other than an original holder) in the Residual Security is greater than the
corresponding portion of the REMIC Pool's basis in the Mortgage Loans, the
Residual Holder will not recover a portion of such basis until termination of
the REMIC Pool unless future Treasury regulations provide for periodic
adjustments to the REMIC income otherwise reportable by such holder. The REMIC
Regulations currently in effect do not so provide. See "--Treatment of Certain
Items of REMIC Income and Expense--Market Discount" below regarding the basis of
Mortgage Loans to the REMIC Pool and "--Sale or Exchange of a Residual Security"
below regarding possible treatment of a loss upon termination of the REMIC Pool
as a capital loss.

     Treatment of Certain Items of REMIC Income and Expense

     Although it is anticipated that the Trustee will compute REMIC income and
expense in accordance with the Code and applicable regulations, the authorities
regarding the determination of specific items of income and expense are subject
to differing interpretations. The Depositor makes no representation as to the
specific method that will be used for reporting income with respect to the
Mortgage Loans and expenses with respect to the Regular Securities, and
different methods could result in different timing or reporting of taxable
income or net loss to Residual Holders or differences in capital gain versus
ordinary income.

     Original Issue Discount and Premium. Generally, the REMIC Pool's deductions
for original issue discount and income from amortization of premium will be
determined in the same manner as original issue discount income on Regular
Securities as described above under "--Taxation of Owners of Regular
Securities--Original Issue Discount" and "--Variable Rate Regular Securities,"
without regard to the de minimis rule described therein, and "--Taxation of
Owners of Regular Securities--Amortizable Premium."



                                       88
<PAGE>

     Market Discount. The REMIC Pool will have market discount income in respect
of Mortgage Loans if, in general, the basis of the REMIC Pool in such Mortgage
Loans is exceeded by their unpaid principal balances. The REMIC Pool's basis in
such Mortgage Loans is generally the fair market value of the Mortgage Loans
immediately after the transfer thereof to the REMIC Pool. The REMIC Regulations
provide that such basis is equal in the aggregate to the issue prices of all
regular and residual interests in the REMIC Pool. The accrued portion of such
market discount would be recognized currently as an item of ordinary income in a
manner similar to original issue discount. Market discount income generally
should accrue in the manner described above under "--Taxation of Owners of
Regular Securities--Market Discount."

     Premium. Generally, if the basis of the REMIC Pool in the Mortgage Loans
exceeds the unpaid principal balances thereof, the REMIC Pool will be considered
to have acquired such Mortgage Loans at a premium equal to the amount of such
excess. As stated above, the REMIC Pool's basis in Mortgage Loans is the fair
market value of the Mortgage Loans, based on the aggregate of the issue prices
of the regular and residual interests in the REMIC Pool immediately after the
transfer thereof to the REMIC Pool. In a manner analogous to the discussion
above under ""--Taxation of Owners of Regular Securities--Taxation of Owners of
Regular Securities--Amortizable Premium," a person that holds a Mortgage Loan as
a capital asset under Code Section 1221 may elect under Code Section 171 to
amortize premium on Mortgage Loans originated after September 27, 1985 under the
constant yield method. Amortizable bond premium will be treated as an offset to
interest income on the Mortgage Loans, rather than as a separate deduction item.
Because substantially all of the mortgagors on the Mortgage Loans are expected
to be individuals, Code Section 171 will not be available for premium on
Mortgage Loans originated on or prior to September 27, 1985. Premium with
respect to such Mortgage Loans may be deductible in accordance with a reasonable
method regularly employed by the holder thereof. The allocation of such premium
pro rata among principal payments should be considered a reasonable method;
however, the IRS may argue that such premium should be allocated in a different
manner, such as allocating such premium entirely to the final payment of
principal.

     Limitations on Offset or Exemption of REMIC Income

     A portion (or all) of the REMIC taxable income includable in determining
the federal income tax liability of a Residual Holder will be subject to special
treatment. That portion, referred to as the "excess inclusion," is equal to the
excess of REMIC taxable income for the calendar quarter allocable to a Residual
Security over the daily accruals for such quarterly period of (i) 120% of the
long-term applicable Federal rate that would have applied to the Residual
Security (if it were a debt instrument) on the Startup Day under Code Section
1274(d), multiplied by (ii) the adjusted issue price of such Residual Security
at the beginning of such quarterly period. For this purpose, the adjusted issue
price of a Residual Security at the beginning of a quarter is the issue price of
the Residual Security, plus the amount of such daily accruals of REMIC income
described in this paragraph for all prior quarters, decreased by any
distributions made with respect to such Residual Security prior to the beginning
of such quarterly period. Accordingly, the portion of the REMIC Pool's taxable
income that will be treated as excess inclusions will be a larger portion of
such income as the adjusted issue price of the Residual Securities diminishes.

     The portion of a Residual Holder's REMIC taxable income consisting of the
excess inclusions generally may not be offset by other deductions, including net
operating loss carryforwards, on such Residual Holder's return. However, net
operating loss carryovers are determined without regard to excess inclusion
income. Further, if the Residual Holder is an organization subject to the tax on
unrelated business income imposed by Code Section 511, the Residual Holder's
excess inclusions will be treated as unrelated business taxable income of such
Residual Holder for purposes of Code Section 511. In addition, REMIC taxable
income is subject to 30% withholding tax with respect to certain persons who are
not U.S. Persons (as defined below under "--Tax-Related Restrictions on Transfer
of Residual Securities--Foreign Investors"), and the portion thereof
attributable to excess inclusions is not eligible for any reduction in the rate
of withholding tax (by treaty or otherwise). See "--Taxation of Certain Foreign
Investors--Residual Securities" below. Finally, if a real estate investment
trust or a regulated investment company owns a Residual Security, a portion
(allocated under Treasury regulations yet to be issued) of dividends paid by the
real estate investment trust or regulated investment company could not be offset
by net operating losses of its shareholders, would constitute unrelated business
taxable income for tax-exempt shareholders, and would be ineligible for
reduction of withholding to certain persons who are not U.S. Persons. The SBJPA
of 1996 has eliminated the special rule permitting Section 593 institutions
("THRIFT INSTITUTIONS") to use net operating losses and other allowable
deductions to offset their excess inclusion income from Residual Securities that
have "significant


                                       89
<PAGE>

value" within the meaning of the REMIC Regulations, effective for taxable years
beginning after December 31, 1995, except with respect to Residual Securities
continuously held by a thrift institution since November 1, 1995.

     In addition, the SBJPA of 1996 provides three rules for determining the
effect of excess inclusions on the alternative minimum taxable income of a
Residual Holder. First, alternative minimum taxable income for a Residual Holder
is determined without regard to the special rule, discussed above, that taxable
income cannot be less than excess inclusions. Second, a Residual Holder's
alternative minimum taxable income for a taxable year cannot be less than the
excess inclusions for the year. Third, the amount of any alternative minimum tax
net operating loss deduction must be computed without regard to any excess
inclusions. These rules are effective for taxable years beginning after December
31, 1986, unless a Residual Holder elects to have such rules apply only to
taxable years beginning after August 20, 1996.

     Tax-Related Restrictions on Transfer of Residual Securities

     Disqualified Organizations. If any legal or beneficial interest in a
Residual Security is transferred to a Disqualified Organization (as defined
below), a tax would be imposed in an amount equal to the product of (i) the
present value of the total anticipated excess inclusions with respect to such
Residual Security for periods after the transfer and (ii) the highest marginal
federal income tax rate applicable to corporations. The REMIC Regulations
provide that the anticipated excess inclusions are based on actual prepayment
experience to the date of the transfer and projected payments based on the
Prepayment Assumption. The present value rate equals the applicable Federal rate
under Code Section 1274(d) as of the date of the transfer for a term ending with
the last calendar quarter in which excess inclusions are expected to accrue.
Such rate is applied to the anticipated excess inclusions from the end of the
remaining calendar quarters in which they arise to the date of the transfer.
Such a tax generally would be imposed on the transferor of the Residual
Security, except that where such transfer is through an agent (including a
broker, nominee, or other middleman) for a Disqualified Organization, the tax
would instead be imposed on such agent. However, a transferor of a Residual
Security would in no event be liable for such tax with respect to a transfer if
the transferee furnished to the transferor an affidavit stating that the
transferee is not a Disqualified Organization and, as of the time of the
transfer, the transferor does not have actual knowledge that such affidavit is
false. The tax also may be waived by the IRS if the Disqualified Organization
promptly disposes of the Residual Security and the transferor pays income tax at
the highest corporate rate on the excess inclusion for the period the Residual
Security is actually held by the Disqualified Organization.

     In addition, if a "Pass-Through Entity" (as defined below) has excess
inclusion income with respect to a Residual Security during a taxable year and a
Disqualified Organization is the record holder of an equity interest in such
entity, then a tax is imposed on such entity equal to the product of (i) the
amount of excess inclusions that are allocable to the interest in the
Pass-Through Entity during the period such interest is held by such Disqualified
Organization, and (ii) the highest marginal federal corporate income tax rate.
Such tax would be deductible from the ordinary gross income of the Pass-Through
Entity for the taxable year. The Pass-Through Entity would not be liable for
such tax if it has received an affidavit from such record holder that it is not
a Disqualified Organization or stating such holder's taxpayer identification
number and, during the period such person is the record holder of the Residual
Security, the Pass-Through Entity does not have actual knowledge that such
affidavit is false.

     For taxable years beginning on or after January 1, 1998, if an "electing
large partnership" holds a Residual Security, all interests in the electing
large partnership are treated as held by Disqualified Organizations for purposes
of the tax imposed upon a Pass-Through Entity by section 860E(c) of the Code. An
exception to this tax, otherwise available to a Pass-Through Entity that is
furnished certain affidavits by record holders of interests in the entity and
that does not know such affidavits are false, is not available to an electing
large partnership.

     For these purposes, (i) "DISQUALIFIED ORGANIZATION" means the United
States, any state or political subdivision thereof, any foreign government, any
international organization, any agency or instrumentality of any of the
foregoing (provided, that such term does not include an instrumentality if all
of its activities are subject to tax and a majority of its board of directors in
not selected by any such governmental entity), any cooperative organization
furnishing electric energy or providing telephone service or persons in rural
areas as described in Code Section 1381(a)(2)(C), and any organization (other
than a farmers' cooperative described in Code Section 531) that is exempt from
taxation under the Code unless such organization is subject to the tax on
unrelated business income imposed by Code Section 511, (ii) "PASS-THROUGH
ENTITY" means any regulated investment company, real estate investment trust,
common trust fund, partnership, trust or estate and certain corporations
operating on a cooperative


                                       90
<PAGE>

basis. Except as may be provided in Treasury regulations, any person holding an
interest in a Pass-Through Entity as a nominee for another will, with respect to
such interest, be treated as a Pass-Through Entity, and (iii) an "electing large
partnership" means any partnership having more than 100 members during the
preceding tax year (other than certain service partnerships and commodity
pools), which elect to apply simplified reporting provisions under the Code.

     The Pooling and Servicing Agreement with respect to a Series will provide
that no legal or beneficial interest in a Residual Security may be transferred
or registered unless (i) the proposed transferee furnished to the transferor and
the Trustee an affidavit providing its taxpayer identification number and
stating that such transferee is the beneficial owner of the Residual Security
and is not a Disqualified Organization and is not purchasing such Residual
Security on behalf of a Disqualified Organization (i.e., as a broker, nominee or
middleman thereof) and (ii) the transferor provides a statement in writing to
the Trustee that it has no actual knowledge that such affidavit is false.
Moreover, the Pooling and Servicing Agreement will provide that any attempted or
purported transfer in violation of these transfer restrictions will be null and
void and will vest no rights in any purported transferee. Each Residual Security
with respect to a Series will bear a legend referring to such restrictions on
transfer, and each Residual Holder will be deemed to have agreed, as a condition
of ownership thereof, to any amendments to the related Pooling and Servicing
Agreement required under the Code or applicable Treasury regulations to
effectuate the foregoing restrictions. Information necessary to compute an
applicable excise tax must be furnished to the IRS and to the requesting party
within 60 days of the request, and the Depositor or the Trustee may charge a fee
for computing and providing such information.

     Noneconomic Residual Interests. The REMIC Regulations would disregard
certain transfers of Residual Securities, in which case the transferor would
continue to be treated as the owner of the Residual Securities and thus would
continue to be subject to tax on its allocable portion of the net income of the
REMIC Pool. Under the REMIC Regulations, a transfer of a "noneconomic residual
interest" (as defined below) to a Residual Holder (other than a Residual Holder
who is not a U.S. Person as defined below under "--Foreign Investors") is
disregarded to all federal income tax purposes if a significant purpose of the
transfer is to impede the assessment or collection of tax. A residual interest
in a REMIC (including a residual interest with a positive value at issuance) is
a "noneconomic residual interest" unless, at the time of the transfer, (i) the
present value of the expected future distributions on the residual interest at
least equals the product of the present value of the anticipated excess
inclusions and the highest corporate income tax rate in effect for the year in
which the transfer occurs, and (ii) the transferor reasonably expects that the
transferee will receive distributions from the REMIC at or after the time at
which taxes accrue on the anticipated excess inclusions in an amount sufficient
to satisfy the accrued taxes on each excess inclusion. The anticipated excess
inclusions and the present value rate are determined in the same manner as set
forth above under "--Disqualified Organizations." The REMIC Regulations explain
that a significant purpose to impede the assessment or collection of tax exists
if the transferor, at the time of the transfer, either knew or should have known
that the transferee would be unwilling or unable to pay taxes due on its share
of the taxable income of the REMIC. A safe harbor is provided if (i) the
transferor conducted, at the time of the transfer, a reasonable investigation of
the financial condition of the transferee and found that the transferee
historically had paid its debts as they came due and found no significant
evidence to indicate that the transferee would not continue to pay its debts as
they came due in the future, and (ii) the transferee represents to the
transferor that it understands that, as the holder of the non-economic residual
interest, the transferee may incur liabilities in excess of any cash flows
generated by the interest and that the transferee intends to pay taxes
associated with holding the residual interest as they become due. The Pooling
and Servicing Agreement with respect to each Series of Certificates will require
the transferee of a Residual Security to certify to the matters in the preceding
sentence as part of the affidavit described above under the heading
"Disqualified Organizations."

     Foreign Investors. The REMIC Regulations provide that the transfer of a
Residual Security that has "tax avoidance potential" to a "foreign person" will
be disregarded for all federal tax purposes. This rule appears intended to apply
to a transferee who is not a "U.S. Person" (as defined below), unless such
transferee's income is effectively connected with the conduct of a trade or
business within the United States. A Residual Security is deemed to have tax
avoidance potential unless, at the time of the transfer, (i) the future value of
expected distributions equals at least 30% of the anticipated excess inclusions
after the transfer, and (ii) the transferor reasonably expects that the
transferee will receive sufficient distributions from the REMIC Pool at or after
the time at which the excess inclusions accrue and prior to the end of the next
succeeding taxable year for the accumulated withholding tax liability to be
paid. If the non-U.S. Person transfers the Residual Security back to a U.S.
Person, the


                                       91
<PAGE>

transfer will be disregarded and the foreign transferor will continue to be
treated as the owner unless arrangements are made so that the transfer does not
have the effect of allowing the transferor to avoid tax on accrued excess
inclusions.

     The Prospectus Supplement relating to the Certificates of a Series may
provide that a Residual Security may not be purchased by or transferred to any
person that is not a U.S. Person or may describe the circumstances and
restrictions pursuant to which such a transfer may be made. The term "U.S.
Person" means a citizens or resident of the United States, a corporation or
partnership (unless, in the case of a partnership, Treasury regulations are
adopted that provide otherwise) created or organized in or under the laws of the
United States, any state thereof or the District of Columbia, including an
entity treated as a corporation or partnership for federal income tax purposes,
an estate that is subject to U.S. federal income tax regardless of the source of
its income, or a trust if a court within the United States is able to exercise
primary supervision over the administration of such trust and one or more such
U.S. Persons have the authority to control all substantial decisions of such
trust (or, to the extent provided in applicable Treasury regulations, certain
trusts in existence on August 20, 1996 which are eligible to elect to be treated
as U.S. Persons).

     Sale or Exchange of a Residual Security

     Upon the sale or exchange of a Residual Security, the Residual Holder will
recognize gain or loss equal to the excess, if any, of the amount realized over
the adjusted basis (as described above under "--Taxation of Owners of Residual
Securities--Basis and Losses") of such Residual Holder in such Residual Security
at the time of the sale or exchange. In addition to reporting the taxable income
of the REMIC Pool, a Residual Holder will have taxable income to the extent that
any cash distribution to it from the REMIC Pool exceeds such adjusted basis on
that Distribution Date. Such income will be treated as gain from the sale or
exchange of the Residual Holder's Residual Security, in which case, if the
Residual Holder has an adjusted basis in its Residual Security remaining when
its interest in the REMIC Pool terminates, and if it holds such Residual
Security as a capital asset under Code Section 1221, then it will recognize a
capital loss at that time in the amount of such remaining adjusted basis.

     Any gain on the sale of a Residual Security will be treated as ordinary
income (i) if a Residual Security is held as part of a "conversion transaction"
as defined in Code Section 1258(c), up to the amount of interest that would have
accrued on the Residual Holder's net investment in the conversion transaction at
120% of the appropriate applicable Federal rate in effect at the time the
taxpayer entered into the transaction minus any amount previously treated as
ordinary income with respect to any prior disposition of property that was held
as a part of such transaction or (ii) in the case of a non-corporate taxpayer,
to the extent such taxpayer has made an election under Code Section 163(d)(4) to
have net capital gains taxed as investment income at ordinary income rates. In
addition, gain or loss recognized from the sale of a Residual Security by
certain banks or thrift institutions will be treated as ordinary income or loss
pursuant to Code Section 582(c).

     The Conference Committee Report to the 1986 Act provides that, except as
provided in Treasury regulations yet to be issued, the wash sale rules of Code
Section 1091 will apply to dispositions of Residual Securities where the seller
of the Residual Security, during the period beginning six months before the sale
or disposition of the Residual Security and ending six months after such sale or
disposition, acquires (or enters into any other transaction that results in the
application of Code Section 1091) any residual interest in any REMIC or any
interest in a "taxable mortgage pool" (such as a non-REMIC owner trust) that is
economically comparable to a Residual Security.

     Mark to Market Regulations

     On December 24, 1996, the IRS issued final regulations (the "MARK TO MARKET
REGULATIONS") under Code Section 475 relating to the requirement that a
securities dealer mark to market securities held for sale to customers. This
mark-to-market requirement applies to all securities of a dealer, except to the
extent that the dealer has specifically identified a security as held for
investment. The Mark to Market Regulations provide that, for purposes of this
mark to market requirement, a Residual Security is not treated as a security and
thus may not be marked to market. The Mark to Market Regulations apply to all
Residual Securities acquired on or after January 4, 1995.



                                       92
<PAGE>

  Taxes That May Be Imposed on the REMIC Pool

     Prohibited Transactions

     Income from certain transaction by the REMIC Pool, called prohibited
transactions, will not be part of the calculation of income or loss includable
in the federal income tax returns of Residual Holders, but rather will be taxed
directly to the REMIC Pool at a 100% rate. Prohibited transactions generally
include (i) the disposition of a qualified mortgages other than for (a)
substitution within two years of the Startup Day for a defective (including a
defaulted) obligation (or repurchase in lieu of substitution of a defective
(including a defaulted) obligation at any time) or for any qualified mortgage
within three months of the Startup Day, (b) foreclosure, default, or imminent
default of a qualified mortgage, (c) bankruptcy or insolvency of the REMIC Pool,
or (d) a qualified (complete) liquidation, (ii) the receipt of income from
assets that are not the type of mortgages or investments that the REMIC Pool is
permitted to hold, (iii) the receipt of compensation for services, or (iv) the
receipt of gain from disposition of cash flow investments other than pursuant to
a qualified liquidation. Notwithstanding (i) and (iv), it is not a prohibited
transaction to sell a qualified mortgage or cash flow investment held by a REMIC
Pool to prevent a default on Regular Securities as a result of a default on
qualified mortgages or to facilitate a clean-up call (generally, an optional
termination to save administrative costs when no more than a small percentage of
the Securities is outstanding). The REMIC Regulations indicate that the
modification of a Mortgage Loan generally will not be treated as a disposition
if it is occasioned by a default or reasonably foreseeable default, an
assumption of the Mortgage Loan, the waiver of a due-on-sale or
due-on-encumbrance clause, or the conversion of an interest rate by a mortgagor
pursuant to the terms of a convertible adjustable rate Mortgage Loan.

     Contributions to the REMIC Pool After the Startup Day

     In general, the REMIC Pool will be subject to a tax at a 100% rate on the
value of any property contributed to the REMIC Pool after the Startup Day.
Exceptions are provided for cash contributions to the REMIC Pool (i) during the
three months following the Startup Day, (ii) made to a qualified reserve fund by
a Residual Holder, (iii) in the nature of a guarantee, (iv) made to facilitate a
qualified liquidation or clean-up call, and (v) as otherwise permitted in
Treasury regulations yet to be issued. It is not anticipated that there will be
any contributions to the REMIC Pool after the Startup Day.

     Net Income from Foreclosure Property

     The REMIC Pool will be subject of federal income tax at the highest
corporate rate on "net income from foreclosure property," determined by
reference to the rules applicable to real estate investment trusts. Generally,
property acquired by deed in lieu of foreclosure would be treated as
"foreclosure property" for a period ending with the close of the third calendar
year beginning after the year in which the REMIC Pool acquires such property,
with a possible extension. Net income from foreclosure property generally means
gain from the sale of a foreclosure property that is inventory property and
gross income from foreclosure property other than qualifying rents and other
qualifying income for a real estate investment trust. It is not anticipated that
the REMIC Pool will have any taxable net income from foreclosure property.

     Liquidation of the REMIC Pool

     If a REMIC Pool adopts a plan of complete liquidation, within the meaning
of Code Section 860F(a)(4)(A)(i), which may be accomplished by designating in
the REMIC Pool's final tax return a date on which such adoption is deemed to
occur, and sells all of its assets (other than cash) within a 90-day period
beginning on such date, the REMIC Pool will not be subject to the prohibited
transaction rules on the sale of its assets, provided that the REMIC Pool
credits or distributes in liquidation all of the sale proceeds plus its cash
(other than amounts retained to meet claims) to holders of Regular Securities
and Residual Holders within the 90-day period.

     Administrative Matters

     The REMIC Pool will be required to maintain its books on a calendar year
basis and to file federal income tax returns for federal income tax purposes in
a manner similar to a partnership. The form for such income tax return is Form
1066, U.S. Real Estate Mortgage Investment Conduit Income Tax Return. The
Trustee will be required to sign the REMIC Pool's returns. Treasury regulations
provide that, except where there is a single Residual Holder


                                       93
<PAGE>

for an entire taxable year, the REMIC Pool will be subject to the procedural and
administrative rules of the Code applicable to partnerships, including the
determination by the IRS of any adjustments to, among other things, items of
REMIC income, gain, loss, deduction, or credit in a unified administrative
proceeding. The Master Servicer will be obligated to act as "tax matters
person," as defined in applicable Treasury regulations, with respect to the
REMIC Pool as agent of the Residual Holders holding the largest percentage
interest in the Residual Securities. If the Code or applicable Treasury
regulations do not permit the Master Servicer to act as tax matters person in
its capacity as agent of such Residual Holder, such Residual Holder or such
other person specified pursuant to Treasury regulations will be required to act
as tax matters person. The tax matters person generally has responsibility for
overseeing and providing notice to the other Residual Holders of certain
administrative and judicial proceedings regarding the REMIC Pool's tax affairs,
although other holders of the Residual Securities of the same Series would be
able to participate in such proceedings in appropriate circumstances.

     Limitations on Deduction of Certain Expenses

     An investor who is an individual, estate, or trust will be subject to
limitation with respect to certain itemized deductions described in Code Section
67, to the extent that such itemized deductions, in the aggregate, do not exceed
2% of the investor's adjusted gross income. In addition, Code Section 68
provides that itemized deductions otherwise allowable for a taxable year of an
individual taxpayer will be reduced by the lesser or (i) 3% of the excess, if
any, of adjusted gross income over $100,000 ($50,000 in the case of a married
individual filing a separate return) (subject to annual adjustments for
inflation after 1991), or (ii) 80% of the amount of itemized deductions
otherwise allowable for such year. In the case of a REMIC Pool, such deductions
may include deductions under Code Section 212 for the Servicing Fee and all
administrative and other expenses relating to the REMIC Pool, or any similar
expenses allocated to the REMIC Pool with respect to a regular interest it holds
in another REMIC. Such investors who hold REMIC Securities either directly or
indirectly through certain pass-through entities may have their pro rata share
of such expenses allocated to them as additional gross income, but may be
subject to such limitation on deductions. In addition, such expenses are not
deductible at all for purposes of computing the alternative minimum tax, and may
cause such investors to be subject to significant additional tax liability.
Temporary Treasury regulations provide that the additional gross income and
corresponding amount of expenses generally are to be allocated entirely to the
holders of Residual Securities in the case of a REMIC Pool that would not
qualify as a fixed investment trust in the absence of a REMIC election. With
respect to a REMIC Pool that would be classified as an investment trust in the
absence of a REMIC election or that is substantially similar to an investment
trust, any holder of a Regular Security that is an individual, trust, estate, or
pass-through entity also will be allocated its pro rata share of such expenses
and a corresponding amount of income and will be subject to the limitations or
deductions imposed by Code Sections 67 and 68, as described above. Unless
indicated otherwise in the applicable Prospectus Supplement, all such expenses
will be allocable to the Residual Securities. In general, such allocable portion
will be determined based on the ratio that a REMIC Securityholder's income,
determined on a daily basis, bears to the income of all holders of Regular
Securities and Residual Securities with respect to a REMIC Pool. As a result,
individuals, estates or trusts holding REMIC Securities (either directly or
indirectly through a grantor trust, partnership, S corporation, REMIC, or
certain other pass-through entities described in the foregoing temporary
Treasury regulations) may have taxable income in excess of the interest income
at the pass-through rate on Regular Securities that are issued in a single Class
or otherwise consistently with fixed investment trust status or in excess of
cash distributions for the related period on Residual Securities.

  Taxation of Certain Foreign Investors

     Regular Securities

     Interest, including original issue discount, distributable to Regular
Securityholders who are non-resident aliens, foreign corporations, or other
Non-U.S. Persons (as defined below), generally will be considered "portfolio
interest" and, therefore, generally will not be subject to 30% United States
withholding tax, provided that (i) such interest is not effectively connected
with the conduct of a trade or business in the United States of the
Securityholder, (ii) such Non-U.S. Person is not a "10-percent shareholder"
within the meaning of Code Section 871(h)(3)(B) or a controlled foreign
corporation described in Code Section 881(c)(3)(C) and (iii) such Non-U.S.
Person provides the Trustee, or the person who would otherwise be required to
withhold tax from such distributions under Code Section 1441 or 1442, with an
appropriate statement, signed under penalties of perjury, identifying the
beneficial owner and stating, among other things, that the beneficial owner of
the Regular Security is a Non-U.S. Person. If such statement, or


                                       94
<PAGE>

any other required statement, is not provided, 30% withholding will apply unless
reduced or eliminated pursuant to an applicable tax treaty or unless the
interest on the Regular Security is effectively connected with the conduct of a
trade or business within the United States by such Non-U.S. Person. In the
latter case, such Non-U.S. Person will be subject to United States federal
income tax at regular rates. Investors who are Non-U.S. Persons should consult
their own tax advisors regarding the specific tax consequences to them of owning
a Regular Security. The term "NON-U.S. PERSON" means any person who is not a
U.S. Person.

     The IRS recently issued final regulations (the "NEW REGULATIONS") which
would provide alternative methods of satisfying the beneficial ownership
certification requirement described above. The New Regulations will be effective
January 1, 2001. Current withholding certificates will remain valid until the
earlier of December 31, 2000 or the due date of expiration of the certificate
under the rules as currently if effect. The New Regulations would require, in
the case of Regular Securities held by a foreign partnership, that (x) the
certification described above be provided by the partners rather than by the
foreign partnership and (y) the partnership provide certain information,
including a United States taxpayer identification number. A look-through rule
would apply in the case of tiered partnerships. Non-U.S. Persons should consult
their own tax advisors concerning the application of the certification
requirements in the New Regulations.

     Residual Securities

     The Conference Committee Report to the 1986 Act indicates that amounts paid
to Residual Holders who are Non-U.S. Persons generally should be treated as
interest for purposes of the 30% (or lower treaty rate) United States
withholding tax. Treasury regulations provide that amount distributed to
Residual Holders may qualify as "portfolio interest," subject to the conditions
described in "--Regular Securities" above, but only to the extent that (i) the
Mortgage Loans were issued after July 18, 1984 and (ii) the Trust Fund or
segregated pool of assets therein (as to which a separate REMIC election will be
made), to which the Residual Security relates, consists of obligations issued in
"registered form" within the meaning of Code Section 163(f)(1). Generally,
Mortgage Loans will not be, but regular interests in another REMIC Pool will be,
considered obligations issued in registered form. Furthermore, Residual Holders
will not be entitled to any exemption from the 30% withholding tax (or lower
treaty rate) to the extent of that portion of REMIC taxable income that
constitutes an "excess inclusion." See "--Taxation of Owners of Residual
Securities--Limitations on Offset or Exemption of REMIC Income." If the amounts
paid to Residual Holders who are Non-U.S. Persons are effectively connected with
the conduct of a trade or business within the United States by such Non-U.S.
Persons, 30% (or lower treaty rate) withholding will not apply. Instead, the
amounts paid to such Non-U.S. Persons will be subject to United States federal
income tax at regular rates. If 30% (or lower treaty rate) withholding is
applicable, such amounts generally will be taken into account for purposes of
withholding only when paid or otherwise distributed (or when the Residual
Security is disposed of) under rules similar to withholding upon disposition of
debt instruments that have original issue discount. See "--Taxation of Owners of
Residual Securities--Tax-Related Restrictions on Transfer of Residual
Securities--Foreign Investors" above concerning the disregard of certain
transfers having "tax avoidance potential." Investors who are Non-U.S. Persons
should consult their own tax advisors regarding the specific tax consequences to
them of owning Residual Securities.

     Backup Withholding

     Distributions made on the Regular Securities, and proceeds from the sale of
the Regular Securities to or through certain brokers, may be subject to a
"backup" withholding tax under Code Section 3406 of 31% on "reportable payments"
(including interest distributions, original issue discount, and, under certain
circumstances, principal distributions) unless the Regular Holder complies with
certain reporting and/or certification procedures, including the provision of
its taxpayer identification number to the Trustee, its agent or the broker who
effected the sale of the Regular Security, or such Holder is otherwise an exempt
recipient under applicable provisions of the Code. Any amounts to be withheld
from distribution on the Regular Securities would be refunded by the IRS or
allowed as a credit against the Regular Holder's federal income tax liability.
The New Regulations change certain of the rules relating to certain presumptions
currently available relating to information reporting and backup withholding.
Non-U.S. Persons are urged to contact their own tax advisors regarding the
application to them of backup withholding and information reporting.



                                       95
<PAGE>

     Reporting Requirements

     Reports of accrued interest, original issue discount and information
necessary to compute the accrual of market discount will be made annually to the
IRS and to individuals, estates, non-exempt and non-charitable trusts, and
partnerships who are either holders of record of Regular Securities or
beneficial owners who own Regular Securities through a broker or middleman as
nominee. All brokers, nominees and all other non-exempt holders of record of
Regular Securities (including corporations, non-calendar year taxpayers,
securities or commodities dealers, real estate investment trusts, investment
companies, common trust funds, thrift institutions and charitable trusts) may
request such information for any calendar quarter by telephone or in writing by
contacting the person designated in Internal Revenue Service Publication 938
with respect to a particular Series of Regular Securities.
Holders through nominees must request such information from the nominee.

     The IRS's Form 1066 has an accompanying Schedule Q, Quarterly Notice to
Residual Interest Holders of REMIC Taxable Income or Net Loss Allocation.
Treasury regulations require that Schedule Q be furnished by the REMIC Pool to
each Residual Holder by the end of the month following the close of each
calendar quarter (41 days after the end of a quarter under proposed Treasury
regulations) in which the REMIC Pool is in existence). Treasury regulations
require that, in addition to the foregoing requirements, information must be
furnished quarterly to Residual Holders, furnished annually, if applicable, to
holders of Regular Securities, and filed annually with the IRS concerning Code
Section 67 expenses (see "--Taxes That May Be Imposed on the REMIC
Pool--Limitations on Deduction of Certain Expenses" above) allocable to such
holders. Furthermore, under such regulations, information must be furnished
quarterly to Residual Holders, furnished annually to holders of Regular
Securities, and filed annually with the IRS concerning the percentage of the
REMIC Pool's assets meeting the qualified asset tests described above under
"Characterization of Investments in REMIC Securities."

     Residual Holders should be aware that their responsibilities as holders of
the residual interest in a REMIC Pool, including the duty to account for their
shares of the REMIC Pool's income or loss on their returns, continue for the
life of the REMIC Pool, even after the principal and interest on their Residual
Securities have been paid in full.

     Treasury regulations provide that a Residual Holder is not required to
treat items on its return consistently with their treatment on the REMIC Pool's
return if the Holder owns 100% of the Residual Securities for the entire
calendar year. Otherwise, each Residual Holder is required to treat items on its
returns consistently with their treatment on the REMIC Pool's return, unless the
Holder either files a statement identifying the inconsistency or establishes
that the inconsistency resulted from incorrect information received from the
REMIC Pool. The IRS may assess a deficiency resulting from a failure to comply
with the consistency requirement without instituting an administrative
proceeding at the REMIC Pool level. A REMIC Pool typically will not register as
a tax shelter pursuant to Code Section 6111 because it generally will not have a
net loss for any of the first five taxable years of its existence. Any person
that holds a Residual Security as a nominee for another person may be required
to furnish the related REMIC Pool, in a manner to be provided in Treasury
regulations, with the name and address of such person and other specified
information.

GRANTOR TRUST FUNDS

  Classification of Grantor Trust Funds

     With respect to each Series of Grantor Trust Securities, assuming
compliance with all provisions of the applicable Agreement, the related Grantor
Trust Fund will be classified as a grantor trust under subpart E, part I of
subchapter J of the Code and not as a partnership, an association taxable as a
corporation, or a "taxable mortgage pool" within the meaning of Code Section
7701(i). Accordingly, each holder of a Grantor Trust Security generally will be
treated as the beneficial owner of an undivided interest in the Mortgage Loans
included in the Grantor Trust Fund.



                                       96
<PAGE>

STANDARD SECURITIES

  General

     Where there is no Retained Interest or "excess" servicing with respect to
the Mortgage Loans underlying the Securities of a Series, and where such
Securities are not designated as "Stripped Securities," the holder of each such
Security in such Series (referred to herein as "STANDARD SECURITIES") will be
treated as the owner of a pro rata undivided interest in the ordinary income and
corpus portions of the Grantor Trust Fund represented by its Standard Security
and will be considered the beneficial owner of a pro rata undivided interest in
each of the Mortgage Loans, subject to the discussion below under
"--Recharacterization of Servicing Fees." Accordingly, the holder of a Standard
Security of a particular Series will be required to report on its federal income
tax return its pro rata share of the entire income from the Mortgage Loans
represented by its Standard Security, including interest at the coupon rate on
such Mortgage Loans, original issue discount (if any), prepayment fees,
assumption fees, and late payment charges received by the Servicer, in
accordance with such Securityholder's method of accounting. A Securityholder
generally will be able to deduct its share of the Servicing Fee and all
administrative and other expenses of the Trust Fund in accordance with its
method of accounting, provided that such amounts are reasonable compensation for
services rendered to that Grantor Trust Fund. However, investors who are
individuals, estates or trusts who own Securities, either directly or indirectly
through certain pass-through entities, will be subject to limitations with
respect to certain itemized deductions described in Code Section 67, including
deductions under Code Section 212 for the Servicing Fee and all such
administrative and other expenses of the Grantor Trust Fund, to the extent that
such deductions, in the aggregate, do not exceed two percent of an investor's
adjusted gross income. In addition, Code Section 68 provides that itemized
deductions otherwise allowable for a taxable year of an individual taxpayer will
be reduced by the lesser of (i) 3% of the excess, if any, of adjusted gross
income over $100,000 ($50,000 in the case of a married individual filing a
separate return) (in each case, as adjusted annually for post-1991 inflation),
or (ii) 80% of the amount of itemized deductions otherwise allowable for such
year. As a result, such investors holding Standard Securities, directly or
indirectly through a pass-through entity, may have aggregate taxable income in
excess of the aggregate amount of cash received on such Standard Securities with
respect to interest at the pass-through rate or as discount income on such
Standard Securities. In addition, such expenses are not deductible at all for
purposes of computing the alternative minimum tax, and may cause such investors
to be subject to significant additional tax liability. Moreover, where there is
Retained Interest with respect to the Mortgage Loans underlying a Series of
Securities or where the servicing fees are in excess of reasonable servicing
compensation, the transaction will be subject to the application of the
"stripped bond" and "stripped coupon" rules of the Code, as described below
under "--Stripped Securities" and "--Recharacterization of Servicing Fees,"
respectively.

     Holders of Standard Securities, particularly any Class of a Series which is
a Subordinate Security, may incur losses of interest or principal with respect
to the Mortgage Loans. Such losses would be deductible generally only as
described above under "--REMICs--Taxation of Owners of Regular
Securities--Treatment of Losses," except that Securityholders on the cash method
of accounting would not be required to report qualified stated interest as
income until actual receipt.

     Tax Status

     With respect to a Series, Cadwalader, Wickersham & Taft or Hunton &
Williams has advised the Depositor that, except with respect to a Trust Fund
consisting of Unsecured Home Improvement Loans:

          1. A Standard Security owned by a "domestic building and loan
     association" within the meaning of Code Section 7701(a)(19) will be
     considered to represent "loans . . . secured by an interest in real
     property which is . . . residential real property" within the meaning of
     Code Section 7701(a)(19)(C)(v), provided that the real property securing
     the Mortgage Loans represented by that Standard Security is of the type
     described in such section of the Code.

          2. A Standard Security owned by a real estate investment trust will be
     considered to represent "real estate assets" within the meaning of Code
     Section 856(c)(4)(A) to the extent that the assets of the related Grantor
     Trust Fund consist of qualified assets, and interest income on such assets
     will be considered "interest on obligations secured by mortgages on real
     property" to such extent within the meaning of Code Section 856(c)(3)(B).



                                       97
<PAGE>

          3. A Standard Security owned by a REMIC will be considered to
     represent an "obligation (including any participation or certificate of
     beneficial ownership therein) which is principally secured by an interest
     in real property" within the meaning of Code Section 860G(a)(3)(A) to the
     extent that the assets of the related Grantor Trust Fund consist of
     "qualified mortgages" within the meaning of Code Section 860G(a)(3).

     An issue arises as to whether Buydown Mortgage Loans may be characterized
in their entirety under the Code provisions cited in clauses 1 and 2 of the
immediately preceding paragraph or whether the amount qualifying for such
treatment must be reduced by the amount of the Buydown Mortgage Funds. There is
indirect authority supporting treatment of an investment in a Buydown Mortgage
Loan as entirely secured by real property if the fair market value of the real
property securing the loan exceeds the principal amount of the loan at the time
of issuance or acquisition, as the case may be. There is no assurance that the
treatment described above is proper. Accordingly, Securityholders are urged to
consult their own tax advisors concerning the effects of such arrangements on
the characterization of such Securityholder's investment for federal income tax
purposes.

     Premium and Discount

     Securityholders are advised to consult with their tax advisors as to the
federal income tax treatment of premium and discount arising either upon initial
acquisition of Standard Securities or thereafter.

     Premium. The treatment of premium incurred upon the purchase of a Standard
Security will be determined generally as described above under
"--REMICs--Taxation of Owners of Residual Securities--Premium." The rules
allowing for the amortization of premium are available with respect to Mortgage
Loans originated after September 27, 1985.

     Original Issue Discount. The original issue discount rules of Code Section
1271 through 1275 will be applicable to a Securityholder's interest in those
Mortgage Loans as to which the conditions for the application of those sections
are met. Rules regarding periodic inclusion of original issue discount income
generally are applicable to mortgages originated after March 2, 1984. Under the
OID Regulations, original issue discount could arise by the charging of points
by the originator of the mortgages in an amount greater than the statutory de
minimis exception, including a payment of points that is currently deductible by
the borrower under applicable Code provisions or, under certain circumstances,
by the presence of "teaser" rates on the Mortgage Loans. See "--Stripped
Securities" below regarding original issue discount on Stripped Securities.

     Original issue discount generally must be reported as ordinary gross income
as it accrues under a constant interest method that takes into account the
compounding of interest, in advance of the cash attributable to such income.
Unless indicated otherwise in the applicable Prospectus Supplement, no
prepayment assumption will be assumed for purposes of such accrual. However,
Code Section 1272 provides for a reduction in the amount of original issue
discount includable in the income of a holder of an obligation that acquires the
obligation after its initial issuance at a price greater than the sum of the
original issue price and the previously accrued original issue discount, less
prior payments of principal. Accordingly, if such Mortgage Loans acquired by a
Securityholder are purchased at a price equal to the then unpaid principal
amount of such Mortgage Loans, no original issue discount attributable to the
difference between the issue price and the original principal amount of such
Mortgage Loans (i.e., points) will be includable by such holder.

     Market Discount. Securityholders also will be subject to the market
discount rules to the extent that the conditions for application of those
sections are met. Market discount on the Mortgage Loans will be determined and
will be reported as ordinary income generally in the manner described above
under "--REMICs--Taxation of Owners of Regular Securities--Market Discount,"
except that the ratable accrual methods described therein will not apply.
Rather, the holder will accrue market discount pro rata over the life of the
Mortgage Loans, unless the constant yield method is elected. Unless indicated
otherwise in the applicable Prospectus Supplement, no prepayment assumption will
be assumed for purposes of such accrual.

     Recharacterization of Servicing Fees

     If the servicing fees paid to a Servicer were deemed to exceed reasonable
servicing compensation, the amount of such excess would represent neither income
nor a deduction to Securityholders. In this regard, there are no authoritative
guidelines for federal income tax purposes as to either the maximum amount of
servicing compensation


                                       98
<PAGE>

that may be considered reasonable in the context of this or similar transactions
or whether, in the case of Standard Securities, the reasonableness of servicing
compensation should be determined on a weighted average or loan-by-loan basis.
If a loan-by-loan basis is appropriate, the likelihood that such amount would
exceed reasonable servicing compensation as to some of the Mortgage Loans would
be increased. IRS guidance indicates that a servicing fee in excess of
reasonable compensation ("EXCESS SERVICING") will cause the Mortgage Loans to be
treated under the "stripped bond" rules. Such guidance provides safe harbors for
servicing deemed to be reasonable and requires taxpayers to demonstrate that the
value of servicing fees in excess of such amounts is not greater than the value
of the services provided.

     Accordingly, if the IRS's approach is upheld, a Servicer who receives a
servicing fee in excess of such amounts would be viewed as retaining an
ownership interest in a portion of the interest payments on the Mortgage Loans.
Under the rules of Code Section 1286, the separation of ownership of the right
to receive some or all of the interest payments on an obligation from the right
to receive some or all of the principal payments on the obligation would result
in treatment of such Mortgage Loans as "stripped coupons" and "stripped bonds."
Subject to the de minimis rule discussed below under "Stripped Securities," each
stripped bond or stripped coupon could be considered for this purpose as a
non-interest bearing obligation issued on the date of issue of the Standard
Securities, and the original issue discount rules of the Code would apply to the
holder thereof. While Securityholders would still be treated as owners of
beneficial interests in a grantor trust for federal income tax purposes, the
corpus of such trust could be viewed as excluding the portion of the Mortgage
Loans the ownership of which is attributed to the Servicer, or as including such
portion as a second Class of equitable interest. Applicable Treasury regulations
treat such an arrangement as a fixed investment trust, since the multiple
Classes of trust interests should be treated as merely facilitating direct
investments in the trust assets and the existence of multiple Classes of
ownership interests is incidental to that purpose. In general, such a
recharacterization should not have any significant effect upon the timing or
amount of income reported by a Securityholder, except that the income reported
by a cash method holder may be slightly accelerated. See "--Stripped Securities"
below for a further description of the federal income tax treatment of stripped
bonds and stripped coupons.

     Sale or Exchange of Standard Securities

     Upon sale or exchange of a Standard Securities, a Securityholder will
recognize gain or loss equal to the difference between the amount realized on
the sale and its aggregate adjusted basis in the Mortgage Loans and other assets
represented by the Security. In general, the aggregate adjusted basis will equal
the Securityholder's cost for the Standard Security, exclusive of accrued
interest, increased by the amount of any income previously reported with respect
to the Standard Security and decreased by the amount of any losses previously
reported with respect to the Standard Security and the amount of any
distributions (other than accrued interest) received thereon. Except as provided
above with respect to market discount on any Mortgage Loans, and except for
certain financial institutions subject to the provisions of Code Section 582(c),
any such gain or loss generally would be capital gain or loss if the Standard
Security was held as a capital asset. However, gain on the sale of a Standard
Security will be treated as ordinary income (i) if a Standard Security is held
as part of a "conversion transaction" as defined in Code Section 1258(c), up to
the amount of interest that would have accrued on the Securityholder's net
investment in the conversion transaction at 120% of the appropriate applicable
Federal rate in effect at the time the taxpayer entered into the transaction
minus any amount previously treated as ordinary income with respect to any prior
disposition of property that was held as part of such transaction or (ii) in the
case of a non-corporate taxpayer, to the extent such taxpayer has made an
election under Code Section 163(d)(4) to have net capital gains taxed as
investment income at ordinary income rates. Long-term capital gains of certain
noncorporate taxpayers generally are subject to a lower maximum tax rate (20%)
than ordinary income or short-term capital gains of such taxpayers (39.6%) for
property held for more than one year. The maximum tax rate for corporations
currently is the same with respect to both ordinary income and capital gains.

STRIPPED SECURITIES

  General

     Pursuant to Code Section 1286, the separation of ownership of the right to
receive some or all of the principal payments on an obligation from ownership of
the right to receive some or all of the interest payments results in the
creation of "stripped bonds" with respect to principal payments and "stripped
coupons" with respect to interest


                                       99
<PAGE>

payments. For purposes of this discussion, Securities that are subject to those
rules will be referred to as "Stripped Securities." The Securities will be
subject to those rules if (i) the Depositor or any of its affiliates retains
(for its own account or for purposes of resale), in the form of Retained
Interest or otherwise, an ownership interest in a portion of the payments on the
Mortgage Loans, (ii) the Depositor or any of its affiliates is treated as having
an ownership interest in the Mortgage Loans to the extent it is paid (or
retains) servicing compensation in an amount greater than reasonable
consideration for servicing the Mortgage Loans (see "--Standard
Securities--Recharacterization of Servicing Fees" above), and (iii) a Class of
Securities are issued in two or more Classes or subclasses representing the
right to non-pro-rata percentages of the interest and principal payments on the
Mortgage Loans.

     In general, a holder of a Stripped Security will be considered to own
"stripped bonds" with respect to its pro rata share of all or a portion of the
principal payments on each Mortgage Loan and/or "stripped coupons" with respect
to its pro rata share of all or a portion of the interest payments on each
Mortgage Loan, including the Stripped Security's allocable share of the
servicing fees paid to a Servicer, to the extent that such fees represent
reasonable compensation for services rendered. See the discussion above under
"--Standard Securities--Recharacterization of Servicing Fees." Although not free
from doubt, for purposes of reporting to Stripped Securityholders, the servicing
fees will be allocated to the Classes of Stripped Securities in proportion to
the distributions to such Classes for the related period or periods. The holder
of a Stripped Security generally will be entitled to a deduction each year in
respect of the servicing fees, as described above under "--Standard
Securities--General," subject to the limitation described therein.

     Code Section 1286 treats a stripped bond or a stripped coupon generally as
an obligation issued at an original issue discount on the date that such
stripped interest is purchased. Although the treatment of Stripped Securities
for federal income tax purposes is not clear in certain respects, particularly
where such Stripped Securities are issued with respect to a Mortgage Pool
containing variable-rate Mortgage Loans, the Depositor has been advised by
counsel that (i) the Grantor Trust Fund will be treated as a grantor trust under
subpart E, part I of subchapter J of the Code and not as an association taxable
as a corporation or a "taxable mortgage pool" within the meaning of Code Section
7701(i), and (ii) each Stripped Security should be treated as a single
installment obligation for purposes of calculating original issue discount and
gain or loss on disposition. This treatment is based on the interrelationship of
Code Section 1286, Code Sections 1272 through 1275, and the OID Regulations.
Although it is possible that computations with respect to Stripped Securities
could be made in one of the ways described below under "--Possible Alternative
Characterizations," the OID Regulations state, in general, that two or more debt
instruments issued by a single issuer to a single investor in a single
transaction should be treated as a single debt instrument. Accordingly, for
original issue discount purposes, all payments on any Stripped Securities should
be aggregated and treated as though they were made on a single debt instrument.
The Pooling and Servicing Agreement will require that the Trustee make and
report all computations described below using this aggregate approach, unless
substantial legal authority requires otherwise.

     Furthermore, Treasury regulations provide for treatment of a Stripped
Security as a single debt instrument issued on the date it is purchased for
purposes of calculating any original issue discount. In addition, under such
regulations, a Stripped Security that represents a right to payments of both
interest and principal may be viewed either as issued with original issue
discount or market discount (as described below), at a de minimis original issue
discount, or, presumably, at a premium. This treatment indicates that the
interest component of such a Stripped Security would be treated as qualified
stated interest under the OID Regulations, assuming it is not an interest-only
or super-premium Stripped Security. Further, these regulations provide that the
purchaser of such a Stripped Security will be required to account for any
discount as market discount rather than original issue discount if either (i)
the initial discount with respect to the Stripped Security was treated as zero
under the de minimis rule, or (ii) no more than 100 basis points in excess of
reasonable servicing is stripped off the related Mortgage Loans. Any such market
discount would be reportable as described above under "--REMICs--Taxation of
Owners of Regular Securities--Market Discount," without regard to the de minimis
rule therein, assuming that a prepayment assumption is employed in such
computation.

     The holder of a Stripped Security will be treated as owning an interest in
each of the Mortgage Loans held by the Grantor Trust Fund and will recognize an
appropriate share of the income and expenses associated with the Mortgage Loans.
Accordingly, an individual, trust or estate that holds a Stripped Security
directly or through a pass-through entity will be subject to the limitations on
deductions imposed by Code Sections 67 and 68.



                                      100
<PAGE>

     A holder of a Stripped Security, particularly any Class of a Series which
is a Subordinate Security, may deduct losses incurred with respect to the
Stripped Security as described above under "--Standard Securities--General."

  Status of Stripped Securities

     No specific legal authority exists as to whether the character of the
Stripped Securities, for federal income tax purposes, will be the same as that
of the Mortgage Loans. Although the issue is not free from doubt, counsel has
advised the Depositor that, except with respect to a Trust Fund consisting of
Unsecured Home Improvement Loans, Stripped Securities owned by applicable
holders should be considered to represent "real estate assets" within the
meaning of Code Section 856(c)(4)(A), "obligation[s] . . . principally secured
by an interest in real property which is . . . residential real estate" within
the meaning of Code Section 860G(a)(3)(A), and "loans . . . secured by an
interest in real property" within the meaning of Code Section 7701(a)(19)(C)(v),
and interest (including original issue discount) income attributable to Stripped
Securities should be considered to represent "interest on obligations secured by
mortgages on real property" within the meaning of Code Section 856(c)(3)(B),
provided that in each case the Mortgage Loans and interest on such Mortgage
Loans qualify for such treatment. The application of such Code provisions to
Buydown Mortgage Loans is uncertain. See "--Standard Securities--Tax Status"
above.

  Taxation of Stripped Securities

     Original Issue Discount. Except as described above under "--General," each
Stripped Security will be considered to have been issued at an original issue
discount for federal income tax purposes. Original issue discount with respect
to a Stripped Security must be included in ordinary income as it accrues, in
accordance with a constant yield method that takes into account the compounding
of interest, which may be prior to the receipt of the cash attributable to such
income. Based in part on the issue discount required to be included in the
income of a holder of a Stripped Security (referred to in this discussion as a
"STRIPPED SECURITYHOLDER") in any taxable year likely will be computed generally
as described above under "--REMICs--Taxation of Owner of Regular
Securities--Original Issue Discount" and "--Variable Rate Regular Securities."
However, with the apparent exception of a Stripped Security qualifying as a
market discount obligation as described above under "--General," the issue price
of a Stripped Security will be the purchase price paid by each holder thereof,
and the stated redemption price at maturity will include the aggregate amount of
the payments, other than qualified stated interest, to be made on the Stripped
Security to such Securityholder, presumably under the Prepayment Assumption.

     If the Mortgage Loans prepay at a rate either faster or slower than that
under the Prepayment Assumption, a Securityholder's recognition of original
issue discount will be either accelerated or decelerated and the amount of such
original issue discount will be either increased or decreased depending on the
relative interests in principal and interest on each Mortgage Loan represented
by such Securityholder's Stripped Security. While the matter is not free from
doubt, the holder of a Stripped Security should be entitled in the year that it
becomes certain (assuming no further prepayments) that the holder will not
recover a portion of its adjusted basis in such Stripped Security to recognize a
loss (which may be a capital loss) equal to such portion of unrecoverable basis.

     As an alternative to the method described above, the fact that some or all
of the interest payments with respect to the Stripped Securities will not be
made if the Mortgage Loans are prepaid could lead to the interpretation that
such interest payments are "contingent" within the meaning of the OID
Regulations. The OID Regulations, as they relate to the treatment of contingent
interest, are by their terms not applicable to prepayable securities such as the
Stripped Securities. However, if final regulations dealing with contingent
interest with respect to the Stripped Securities apply the same principles as
the OID Regulations, such regulations may lead to different timing of income
inclusion that would be the case under the OID Regulations. Furthermore,
application of such principles could lead to the characterization of gain on the
sale of contingent interest Stripped Securities as ordinary income. Investors
should consult their tax advisors regarding the appropriate tax treatment of
Stripped Securities.

     Sale or Exchange of Stripped Securities. Sale or exchange of a Stripped
Security prior to its maturity will result in gain or loss equal to the
difference, if any, between the amount received and the Securityholder's
adjusted basis in such Stripped Security, as described above under
"--REMICs--Taxation of Owners of Regular Securities--Sale or Exchange of Regular
Securities." Gain or loss from the sale or exchange of a Stripped Security
generally will be capital gain or loss to the Securityholder if the Stripped
Security is held as a "capital asset" within the meaning of Code section 1221,
and will be long-term or short-term depending on whether the Stripped Security
has been held


                                      101
<PAGE>

for the long-term capital gain holding period (currently, more than one year).
To the extent that a subsequent purchaser's purchase price is exceeded by the
remaining payments on the Stripped Securities, such subsequent purchaser will be
required for federal income tax purposes to accrue and report such excess as if
it were original issue discount in the manner described above. It is not clear
for this purpose whether the assumed prepayment rate that is to be used in the
case of a Securityholder other than an original Securityholder should be the
Prepayment Assumption or a new rate based on the circumstances at the date of
subsequent purchase.

     Purchase of More Than One Class of Stripped Securities. When an investor
purchases more than one Class of Stripped Securities, it is currently unclear
whether for federal income tax purposes such Classes of Stripped Securities
should be treated separately or aggregated for purposes of the rules described
above.

     Possible Alternative Characterization. The characterizations of the
Stripped Securities discussed above are not the only possible interpretations of
the applicable Code provisions. For example, the Securityholder may be treated
as the owner of (i) one installment obligation consisting of such Stripped
Security's pro rata share of the payments attributable to principal on each
Mortgage Loan and a second installment obligation consisting of such Stripped
Security's pro rata share of the payments attributable to interest on each
Mortgage Loan, (ii) as many stripped bonds or stripped coupons as there are
scheduled payments of principal and/or interest on each Mortgage Loan, or (iii)
a separate installment obligation for each Mortgage Loan, representing the
Stripped Security's pro rata share of payments of principal and/or interest to
be made with respect thereto. Alternatively, the holder of one or more Classes
of Stripped Securities may be treated as the owner of a pro rata fractional
undivided interest in each Mortgage Loan to the extent that such Stripped
Security, or Classes of Stripped Securities in the aggregate, represent the same
pro rata portion of principal and interest on each such Mortgage Loan, and a
stripped bond or stripped coupon (as the case may be), treated as an installment
obligation or contingent payment obligation, as to the remainder. Treasury
regulations regarding original issue discount on stripped obligations make the
foregoing interpretations less likely to be applicable. The preamble to such
regulations states that they are premised on the assumption that an aggregation
approach is appropriate for determining whether original issue discount on a
stripped bond or stripped coupon is de minimis, and solicits comments on
appropriate rules for aggregating stripped bonds and stripped coupons under Code
Section 1286.

     Because of these possible varying characterizations of Stripped Securities
and the resultant differing treatment of income recognition, Securityholders are
urged to consult their own tax advisors regarding the proper treatment of
Stripped Securities for federal income tax purposes.

  Reporting Requirements and Backup Withholding

     The Trustee will furnish, within a reasonable time after the end of each
calendar year, to each Securityholder at any time during such year, such
information (prepared on the basis described above) as is necessary to enable
such Securityholder to prepare its federal income tax returns. Such information
will include the amount of original issue discount accrued on Securities held by
persons other than Securityholders exempted from the reporting requirements.
However, the amount required to be reported by the Trustee may not be equal to
the proper amount of original issue discount required to be reported as taxable
income by a Securityholder, other than an original Securityholder that purchased
at the issue price. In particular, in the case of Stripped Securities, unless
provided otherwise in the applicable Prospectus Supplement, such reporting will
be based upon a representative initial offering price of each Class of Stripped
Securities. The Trustee will also file such original issue discount information
with the IRS. If a Securityholder fails to supply an accurate taxpayer
identification number or if the Secretary of the Treasury determines that a
Securityholder has not reported all interest and dividend income required to be
shown on his federal income tax return, 31% backup withholding may be required
in respect of any reportable payments, as described above under
"--REMICs--Taxation of Certain Foreign Investors--Backup Withholding."

  Taxation of Certain Foreign Investors

     To the extent that a Security evidences ownership in Mortgage Loans that
are issued on or before July 18, 1984, interest or original issue discount paid
by the person required to withhold tax under Code Section 1441 or 1442 to
nonresident aliens, foreign corporations, or other Non-U.S. Persons generally
will be subject to 30% United States withholding tax, or such lower rate as may
be provided for interest by an applicable tax treaty. Accrued original


                                      102
<PAGE>

issue discount recognized by the Securityholder on the sale or exchange of such
a Security also will be subject to federal income tax at the same rate.

     Treasury regulations provide that interest or original issue discount paid
by the Trustee or other withholding agent to a Non-U.S. Person evidencing
ownership interest in Mortgage Loans issued after July 18, 1984 will be
"portfolio interest" and will be treated in the manner, and such persons will be
subject to the same certification requirements, described above under
"--REMICs--Taxation of Certain Foreign Investors--Regular Securities."

PARTNERSHIP TRUST FUNDS

  Classification of Partnership Trust Funds

     With respect to each Series of Partnership Securities or Debt Securities,
Cadwalader, Wickersham & Taft or Hunton & Williams will deliver its opinion that
the Trust Fund will not be a taxable mortgage pool or an association (or
publicly traded partnership) taxable as a corporation for federal income tax
purposes. This opinion will be based on the assumption that the terms of the
applicable Agreement and related documents will be complied with, and on
counsel's conclusion that the nature of the income of the Trust Fund will exempt
it from the rule that certain publicly traded partnerships are taxable as
corporations.

  Characterization of Investments in Partnership Securities and Debt Securities

     For federal income tax purposes, (i) Partnership Securities and Debt
Securities held by a thrift institution taxed as a domestic building and loan
association will not constitute "loans . . . secured by an interest in real
property which is . . . residential real property" within the meaning of Code
Section 7701(a)(19)(C)(v) and (ii) interest on Debt Securities held by a real
estate investment trust will not be treated as "interest on obligations secured
by mortgages on real property or on interests in real property" within the
meaning of Code Section 856(c)(3)(B), and Debt Securities held by a real estate
investment trust will not constitute "real estate assets" within the meaning of
Code Section 856(c)(4)(A), but Partnership Securities held by a real estate
investment trust will qualify under those sections based on the real estate
investments trust's proportionate interest in the assets of the Partnership
Trust Fund qualifying for such treatments based on capital accounts.

  Taxation of Debt Securityholders

     Treatment of the Debt Securities as Indebtedness

     The Depositor will agree, and the Securityholders will agree by their
purchase of Debt Securities, to treat the Debt Securities as debt for federal
income tax purposes. No regulations, published rulings, or judicial decisions
exist that discuss the characterization for federal income tax purposes of
securities with terms substantially the same as the Debt Securities. However,
with respect to each Series of Debt Securities, Cadwalader, Wickersham & Taft or
Hunton & Williams will deliver its opinion that the Debt Securities will be
classified as indebtedness for federal income tax purposes. The discussion below
assumes this characterization of the Debt Securities is correct.

     If, contrary to the opinion of counsel, the IRS successfully asserted that
the Debt Securities were not debt for federal income tax purposes, the Debt
Securities might be treated as equity interests in the Partnership Trust, and
the timing and amount of income allocable to holders of such Debt Securities may
be different than as described in the following paragraph.

     Debt Securities generally will be subject to the same rules of taxation as
Regular Securities issued by a REMIC, as described above, except that (i) income
reportable on Debt Securities is not required to be reported under the accrual
method unless the holder otherwise uses the accrual method and (ii) the special
rule treating a portion of the gain on sale or exchange of a Regular Security as
ordinary income is inapplicable to Debt Securities. See "--REMICs--Taxation of
Owners of Regular Securities" and "--Sale or Exchange of Regular Securities."



                                      103
<PAGE>

  Taxation of Owners of Partnership Securities

     Treatment of the Partnership Trust Fund as a Partnership

     If so specified in the applicable Prospectus Supplement, the Depositor will
agree, and the Securityholders will agree by their purchase of Securities, to
treat the Partnership Trust Fund as a partnership for purposes of federal and
state income tax, franchise tax and any other tax measured in whole or in part
by income, with the assets of the partnership being the assets held by the
Partnership Trust Fund, the partners of the partnership being the
Securityholders (including the Depositor), and the Debt Securities (if any)
being debt of the partnership. However, the proper characterization of the
arrangement involving the Partnership Trust Fund, the Partnership Securities,
the Debt Securities, and the Depositor is not clear, because there is no
authority on transactions closely comparable to that contemplated herein.

     A variety of alternative characterizations are possible. For example,
because one or more of the Classes of Partnership Securities have certain
features characteristic of debt, the Partnership Securities might be considered
debt of the Depositor or the Partnership Trust Fund. Any such characterization
would not result in materially adverse tax consequences to Securityholders as
compared to the consequences from treatment of the Partnership Securities as
equity in a partnership, described below. The following discussion assumes that
the Partnership Securities represent equity interests in a partnership.

     Partnership Taxation

     As a partnership, the Partnership Trust Fund will not be subject to federal
income tax. Rather, each Securityholder will be required to separately take into
account such holder's allocated share of income, gains, losses, deductions and
credits of the Partnership Trust Fund. It is anticipated that the Partnership
Trust Fund's income will consist primarily of interest earned on the Mortgage
Loans (including appropriate adjustments for market discount, original issue
discount and bond premium) as described above under "--Grantor Trust Funds--
Standard Securities--General" and "--Premium and Discount") and any gain upon
collection or disposition of Mortgage Loans. The Partnership Trust Fund's
deductions will consist primarily of interest accruing with respect to the Debt
Securities, servicing and other fees, and losses or deductions upon collection
or disposition of Debt Securities.

     The tax items of a partnership are allocable to the partners in accordance
with the Code, Treasury regulations and the partnership agreement (here, the
Agreements and related documents). The applicable Agreement will provide, in
general, that the Securityholders will be allocated taxable income of the
Partnership Trust Fund for each Due Period equal to the sum of (i) the interest
that accrues on the Partnership Securities in accordance with their terms for
such Due Period, including interest accruing at the applicable pass-through rate
for such Due Period and interest on amounts previously due on the Partnership
Securities but not yet distributed; (ii) any Partnership Trust Fund income
attributable to discount on the Mortgage Loans that corresponds to any excess of
the principal amount of the Partnership Securities over their initial issue
price; and (iii) any other amounts of income payable to the Securityholders for
such Due Period. Such allocation will be reduced by any amortization by the
Partnership Trust Fund of premium on Mortgage Loans that corresponds to any
excess of the issue price of Partnership Securities over their principal amount.
All remaining taxable income of the Partnership Trust Fund will be allocated to
the Depositor. Based on the economic arrangement of the parties, this approach
for allocating Partnership Trust Fund income should be permissible under
applicable Treasury regulations, although no assurance can be given that the IRS
would not require a greater amount of income to be allocated to Securityholders.
Moreover, even under the foregoing method of allocation, Securityholders may be
allocated income equal to the entire pass-through rate plus the other items
described above even though the Trust Fund might not have sufficient cash to
make current cash distributions of such amount. Thus, cash basis holders will in
effect be required to report income from the Partnership Securities on the
accrual basis and Securityholders may become liable for taxes on Partnership
Trust Fund income even if they have not received cash from the Partnership Trust
Fund to pay such taxes.

     Part or all of the taxable income allocated to a Securityholder that is a
pension, profit sharing or employee benefit plan or other tax-exempt entity
(including an individual retirement account) may constitute "unrelated business
taxable income" generally taxable to such a holder under the Code.

     A share of expenses of the Partnership Trust Fund (including fees of the
Master Servicer but not interest expense) allocable to an individual, estate or
trust Securityholder would be miscellaneous itemized deductions


                                      104
<PAGE>

subject to the limitations described above under "--Grantor Trust
Funds--Standard Securities--General". Accordingly, such deductions might be
disallowed to the individual in whole or in part and might result in such holder
being taxed on an amount of income that exceeds the amount of cash actually
distributed to such holder over the life of the Partnership Trust Fund.

     Discount income or premium amortization with respect to each Mortgage Loan
would be calculated in a manner similar to the description above under
"--Grantor Trust Funds--Standard Securities--General" and "--Premium and
Discount." Notwithstanding such description, it is intended that the Partnership
Trust Fund will make all tax calculations relating to income and allocations to
Securityholders on an aggregate basis with respect to all Mortgage Loans held by
the Partnership Trust Fund rather than on a Mortgage Loan-by-Mortgage Loan
basis. If the IRS were to require that such calculations be made separately for
each Mortgage Loan, the Partnership Trust Fund might be required to incur
additional expense, but it is believed that there would not be a material
adverse effect on Securityholders.

     Discount and Premium

     Unless indicated otherwise in the applicable Prospectus Supplement, it is
not anticipated that the Mortgage Loans will have been issued with original
issue discount and, therefore, the Partnership Trust Fund should not have
original issue discount income. However, the purchase price paid by the
Partnership Trust Fund for the Mortgage Loans may be greater or less than the
remaining principal balance of the Mortgage Loans at the time of purchase. If
so, the Mortgage Loans will have been acquired at a premium or discount, as the
case may be. See "--Grantor Trust Funds--Standard Securities--Premium and
Discount." (As indicated above, the Partnership Trust Fund will make this
calculation on an aggregate basis, but might be required to recompute it on a
Mortgage Loan-by-Mortgage Loan basis).

     If the Partnership Trust Fund acquires the Mortgage Loans at a market
discount or premium, the Partnership Trust Fund will elect to include any such
discount in income currently as it accrues over the life of the Mortgage Loans
or to offset any such premium against interest income on the Mortgage Loans. As
indicated above, a portion of such market discount income or premium deduction
may be allocated to Securityholders.

     Section 708 Termination

     Under Section 708 of the Code, the Partnership Trust Fund will be deemed to
terminate for federal income tax purposes if 50% or more of the capital and
profits interests in the Partnership Trust Fund are sold or exchanged within a
12-month period. If such a termination occurs, it would cause a deemed
contribution of the assets of a Partnership Trust Fund (the "OLD PARTNERSHIP")
to a new Partnership Trust Fund (the "NEW PARTNERSHIP") in exchange for
interests in the new partnership. Such interests would be deemed distributed to
the partners of the old partnership in liquidation thereof, which would not
constitute a sale or exchange. The Partnership Trust Fund will not comply with
certain technical requirements that might apply when such a constructive
termination occurs. As a result, the Partnership Trust Fund may be subject to
certain tax penalties and may incur additional expenses if it is required to
comply with those requirements. Furthermore, the Partnership Trust Fund might
not be able to comply due to lack of data.

     Disposition of Securities

     Generally, capital gain or loss will be recognized on a sale of Partnership
Securities in an amount equal to the difference between the amount realized and
the seller's tax basis in the Partnership Securities sold. A Securityholder's
tax basis in an Partnership Security will generally equal the holder's cost
increased by the holder's share of Partnership Trust Fund income (includable in
income) and decreased by any distributions received with respect to such
Partnership Security. In addition, both the tax basis in the Partnership
Securities and the amount realized on a sale of an Partnership Security would
include the holder's share of the Debt Securities and other liabilities of the
Partnership Trust Fund. A holder acquiring Partnership Securities at different
prices may be required to maintain a single aggregate adjusted tax basis in such
Partnership Securities, and, upon sale or other disposition of some of the
Partnership Securities, allocate a portion of such aggregate tax basis to the
Partnership Securities sold (rather than maintaining a separate tax basis in
each Partnership Security for purposes of computing gain or loss on a sale of
that Partnership Security).



                                      105
<PAGE>

     Any gain on the sale of an Partnership Security attributable to the
holder's share of unrecognized accrued market discount on the Mortgage Loans
would generally be treated as ordinary income to the holder and would give rise
to special tax reporting requirements. The Partnership Trust Fund does not
expect to have any other assets that would give rise to such special reporting
considerations. Thus, to avoid those special reporting requirements, the
Partnership Trust Fund will elect to include market discount in income as it
accrues.

     If a Securityholder is required to recognize an aggregate amount of income
(not including income attributable to disallowed itemized deductions described
above) over the life of the Partnership Securities that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise to
a capital loss upon the retirement of the Partnership Securities.

     Allocations Between Transferors and Transferees

     In general, the Partnership Trust Fund's taxable income and losses will be
determined each Due Period and the tax items for a particular Due Period will be
apportioned among the Securityholders in proportion to the principal amount of
Partnership Securities owned by them as of the close of the last day of such Due
Period. As a result, a holder purchasing Partnership Securities may be allocated
tax items (which will affect its tax liability and tax basis) attributable to
periods before the actual transaction.

     The use of such a Due Period convention may not be permitted by existing
regulations. If a Due Period convention is not allowed (or only applies to
transfers of less than all of the partner's interest), taxable income or losses
of the Partnership Trust Fund might be reallocated among the Securityholders.
The Depositor will be authorized to revise the Partnership Trust Fund's method
of allocation between transferors and transferees to conform to a method
permitted by future regulations.

     Section 731 Distributions

     In the case of any distribution to a Securityholder, no gain will be
recognized to that Securityholder to the extent that the amount of any money
distributed with respect to such Security exceeds the adjusted basis of such
Securityholder's interest in the Security. To the extent that the amount of
money distributed exceeds such Securityholder's adjusted basis, gain will be
currently recognized. In the case of any distribution to a Securityholder, no
loss will be recognized except upon a distribution in liquidation of a
Securityholder's interest. Any gain or loss recognized by a Securityholder will
be capital gain or loss.

     Section 754 Election

     In the event that a Securityholder sells its Partnership Securities at a
profit (loss), the purchasing Securityholder will have a higher (lower) basis in
the Partnership Securities than the selling Securityholder had. The tax basis of
the Partnership Trust Fund's assets would not be adjusted to reflect that higher
(or lower) basis unless the Partnership Trust Fund were to file an election
under Section 754 of the Code. In order to avoid the administrative complexities
that would be involved in keeping accurate accounting records, as well as
potentially onerous information reporting requirements, the Partnership Trust
Fund will not make such an election. As a result, Securityholder might be
allocated a greater or lesser amount of Partnership Trust Fund income than would
be appropriate based on their own purchase price for Partnership Securities.

     Administrative Matters

     The Trustee is required to keep or have kept complete and accurate books of
the Partnership Trust Fund. Such books will be maintained for financial
reporting and tax purposes on an accrual basis and the fiscal year of the
Partnership Trust Fund will be the calendar year. The Trustee will file a
partnership information return (IRS Form 1065) with the IRS for each taxable
year of the Partnership Trust Fund and will report each Securityholder's
allocable share of items of Partnership Trust Fund income and expense to holders
and the IRS on Schedule K-1. The Trustee will provide the Schedule K-1
information to nominees that fail to provide the Partnership Trust Fund with the
information statement described below and such nominees will be required to
forward such information to the beneficial owners of the Partnership Securities.
Generally, holders must file tax returns that are consistent with the
information return filed by the Partnership Trust Fund or be subject to
penalties unless the holder notifies the IRS of all such inconsistencies.



                                      106
<PAGE>

     Under Section 6031 of the Code, any person that holds Partnership
Securities as a nominee at any time during a calendar year is required to
furnish the Partnership Trust Fund with a statement containing certain
information on the nominee, the beneficial owners and the Partnership Securities
so held. Such information includes (i) the name, address and taxpayer
identification number of the nominee and (ii) as to each beneficial owner (x)
the name, address and identification number of such person, (y) whether such
person is a United States person, a tax-exempt entity or a foreign government,
an international organization, or any wholly-owned agency or instrumentality of
either of the foregoing, and (z) certain information on Partnership Securities
that were held, bought or sold on behalf of such person throughout the year. In
addition, brokers and financial institutions that hold Partnership Securities
through a nominee are required to furnish directly to the Trustee information as
to themselves and their ownership of Partnership Securities. A clearing agency
registered under Section 17A of the Exchange Act is not required to furnish any
such information statement to the Partnership Trust Fund. The information
referred to above for any calendar year must be furnished to the Partnership
Trust Fund on or before the following January 31. Nominees, brokers and
financial institutions that fail to provide the Partnership Trust Fund with the
information described above may be subject to penalties.

     The Depositor will be designated as the tax matters partner in the Pooling
and Servicing Agreement and, as such, will be responsible for representing the
Securityholders in any dispute with the IRS. The Code provides for
administrative examination of a partnership as if the partnership were a
separate and distinct taxpayer. Generally, the statute of limitations for
partnership items does not expire until three years after the date on which the
partnership information return is filed. Any adverse determination following an
audit of the return of the Partnership Trust Fund by the appropriate taxing
authorities could result in an adjustment of the returns of the Securityholders,
and, under certain circumstances, a Securityholder may be precluded from
separately litigating a proposed adjustment to the items of the Partnership
Trust Fund. An adjustment could also result in an audit of a Securityholder's
returns and adjustments of items not related to the income and losses of the
Partnership Trust Fund.

     Tax Consequences to Foreign Securityholders

     It is not clear whether the Partnership Trust Fund would be considered to
be engaged in a trade or business in the United States for purposes of federal
withholding taxes with respect to Non-U.S. Persons, because there is no clear
authority dealing with that issue under facts substantially similar to those
described herein. Although it is not expected that the Partnership Trust Fund
would be engaged in a trade or business in the United States for such purposes,
if so specified in the applicable Prospectus Supplement, the Partnership Trust
Fund may withhold as if it were so engaged in order to protect the Partnership
Trust Fund from possible adverse consequences of a failure to withhold. The
Partnership Trust Fund may withhold on the portion of its taxable income that is
allocable to Securityholders who are Non-U.S. Persons pursuant to Section 1446
of the Code, as if such income were effectively connected to a U.S. trade or
business, at a rate of 35% for Non-U.S. Persons that are taxable as corporations
and 39.6% for all other foreign holders. Amounts withheld will be deemed
distributed to the Non-U.S. Person Securityholders. Subsequent adoption of
Treasury regulations or the issuance of other administrative pronouncements may
require the Partnership Trust Fund to change its withholding procedures. In
determining a holder's withholding status, the Partnership Trust Fund may rely
on IRS Form W-8, IRS Form W-9 or the holder's certification of nonforeign status
signed under penalties of perjury.

     To the extent specified in the applicable Prospectus Supplement, (i) each
Non-U.S. Person holder might be required to file a U.S. individual or corporate
income tax return (including, in the case of a corporation, the branch profits
tax) on its share of the Partnership Trust Fund's income; (ii) each Non-U.S.
Person holder must obtain a taxpayer identification number from the IRS and
submit that number to the Partnership Trust Fund on Form W-8 in order to assure
appropriate crediting of the taxes withheld; and (iii) a Non-U.S. Person holder
generally would be entitled to file with the IRS a claim for refund with respect
to taxes withheld by the Partnership Trust Fund, taking the position that no
taxes were due because the Partnership Trust Fund was not engaged in a U.S.
trade or business. Notwithstanding the foregoing, interest payments made (or
accrued) to a Securityholder who is a Non-U.S. Person may be considered
guaranteed payments to the extent such payments are determined without regard to
the income of the Partnership Trust Fund. If these interest payments are
properly characterized as guaranteed payments, then the interest may not be
considered "portfolio interest." As a result, Securityholders who are Non-U.S.
Persons may be subject to United States federal income tax and withholding tax
at a rate of 30 percent, unless reduced or eliminated pursuant to an applicable
treaty. In such case, a Non-U.S. Person holder would only be entitled to claim a
refund for that portion of the taxes in excess of the taxes that should be
withheld with respect to the guaranteed payments.



                                      107
<PAGE>

     Backup Withholding

     Distributions made on the Partnership Securities and proceeds from the sale
of the Partnership Securities will be subject to a "backup" withholding tax of
31% if, in general, the Securityholder fails to comply with certain
identification procedures, unless the holder is an exempt recipient under
applicable provisions of the Code.

     THE FEDERAL TAX DISCUSSIONS SET FORTH ABOVE ARE INCLUDED FOR GENERAL
INFORMATION ONLY AND MAY NOT BE APPLICABLE DEPENDING UPON A SECURITYHOLDER'S
PARTICULAR TAX SITUATION. PROSPECTIVE PURCHASERS SHOULD CONSULT THEIR TAX
ADVISORS WITH RESPECT TO THE TAX CONSEQUENCES TO THEM OF THE PURCHASE, OWNERSHIP
AND DISPOSITION OF REMIC SECURITIES, GRANTOR TRUST SECURITIES, PARTNERSHIP
SECURITIES AND DEBT SECURITIES, INCLUDING THE TAX CONSEQUENCES UNDER STATE,
LOCAL, FOREIGN AND OTHER TAX LAWS AND THE POSSIBLE EFFECTS OF CHANGES IN FEDERAL
OR OTHER TAX LAWS.

                        STATE AND OTHER TAX CONSEQUENCES

     In addition to the federal income tax consequences described in "Federal
Income Tax Consequences," potential investors should consider the state and
local tax consequences of the acquisition, ownership, and disposition of the
Securities offered hereunder. State tax law may differ substantially from the
corresponding federal tax law, and the discussion above does not purport to
describe any aspect of the tax laws of any state or other jurisdiction.
Therefore, prospective investors should consult their own tax advisors with
respect to the various tax consequences of investments in the Securities offered
hereunder.



                                      108
<PAGE>

                              ERISA CONSIDERATIONS

     ERISA and the Code impose certain requirements on employee benefit plans
and on certain other retirement plans and arrangements, including individual
retirement accounts and annuities, Keogh plans and collective investment funds
and separate accounts in which such plans, accounts or arrangements are
invested, that are subject to Title I of ERISA and Section 4975 of the Code
("PLANS") and on persons who are fiduciaries with respect to such Plans in
connection with the investment of Plan assets. Certain employee benefit plans,
such as governmental plans (as defined in ERISA Section 3(32)), and, if no
election has been made under Section 410(d) of the Code, church plans (as
defined in Section 3(33) of ERISA) are not subject to ERISA requirements.
Accordingly, assets of such plans may be invested in Securities without regard
to the ERISA considerations described below, subject to the provisions of other
applicable federal, state and local law. Any such plan which is qualified and
exempt from taxation under Sections 401(a) and 501(a) of the Code, however, is
subject to the prohibited transaction rules set forth in Section 503 of the
Code.

     ERISA generally imposes on Plan fiduciaries certain general fiduciary
requirements, including those of investment prudence and diversification and the
requirement that a Plan's investments be made in accordance with the documents
governing the Plan. In addition, ERISA and the Code prohibit a broad range of
transactions involving assets of a Plan and persons ("PARTIES IN INTEREST") who
have certain specified relationships to the Plan unless a statutory or
administrative exemption is available. Certain Parties in Interest that
participate in a prohibited transaction may be subject to an excise tax imposed
pursuant to Section 4975 of the Code, unless a statutory or administrative
exemption is available. These prohibited transactions generally are set forth in
Sections 406 and 407 of ERISA and Section 4975 of the Code.

     A Plan's investment in Securities may cause the Mortgage Loans, Contracts,
Unsecured Home Improvement Loans, Government Securities and other assets
included in a related Trust Fund to be deemed Plan assets. Section 2510.3-101 of
the regulations of the United States Department of Labor ("DOL") provides that
when a Plan acquires an equity interest in an entity, the Plan's assets include
both such equity interest and an undivided interest in each of the underlying
assets of the entity, unless certain exceptions not applicable here apply, or
unless the equity participation in the entity by "benefit plan investors" (i.e.,
Plans and certain employee benefit plans not subject to ERISA) is not
"significant", both as defined therein. For this purpose, in general, equity
participation by benefit plan investors will be "significant" on any date if 25%
or more of the value of any Class of equity interests in the entity is held by
benefit plan investors. To the extent the Securities are treated as equity
interests for purposes of DOL regulations section 2510.3-101, equity
participation in a Trust Fund will be significant on any date if immediately
after the most recent acquisition of any Security, 25% or more of any Class of
Securities is held by benefit plan investors.

     Any person who has discretionary authority or control respecting the
management or disposition of Plan assets, and any person who provides investment
advice with respect to such assets for a fee, is a fiduciary of the investing
Plan. If the Mortgage Loans, Contracts, Unsecured Home Improvement Loans,
Government Securities and other assets included in a Trust Fund constitute Plan
assets, then any party exercising management or discretionary control regarding
those assets, such as the Servicer or Master Servicer, may be deemed to be a
Plan "fiduciary" and thus subject to the fiduciary responsibility provisions and
prohibited transaction provisions of ERISA and the Code with respect to the
investing Plan. In addition, if the Mortgage Loans, Contracts, Unsecured Home
Improvement Loans, Government Securities and other assets included in a Trust
Fund constitute Plan assets, the purchase of Securities by a Plan, as well as
the operation of the Trust Fund, may constitute or involve a prohibited
transaction under ERISA and the Code.

     On May 14, 1993, the DOL granted to NationsBank Corporation, the
predecessor to Bank of America Corporation, the corporate parent of Banc of
America Securities LLC, an individual administrative exemption, Prohibited
Transaction Exemption 93-31; Exemption Application No. D-9105 (the "EXEMPTION"),
which generally exempts from the application of the prohibited transaction
provisions of Sections 406(a) and 407 of ERISA, and the excise taxes imposed on
such prohibited transactions pursuant to Section 4975(a) and (b) of the Code,
certain transactions, among others, relating to the servicing and operation of
mortgage pools and the purchase, sale and holding of Securities underwritten by
an Underwriter (as hereinafter defined), that (a) represent a beneficial
ownership interest in the assets of a Trust Fund and entitle the holder the
pass-through payments of principal,


                                      109
<PAGE>

interest and/or other payments made with respect to the assets of the Trust Fund
or (b) are denominated as a debt instrument and represent an interest in a
REMIC, provided that certain conditions set forth in the Exemption are
satisfied. For purposes of this Section "ERISA Considerations," the term
"UNDERWRITER" shall include (a) Bank of America Corporation, (b) any person
directly or indirectly, through one or more intermediaries, controlling,
controlled by or under common control with Bank of America Corporation,
including Banc of America Securities LLC, and (c) any member of the underwriting
syndicate or selling group of which a person described in (a) or (b) is a
manager or co-manager with respect to a Class of Securities.

     The Exemption sets forth six general conditions which must be satisfied for
a transaction involving the purchase, sale and holding of Securities to be
eligible for exemptive relief thereunder. First, the acquisition of Securities
by a Plan must be on terms that are at least as favorable to the Plan as they
would be in an arm's-length transaction with an unrelated party. Second, the
Exemption only applies to Securities evidencing rights and interests not
subordinated to the rights and interests evidenced by the other Securities of
the same Series. Third, the Securities at the time of acquisition by the Plan
must be rated in one of the three highest generic rating categories by Standard
& Poor's ("S&P"), Moody's Investors Service, Inc. ("MOODY'S"), Duff & Phelps
Credit Rating Co. ("DCR") or Fitch Investors Service, L.P. ("FITCH"). Fourth,
the Trustee cannot be an affiliate of any member of the "RESTRICTED GROUP" which
consists of the Underwriter, the Depositor, the Trustee, the Master Servicer,
any Servicer, any insurer and any obligor with respect to Assets constituting
more than 5% of the aggregate unamortized principal balance of the Assets in the
related Trust Fund as of the date of initial issuance of the Securities. Fifth,
the sum of all payments made to and retained by the Underwriter(s) must
represent not more than reasonable compensation for underwriting the Securities;
the sum of all payments made to and retained by the Depositor pursuant to the
assignment of the Assets to the related Trust Fund must represent not more than
the fair market value of such obligations; and the sum of all payments made to
and retained by the Servicer must represent not more than reasonable
compensation for such person's services under the applicable Agreement and
reimbursement of such person's reasonable expenses in connection therewith.
Sixth, the investing Plan must be an accredited investor as defined in Rule
501(a)(1) of Regulation D of the Securities and Exchange Commission under the
Securities Act of 1933, as amended. In addition, the Trust Fund must meet the
following requirements: (i) the assets of the Trust Fund must consist solely of
assets of the type that have been included in other investment pools; (ii)
securities evidencing interests in such other investment pools must have been
rated in one of the three highest generic rating categories by S&P, Moody's,
DCR, or Fitch for at least one year prior to the Plan's acquisition of the
securities; and (iii) securities evidencing interests in such other investment
pools must have been purchased by investors other than Plans for at least one
year prior to any Plan's acquisition of the Securities.

     A fiduciary of a Plan contemplating purchasing a Security must make its own
determination that the general conditions set forth above will be satisfied with
respect to such Security. However, to the extent Securities are subordinate, the
Exemption will not apply to an investment by a Plan. In addition, any Securities
representing a beneficial ownership interest in Unsecured Home Improvement Loans
or Revolving Credit Line Loans will not satisfy the general conditions of the
Exemption.

     If the general conditions of the Exemption are satisfied, the Exemption may
provide an exemption from the restrictions imposed by Sections 406(a) and 407 of
ERISA (as well as the excise taxes imposed by Sections 4975(a) and (b) of the
Code by reason of Sections 4975(c)(1)(A) through (D) of the Code) in connection
with the direct or indirect sale, exchange, transfer, holding or the direct or
indirect acquisition or disposition in the secondary market of Securities by
Plans. However, no exemption is provided from the restrictions of Sections
406(a)(1)(E), 406(a)(2) and 407 of ERISA for the acquisition or holding of a
Security on behalf of an "EXCLUDED PLAN" by any person who has discretionary
authority or renders investment advice with respect to the assets of such
Excluded Plan. For purposes of the Securities, an Excluded Plan is a Plan
sponsored by any member of the Restricted Group.

     If certain specific conditions of the Exemption are also satisfied, the
Exemption may provide an exemption from the restrictions imposed by Sections
406(b)(1) and (b)(2) of ERISA and the taxes imposed by Sections 4975(a) and (b)
of the Code by reason of Section 4975(c)(1)(E) of the Code in connection with
(1) the direct or indirect sale, exchange or transfer of Securities in the
initial issuance of Securities between the Depositor or an Underwriter and a
Plan when the person who has discretionary authority or renders investment
advice with respect to the investment of Plan assets in the Securities is (a) an
obligor with respect to 5% or less of the fair market value of the Assets or (b)
an affiliate of such a person, (2) the direct or indirect acquisition or
disposition in the secondary market of Securities by a Plan and (3) the holding
of Securities by a Plan.



                                      110
<PAGE>

     Further, if certain specific conditions of the Exemption are satisfied, the
Exemption may provide an exemption from the restrictions imposed by Sections
406(a), 406(b) and 407 of ERISA, and the taxes imposed by Sections 4975(a) and
(b) of the Code by reason of Section 4975(c) of the Code for transactions in
connection with the servicing, management and operation of the Trust Fund. The
Depositor expects that the specific conditions of the Exemption required for
this purpose will be satisfied with respect to the Securities so that the
Exemption would provide an exemption from the restrictions imposed by Sections
406(a) and (b) of ERISA (as well as the excise taxes imposed by Sections 4975(a)
and (b) of the Code by reason of Section 4975(c) of the Code) for transactions
in connection with the servicing, management and operation of the Mortgage
Pools, provided that the general conditions of the Exemption are satisfied.

     The Exemption also may provide an exemption from the restrictions imposed
by Sections 406(a) and 407(a) of ERISA, and the taxes imposed by Section 4975(a)
and (b) of the Code by reason of Sections 4975(c)(1)(A) through (D) of the Code
if such restrictions are deemed to otherwise apply merely because a person is
deemed to be a "party in interest" (within the meaning of Section 3(14) of
ERISA) or a "disqualified person" (within the meaning of Section 4975(e)(2) of
the Code) with respect to an investing Plan by virtue of providing services to
the Plan (or by virtue of having certain specified relationships to such a
person) solely as a result of the Plan's ownership of Securities.

     The Exemption was amended by Prohibited Transaction Exemption 97-34, 62
Fed. Reg. 39021 (July 21, 1997), which, among other changes, permits the
inclusion of a pre-funding account in a trust fund, provided that the following
conditions are met: (a) the pre-funding account may not exceed 25% of the total
amount of certificates being offered; (b) additional obligations purchased
generally must meet the same terms and conditions as those of the original
obligations used to create the trust fund; (c) the transfer of additional
obligations to the trust during the pre-funding period must not result in the
certificates receiving a lower rating at the termination of the pre-funding
period than the rating that was obtained at the time of the initial issuance of
the certificates; (d) the weighted average interest rate for all of the
obligations in the trust at the end of the pre-funding period must not be more
than 100 basis points less than the weighted average interest rate for the
obligations which were transferred to the trust on the closing date; (e) the
characteristics of the additional obligations must be monitored to confirm that
they are substantially similar to those which were acquired as of the closing
date either by a credit support provider or insurance provider independent of
the sponsor or by an independent accountant retained by the sponsor that
confirms such conformance in writing; (f) the pre-funding period must be
described in the prospectus or private placement memorandum provided to
investing plans; and (g) the trustee of the trust must be a substantial
financial institution or trust company experienced in trust activities and
familiar with its duties, responsibilities and liabilities as a fiduciary under
ERISA.

     Further, the pre-funding period must be a period beginning on the closing
date and ending no later than the earliest to occur of (x) the date the amount
on deposit in the pre-funding account is less than the minimum dollar amount
specified in the pooling and servicing agreement; (y) the date on which an event
of default occurs under the pooling and servicing agreement; or (z) the date
which is the later of three months or 90 days after the closing date. It is
expected that the Pre-Funding Account will meet all of these requirements.

     To the extent the Securities are not treated as equity interests for
purposes of DOL regulations section 2510.3-101, a Plan's investment in such
Securities ("NON-EQUITY SECURITIES") would not cause the assets included in a
related Trust Fund to be deemed Plan assets. However, the Depositor, the
Servicer, the Trustee, or Underwriter may be the sponsor of or investment
advisor with respect to one or more Plans. Because such parties may receive
certain benefits in connection with the sale of Non-Equity Securities, the
purchase of Non-Equity Securities using Plan assets over which any such parties
has investment authority might be deemed to be a violation of the prohibited
transaction rules of ERISA and the Code for which no exemption may be available.
Accordingly, Non-Equity Securities may not be purchased using the assets of any
Plan if any of the Depositor, the Servicer, the Trustee or Underwriter has
investment authority with respect to such assets.

     In addition, certain affiliates of the Depositor might be considered or
might become Parties in Interest with respect to a Plan. Also, any holder of
Securities, because of its activities or the activities of its respective
affiliates, may be deemed to be a Party in Interest with respect to certain
Plans, including but not limited to Plans sponsored by such holder. In either
case, the acquisition or holding of Non-Equity Securities by or on behalf of
such a Plan could be considered to give rise to an indirect prohibited
transaction within the meaning of ERISA and the Code, unless it is subject to
one or more statutory or administrative exemptions such as Prohibited
Transaction Class Exemption


                                      111
<PAGE>

("PTCE") 84-14, which exempts certain transactions effected on behalf of a Plan
by a "qualified professional asset manager", PTCE 90-1, which exempts certain
transactions involving insurance company pooled separate accounts, PTCE 91-38,
which exempts certain transactions involving bank collective investment funds,
PTCE 95-60, which exempts certain transactions involving insurance company
general accounts, or PTCE 96-23, which exempts certain transactions effected on
behalf of a Plan by certain "in-house" asset managers. It should be noted,
however, that even if the conditions specified in one or more of these
exemptions are met, the scope of relief provided by these exemptions may not
necessarily cover all acts that might be construed as prohibited transactions.

     Any Plan fiduciary which proposes to cause a Plan to purchase Securities
should consult with its counsel with respect to the potential applicability of
ERISA and the Code to such investment, the availability of the exemptive relief
provided in the Exemption and the potential applicability of any other
prohibited transaction exemption in connection therewith. In particular, a Plan
fiduciary which proposes to cause a Plan to purchase Securities representing a
beneficial ownership interest in a pool of single-family residential first
mortgage loans, a Plan fiduciary should consider the applicability of PTCE 83-1,
which provides exemptive relief for certain transactions involving mortgage pool
investment trusts. The Prospectus Supplement with respect to a Series of
Securities may contain additional information regarding the application of the
Exemption, PTCE 83-1 or any other exemption, with respect to the Securities
offered thereby. In addition, any Plan fiduciary that proposes to cause a Plan
to purchase Strip Securities should consider the federal income tax consequences
of such investment.

     ANY PLAN FIDUCIARY CONSIDERING WHETHER TO PURCHASE A SECURITY ON BEHALF OF
A PLAN SHOULD CONSULT WITH ITS COUNSEL REGARDING THE APPLICABILITY OF THE
FIDUCIARY RESPONSIBILITY AND PROHIBITED TRANSACTION PROVISIONS OF ERISA AND THE
CODE TO SUCH INVESTMENT.

     THE SALE OF SECURITIES TO A PLAN IS IN NO RESPECT A REPRESENTATION BY THE
DEPOSITOR OR THE UNDERWRITER THAT THIS INVESTMENT MEETS ALL RELEVANT LEGAL
REQUIREMENTS WITH RESPECT TO INVESTMENTS BY PLANS GENERALLY OR ANY PARTICULAR
PLAN, OR THAT THIS INVESTMENT IS APPROPRIATE FOR PLANS GENERALLY OR ANY
PARTICULAR PLAN.



                                      112
<PAGE>

                                LEGAL INVESTMENT

     Each Class of Offered Securities will be rated at the date of issuance in
one of the four highest rating categories by at least one Rating Agency. The
related Prospectus Supplement will specify which Classes of the Securities, if
any, will constitute "mortgage related securities" ("SMMEA SECURITIES") for
purposes of SMMEA. Generally, only Classes of Offered Securities that (i) are
rated in one of the two highest rating categories by at least one Rating Agency,
and (ii) are part of a Series representing interests in a Trust Fund consisting
of Mortgage Loans originated by certain types of originators specified in SMMEA,
will be SMMEA Securities. SMMEA Securities will constitute legal investments for
persons, trusts, corporations, partnerships, associations, business trusts and
business entities (including, but not limited to, depository institutions,
insurance companies, trustees and pension funds) created pursuant to or existing
under the laws of the United States or of any state (including the District of
Columbia and Puerto Rico) whose authorized investments are subject to state
regulation to the same extent that, under applicable law, obligations issued by
or guaranteed as to principal and interest by the United States or any agency or
instrumentality thereof constitute legal investments for such entities. Pursuant
to SMMEA, a number of states enacted legislation on or before the October 3,
1991 cut-off for such enactments, limiting to varying extents the ability of
certain entities (in particular, insurance companies) to invest in "mortgage
related securities," in most cases by requiring the affected investors to rely
solely upon existing state law, and not SMMEA. Accordingly, the investors
affected by such legislation will be authorized to invest in the Offered
Securities only to the extent provided in such legislation.

     SMMEA also amended the legal investment authority of federally-chartered
depository institutions as follows: federal savings and loan associations and
federal savings banks may invest in, sell or otherwise deal in "mortgage related
securities" without limitation as to the percentage of their assets represented
thereby, federal credit unions may invest in such securities, and national banks
may purchase such securities for their own account without regard to the
limitations generally applicable to investment securities set forth in 12 U.S.C.
Section 24 (Seventh), subject in each case to such regulations as the applicable
federal regulatory authority may prescribe. In this connection, the Office of
the Comptroller of the Currency (the "OCC") has amended 12 C.F.R. Part 1 to
authorize national banks to purchase and sell for their own account, without
limitation as to a percentage of the bank's capital and surplus (but subject to
compliance with certain general standards in 12 C.F.R. Section 1.5 concerning
"safety and soundness" and retention of credit information), certain "Type IV
securities," defined in 12 C.F.R. Section 1.2(1) to include certain "residential
mortgage-related securities." As so defined, "residential mortgage related
security" means, in relevant part, "mortgage-related security" within the
meaning of SMMEA. The National Credit Union Administration (the "NCUA") has
adopted rules, codified at 12 C.F.R. Part 703, which permit federal credit
unions to invest in "mortgage related securities" under certain limited
circumstances, other than stripped mortgage related securities, residual
interests in mortgage related securities, and commercial mortgage related
securities, unless the credit union has obtained written approval from the NCUA
to participate in the "investment pilot program" described in 12 C.F.R. Section
703.140. The Office of Thrift Supervision (the "OTS") has issued Thrift Bulletin
13a (December 1, 1998), "Management of Interest Rate Risk, Investment Securities
and Derivative Activities," which thrift institutions subject to the
jurisdiction of the OTS should consider before investing in any of the Offered
Securities.

     All depository institutions considering an investment in the Offered
Securities should review the "Supervisory Policy Statement on Investment
Securities and End-User Derivatives Activities" (the "1998 POLICY STATEMENT") of
the Federal Financial Institutions Examination Council, which has been adopted
by the Board of Governors of the Federal Reserve System, the Federal Deposit
Insurance Corporation, the OCC and the OTS, effective May 26, 1998, and by the
NCUA, effective October 1, 1998. The 1998 Policy Statement sets forth general
guidelines which depository institutions must follow in managing risks
(including market, credit, liquidity, operational (transaction), and legal
risks) applicable to all securities (including mortgage pass-through securities
and mortgage-derivative products) used for investment purposes.

     If specified in the related Prospectus Supplement, other Classes of Offered
Securities offered pursuant to this Prospectus will not constitute "mortgage
related securities" under SMMEA. The appropriate characterization of these
Offered Securities under various legal investment restrictions, and thus the
ability of investors subject to these restrictions to purchase such Offered
Securities, may be subject to significant interpretive uncertainties.



                                      113
<PAGE>

     Institutions whose investment activities are subject to regulation by
federal or state authorities should review rules, policies and guidelines
adopted from time to time by such authorities before purchasing the Offered
Securities, as certain Classes or subclasses may be deemed unsuitable
investments, or may otherwise be restricted, under such rules, policies or
guidelines (in certain instances irrespective of SMMEA).

     The foregoing does not take into consideration the applicability of
statutes, rules, regulations, orders, guidelines or agreements generally
governing investments made by a particular investor, including, but not limited
to, "prudent investor" provisions, percentage-of-assets limits, provisions which
may restrict or prohibit investment in securities which are not
"interest-bearing" or "income paying," and, with respect to any Offered
Securities issued in book-entry form, provisions which may restrict or prohibit
investments in securities which are issued in book-entry form.

     Except as to the status of certain Classes of Offered Securities identified
in the Prospectus Supplement as SMMEA Securities, no representations will be
made as to the proper characterization of the Offered Securities for legal
investment or financial institution regulatory purposes, or as to the ability of
particular investors to purchase any Offered Securities under applicable legal
investment restrictions. The uncertainties described above (and any unfavorable
future determinations concerning legal investment or financial institution
regulatory characteristics of the Offered Securities) may adversely affect the
liquidity of the Offered Securities.

     Accordingly, all investors whose investment activities are subject to legal
investment laws and regulations, regulatory capital requirements or review by
regulatory authorities should consult with their own legal advisors in
determining whether and to what extent the Offered Securities of any Class
constitute legal investments for them or are subject to investment, capital or
other restrictions, and, if applicable, whether SMMEA has been overridden in any
jurisdiction relevant to such investor.

                             METHODS OF DISTRIBUTION

     The Securities offered hereby and by the Supplements to this Prospectus
will be offered in Series. The distribution of the Securities may be effected
from time to time in one or more transactions, including negotiated
transactions, at a fixed public offering price or at varying prices to be
determined at the time of sale or at the time of commitment therefor. If so
specified in the related Prospectus Supplement, the Securities will be
distributed in a firm commitment underwriting, subject to the terms and
conditions of the underwriting agreement, by Banc of America Securities LLC
("BANC OF AMERICA SECURITIES") acting as underwriter with other underwriters, if
any, named therein. In such event, the Prospectus Supplement may also specify
that the underwriters will not be obligated to pay for any Securities agreed to
be purchased by purchasers pursuant to purchase agreements acceptable to the
Depositor. In connection with the sale of the Securities, underwriters may
receive compensation from the Depositor or from purchasers of the Securities in
the form of discounts, concessions or commissions. The Prospectus Supplement
will describe any such compensation paid by the Depositor.

     Alternatively, the Prospectus Supplement may specify that the Securities
will be distributed by Banc of America Securities acting as agent or in some
cases as principal with respect to Securities which it has previously purchased
or agreed to purchase. If Banc of America Securities acts as agent in the sale
of Securities, Banc of America Securities will receive a selling commission with
respect to each Series of Securities, depending on market conditions, expressed
as a percentage of the aggregate principal balance of the related Mortgage Loans
as of the Cut-off Date. The exact percentage for each Series of Securities will
be disclosed in the related Prospectus Supplement. To the extent that Banc of
America Securities elects to purchase Securities as principal, Banc of America
Securities may realize losses or profits based upon the difference between its
purchase price and the sales price. The Prospectus Supplement with respect to
any Series offered other than through underwriters will contain information
regarding the nature of such offering and any agreements to be entered into
between the Depositor and purchasers of Securities of such Series.

     Banc of America Securities is an affiliate of the Depositor. This
Prospectus may be used by Banc of America Securities, to the extent required, in
connection with market making transactions in the Securities. Banc of America
Securities may act as principal or agent in such transactions.



                                      114
<PAGE>

     The Depositor will indemnify Banc of America Securities and any
underwriters against certain civil liabilities, including liabilities under the
Securities Act of 1933, or will contribute to payments Banc of America
Securities and any underwriters may be required to make in respect thereof.

     In the ordinary course of business, Banc of America Securities and the
Depositor may engage in various securities and financing transactions, including
repurchase agreements to provide interim financing of the Depositor's mortgage
loans pending the sale of such mortgage loans or interests therein, including
the Securities.

     The Depositor anticipates that the Securities will be sold primarily to
institutional investors. Purchasers of Securities, including dealers, may,
depending on the facts and circumstances of such purchases, be deemed to be
"underwriters" within the meaning of the Securities Act of 1933 in connection
with reoffers and sales by them of Securities. Securityholders should consult
with their legal advisors in this regard prior to any such reoffer or sale.

     As to each Series of Securities, only those Classes rated in one of the
four highest rating categories by any Rating Agency will be offered hereby. Any
unrated Class may be initially retained by the Depositor, and may be sold by the
Depositor at any time to one or more institutional investors.

                                  LEGAL MATTERS

     Certain legal matters, including the federal income tax consequences to
Securityholders of an investment in the Securities of a Series, will be passed
upon for the Depositor by Cadwalader, Wickersham & Taft, Charlotte, North
Carolina or Hunton & Williams, Charlotte, North Carolina.

                              FINANCIAL INFORMATION

     A new Trust Fund will be formed with respect to each Series of Securities
and no Trust Fund will engage in any business activities or have any assets or
obligations prior to the issuance of the related Series of Securities.
Accordingly, no financial statements with respect to any Trust Fund will be
included in this Prospectus or in the related Prospectus Supplement.

                                     RATING

     It is a condition to the issuance of any Class of Offered Securities that
they shall have been rated not lower than investment grade, that is, in one of
the four highest rating categories, by a Rating Agency.

     Ratings on mortgage pass-through certificates address the likelihood of
receipt by Securityholders of all distributions on the underlying mortgage
loans. These ratings address the structural, legal and issuer-related aspects
associated with such certificates, the nature of the underlying assets and the
credit quality of the guarantor, if any. Ratings on mortgage pass-through
certificates and other asset backed securities do not represent any assessment
of the likelihood of principal prepayments by borrowers or of the degree by
which such prepayments might differ from those originally anticipated. As a
result, securityholders might suffer a lower than anticipated yield, and, in
addition, holders of stripped interest certificates in extreme cases might fail
to recoup their initial investments.

     A security rating is not a recommendation to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning rating
organization. Each security rating should be evaluated independently of any
other security rating.

                       WHERE YOU CAN FIND MORE INFORMATION

     The Depositor filed a registration statement (the "REGISTRATION STATEMENT")
relating to the Securities with the ("SEC" or the "COMMISSION"). This Prospectus
is part of the Registration Statement, but the Registration Statement includes
additional information.

     Copies of the Registration Statement may be obtained from the Public
Reference Section of the Commission, Washington, D.C. 20549 upon payment of the
prescribed charges, or may be examined free of charge at the


                                      115
<PAGE>

Commission's offices, 450 Fifth Street N.W., Washington, D.C. 20549 or at the
regional offices of the Commission located at Suite 1300, 7 World Trade Center,
New York, New York 10048 and Suite 1400, Citicorp Center, 500 West Madison
Street, Chicago, Illinois 60661-2511. The Commission also maintains a site on
the World Wide Web at "http://www.sec.gov" at which you can view and download
copies of reports, proxy and information statements and other information filed
electronically through the Electronic Data Gathering, Analysis and Retrieval
("EDGAR") system. The Depositor has filed the Registration Statement, including
all exhibits, through the EDGAR system and therefore such materials should be
available by logging onto the Commission's Web site. The Commission maintains
computer terminals providing access to the EDGAR system at each of the offices
referred to above. Copies of any documents incorporated to this Prospectus by
reference will be provided to each person to whom a Prospectus is delivered upon
written or oral request directed to Asset Backed Funding Corporation, Bank of
America Corporate Center, 100 North Tryon Street, Charlotte, North Carolina
28255, telephone number (704) 386-2400.

                INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

     The SEC allows the Depositor to "incorporate by reference" information it
files with the SEC, which means that the Depositor can disclose important
information to you by referring you to those documents. The information
incorporated by reference is considered to be part of this Prospectus.
Information that the Depositor files later with the SEC will automatically
update the information in this Prospectus. In all cases, you should rely on the
later information rather than on any different information included in this
Prospectus or the accompanying Prospectus Supplement. The Depositor incorporates
by reference any future annual, monthly and special SEC reports filed by or on
behalf of the Trust until the termination of the offering of the Securities.

     As a recipient of this Prospectus, you may request a copy of any document
the Depositor incorporates by reference, except exhibits to the documents
(unless the exhibits are specifically incorporated by reference) at no cost, by
writing or calling the Treasurer at Asset Backed Funding Corporation, Bank of
America Corporate Center, 100 North Tryon Street, Charlotte, North Carolina
28255, telephone number (704) 386-2400.





                                      116
<PAGE>




                        INDEX OF SIGNIFICANT DEFINITIONS

TERMS                                            PAGE
- -----                                            ----
1998 Policy Statement.............................113
Accrual Period.....................................22
Accrual Securities.................................28
Accrued Security Interest..........................30
Adjustable Rate Assets.............................16
Agreement..........................................40
ARM Contracts......................................20
ARM Loans..........................................18
ARM Unsecured Home Improvement Loans...............19
Asset Conservation Act.............................70
Asset Group........................................28
Asset Seller.......................................16
Assets.............................................16
Available Distribution Amount......................29
Balloon Payment Assets.............................14
Balloon Payment Assets;............................16
Banc of America Securities........................114
Bankruptcy Code....................................66
Bi-weekly Assets...................................16
Book-Entry Securities..............................28
Buy Down Assets....................................16
Buydown Funds......................................79
Buydown Mortgage Loans.............................25
Buydown Period.....................................25
Capitalized Interest Account.......................21
Cash Flow Agreement................................21
Cede...............................................38
CEDEL..............................................38
CEDEL Participants.................................38
CERCLA.............................................69
Certificates........................................6
Class...............................................6
Cleanup Costs......................................69
Closing Date........................................6
Code................................................9
Collection Account.................................43
Commission........................................115
Companion Class....................................32
Component..........................................31
Contract Borrower..................................61
Contract Lender....................................61
Contract Rate......................................20
Contracts..........................................16
Convertible Assets.................................16
Cooperative........................................61
Cooperative Loans..................................61
Cooperatives.......................................17
Covered Trust......................................57
CPR................................................24
Credit Support.....................................21
Crime Control Act..................................73
Cut-off Date........................................6
DCR...............................................110
Debt Securities....................................77
Definitive Securities..............................28
Deposit Trust Agreement............................40
Depositor...........................................6
Determination Date.................................28
Disqualified Organization..........................90
Distribution Date...................................6
DOL...............................................109
DTC.................................................7
DTC Participants...................................37
Due Period.........................................29
EDGAR.............................................116
ERISA...............................................9
Euroclear..........................................38
Euroclear Cooperative..............................38
Euroclear Operator.................................38
Euroclear Participants.............................38
Excess Servicing...................................99
Exchange Act.......................................37
Excluded Plan.....................................110
Exemption.........................................109
FASIT...............................................9
FASIT Securities...................................77
FDIC...............................................43
FHLMC..............................................12
Fitch.............................................110
FNMA...............................................12
GEM Assets.........................................16
GPM Assets.........................................16
Grantor Trust Fund.................................77
Grantor Trust Securities...........................77
Home Equity Loans..................................17
Home Improvement Contracts.........................17
Increasing Payment Assets..........................16
Indenture..........................................40
Indenture Servicing Agreement......................40
Indenture Trustee...................................6
Indirect Participants..............................38
Insurance Proceeds.................................29
Interest Reduction Assets..........................16
IRA.................................................9
IRS................................................47
Issuer..............................................6
Land Sale Contracts................................17
Legal Investment....................................9
Level Payment Assets...............................16
Liquidation Proceeds...............................29
Loan-to-Value Ratio................................17
Lock-out Date......................................19
Lock-out Period....................................19
Manufactured Home..................................20


                                      117
<PAGE>

Mark to Market Regulations.........................92
Master Servicer.....................................6
Moody's...........................................110
Mortgage Loans.....................................16
Mortgage Notes.....................................17
Mortgage Rate......................................18
Mortgaged Properties...............................17
Mortgages..........................................17
Mortgagor..........................................12
Multifamily Mortgage Loan..........................17
Multifamily Property...............................17
National Housing Act...............................18
NCUA..............................................113
new partnership...................................105
New Regulations....................................95
Non-Equity Securities.............................111
Non-Pro Rata Security..............................81
Nonrecoverable Advance.............................34
Non-U.S. Person....................................95
Notes...............................................6
OCC...............................................113
Offered Security....................................8
OID Regulations....................................77
old partnership...................................105
Originator.........................................17
OTS...............................................113
PAC................................................31
PAC I..............................................31
PAC II.............................................31
Parties in Interest...............................109
Partnership Securities.............................77
Partnership Trust Fund.............................77
Pass-Through Entity................................90
Pass-Through Rate..................................29
PCBs...............................................69
Permitted Investments..............................43
Plans.............................................109
Pooling and Servicing Agreement....................40
Pre-Funded Amount..................................21
Pre-Funding Account................................20
Pre-Funding Period.................................21
Prepayment Assumption..............................81
Prepayment Premium.................................19
Prospectus..........................................6
Prospectus Supplement...............................6
PTCE..............................................112
Purchase Price.....................................41
Rating Agency.......................................8
RCRA...............................................69
Record Date........................................28
Refinance Loans....................................17
Registration Statement............................115
Regular Securities.................................78
Regular Securityholder.............................80
Related Proceeds...................................34
Relief Act.........................................72
REMIC...............................................9
REMIC Pool.........................................77
REMIC Provisions...................................77
REMIC Regulations..................................77
REMIC Securities...................................77
REO Property.......................................35
Residual Holders...................................87
Residual Securities................................78
Restricted Group..................................110
Retained Interest..................................50
Revolving Credit Line Loans........................19
RICO...............................................73
S&P...............................................110
SBJPA of 1996......................................79
SEC...............................................115
Secured-creditor exemption.........................69
Securities..........................................6
Security...........................................40
Security Balance...................................24
Security Owners....................................38
Securityholder.....................................22
Senior Liens.......................................13
Senior Securities..................................28
Series..............................................6
Servicer............................................6
Servicing Standard.................................46
Similar Law.........................................9
Single Family Mortgage Loan........................17
Single Family Property.............................17
SMMEA...............................................9
SMMEA Securities..................................113
SPA................................................24
Special Servicer...................................52
Standard Securities................................97
Startup Day........................................78
Statistical Calculation Date........................6
Step-up Rate Assets................................16
Strip Securities...................................28
Stripped Securities...............................100
Stripped Securityholder...........................101
Subordinate Securities.............................28
Sub-prime Mortgage Loan............................12
Subsequent Assets..................................21
Superliens.........................................69
TAC................................................32
Taxable Mortgage Pools.............................77
Terms and Conditions...............................39
Texas Home Equity Loans............................14
Thrift Institutions................................89
Tiered REMICs......................................80
TILA Amendment.....................................68
Title V............................................71
Title VIII.........................................72
Trust...............................................6
Trust Fund..........................................6
U.S. Person........................................92


                                      118
<PAGE>

UCC................................................37
Underlying Servicing Agreement.....................40
Underwriter.......................................110
Unsecured Home Improvement Loans...................16
UST................................................69
Value..............................................17
Voting Rights......................................52
Warranting Party...................................42



                                      119









<PAGE>

                                  $125,712,000
                                  (APPROXIMATE)


                        CREDIT-BASED ASSET SERVICING AND
                               SECURITIZATION LLC
                                     SELLER


                            LITTON LOAN SERVICING LP
                                    SERVICER


                        ASSET BACKED FUNDING CORPORATION
                                    DEPOSITOR


                ASSET BACKED FUNDING CERTIFICATES, SERIES 1999-1


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

                              PROSPECTUS SUPPLEMENT

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

       CO-LEAD MANAGER                                   CO-LEAD MANAGER
BANC OF AMERICA SECURITIES LLC                         PRUDENTIAL SECURITIES

     You should rely only on the information contained or incorporated by
reference in this Prospectus Supplement and the accompanying Prospectus. We
have not authorized anyone to provide you with different information.

     We are not offering the Asset Backed Funding Certificates, Series 1999-1
in any state where the offer is not permitted.

     We do not claim that the information in this Prospectus Supplement and
Prospectus is accurate as of any date other than the dates stated on the
respective covers.

     Dealers will deliver a Prospectus Supplement and Prospectus when acting as
underwriters of the Asset Backed Funding Certificates, Series 1999-1 and with
respect to their unsold allotments or subscriptions. In addition, all dealers
selling the Asset Backed Funding Certificates, Series 1999-1 will be required
to deliver a Prospectus Supplement and Prospectus for ninety days following the
date of this Prospectus Supplement.


                                December 15, 1999








© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission