BEAR STEARNS ASSET BACKED SECURITIES INC
424B5, 2000-09-26
ASSET-BACKED SECURITIES
Previous: BEAR STEARNS ASSET BACKED SECURITIES INC, 8-K, EX-25, 2000-09-26
Next: ROYCE BIOMEDICAL INC, NT 10-K, 2000-09-26



<PAGE>
                                              Filed Pursuant to Rule 424(b)(5)
                                                Registration File No.: 33-43278

PROSPECTUS SUPPLEMENT DATED SEPTEMBER 13, 2000
(TO PROSPECTUS DATED SEPTEMBER 13, 2000)

                                  $352,800,000

                      HOME EQUITY LOAN-BACKED TERM NOTES,
                                 SERIES 2000-1

                      IRWIN HOME EQUITY LOAN TRUST 2000-1
                                     ISSUER

                         IRWIN HOME EQUITY CORPORATION
                                   ORIGINATOR

                      IRWIN UNION BANK AND TRUST COMPANY
                                MASTER SERVICER

                  BEAR STEARNS ASSET BACKED SECURITIES, INC.
                                   DEPOSITOR


                                    NOTES

                                    The Irwin Home Equity Loan Trust 2000-1
----------------------------------  includes four groups of residential mortgage
                                    loans consisting of fixed-rate home equity
                                    loans and adjustable-rate home equity lines
 YOU SHOULD CONSIDER CAREFULLY      of credit. The trust will also include funds
 THE RISK FACTORS BEGINNING ON      on deposit in an account to be used to
 PAGE S-16 IN THIS PROSPECTUS       acquire home equity loans and home equity
 SUPPLEMENT AND PAGE 3 IN THE       lines of credit subsequent to the date of
 PROSPECTUS.                        issuance of the notes. The trust will issue
                                    nine classes of term notes, the variable
                                    funding notes and the certificates. Only the
 THE TERM NOTES WILL REPRESENT      nine classes of term notes are offered
 OBLIGATIONS OF THE TRUST CREATED   hereby. You can find a list of these classes
 FOR SERIES 2000-1 AND WILL NOT     of term notes, together with certain other
 REPRESENT OWNERSHIP INTERESTS IN   characteristics, on Page S-5 of this
 OR OBLIGATIONS OF BEAR STEARNS     prospectus supplement.
 ASSET BACKED SECURITIES, INC.,
 IRWIN UNION BANK AND TRUST
 COMPANY OR ANY OF THEIR            CREDIT ENHANCEMENT
 AFFILIATES.
                                    Credit enhancement for the notes consists
                                    of:
 THIS PROSPECTUS SUPPLEMENT MAY
 BE USED TO OFFER AND SELL          o the portion of interest paid by the
 THE TERM NOTES OFFERED HEREBY        borrowers on the loans in excess of what
 ONLY IF ACCOMPANIED BY THE           is necessary to pay interest earned on
 PROSPECTUS.                          the notes and certain expenses of the
                                      trust;

----------------------------------  o overcollateralization and limited
                                      cross-collateralization, to the extent
                                      developed herein; and

                                    o an irrevocable and unconditional financial
                                      guaranty insurance policy issued by Ambac
                                      Assurance Corporation.


                               [GRAPHIC OMITTED]


UNDERWRITING

<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------------
                                        INITIAL
                                       TERM NOTE                              PRICE TO             PROCEEDS TO
                                       BALANCE(1)         NOTE RATE           PUBLIC(2)            DEPOSITOR(3)
-------------------------------------------------------------------------------------------------------------------
<S>                                <C>                  <C>             <C>                    <C>
 Class A-1 Term Notes ..........      $100,000,000         7.710%              99.99888%            99.69888%
-------------------------------------------------------------------------------------------------------------------
 Class A-2 Term Notes ..........      $ 42,117,000        Variable            100.00000%            99.70000%
-------------------------------------------------------------------------------------------------------------------
 Class A-3 Term Notes ..........      $ 34,321,000         7.460%              99.97728%            99.67728%
-------------------------------------------------------------------------------------------------------------------
 Class A-4 Term Notes ..........      $ 17,221,000         7.660%              99.98882%            99.68882%
-------------------------------------------------------------------------------------------------------------------
 Class A-5 Term Notes ..........      $ 16,163,000         7.780%              99.94679%            99.64679%
-------------------------------------------------------------------------------------------------------------------
 Class A-6 Term Notes ..........      $ 27,178,000         7.960%              99.94684%            99.64684%
-------------------------------------------------------------------------------------------------------------------
 Class A-7 Term Notes ..........      $ 50,000,000         7.650%              99.91882%            99.61882%
-------------------------------------------------------------------------------------------------------------------
 Class A-8 Term Notes ..........      $ 65,800,000        Variable            100.00000%            99.70000%
-------------------------------------------------------------------------------------------------------------------
 Class IO-2 Term Notes .........           (4)             8.000%              17.59375%            17.41386%
-------------------------------------------------------------------------------------------------------------------
  Total ........................      $352,800,000                         $355,659,635.90       $354,571,235.90
-------------------------------------------------------------------------------------------------------------------
</TABLE>

---------
(1)   Plus or minus 5%.

(2)   Plus accrued interest, if any, from September 1, 2000, except with
      respect to the Class A-2 and Class A-8 Term Notes.

(3)   Before deducting expenses, estimated to be approximately $350,000.

(4)   The Class IO-2 Term Notes will be interest-only Notes. Interest will
      accrue on a notional balance of $16,677,000.

     NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THE TERM NOTES OR DETERMINED THAT
THIS PROSPECTUS SUPPLEMENT OR THE PROSPECTUS IS ACCURATE OR COMPLETE. IT IS
ILLEGAL FOR ANYONE TO TELL YOU OTHERWISE.

     The underwriter listed below will offer the term notes subject to certain
conditions. See "Method of Distribution" in this prospectus supplement.
Delivery of the term notes is expected to be made in book entry form on or
about September 26, 2000. The term notes will be offered in the United States
and Europe.


                            BEAR, STEARNS & CO. INC.

<PAGE>


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

         We provide information to you about the term notes in two separate
documents that provide progressively more detail:

     o    the accompanying prospectus, which provides general information, some
          of which may not apply to your series of term notes; and

     o    this prospectus supplement, which describes the specific terms of your
          series of term notes.

IF THE DESCRIPTION OF YOUR TERM NOTES IN THIS PROSPECTUS SUPPLEMENT DIFFERS FROM
THE RELATED DESCRIPTION IN THE ACCOMPANYING PROSPECTUS, YOU SHOULD RELY ON THE
INFORMATION IN THIS PROSPECTUS SUPPLEMENT.

You can find a listing of the pages where capitalized terms used both in the
prospectus and prospectus supplement are defined under the caption "Index of
Defined Terms" beginning on page 89 in the accompanying prospectus and under the
caption "Index of Defined Terms" beginning on page S-101 in this prospectus
supplement.

The Depositor's principal offices are located at 245 Park Avenue, New York, New
York 10167, and its phone number is (212) 272-2000.

                                TABLE OF CONTENTS

                              PROSPECTUS SUPPLEMENT

                                                  Page

SUMMARY...........................................S-3
RISK FACTORS......................................S-16
INTRODUCTION......................................S-21
DESCRIPTION OF THE MORTGAGE LOANS.................S-21
IRWIN FUNDING CORP................................S-55
IRWIN HOME EQUITY CORPORATION.....................S-55
PREPAYMENT AND YIELD CONSIDERATIONS...............S-59
THE MASTER SERVICER...............................S-72
SERVICING OF THE MORTGAGE LOANS...................S-73
THE ISSUER........................................S-76
THE OWNER TRUSTEE.................................S-77
THE INDENTURE TRUSTEE.............................S-77
DESCRIPTION OF THE SECURITIES.....................S-77
DESCRIPTION OF THE MORTGAGE LOAN SALE
  AGREEMENT AND THE PURCHASE AND SALE AGREEMENT...S-89
DESCRIPTION OF THE SALE AND SERVICING AGREEMENT...S-92
DESCRIPTION OF THE TRUST AGREEMENT AND INDENTURE..S-93
DESCRIPTION OF THE POLICY.........................S-96
THE ENHANCER......................................S-97
CERTAIN FEDERAL INCOME TAX CONSEQUENCES...........S-98
ERISA CONSIDERATIONS..............................S-99
LEGAL INVESTMENT..................................S-99
METHOD OF DISTRIBUTION............................S-99
EXPERTS...........................................S-100
LEGAL MATTERS.....................................S-101
RATINGS...........................................S-101
INDEX OF DEFINED TERMS............................S-3
ANNEX I  GLOBAL CLEARANCE, SETTLEMENT AND TAX
DOCUMENTATION PROCEDURES..........................A-I-1


                                                      PROSPECTUS

                                                  Page

RISK FACTORS.........................................3
DESCRIPTION OF THE SECURITIES........................8
THE TRUST FUNDS.....................................13
ENHANCEMENT.........................................22
SERVICING OF LOANS..................................25
THE AGREEMENTS......................................32
CERTAIN LEGAL ASPECTS OF THE LOANS..................42
THE DEPOSITOR.......................................53
USE OF PROCEEDS.....................................53
CERTAIN FEDERAL INCOME TAX CONSIDERATIONS...........53
STATE TAX CONSIDERATIONS............................76
FASIT SECURITIES....................................76
ERISA CONSIDERATIONS................................81
LEGAL MATTERS.......................................85
FINANCIAL INFORMATION...............................85
AVAILABLE INFORMATION...............................86
INCORPORATION OF CERTAIN INFORMATION
  BY REFERENCE......................................86
RATING..............................................86
LEGAL INVESTMENT....................................87
PLAN OF DISTRIBUTION................................87
INDEX OF DEFINED TERMS..............................89




                                      S-2
<PAGE>

                                     SUMMARY

         The following summary is a general overview of the term notes offered
hereby and does not contain all of the information that you should consider in
making your investment decision. To understand the terms of the term notes, you
should read carefully this entire document and the accompanying prospectus.

Title of the offered securities.....  Home Equity Loan-Backed Term Notes, Series
                                      2000-1.

Issuer..............................  Irwin Home Equity Loan Trust 2000-1.

Depositor...........................  Bear Stearns Asset Backed Securities, Inc.

Transferor..........................  Irwin Funding Corp.

Originator..........................  Irwin Home Equity Corporation.

Master servicer.....................  Irwin Union Bank and Trust Company.

Owner trustee.......................  Wilmington Trust Company.

Indenture trustee...................  Wells Fargo Bank Minnesota, National
                                      Association.

Enhancer............................  Ambac Assurance Corporation.

Mortgage loans......................  Initially, mortgage loans with an
                                      aggregate principal balance of
                                      approximately $193,604,082.81, as of the
                                      cut-off date, consisting of 1,882
                                      closed-end, fixed-rate home equity loans
                                      with combined loan-to-value ratios
                                      generally less than or equal to 100%,
                                      2,251 closed-end, fixed-rate home equity
                                      loans with combined loan-to-value ratios
                                      generally less than or equal to 125%, and
                                      870 adjustable-rate home equity lines of
                                      credit with combined loan-to-value ratios
                                      generally less than or equal to 100%,
                                      secured, in each case, by first, second or
                                      more junior mortgages or deeds of trust on
                                      one- to four-family residential
                                      properties. Along with the initial
                                      mortgage loans, the issuer will also
                                      purchase from Irwin Union Bank and Trust
                                      Company, mortgage loans consisting of
                                      fixed-rate home equity loans and
                                      adjustable-rate home equity lines of
                                      credit prior to March 31, 2001 and
                                      additional draws on previously acquired
                                      home equity lines of credit prior to
                                      September 30, 2004.

Cut-off date........................  The close of business on August 31, 2000
                                      will be the initial cut-off date. In the
                                      case of any mortgage loan originated after
                                      that date and sold to the trust,



                                      S-3
<PAGE>

                                      the applicable date as of which such
                                      mortgage loan is sold to the Trust.

Closing date........................  On or about September 26, 2000.

Payment dates.......................  Beginning in October 2000 on the 25th day
                                      of each month or, if the 25th day is not a
                                      business day, on the next business day.

Form of term notes..................  Book-entry form, same day funds through
                                      DTC, Clearstream, Luxembourg or Euroclear.




                                      S-4
<PAGE>



                                   TERM NOTES

<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------------
                               INITIAL
                NOTE          TERM NOTE      INITIAL RATING      FINAL SCHEDULED
CLASS           RATE           BALANCE      (MOODY'S/S&P)(1)     PAYMENT DATE(2)        DESIGNATIONS
---------------------------------------------------------------------------------------------------------
<S>           <C>           <C>               <C>              <C>                 <C>
A-1           7.710%(3)      $100,000,000       Aaa/AAA         February 25, 2010    Senior/Fixed Rate
---------------------------------------------------------------------------------------------------------
A-2           Variable(4)    $ 42,117,000       Aaa/AAA         September 25, 2002   Senior/ Variable
                                                                                     Rate
---------------------------------------------------------------------------------------------------------
A-3           7.460%         $ 34,321,000       Aaa/AAA         November 25, 2004    Senior/Fixed Rate
---------------------------------------------------------------------------------------------------------
A-4           7.660%         $ 17,221,000       Aaa/AAA          August 25, 2006     Senior/Fixed Rate
---------------------------------------------------------------------------------------------------------
A-5           7.780%         $ 16,163,000       Aaa/AAA         December 25, 2008    Senior/Fixed Rate
---------------------------------------------------------------------------------------------------------
A-6           7.960%(3)      $ 27,178,000       Aaa/AAA            May 25, 2012      Senior/Fixed Rate
---------------------------------------------------------------------------------------------------------
A-7           7.650%(3)      $ 50,000,000       Aaa/AAA          January 25, 2012    Senior/Fixed Rate
---------------------------------------------------------------------------------------------------------
A-8           Variable(5)    $ 65,800,000       Aaa/AAA          October 25, 2009    Senior/Variable
                                                                                     Rate
---------------------------------------------------------------------------------------------------------
IO-2          8.000%(6)          (7)            Aaa/AAA           March 25, 2003     Senior/Fixed
                                                                                     Rate/Interest Only
---------------------------------------------------------------------------------------------------------
Total
Term                         $352,800,000
Notes
---------------------------------------------------------------------------------------------------------
</TABLE>

(1)  See "Ratings" in this prospectus supplement.

(2)  Based on the assumption that the Master Servicer has exercised its option
     to repurchase all of the mortgage loans in the related loan group and the
     other assumptions described in this prospectus supplement. See "Prepayment
     and Yield Considerations" herein. Due to losses and prepayments on the
     mortgage loans in each loan group, the final payment dates on each class of
     term notes may be substantially earlier than such dates. Under certain
     circumstances, the final payment dates on each class of term notes may be
     later than such dates.

(3)  The note rate will increase by 0.50% per annum after the related Step-Up
     Date. The "STEP-UP DATE" for each loan group and the related notes is the
     first payment date on which the aggregate outstanding principal balance of
     the mortgage loans in such loan group is less than 10% of the sum of (x)
     the aggregate principal balance of the mortgage loans in such loan group as
     of the cut-off date and (y) the amount on deposit in the pre-funding
     account on the closing date that is available to be used to purchase
     mortgage loans for such loan group.

(4)  On any payment date, equal to the lesser of (i) LIBOR plus 0.120% (or, for
     any payment after the related Step-Up Date, LIBOR plus 0.240%) per annum,
     and (ii) 10.00% per annum.

(5)  On any payment date, equal to the least of (i) LIBOR plus 0.240% (or, for
     any payment after the related Step-Up Date, LIBOR plus 0.480%) per annum,
     (ii) the weighted average net mortgage interest rate of the mortgage loans
     in loan group IV, and (iii) 14.00% per annum.

(6)  The Class IO-2 Term Notes will be interest only notes. Interest will accrue
     on the notional balance of the Class IO-2 Term Notes.

(7)  The Class IO-2 Term Notes will have a notional balance of $16,677,000. The
     Class IO-2 Term Notes will not have a principal balance.



                                      S-5
<PAGE>


THE TRUST

The depositor will establish the Irwin Home Equity Loan Trust 2000-1, a Delaware
business trust. The trust will be established pursuant to a trust agreement,
dated as of August 31, 2000, between the depositor and the owner trustee. The
trust will issue the notes pursuant to an indenture dated as of August 31, 2000,
between the issuer and the indenture trustee. The assets of the trust will
include:

o    the unpaid principal balance of the mortgage loans as of the close of
     business on the initial cut-off date;

o    the unpaid principal balance as of the related cut-off date of mortgage
     loans added to the property of the trust after the closing date; and

o    any additions to the home equity lines of credit as a result of draws or
     new advances of money made pursuant to the applicable loan agreement after
     the cut-off date or related subsequent cut-off date.

The unpaid principal balance of a home equity line of credit on any day will be
equal to:

o    its cut-off date balance,

o    plus any additional balances relating to that home equity line of credit
     sold to the issuer before that day,

o    minus all collections credited against the principal balance of that home
     equity line of credit in accordance with the related loan agreement since
     the cut-off date or related subsequent cut-off date. The principal balance
     of a liquidated home equity line of credit after the final recovery of
     related liquidation proceeds will be zero.

In addition to the mortgage loans conveyed to the trust on the closing date, the
property of the trust will include cash on deposit in certain accounts,
including the pre-funding account, the funding account, and other collections on
the mortgage loans. The trust will also include a financial guaranty insurance
policy provided by Ambac Assurance Corporation, which will guarantee certain
payments on the notes.

Payments of interest and principal on the notes will be made only from payments
received in connection with the mortgage loans and the financial guaranty
insurance policy to the extent described herein.


MORTGAGE LOANS

The statistical information presented in this prospectus supplement reflects the
pool of initial mortgage loans as of the cut-off date.

The mortgage loans to be acquired by the trust on the closing date will include
initial mortgage loans with the following characteristics as of the cut-off
date:

o    fixed-rate, closed-end home equity loans with combined loan-to-value ratios
     generally less than or equal to 100%, secured by first, second or more
     junior mortgages or deeds of trust on residential properties with original
     terms to maturity of up to 30 years. No more than approximately 98.41% of
     these home equity loans (by cut-off date balance) are secured by second or
     more junior mortgages or deeds of trust and the remainder are secured by
     first mortgages or deeds of trust. These home equity loans are expected to
     have an aggregate principal balance of approximately $74,772,510.69 as of
     the cut-off date;

o    fixed-rate, closed-end home equity loans with combined loan-to-value ratios
     generally less than or equal to 125%, secured by first, second or more
     junior mortgages or deeds of trust on residential properties. No more than
     approximately 99.92% of these mortgage loans (by cut-off date balances) are
     secured by second or more junior mortgages or deeds of trust and the
     remainder are secured by first mortgages or deeds of trust. These mortgage
     loans are expected to have an aggregate principal balance of approximately
     $78,024,245.26 as of the cut-off date;

o    adjustable-rate home equity lines of credit evidenced by the related loan
     agreements, with combined loan-to-value ratios of up to 100%, secured by
     first, second or more junior mortgages or deeds of trust on residential
     properties. No more than approximately 99.83% of these mortgage loans (by
     cut-off



                                      S-6
<PAGE>

     date balances) are secured by second or more junior mortgages or deeds of
     trust and the remainder are secured by first mortgages or deeds of trust.
     These mortgage loans are expected to have an aggregate principal balance of
     approximately $40,807,326.86 as of the cut-off date;

MORTGAGE LOAN GROUPS

The mortgage loans assigned and transferred to the issuer and pledged to the
indenture trustee as of the closing date will be divided into four loan groups.

Loan group I is expected to include initial mortgage loans which have an
aggregate principal balance of approximately $54,310,211.24 as of the cut-off
date and which consist solely of fixed-rate, closed-end home equity loans
secured by first, second or more junior mortgages or deeds of trust on
residential properties with combined loan-to-value ratios generally less than or
equal to 100%.

Loan group II is expected to include initial mortgage loans which have an
aggregate principal balance of approximately $68,487,921.38 as of the cut-off
date and which consist solely of fixed-rate, closed-end home equity loans
secured by second or more junior mortgages or deeds of trust on residential
properties with combined loan-to-value ratios generally in excess of 100% and
less than or equal to 125% or, in certain cases, less than or equal to 100%.

Loan group III is expected to include initial mortgage loans which have an
aggregate principal balance of approximately $29,998,623.33 as of the cut-off
date and which consist solely of fixed-rate, closed-end home equity loans
secured by first or second mortgages or deeds of trust on residential properties
with combined loan-to-value ratios generally less than or equal to 125%.

Loan group IV is expected to include initial mortgage loans which have an
aggregate principal balance of approximately $40,807,326.86 as of the cut-off
date and which consist solely of adjustable-rate home equity lines of credit
secured by first, second or more junior mortgages or deeds of trust on
residential properties with combined loan-to-value ratios generally less than or
equal to 100%.

In the case of the mortgage loans to be included in loan groups I and III, the
original principal balance of each such mortgage loan will not exceed the
current loan limits for mortgages eligible for purchase by Freddie Mac.

Approximately 2.19% of the mortgage loans in loan group I, as of the cut-off
date, are secured by first mortgages or deeds of trust, and the remainder are
secured by second or more junior mortgages or deeds of trust. In addition, the
mortgage loans in loan group I have the following characteristics as of the
cut-off date:

Range of principal balances                    $1,808.82 to
                                               $181,434.87
Average principal balance                      $34,417.12
Range of mortgage interest rates               7.900% to 20.650%
Weighted average mortgage interest rate        12.408%
Range of original terms to maturity            60 to 360 months
Weighted average original term to maturity     210 months
Range of remaining terms to maturity           57 to 357 months
Weighted average remaining term to
   maturity                                    209 months
Range of combined loan-to-value ratios         10.00% to 100.00%
Weighted average combined loan-to-value
   ratios                                      91.46%


None of the mortgage loans in loan group II, as of the cut-off date, are secured
by first mortgages or deeds of trust, and the remainder are secured by second or
more junior mortgages or deeds of trust. In addition, the mortgage loans in loan
group II have the following characteristics as of the cut-off date:


Range of principal balances                    $3,600.00 to
                                               $224,709.71
Average principal balance                      $41,109.20
Range of mortgage interest rates               8.400% to 21.600%
Weighted average mortgage interest rate        14.205%
Range of original terms to maturity            108 to 300 months
Weighted average original term to maturity     219 months
Range of remaining terms to maturity           92 to 300 months
Weighted average remaining term to
   maturity                                    216 months
Range of combined loan-to-value ratios         41.05% to 125.00%
Weighted average combined loan-to-value
   ratios                                      109.00%


Approximately 0.20% of the mortgage loans in loan group III, as of the cut-off
date, are secured by first mortgages or deeds of trust, and the remainder are
secured by second mortgages or deeds of trust. In addition, the mortgage loans
in loan group III have the following characteristics as of the cut-off date:



                                      S-7
<PAGE>
Range of principal balances                     $4,000.00 to $99,630.69
Average principal balance                       $33,744.23
Range of mortgage interest rates                9.900% to 21.600%
Weighted average mortgage interest rate         15.113%
Range of original terms to maturity             120 to 360 months
Weighted average original term to maturity      202 months
Range of remaining terms to maturity            112 to 339 months
Weighted average remaining term to
   maturity                                     199 months
Range of combined loan-to-value ratios          102.86% to 125.20%
Weighted average combined loan-to-value
   ratios                                       117.71%

Approximately 1.18% of the mortgage loans in loan group IV, as of the cut-off
date, are secured by first mortgages or deeds of trust, and the remainder are
secured by second or more junior mortgages or deeds of trust. In addition, the
mortgage loans in loan group IV have the following characteristics as of the
cut-off date:

Range of principal balances                      $944.67 to $500,000.00

Average principal balance                        $46,904.97

Range of mortgage interest rates                 8.500% to 18.900%

Weighted average mortgage interest rate          12.140%

Range of maximum mortgage interest rates         15.900 to 25.900%

Range of minimum mortgage interest rates         5.900% to 15.900%

Range of gross margins                           -0.100% to 9.400%

Weighted average maximum mortgage
interest rates                                   19.715%

Weighted average minimum mortgage
interest rates                                   9.566%

Weighted average gross margin                    2.681%

Original term to maturity (all loans)            240 months

Range of remaining terms to maturity             195 to 240 months

Weighted average remaining  term to
   maturity                                      237 months

Range of combined loan-to-value ratios           7.14% to 100.00%

Weighted average combined loan-to-value
   ratios                                        88.66%

See "Description of the Mortgage Loans" in this prospectus supplement.

The Class A-1 Term Notes generally will be entitled to receive collections on
the mortgage loans in loan group I; the Class A-2, Class A-3, Class A-4, Class
A-5 and Class A-6 Term Notes (referred to collectively as the "GROUP 2 TERM
NOTES") generally will be entitled to receive collections on the mortgage loans
in loan group II; the Class A-7 Term Notes generally will be entitled to receive
collections on the mortgage loans in loan group III; and the Class A-8 Term
Notes and variable funding notes generally will be entitled to receive
collections on the mortgage loans in loan group IV. The Class IO-2 Term Notes
will be entitled to receive collections on (i) those mortgage loans in loan
group II with combined loan-to-value ratios generally in excess of 100% and less
than or equal to 125%, and (ii) all of the mortgage loans in loan group III.

THE VARIABLE FUNDING NOTES

In addition to the term notes, the trust will also issue Home Equity Loan-Backed
Variable Funding Notes, Series 2000-1. The variable funding notes will not be
offered by this prospectus supplement.

THE CERTIFICATES

The trust will also issue Home Equity Loan-Backed Certificates, Series 2000-1,
which will not be offered by this prospectus supplement. The certificates will
be issued pursuant to the trust agreement and will represent the beneficial
ownership interests in the trust.

PRE-FUNDING ACCOUNT

On the closing date, an amount equal to the excess of the aggregate initial
principal balance of the term notes plus the initial overcollateralization
amount, if any, required by the enhancer, over the aggregate principal balance
of the initial mortgage loans acquired by the trust on the closing date will be
deposited from the proceeds of the sale of the term notes into a pre-funding
account. Approximately $46,853,167.62 will be allocated to purchasing subsequent
home equity loans for loan group I, approximately $68,745,889.64 will be
allocated to purchasing subsequent home equity loans for loan group II,
approximately $20,001,376.67 will be allocated to purchasing subsequent home

<PAGE>
equity loans for loan group III and approximately $25,994,703.60 will be
allocated to purchasing subsequent home equity lines of credit for loan group
IV. The transferor will be obligated to sell mortgage loans to the trust after
the closing date and the trust will be obligated, subject to the consent of the
enhancer, to purchase such subsequent mortgage loans from funds on deposit in
the pre-funding account during the period from the closing date until the
earliest of (i) the date on which the amount on deposit in the pre-funding

                                      S-8
<PAGE>

account is less than $100,000, (ii) March 31, 2001 and (iii) the occurrence, if
any, of a servicer default under the sale and servicing agreement, a managed
amortization event or a rapid amortization event, as further described herein.
The subsequent mortgage loans, as well as the initial mortgage loans, will
conform to certain specified characteristics. Amounts on deposit in the
pre-funding account will be invested in permitted investments specified in the
indenture. Any amount remaining in the pre-funding account at the end of the
pre-funding period described above that was allocated to purchase subsequent
mortgage loans for loan groups I, II and III will be paid to the related class
of noteholders (other than the holders of the Class IO-2 Term Notes) as a
payment of principal. Any amount remaining in the pre-funding account at the end
of the pre-funding period described above that was allocated to purchase
subsequent home equity lines of credit for loan group IV will be used to
purchase additional balances through the end of the managed amortization period
for the Class A-8 Term Notes, as described in this prospectus supplement,
subject to certain conditions and thereafter will be paid to the related class
of noteholders as a payment of principal.

We refer you to "Description of the Mortgage Loans--Conveyance of Subsequent
Mortgage Loans, the Pre-Funding Account and the Funding Account" in this
prospectus supplement for further information.

CAPITALIZED INTEREST ACCOUNT

On the closing date, the transferor, if required by the enhancer, will make a
cash deposit from the proceeds of the sale of the notes into a capitalized
interest account held by the indenture trustee, unless a letter of credit
evidencing the availability of such amount is delivered to the indenture trustee
on the closing date. Any letter of credit must be in form and substance, and
from a provider, acceptable to the enhancer. Amounts on deposit in the
capitalized interest account will be withdrawn, or drawings under such letter of
credit will be made, on each payment date during the pre-funding period to fund
portions of the interest payments on the notes to the extent set forth in the
indenture and the sale and servicing agreement.

We refer you to "Description of the Securities , Capitalized Interest Account"
in this prospectus supplement for further information.

FUNDING ACCOUNT

An account designated the "funding account" will be set up with the indenture
trustee on the closing date. On each payment date during the revolving period
for the Class A-1 Term Notes, the indenture trustee will deposit principal
collections related to group I for the related collection period into the
funding account and will apply such collections to buy more home equity loans
for loan group I, to the extent they are available. On each payment date during
the period beginning at the end of the pre-funding period described above and
terminating at the end of the managed amortization period for the Class A-8 Term
Notes, the indenture trustee, from any amounts transferred from the pre-funding
account to the funding account at the end of the pre-funding period that had
been allocated to purchase subsequent home equity lines of credit, will apply
such amounts to buy additional balances for loan group IV, to the extent they
are available. To the extent that any amounts deposited in the funding account
have not been applied to buy mortgage loans and additional balances at the end
of the revolving period or the managed amortization period, as the case may be,
for the related Class of notes, the amount left in the funding account will be
paid to the related noteholders as a payment of principal.

We refer you to "Description of the Mortgage Loans--Conveyance of Subsequent
Mortgage Loans, the Pre-Funding Account and the Funding Account" in this
prospectus supplement for further information.

INTEREST PAYMENTS

Interest payments on each class of the notes will be made monthly on each
payment date, beginning in October 2000, at the respective note rates described
on page S-5 in this prospectus supplement. The Class IO-2 Term Notes, which will
be interest only notes, will only receive interest payments up to and including
the payment date in March 2003. The interest period for the Class A-1, Class
A-3, Class A-4, Class A-5, Class A-6 and Class A-7



                                      S-9
<PAGE>

Term Notes for each payment date will be the calendar month preceding the month
in which that payment date occurs. Interest on the Class A-2 and Class A-8 Term
Notes for each payment date will accrue from the preceding payment date (or, in
the case of the first payment date, from the closing date) through the day
before that payment date, on the basis of the actual number of days in that
interest period and a 360-day year.

All interest payments on the notes for any payment date will be allocated to the
notes based on their respective interest accruals. Interest will accrue on the
Class IO-2 Term Notes on the notional balance thereof. The initial notional
balance of the Class IO-2 Term Notes will be $16,677,000 and will not be subject
to reduction unless the aggregate principal balance of (i) all of the home
equity loans in loan group II secured by second or more junior mortgages or
deeds of trust on residential properties with combined loan-to-value ratios
generally in excess of 100% and less than or equal to 125% and (ii) all of the
home equity loans in loan group III is reduced below $16,677,000 on or before
March 1, 2003. All interest payments on the Class A-8 Term Notes and the
variable funding notes will be allocated to such classes of notes pro rata based
on their respective interest accruals. The interest rate on the variable funding
notes for any payment date will not significantly exceed the note rate on the
Class A-8 Term Notes for the related interest period.

PRINCIPAL PAYMENTS

On each payment date during the revolving period for the Class A-1 Term Notes,
no principal will be paid on the Class A-1 Term Notes, and all principal
collections for the related loan group will be deposited into the funding
account and used to purchase subsequent home equity loans for such loan group.
Only the Class A-1 Term Notes will have a revolving period.

On each payment date during the managed amortization period for the Class A-8
Term Notes, the aggregate amount payable as principal of the Class A-8 Term
Notes will be equal to principal collections for loan group IV for that payment
date, less any additional balances created with respect to mortgage loans in
loan group IV, as further described in this prospectus supplement. Only the
Class A-8 Term Notes will have a managed amortization period.

On each payment date during the rapid amortization period for each class of
notes, the aggregate amount payable as principal on such class of notes will be
equal to principal collections for that payment date for the related loan group.
In addition, on each payment date, to the extent of funds available for that
purpose, holders of the related class of term notes and the holders of the
variable funding notes will be entitled to receive certain additional amounts in
reduction of the note balance of the related notes, generally equal to
liquidation loss amounts, as further described in this prospectus supplement.

All principal allocated to the Group 2 Term Notes will be paid sequentially to
the Class A-2, Class A-3, Class A-4, Class A-5 and Class A-6 Term Notes, in that
order, until the outstanding term note balance of each such class has been paid
in full. No principal will be paid to the Class IO-2 Term Notes, which are
interest only notes.

All principal payments on the Class A-8 Term Notes and the variable funding
notes will be allocated to such classes of notes pro rata based on the
outstanding term note balances or variable funding balances thereof until paid
in full.

In no event will principal payments on each class of notes on any payment date
exceed the related term note balance (or the variable funding balance in the
case of the variable funding notes) of those notes on that payment date. On the
final payment date, principal will be due and payable on the notes in an amount
equal to the related term note balance (or the variable funding balance in the
case of the variable funding notes) remaining outstanding on that payment date.

As to the Class A-1 Term Notes, the revolving period will be the period
beginning on the closing date and ending on the earlier of January 31, 2001 and
the occurrence of certain rapid amortization events; and the rapid amortization
period will be the period beginning on the first payment date following



                                      S-10
<PAGE>

the end of the revolving period and ending upon the termination of the issuer.

As to the Group 2 Term Notes and the Class A-7 Term Notes, the rapid
amortization period will be the period beginning on the closing date and ending
upon the termination of the issuer.

As to the Class A-8 Term Notes, the managed amortization period will be the
period beginning on the closing date and ending on the earlier of September 30,
2004 and the occurrence of certain rapid amortization events; and the rapid
amortization period will be the period beginning on the earlier of (i) the first
payment date following the end of the managed amortization period and (ii) the
occurrence of certain rapid amortization events, and ending upon the termination
of the issuer.

The amortization periods refer to the rapid amortization period, in the case of
the Class A-1, Group 2 and Class A-7 Term Notes, and to the managed and rapid
amortization periods in the case of the Class A-8 Term Notes.

We refer you to "Description of the Securities--Priority of Distributions" in
this prospectus supplement for a description of the allocation of principal
payments on the term notes.

RESERVE ACCOUNT

An account designated the "reserve account" will be set up with the indenture
trustee on the closing date. On each payment date, if the aggregate
overcollateralization amount for all loan groups is less than the aggregate
overcollateralization target amount for all loan groups, the amount of any
remaining excess spread for each loan group will be deposited in the reserve
account to be applied to cover any unpaid current interest with respect to the
term notes backed by any loan group and any liquidation losses for each loan
group not otherwise covered by principal and interest collections from such loan
group. To the extent that the aggregate overcollateralization amount for all
loan groups (including amounts, if any, on deposit in the funding account, the
pre-funding account and the reserve account) equals or exceeds the aggregate
overcollateralization target amount for all loan groups, any funds on deposit in
the reserve account above the amount required to achieve such
overcollateralization target amount, as of such date, will be released to the
holder of the certificates and will no longer be available to cover unpaid
current interest or liquidation losses.

We refer you to "Description of the Securities--Priority of Distributions" in
this prospectus supplement for further information.

PRIORITY OF PAYMENTS ON THE NOTES

Payments of principal and interest on the mortgage loans will be collected each
month. After retaining its master servicing fee and amounts that reimburse the
master servicer or the subservicer for reimbursable expenses, the master
servicer will forward all collections on the mortgage loans to the indenture
trustee.

The aggregate amount of such monthly collections is described under the heading
"Description of the Sale and Servicing Agreement, Collections" in this
prospectus supplement.

o    With respect to each payment date, the portion of interest collections for
     each loan group available to be applied towards the payment of interest on
     the related class of notes will equal interest collections for such loan
     group for such payment date.

o    With respect to each payment date, the portion of principal collections for
     each loan group available to be applied towards the payment of principal on
     the related class of notes will equal:

     o    at any time during the applicable revolving period, if any, zero,

     o    at any time during the applicable managed amortization period, if any,
          net principal collections on the home equity lines of credit for such
          payment date and

     o    at any time during the rapid amortization periods, principal
          collections for such loan group for such payment date.



                                      S-11
<PAGE>

During the revolving period for the Class A-1 Term Notes, principal collections
for the related loan group will be applied by the trust to buy mortgage loans
for such loan group, to the extent mortgage loans are available. During the
period from the closing date to the end of the managed amortization period for
the Class A-8 Term Notes, principal collections will be applied to purchase
additional balances for the related loan group, to the extent additional
balances are available. Principal collections will no longer be applied to
acquire mortgage loans after the end of the revolving period for the Class A-1
Term Notes and will no longer be applied to buy additional balances after the
end of the managed amortization period for the Class A-8 Term Notes.

On each payment date, principal and interest collections with respect to each
loan group will be allocated, together with any insured payment by the enhancer,
as follows:
--------------------------------------------------------------------------------
                                     Step 1

To pay any prepayment penalties collected on the mortgage loans in such loan
group to the holder of the certificates;
--------------------------------------------------------------------------------

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

                                     Step 2

To pay the enhancer the accrued and unpaid premium for the policy, and then to
pay the indenture trustee any accrued and unpaid indenture trustee fees;
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                     Step 3

To pay accrued and unpaid interest due on the related class of term notes
(including, in the case of loan groups II and III, the Class IO-2 Term Notes)
pro rata, and in the case of loan group IV, the variable funding notes, pro
rata;
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                     Step 4

To the holders of the Class A-1 Term Notes during the rapid amortization period
for such notes, the principal distribution amount for loan group I, until the
term note balance thereof has been reduced to zero; to the holders of the Group
2 Term Notes, the principal distribution amount for loan group II, to be applied
to the Class A-2, Class A-3, Class A-4, Class A-5 and Class A-6 Term Notes, in
that order, until the term note balance of each such class has been reduced to
zero; to the holders of the Class A-7 Term Notes, the principal distribution
amount for loan group III, until the term note balance thereof has been reduced
to zero; and to the holders of the Class A-8 Term Notes during the managed
amortization period for such notes, the principal distribution amount for loan
group IV, and to the holders of the Class A-8 Term Notes and variable funding
notes during the rapid amortization period for such notes, the principal
distribution amount for loan group IV, pro rata, until the respective note
balances thereof or variable funding balance, as applicable, have been reduced
to zero;
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                     Step 5

To reimburse the enhancer for any prior draws on the policy;
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                     Step 6

During the revolving period for the Class A-1 Term Notes, to the funding
account, the amount (but not in excess of the related excess spread) necessary
to be applied on such payment date so that the over-collateralization amount for
the related loan group is not less than the over-collateralization target amount
for such loan group;
--------------------------------------------------------------------------------



                                      S-12
<PAGE>

--------------------------------------------------------------------------------
                                     Step 7

During the amortization periods for each class of term notes, to the note
payment account, the amount (but not in excess of the related excess spread for
the related loan group) necessary to be applied on such payment date so that the
overcollateralization amount for such loan group is not less than the
overcollateralization target amount for such loan group;
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                     Step 8

If the aggregate overcollateralization amount for all loan groups is less than
the aggregate overcollateralization target amount for all loan groups, the
remaining excess spread for each loan group shall be deposited in the reserve
account to be applied pursuant to step 9 below or, at such time, if any, that
the aggregate overcollateralization amount for all loan groups equals or exceeds
the aggregate overcollateralization target amount for all loan groups, the
remaining excess spread for each loan group, together with any funds on deposit
in the reserve account, shall be applied pursuant to steps 10 through 13 below;
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                     Step 9

From any funds on deposit in the reserve account, the amount (but not in excess
of the amount on deposit in the reserve account) of any current interest not
paid pursuant to step 3 above or liquidation loss amounts for each loan group
not otherwise covered by payments pursuant to steps 4, 6 and 7 above, for
payment to the holders of the related class of term notes and, if applicable,
variable funding notes, pro rata, based on the amount of the unpaid current
interest or liquidation loss amounts;
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                     Step 10

To pay the enhancer any other amounts owed pursuant to the insurance agreement;
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                     Step 11

To the extent remaining unpaid by the master
servicer, to pay the indenture trustee any amount owing it under the indenture;
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                     Step 12

To pay the holders of the Class A-8 Term Notes and
variable funding notes, pro rata, any interest carry-forward amounts from any
prior payment date, together with interest thereon at the applicable note rate;
and
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                     Step 13

To pay any remaining amount to the holder of the certificates.
--------------------------------------------------------------------------------

Principal payments on the term notes will be made in the amounts and in the
order described under "Description of the Notes, Priority of Distributions" in
this prospectus supplement.

CREDIT ENHANCEMENT

The credit enhancement provided for the benefit of the notes consists of:

EXCESS SPREAD. The weighted average mortgage loan rate is generally expected to
be higher than the sum of (a) the servicing fees, (b) the trustee fees, (c) the
premium payable to the enhancer and (d) the weighted average term note rate. On
each payment date, excess spread generated during the related collection period
will be available to cover losses and build overcollateralization.

OVERCOLLATERALIZATION, LIMITED CROSS-COLLATERALIZATION AND RESERVE ACCOUNT.
During the revolving period for the Class A-1 Term Notes, principal collections
and excess spread, to the extent available, will be deposited in the funding
account to be applied towards acquiring subsequent mortgage loans such that the
overcollateralization amount for loan group I is not less than the
overcollateralization target amount for such loan group. In addition, during the
amortization periods, a portion or all of the excess spread, to the extent
available, will be applied to make principal payments on the notes; such
application will cause the aggregate note balance of the notes to amortize more



                                      S-13
<PAGE>

rapidly than the mortgage loans, resulting in overcollateralization.

As described in step 9 above, the indenture will require any remaining excess
spread for a loan group to be deposited into the reserve account to be available
to be applied to cover any remaining current interest or liquidation losses on
other loan groups that are not otherwise covered by interest collections and
liquidation collections for such other loan groups. Such application of any
remaining excess spread will continue until the aggregate overcollateralization
amount for all loan groups equals or exceeds the aggregate overcollateralization
target amount for all loan groups.

FINANCIAL GUARANTY INSURANCE POLICY. The enhancer will unconditionally and
irrevocably guarantee, subject to the provisions in the policy: (a) timely
payment of current interest, (b) the amount of any losses not covered by excess
spread, overcollateralization, cross-collateralization or withdrawals from the
reserve account, and (c) the payment of any outstanding principal on the term
notes and the variable funding notes on the final insured payment date of April
25, 2032. The financial guaranty insurance policy is not cancelable for any
reason.

See "Description of the Policy" in this prospectus supplement and "Enhancement"
in the prospectus.

OPTIONAL REDEMPTION

With respect to each of the four loan groups, the master servicer may, at its
option repurchase all but not less than all of the mortgage loans in such loan
group on any payment date on which the aggregate outstanding principal balance
of the mortgage loans in such loan group (after applying payments received in
the related collection period), is less than 10% of the sum of (x) the aggregate
principal balance of the mortgage loans in such loan group as of the related
cut-off date and (y) the amount on deposit in the pre-funding account on the
closing date that is available to be used to purchase mortgage loans for such
loan group. No such optional repurchase will be permitted without the prior
written consent of the enhancer if it would result in a draw on the financial
guaranty insurance policy.

An exercise of the optional redemption for any loan group will cause the
aggregate outstanding note balance of the related class or classes of notes to
be paid in full with accrued interest sooner than it otherwise would have been
paid.

See "Description of the Securities , Maturity and Optional Redemption" in this
prospectus supplement and "The Agreements , Termination" in the prospectus.

RATINGS

When issued, the term notes will receive the ratings shown on page S-5 of this
prospectus supplement. A security rating is not a recommendation to buy, sell or
hold a security and is subject to change or withdrawal at any time by the
assigning rating agency. The ratings also do not address the rate of principal
prepayments on the mortgage loans or the likelihood of the payment of any
interest carry-forward amounts. The rate of prepayments, if different than
originally anticipated, could adversely affect the yield realized by holders of
the term notes.

See "Ratings" in this prospectus supplement.

LEGAL INVESTMENT

The term notes will not be "MORTGAGE RELATED SECURITIES" for purposes of the
Secondary Mortgage Market Enhancement Act of 1984. You should consult your legal
advisors in determining whether and to what extent the term notes constitute
legal investments for you.

See "Legal Investment" in this prospectus supplement for important information
concerning possible restrictions on ownership of the term notes by regulated
institutions.

ERISA CONSIDERATIONS

Subject to important considerations, the depositor expects that the term notes
may be purchased by persons investing assets of employee benefit plans or
individual retirement accounts. Plans should consult with their legal advisors
before investing in the term notes.

See "ERISA Considerations" in the prospectus supplement and in the accompanying
prospectus.

                                      S-14
<PAGE>

TAX STATUS

For federal income tax purposes, the term notes will be treated as debt. The
trust itself will not be subject to tax.

See "Certain Federal Income Tax Consequences" in this prospectus supplement and
"Certain Federal Income Tax Considerations" in the accompanying prospectus.



                                      S-15
<PAGE>


                                  RISK FACTORS

         In addition to the matters described elsewhere in this prospectus
supplement and the accompanying prospectus, you should carefully consider the
following risk factors before deciding to purchase a term note.


UNPREDICTABILITY OF PREPAYMENTS    Approximately 13.53% of the mortgagors may,
AND ITS EFFECT ON YIELDS           without penalty, prepay their loans in whole
                                   or in part at any time. We cannot predict the
                                   rate at which borrowers will repay their
                                   mortgage loans. Further, revolving credit
                                   loans such as the home equity lines of
                                   credit have been originated in significant
                                   volume only during the past few years and
                                   neither the originator nor the master
                                   servicer is aware of any publicly available
                                   studies or statistics on the rate of
                                   prepayment thereof.

                                   During the revolving period for the Class
                                   A-1 term notes, if Irwin Union Bank and
                                   Trust Company does not have a sufficient
                                   amount of mortgage loans to sell to the
                                   trust, amounts on deposit in the funding
                                   account relating to the Class A-1 term notes
                                   will not be fully applied to the purchase of
                                   subsequent mortgage loans for loan group I
                                   by the trust by the end of the revolving
                                   period. Such remaining amounts will be paid
                                   to the Class A-1 noteholders as principal on
                                   the first payment date following the end of
                                   the revolving period.

                                   A prepayment of a mortgage loan would result
                                   in a prepayment on the related term notes.

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

                                   o    If you purchase your term notes 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 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 the
                                        mortgage loans are likely to decrease.

                                   o    So long as credit enhancement is
                                        available, liquidations of defaulted
                                        mortgage loans generally will have the
                                        same effect on the related term notes as
                                        a prepayment of a mortgage loan.

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



                                      S-16
<PAGE>

RISK OF MORTGAGE INTEREST RATES    The note rate on the class A-8 term notes
REDUCING THE CLASS A-8 NOTE RATE   will be a floating rate equal to the least of

                                   (i) one-month LIBOR plus a fixed margin;
                                   (ii) the weighted average net mortgage
                                   interest rate of the mortgage loans in loan
                                   group IV and (iii) 14.00% per annum.
                                   Substantially all of the mortgage loans in
                                   loan group IV have mortgage interest rates
                                   that are based on the highest prime rate as
                                   published in the "Money Rates" section of
                                   The Wall Street Journal plus a specified
                                   margin. As a result, it is possible that
                                   mortgage interest rates on the mortgage
                                   loans in loan group IV may decline while
                                   one-month LIBOR is stable or rising. It is
                                   also possible that mortgage interest rates
                                   on the mortgage loans in loan group IV and
                                   one-month LIBOR may decline or increase
                                   during the same period, but that one-month
                                   LIBOR may decline more slowly or increase
                                   more rapidly. Furthermore, substantially all
                                   of the mortgage loans in loan group IV have
                                   minimum and maximum limitations on
                                   adjustments to the related mortgage interest
                                   rate. As a result of these factors and the
                                   foregoing limitations on the note rate for
                                   the class A-8 term notes, holders of the
                                   class A-8 term notes may receive interest at
                                   a rate less than one-month LIBOR plus the
                                   specified margin. In addition, the net
                                   mortgage interest rate of the mortgage loans
                                   in all the loan groups will change, and may
                                   decrease, over time due to scheduled
                                   amortization of the mortgage loans and
                                   prepayments of the mortgage loans. There can
                                   be no assurance that the weighted average
                                   mortgage interest rate of any loan group
                                   will not decrease after the closing date.

LIMITED OPERATING HISTORY OF THE   The originator of the mortgage loans, Irwin
ORIGINATOR                         Home Equity Corporation, was incorporated in
                                   September 1994. Because the originator began
                                   originating mortgage loans only in January
                                   1995, and has developed significant unique
                                   origination procedures for mortgage loans
                                   including some of the mortgage loans
                                   transferred to the Issuer, it does not have
                                   significant historical delinquency,
                                   bankruptcy, foreclosure or default
                                   information that would be helpful to you in
                                   trying to estimate the future delinquency
                                   and loss experience of such loans.

UNDERWRITING STANDARDS             The master servicer's second mortgage
                                   products are targeted primarily as debt
                                   consolidation loans for repeat, frequent or
                                   seasoned borrowers with strong credit
                                   ratings. These products are offered pursuant
                                   to programs developed by the originator. The
                                   originator's home equity lines of credit are
                                   targeted at borrowers with average or better
                                   credit ratings, but who are less frequent
                                   borrowers. Such borrowers have historically
                                   been solicited primarily by mail. More
                                   recently, loan brokers have also been used
                                   to procure customer leads. Lenders other
                                   than the master servicer or the originator
                                   originated a portion of the mortgage loans
                                   being sold to the trust. Since the mortgage
                                   loans are originated primarily by mail
                                   solicitation and by loan brokers, you should
                                   be aware that delinquencies and defaults
                                   with respect to the pool of mortgage loans
                                   may differ from those of a pool of similar
                                   mortgage loans originated through other
                                   means of solicitation. In addition, because
                                   the original combined loan-to-value ratio of
                                   the mortgage loans may be high relative to
                                   that of other similar mortgage loans,
                                   recoveries on defaulted mortgage loans may
                                   be lower than the level of recoveries
                                   experienced by such other defaulted mortgage
                                   loans. There can be no assurance as to the
                                   level of delinquencies and defaults that may
                                   be experienced by the mortgage loans.

                                   Under the home equity program of the
                                   originator relating to the home equity lines
                                   of credit, mortgagors are generally qualified
                                   based on an assumed payment that reflects a
                                   mortgage interest rate significantly lower
                                   than the related maximum mortgage interest
                                   rate. The repayment of any home equity line
                                   of credit may thus be dependent on the
                                   ability of the related mortgagor to make
                                   larger interest payments following the
                                   adjustment of the mortgage interest rate
                                   thereof during the life of such home equity
                                   line of credit.



                                      S-17
<PAGE>


HOME EQUITY LINES OF CREDIT HAVE   In general, the home equity lines of credit
INTEREST-ONLY FEATURE DURING THE   may be drawn upon during the related draw
DRAW PERIOD                        period. During such draw period, the related
                                   mortgagor will be obligated to make monthly
                                   payments on the related home equity line of
                                   credit, which minimum payment amounts will
                                   generally be equal to the finance charge for
                                   such billing cycle plus any applicable fees.
                                   The minimum payment due during the repayment
                                   period will be an amount necessary to
                                   amortize the balance due, plus interest and
                                   fees. Scheduled principal amortization (but
                                   not necessarily principal from other
                                   sources, including prepayments) may be de
                                   minimis during the related draw periods such
                                   that little, if any, principal payments
                                   based on scheduled principal amortization
                                   may be paid to the noteholders during such
                                   draw periods. Collections on the home equity
                                   lines of credit may also vary due to
                                   seasonal purchasing and payment habits of
                                   the related mortgagors.

GEOGRAPHIC CONCENTRATION           When measured by aggregate principal balance
                                   of the related loan group as of the cut-off
                                   date, mortgaged properties located in the
                                   following states secure the approximate
                                   percentages of mortgage loans in each of the
                                   indicated loan groups:

<TABLE>
<CAPTION>
                                      State       Loan Group I     Loan Group II    Loan Group III    Loan Group IV
                                      -----       ------------     -------------    --------------    -------------
                                  <S>              <C>               <C>               <C>              <C>
                                   California        36.03%            38.77%            18.24%           50.36%
                                   Florida            6.00%             5.36%             6.77%            3.39%
                                   Virginia           3.43%             5.23%             6.41%            4.45%
                                   New Jersey         2.40%             1.82%             1.70%            1.42%
                                   Illinois           4.41%             4.20%             5.48%            2.91%
                                   Ohio               3.19%             2.55%             5.51%            2.78%
                                   Michigan           4.31%             2.94%             4.85%            2.22%
                                   Washington         5.53%             4.39%             4.00%            4.13%
                                   Maryland           2.46%             4.66%             5.30%            2.38%
                                   Georgia            4.93%             5.00%             8.36%            5.51%
</TABLE>

                                   This geographic concentration might magnify
                                   the effect on the mortgage pool of adverse
                                   economic conditions or of special hazards in
                                   these areas and therefore might increase the
                                   rate of delinquencies, defaults and losses on
                                   the mortgage loans in the related loan group
                                   more than would be the case if the mortgaged
                                   properties were more geographically
                                   diversified. Further, mortgage loans in the
                                   State of California are subject to "one
                                   action" and "anti-deficiency" laws which
                                   generally means that in the event of default
                                   on mortgage loans in that state, the lender,
                                   in this case the master servicer, on behalf
                                   of the trustee, must elect either (i) to seek
                                   a judicial foreclosure of the related
                                   mortgaged property and, in the event the loan
                                   balance exceeds the sales price at the
                                   foreclosure sale, seek a deficiency judgment
                                   against the borrower or (ii) to seek a
                                   non-judicial foreclosure, in which case any
                                   such deficiency would be waived.

HIGH COMBINED LOAN-TO-VALUE        A majority of the group II mortgage loans and
RATIOS                             substantially all of the group III mortgage
                                   loans (in each case based on principal
                                   balance on the cut-off date) had combined
                                   loan-to-value ratios at origination in
                                   excess of 100%. Based on the appraised
                                   value, stated value or purchase price of the
                                   related mortgaged property at the time of
                                   origination of a mortgage loan with a
                                   combined loan-to-value ratio at origination
                                   greater than 100%, the value or price of the
                                   related mortgaged property was less than the
                                   sum of the principal balance of the mortgage
                                   loan and the principal balance of any
                                   related senior mortgage(s). Mortgage loans
                                   with high combined loan-to-value ratios, in
                                   particular those mortgage loans with
                                   original combined loan-to-value ratios in
                                   excess of 100%, will be more sensitive to
                                   declining property values than those loans
                                   with lower combined loan-to-value



                                      S-18
<PAGE>
                                   ratios and may present a greater risk of
                                   loss upon liquidation.

AMOUNT OF BORROWER'S EQUITY        Approximately 87.81% of the group I mortgage
                                   loans, approximately 94.76% of the group II
                                   mortgage loans, approximately 100.00% of the
                                   group III mortgage loans and approximately
                                   78.00% of the group IV mortgage loans (based
                                   on principal balance on the cut-off date) had
                                   combined loan-to-value ratios at origination
                                   that were greater than 80%. The value of the
                                   mortgaged properties may have declined since
                                   those mortgage loans were originated or the
                                   borrowers may have obtained additional
                                   financing on the properties. If a borrower on
                                   one of those mortgage loans defaults, there
                                   may not be enough value in the property to
                                   repay the mortgage loan and the trust may
                                   suffer a loss.

SEASONING OF MORTGAGE LOANS        Defaults on mortgage loans tend to occur at
                                   higher rates during the early years of the
                                   mortgage loans. Substantially all of the
                                   mortgage loans were originated within twelve
                                   months prior to sale to the trust. As a
                                   result, the trust may experience higher
                                   rates of default than if the mortgage loans
                                   had been outstanding for a longer period of
                                   time.

SUBORDINATE LOANS                  Approximately 97.81% of the group I mortgage
                                   loans, approximately 100.00% of the group II
                                   mortgage loans, approximately 99.80% of the
                                   group III mortgage loans and approximately
                                   98.82% of the group IV mortgage loans (based
                                   on principal balance on the cut-off date)
                                   evidence a lien that is subordinate to the
                                   rights of the mortgagee under a senior
                                   mortgage or mortgages. The proceeds from any
                                   liquidation, insurance or condemnation
                                   proceedings will be available to satisfy the
                                   outstanding principal balance of such junior
                                   loans only to the extent that the claims of
                                   such senior mortgages have been satisfied in
                                   full, including any foreclosure costs. In
                                   circumstances where the master servicer
                                   determines that it would be uneconomical to
                                   foreclose on the related mortgaged property,
                                   the master servicer may write off the entire
                                   outstanding principal balance of the related
                                   loan as bad debt. The foregoing
                                   considerations will be particularly
                                   applicable to junior loans that have high
                                   combined loan-to-value ratios because in
                                   such cases, the master servicer is more
                                   likely to determine that foreclosure would
                                   be uneconomical. You should consider the
                                   risk that to the extent losses on mortgage
                                   loans are not covered by available credit
                                   enhancement, such losses will be borne by
                                   the holders of the notes.

POTENTIAL INADEQUACY OF CREDIT     Each group of mortgage loans is expected to
ENHANCEMENT                        generate more interest than is needed to pay
                                   interest on the related group of notes
                                   because the weighted average interest rate
                                   on the related mortgage loans is expected to
                                   be higher than the weighted average interest
                                   rate on the related group of notes. If the
                                   related mortgage loans generate more
                                   interest than is needed to pay interest on
                                   the related group of notes and certain fees
                                   and expenses of the trust, the remaining
                                   interest will be used to compensate for
                                   losses on the related mortgage loans. After
                                   these financial obligations of the trust
                                   have been satisfied, any available excess
                                   interest will be used to create and maintain
                                   overcollateralization within the related
                                   group and then deposited into a reserve
                                   account until certain overcollateralization
                                   targets have been met. We cannot assure you,
                                   however, that enough excess interest will be
                                   generated to maintain the required level of
                                   overcollateralization.

                                   The excess interest available on any payment
                                   date will be affected by the actual amount of
                                   interest received, collected or recovered in
                                   respect of the mortgage loans during the
                                   preceding month. Such amount will be
                                   influenced by changes in the weighted average
                                   of the mortgage interest rates resulting from
                                   prepayments and liquidations of the related
                                   mortgage loans.

                                      S-19
<PAGE>

                                   The sale and servicing agreement requires the
                                   trustee to make a claim for an insured
                                   payment under the financial guaranty
                                   insurance policy not later than the second
                                   business day prior to any payment date as to
                                   which the trustee has determined that an
                                   insured payment will be necessary. Investors
                                   in the term notes should realize that, under
                                   extreme loss or delinquency scenarios, they
                                   may temporarily receive no distributions of
                                   principal.

                                   If the protection afforded by
                                   overcollateralization is insufficient and if
                                   the enhancer is unable to meet its
                                   obligations under the policy, then the
                                   holders of the term notes could experience a
                                   loss on their investment.




                                      S-20
<PAGE>




                                  INTRODUCTION

         The Irwin Home Equity Loan Trust 2000-1 (the "ISSUER" or the "TRUST")
will be formed pursuant to a trust agreement (the "TRUST AGREEMENT"), dated as
of August 31, 2000 between Bear Stearns Asset Backed Securities, Inc. (the
"DEPOSITOR") and Wilmington Trust Company, the Owner Trustee. The Issuer will
issue $352,800,000 aggregate principal amount of Home Equity Loan-Backed Term
Notes, Series 2000-1 (the "TERM NOTES"). The Term Notes will be issued pursuant
to an Indenture (the "INDENTURE"), to be dated as of August 31, 2000 between the
Issuer and Wells Fargo Bank Minnesota, National Association as Indenture
Trustee. The Trust will also issue Home Equity Loan-Backed Variable Funding
Notes, Series 2000-1 (the "VARIABLE FUNDING NOTES", and together with the Term
Notes, the "NOTES"). Pursuant to the Trust Agreement, the Issuer will issue one
class of Home Equity Loan-Backed Certificates, Series 2000-1 (the
"CERTIFICATES"). The Notes and the Certificates are collectively referred to
herein as the "SECURITIES." Only the Term Notes are offered hereby.


                        DESCRIPTION OF THE MORTGAGE LOANS

GENERAL

         The statistical information presented in this Prospectus Supplement is
based upon the characteristics of the pool of Mortgage Loans as of the Cut-Off
Date (the "INITIAL MORTGAGE LOANS"). Such statistical information is based upon
the characteristics of the home equity lines of credit (the "HELOCS") as of the
Cut-Off Date (the "INITIAL HELOCS") and the home equity loans (the "HELS") as of
the Cut-Off Date (the "INITIAL HELS"). The HELOCs and the HELs are collectively
referred to herein as the "MORTGAGE LOANS". The statistical characteristics of
the entire pool of Mortgage Loans on the Closing Date may vary from the
statistical information presented in this Prospectus Supplement upon the
acquisition of Subsequent Mortgage Loans. See "Conveyance of Subsequent Mortgage
Loans, the Pre-Funding Account and the Funding Account" herein.

INITIAL MORTGAGE LOANS

         The Initial Mortgage Loans assigned and transferred to the Issuer and
pledged to the Indenture Trustee as of the Closing Date will be divided into
four groups (each, a "LOAN GROUP"). Loan Group I is expected to have an
aggregate principal balance of approximately $54,310,211.24 as of the Cut-Off
Date and will consist of Mortgage Loans (the "GROUP I MORTGAGE LOANS") which are
fixed-rate, closed-end home equity loans secured by first, second or more junior
mortgages or deeds of trust on residential properties with combined
loan-to-value ratios generally less than or equal to 100%. Loan Group II is
expected to have an aggregate principal balance of approximately $68,487,921.38
as of the Cut-Off Date and will consist of Mortgage Loans (the "GROUP II
MORTGAGE LOANS") which are (i) fixed-rate, closed-end home equity loans secured
by second or more junior mortgages or deeds of trust on residential properties
with combined loan-to-value ratios generally less than or equal to 100%, and
(ii) fixed-rate, closed-end home equity loans secured by second or more junior
mortgages or deeds of trust on residential properties with combined
loan-to-value ratios generally less than or equal to 125%. Loan Group III is
expected to have an aggregate principal balance of approximately $29,998,623.33
as of the Cut-Off Date and will consist of Mortgage Loans (the "GROUP III
MORTGAGE LOANS") which are fixed-rate, closed-end home equity loans secured by
first or second mortgages or deeds of trust on residential properties with
combined loan-to-value ratios generally less than or equal to 125%. Loan Group
IV is expected to have an aggregate principal balance of approximately
$40,807,326.86 as of the Cut-Off Date and will consist of Mortgage Loans (the
"GROUP IV MORTGAGE LOANS") which are adjustable-rate home equity lines of credit
secured by first, second or more junior mortgages or deeds of trust on
residential properties with combined loan-to-value ratios generally less than or
equal to 100%. In the case of the Mortgage Loans to be included in Loan Groups I
and III, the original Principal Balance of each Mortgage Loan will not exceed
the current loan limits for mortgages eligible for purchase by Freddie Mac.

         The Mortgage Loans in Loan Groups II and III which are fixed-rate,
closed-end home equity loans with combined loan-to-value ratios generally less
than or equal to 125% are referred to as "HIGH LOAN-TO-VALUE MORTGAGE LOANS."



                                      S-21
<PAGE>

         Unless otherwise indicated, all percentages set forth in this
Prospectus Supplement are based upon the aggregate Principal Balances of the
Group I Mortgage Loans, Group II Mortgage Loans, Group III Mortgage Loans and
Group IV Mortgage Loans as of the Cut-Off Date.

         The Mortgage Loans are evidenced by Mortgage Notes (each, a "MORTGAGE
NOTE") or, in the case of HELOCs, loan agreements (each, a "LOAN AGREEMENT"),
secured by mortgages or deeds of trust (the "MORTGAGES"), of which approximately
97.81% are second or more junior lien Mortgages with respect to the Group I
Mortgage Loans, of which approximately 100.00% are second or more junior lien
Mortgages with respect to the Group II Mortgage Loans, of which approximately
99.80% are second or more junior lien Mortgages, with respect to the Group III
Mortgage Loans and of which approximately 99.82% are second or more junior lien
Mortgages, with respect to the Group IV Mortgage Loans, on one- to four-family
residential properties (the "MORTGAGED PROPERTIES") and have the additional
characteristics described below.

         Each Group I Mortgage Loan for which information is presented in this
Prospectus Supplement has an original term to stated maturity of up to 30 years
and was selected for inclusion in the Trust from among those that met the
following additional criteria as of the Cut-Off Date: (i) a current principal
balance of no less than $1,808.82 and (ii) not more than 59 days past due. The
Group I Mortgage Loans were selected by the Originator from the mortgage loans
in IUB's portfolio that met the above criteria using a selection process
believed by the Originator not to be adverse to the Certificateholders or to the
Enhancer. As of the Cut-Off Date, the average principal balance of the Group I
Mortgage Loans was approximately $34,417.12. As of the Cut-Off Date, the
weighted average Mortgage Interest Rate of the Group I Mortgage Loans was
approximately 12.408%. The weighted average Combined Loan-to-Value Ratio of the
Group I Mortgage Loans was approximately 91.46%. The weighted average remaining
term to maturity was 209 months and the latest scheduled maturity of any Group I
Mortgage Loan is May 12, 2030; however the actual date on which any Mortgage
Loan is paid in full may be earlier than the stated maturity date due to
unscheduled payments of principal.

         Based on information supplied by the Mortgagors in connection with
their loan applications at origination, 1,569 of the Mortgaged Properties
securing the Group I Mortgage Loans, which secure approximately 99.50% of the
outstanding principal balance of the Group I Mortgage Loans, will be owner
occupied primary residences and 9 of the Mortgaged Properties securing the Group
I Mortgage Loans, which secure approximately 0.50% of the outstanding principal
balance of the Group I Mortgage Loans, will be non-owner occupied or second
homes.

         Each Group II Mortgage Loan for which information is presented in this
Prospectus Supplement has an original term to stated maturity of up to 25 years
and was selected for inclusion in the Trust from among those that met the
following criteria of the Cut-Off Date: (i) a current principal balance of no
less than $3,600.00 and (ii) not more than 59 days past due. The Group II
Mortgage Loans were selected by the Originator from the mortgage loans in IUB's
portfolio that met the above criteria using a selection process believed by the
Originator not to be adverse to the Certificateholders or to the Enhancer. As of
the Cut-Off Date, the average principal balance of the Group II Mortgage Loans
was approximately $41,109.20. As of the Cut-Off Date, the weighted average
Mortgage Interest Rate of the Group II Mortgage Loans was approximately 14.205%.
The weighted average Combined Loan-to-Value Ratio of the Group II Mortgage Loans
was approximately 109.00%. The weighted average remaining term to stated
maturity was approximately 216 months and the latest scheduled maturity of any
Group II Mortgage Loan is September 15, 2025; however the actual date on which
any Mortgage Loan is paid in full may be earlier than the stated maturity date
due to unscheduled payments of principal.

         Based on information supplied by the Mortgagors in connection with
their loan applications at origination, all of the Mortgaged Properties securing
the Group II Mortgage Loans will be owner occupied primary residences.

         Each Group III Mortgage Loan for which information is presented in this
Prospectus Supplement has an original term to stated maturity of up to 30 years
and was selected for inclusion in the Trust from among those that met the
following criteria of the Cut-Off Date: (i) a current principal balance of no
less than $4,000.00 and (ii) not more than 59 days past due. The Group III
Mortgage Loans were selected by the Originator from the mortgage loans in IUB's
portfolio that met the above criteria using a selection process believed by the
Originator not to be adverse to the Certificateholders or to the Enhancer. As of
the Cut-Off Date, the average principal balance of the Group III Mortgage Loans
was approximately $33,744.23. As of the Cut-Off Date, the weighted average
Mortgage Interest Rate of the Group III Mortgage Loans was approximately
15.113%. The weighted average Combined



                                      S-22
<PAGE>

Loan-to-Value Ratio of the Group III Mortgage Loans was approximately 117.71%.
The weighted average remaining term to stated maturity was approximately 199
months and the latest scheduled maturity of any Group III Mortgage Loan is
November 25, 2028; however the actual date on which any Mortgage Loan is paid in
full may be earlier than the stated maturity date due to unscheduled payments of
principal.

         Based on information supplied by the Mortgagors in connection with
their loan applications at origination, all of the Mortgaged Properties securing
the Group III Mortgage Loans will be owner occupied primary residences.

         The monthly payment on each Mortgage Loan, with the exception of the
HELOCs, (each a "MONTHLY PAYMENT") includes interest plus an amount that will
amortize the outstanding principal balance of the Mortgage Loan over its
remaining term.

         The Mortgage Loans assigned to Loan Group IV are evidenced by loan
agreements (each, a "LOAN AGREEMENT") secured by Mortgages, of which
approximately 98.82% are junior Mortgages on the related Mortgaged Properties,
and have the additional characteristics described below.

         As of the Cut-Off Date, the average principal balance of the Initial
Mortgage Loans in Loan Group IV is approximately $46,904.97, the weighted
average Gross Margin of the Initial Mortgage Loans in Loan Group IV is
approximately 2.681%, and the weighted average Mortgage Interest Rate of the
Initial Mortgage Loans in Loan Group IV is approximately 12.140%. The weighted
average Combined Loan-to-Value Ratio of the Initial Mortgage Loans in Loan Group
IV is approximately 88.66%, and none of the Initial Mortgage Loans in Loan Group
IV have Combined Loan-to-Value Ratios greater than 100%. The weighted average
credit limit utilization rate (computed by dividing the aggregate principal
balance of the Initial Mortgage Loans in Loan Group IV as of the Cut-Off Date by
the aggregate credit limit thereof) is approximately 95.88%. The weighted
average remaining term to maturity is 237 months and the latest scheduled
maturity of any Initial Mortgage Loan in Loan Group IV is September 15, 2020;
however, the actual date on which any Initial Mortgage Loan in Loan Group IV is
paid in full may be earlier than the stated maturity date thereof due to
unscheduled payments of principal.

         Effective with the first payment due on a HELOC after the tenth
anniversary date of the date of origination thereof in the case of substantially
all HELOCs, on each related Interest Adjustment Date, the Monthly Payment will
be adjusted to an amount that will amortize the then-outstanding Principal
Balance of such HELOC over its remaining term plus interest thereon. The
weighted average number of months from the Cut-Off Date to the first adjustment
of the Monthly Payment such that the resulting amount will amortize the
outstanding Principal Balance of the Initial HELOCs over their remaining term is
approximately 117 months.

         Interest on each HELOC is and will be calculated based on the average
daily Principal Balance thereof outstanding during the related Billing Cycle.
The "DUE DATE" for any HELOC is the 15th day of each calendar month. The
"BILLING CYCLE" for any HELOC is the period from on or about the 23rd or 28th
day of the calendar month second preceding such Due Date to the 22nd or 27th, as
applicable, day of the calendar month immediately preceding such Due Date.

         The Mortgage Interest Rates on the HELOCs will adjust monthly on each
applicable Interest Adjustment Date to a rate equal to the sum of (i) the
highest prime rate as published in the "Money Rates" section of The Wall Street
Journal on the last Business Day of the month immediately preceding the related
Interest Adjustment Date plus (ii) a fixed percentage (the "GROSS MARGIN"),
which total is generally subject to specified maximum and minimum lifetime
Mortgage Interest Rates ("LIFETIME RATE CAPS" and "LIFETIME RATE FLOORS",
respectively), as specified in the related Mortgage documents. Due to the
application of the Lifetime Rate Caps and Lifetime Rate Floors, the Mortgage
Interest Rate on any HELOC, as adjusted on any Interest Adjustment Date, may not
equal the sum of the related prime rate and Gross Margin. Each HELOC requires
the related Mortgagor to make current interest payments during the life of such
HELOC.

         Each Initial HELOC has a term to maturity from the date of origination
of approximately 20 years.

         A Mortgagor may make a draw at any time during the period stated in the
related Loan Agreement (the "DRAW PERIOD"). In addition, the Mortgagor will not
be permitted to make any draw during the period stated in the



                                      S-23
<PAGE>

related Loan Agreement (the "REPAYMENT PERIOD"). The Draw Period and the
Repayment Period for any HELOC may vary based on such HELOC's state of
origination.

         The maximum amount of each draw with respect to any HELOC is equal to
the excess, if any, of the credit limit thereof over the outstanding Principal
Balance thereof at the time of such draw. Approximately 7.08% of the Initial
Mortgage Loans may be prepaid in whole or in part at any time, after origination
thereof without a corresponding penalty. However, Mortgagors will have the right
during the related Draw Period to make a draw in the amount of any prepayment
theretofore made with respect to such HELOC.

         A Mortgagor's right to make draws during the Draw Period may be
suspended, or the credit limit of the related HELOC may be reduced, for cause
under a number of circumstances, including, but not limited to, (i) a material
and adverse change in such Mortgagor's financial circumstances; (ii) a decline
in the value of the related Mortgaged Property significantly below the Appraised
Value thereof at origination of such HELOC; or (iii) a payment default by such
Mortgagor. However, such suspension or reduction generally will not affect the
payment terms for previously drawn amounts. Neither the Master Servicer nor any
subservicer will have any obligation to investigate whether any such
circumstances have transpired, and may have no knowledge thereof. As such, there
can be no assurance that any Mortgagor's ability to make Draws will be suspended
or reduced in the event that any of the foregoing circumstances occur. In the
event of a default under a HELOC, such HELOC may be terminated and declared
immediately due and payable in full. For such purpose, a default includes, but
is not limited to, (i) the related Mortgagor's failure to make any payment as
required; (ii) any action or inaction by such Mortgagor that adversely affects
the related Mortgaged Property or the mortgagee's rights therein; or (iii) fraud
or material misrepresentation by such Mortgagor in connection with such HELOC.

         During the Draw Period, the Mortgagor will be obligated to make Monthly
Payments on the related HELOC, which amounts will generally be equal to the
Finance Charge and Additional Charges for such Billing Cycle. During the
Repayment Period, the Mortgagor will be obligated to make Monthly Payments
consisting of principal installments that would substantially amortize the
Principal Balance of the related Mortgage Loan by the maturity date thereof,
plus current Finance Charges and Additional Charges.

         With respect to each HELOC, (i) the "FINANCE CHARGE" for any Billing
Cycle will be an amount equal to the aggregate of, as calculated for each day in
such Billing Cycle, the then-applicable Mortgage Interest Rate divided by 365,
and multiplied by the average daily Principal Balance of such HELOC and (ii) the
"ACCOUNT BALANCE" on any day generally will be the aggregate unpaid Principal
Balance outstanding at the beginning of such day, plus the sum of any unpaid
fees, insurance premiums and other charges, if any (collectively, "ADDITIONAL
CHARGES"), and any unpaid Finance Charges due, plus the aggregate of all draws
funded on such day, minus the aggregate of all payments and credits applied to
the repayment of any such draws on such day. Payments made by or on behalf of
the Mortgagor will be applied to any unpaid Finance Charges due thereon, prior
to application to any unpaid Principal Balance outstanding.

         The "MORTGAGE INTEREST RATE" of each Mortgage Loan is the per annum
interest rate required to be paid by the mortgagor (each a "MORTGAGOR") under
the terms of the related note and, in the case of the HELOCs, the related Loan
Agreement. The Mortgage Interest Rate borne by each Mortgage Loan is (i) in the
case of a HELOC, adjustable on the date (each such date, an "Interest Adjustment
Date") specified in the related Loan Agreement to a rate equal to the sum of (A)
the highest prime rate as published in the "Money Rates" section of The Wall
Street Journal on the last Business Day of the related calendar month and (B)
the margin specified in the related Loan Agreement and (ii) in the case of a
HEL, fixed as of the date of origination of such HEL.

         The "COMBINED LOAN-TO-VALUE RATIO" generally will be, with respect to
each HELOC, the ratio, expressed as a percentage, of the sum of (i) the credit
limit of such HELOC and (ii) the outstanding Principal Balance at origination of
such HELOC of all other mortgage loans, if any, secured by senior or subordinate
liens on the related Mortgaged Property, to the Appraised Value. With respect to
each HEL, the "Combined Loan-to-Value Ratio" generally will be the ratio,
expressed as a percentage, of the sum of (i) the Principal Balance of such HEL
as of the related Cut-Off Date and (ii) any outstanding Principal Balance at
origination of such HEL of all other mortgage loans, if any, secured by senior
or subordinate liens on the related Mortgaged Property, to the Appraised Value.
The "APPRAISED VALUE" for any Mortgaged Property will be the appraised value
thereof, determined in the



                                      S-24
<PAGE>

appraisal or property valuation used in the origination of the related Mortgage
Loan (which may have been obtained at an earlier time). See "Description of the
Mortgage Loans--Underwriting Standards" herein.

         Approximately 89.83% of the Group I Mortgage Loans, 82.12% of the Group
II Mortgage Loans, 81.58% of the Group III Mortgage Loans and 92.92% of the
Group IV Mortgage Loans provide for penalties upon full prepayment during the
first two, three, four or five years after origination thereof. Each of the
Mortgage Loans is subject to a due-on-sale clause. See "Certain Legal Aspects of
the Mortgage Loans - Due-on-Sale Clauses in Mortgage Loans" in the Prospectus.

SOLICITATION PROCESS

         Since January 1995, the Originator has processed responses from a
geographic mailing base that includes areas within 29 states. More recently, the
Originator also began to procure customer leads obtained through loan brokers. A
portion of the Mortgage Loans being sold to the trust were originated by
correspondent lenders. The Originator expects to originate its mortgage loan
product line through a variety of origination channels in other states.

         The Originator uses pre-screening and list processing (response
modeling) techniques in connection with direct-mail methods to contact the most
creditworthy and profitable customer segments within its targeted mail base. The
Originator also uses direct-mail to contact individuals identified in public
records as having a second mortgage.

UNDERWRITING STANDARDS

         The Mortgage Loans (other than those originated by correspondent
lenders) were underwritten by the Originator in accordance with underwriting
standards of the Originator developed at the direction of IUB. The following is
a brief description of the various underwriting standards and procedures
applicable to the Mortgage Loans. However, there can be no assurance that the
quality or performance of all Mortgage Loans will be equivalent in every respect
under all circumstances.

         Each prospective mortgagor completes a mortgage loan application that
includes information with respect to the applicant's liabilities, income, credit
history, employment history and personal information. At least one credit report
on each applicant from national credit reporting companies is required. The
report typically contains information relating to such matters as credit history
with local and national merchants and lenders, installment debt payments and
record of any defaults, bankruptcies, repossessions or judgments. Appraisals and
property valuations range from full appraisals to use of stated value. Title
searches and insurance range from full ALTA policies to property profiles. The
appraisal and title requirements obtained in connection with each loan vary
based on loan amount, lien position and property type and location.

         The Originator's underwriting requirements for certain types of home
loans may change from time to time, which in certain instances may result in
less stringent underwriting requirements. Depending on the dates on which
Mortgage Loans are originated, such Mortgage Loans may have been originated by
the Originator pursuant to different underwriting requirements, and accordingly,
certain Mortgage Loans included in the Trust may be of a different credit
quality and have different loan characteristics than other Mortgage Loans. To
the extent that certain Mortgage Loans were originated using less stringent
underwriting requirements, such Mortgage Loans may be more likely to experience
higher rates of delinquencies, defaults and losses than those Mortgage Loans
originated pursuant to more stringent underwriting requirements.

         The Mortgage Loans originated by lenders other than the Master Servicer
or the Originator were originated in accordance with the underwriting criteria
of the Originator developed at the direction of IUB and applied by the
originating institution at the time of origination of the related Mortgage Loan.
The Originator selected the mortgage loans to be acquired by the Master Servicer
from among the mortgage loans offered to it by approved originators. All
acquired loans were reviewed and approved by the Master Servicer both at
underwriting and at post-closing to ensure that underwriting and documentation
guidelines were satisfied. The Originator's acquisition requirements for certain
types of mortgage loans may change from time to time, which in certain instances
may result in less stringent requirements.



                                      S-25
<PAGE>

MORTGAGE LOAN CLOSING PROCEDURES

         The Mortgage Loans are closed and the loan files are reviewed, verified
and completed in accordance with procedures developed by the Originator and the
Master Servicer. Closing procedures may vary based upon loan amount and property
location. Following the customer's acceptance of the loan offer, the loan
processing officer or the account executive responsible for the loan delivers
the loan file to the closing area. The loan documents are drafted after
verifying that the file contains a "signing confirmation request" from the
applicable title company; for loans qualifying for limited title and appraisal,
the "signing confirmation request" is not required. All files are audited for
completeness. Once the loan documents are prepared, the loan file is delivered
to the Quality Review area for further audit. Following Quality Review approval,
the loan documents are delivered by overnight delivery to the closing agent or
borrower. For loans qualifying for limited title and appraisal, the documents
are forwarded directly to the borrower with detailed signing and notary
instructions. If a closing agent closed the loan, the closing agent reviews each
loan file for completeness using a funding audit checklist prepared by the
Originator. At the time of funding, the individual responsible for closing the
loan will fund the appropriate account. Every loan funded is audited for
completeness using post-closing procedures developed by the Originator.

STATISTICAL INFORMATION

         Set forth below is a description of certain additional characteristics
of the Mortgage Loans as of the Cut-Off Date (except as otherwise indicated).
Dollar amounts and percentages may not add up to totals due to rounding.


                     LIEN POSITION OF GROUP I MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                                  AGGREGATE UNPAID
                                                  NUMBER OF         PERCENTAGE OF AGGREGATE     PRINCIPAL BALANCE OF
                                               INITIAL MORTGAGE  PRINCIPAL BALANCE OF GROUP I     GROUP I MORTGAGE
LIEN POSITION                                       LOANS               MORTGAGE LOANS                  LOANS
---------------                                ----------------  ----------------------------   --------------------
<S>                                                    <C>                   <C>                  <C>
First Lien...............................              25                    2.19%                $ 1,188,027.48
Second Lien..............................           1,552                   97.78                  53,102,183.76
Third Lien...............................               1                    0.04                      20,000.00
                                                    -----                  ------                 --------------
                  Total..................           1,578                  100.00%                $54,310,211.24
                                                    =====                  ======                 ==============
</TABLE>



                                      S-26
<PAGE>


                               MORTGAGE INTEREST RATES OF GROUP I MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                                  AGGREGATE UNPAID
                                               NUMBER OF        PERCENTAGE OF AGGREGATE    PRINCIPAL BALANCE OF
                                           INITIAL MORTGAGE   PRINCIPAL BALANCE OF GROUP     GROUP I MORTGAGE
MORTGAGE INTEREST RATES (%)                      LOANS             I MORTGAGE LOANS                LOANS
----------------------------               ----------------   --------------------------   --------------------
<S>                                           <C>                  <C>                  <C>
   7.500   to     7.999.................           1                    0.11%                $    60,600.00
   8.000   to     8.499.................           1                    0.06                      29,890.00
   8.500   to     8.999.................          17                    1.49                     811,151.57
   9.000   to     9.499.................          25                    1.78                     969,217.48
   9.500   to     9.999.................          66                    4.62                   2,511,324.73
  10.000   to    10.499.................          65                    4.28                   2,327,140.23
  10.500   to    10.999.................         128                    8.72                   4,738,265.45
  11.000   to    11.499.................         103                    7.95                   4,316,426.02
  11.500   to    11.999.................         186                   12.98                   7,048,229.13
  12.000   to    12.499.................         136                    9.39                   5,097,940.62
  12.500   to    12.999.................         241                   15.73                   8,540,940.25
  13.000   to    13.499.................         132                    7.86                   4,266,671.79
  13.500   to    13.999.................         191                   11.30                   6,138,983.94
  14.000   to    14.499.................          81                    3.89                   2,115,284.54
  14.500   to    14.999.................          87                    4.65                   2,525,455.20
  15.000   to    15.499.................          39                    1.72                     934,197.63
  15.500   to    15.999.................          28                    1.30                     706,193.15
  16.000   to    16.499.................          14                    0.62                     335,081.55
  16.500   to    16.999.................          17                    0.77                     417,234.41
  17.000   to    17.499.................           7                    0.27                     146,872.00
  17.500   to    17.999.................           9                    0.35                     192,091.04
  18.000   to    18.499.................           2                    0.05                      29,159.14
  18.500   to    18.999.................           1                    0.04                      23,764.29
  20,000+ ..............................           1                    0.05                      28,097.08
                                               -----                  ------                 --------------
               Total....................       1,578                  100.00%                $54,310,211.24
                                               =====                  ======                 ==============
</TABLE>

         The weighted average Mortgage Interest Rate of the Group I Mortgage
Loans is approximately 12.408% per annum.



                                      S-27
<PAGE>




               ORIGINAL TERM TO MATURITY OF GROUP I MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                                    AGGREGATE UNPAID
                                                    NUMBER OF         PERCENTAGE OF AGGREGATE       PRINCIPAL BALANCE
ORIGINAL TERM TO MATURITY                        INITIAL MORTGAGE  PRINCIPAL BALANCE OF GROUP I    OF GROUP I MORTGAGE
(MONTHS)                                              LOANS               MORTGAGE LOANS                  LOANS
--------------------------                       ----------------  ----------------------------    --------------------
<S>                                                <C>                  <C>                         <C>
    1  to  120 .....................                    69                     3.34%                  $ 1,812,141.68
  121  to  180 .....................                 1,089                    64.19                    34,863,460.97
  181  to  240 .....................                   141                    10.99                     5,967,213.32
  241  to  300 .....................                   278                    21.44                    11,643,164.51
  301  to  360 .....................                     1                     0.04                        24,230.76
                                                     -----                   ------                  ---------------
        Total.......................                 1,578                   100.00%                  $54,310,211.24
                                                     =====                   ======                  ===============
</TABLE>

         The weighted average original term to maturity of the Group I Mortgage
Loans is approximately 210 months.



              REMAINING TERM TO MATURITY OF GROUP I MORTGAGE LOANS

<TABLE>
<CAPTION>
                                               NUMBER OF                                      AGGREGATE UNPAID
                                                INITIAL         PERCENTAGE OF AGGREGATE     PRINCIPAL BALANCE OF
                                               MORTGAGE      PRINCIPAL BALANCE OF GROUP I     GROUP I MORTGAGE
REMAINING TERM TO MATURITY (MONTHS)              LOANS              MORTGAGE LOANS                  LOANS
-----------------------------------           ----------     ----------------------------   --------------------
<S>                                               <C>                  <C>                  <C>
     0   to    60.........................           1                  0.02%                  $    11,097.36
    61   to    120........................          68                  3.32                     1,801,044.32
   121   to    180........................       1,089                 64.19                    34,863,460.97
   181   to    240........................         142                 11.06                     6,007,062.00
   241   to    300........................         277                 21.36                    11,603,315.83
   301   to    360........................           1                  0.04                        24,230.76
                                                 -----                ------                   --------------
            Total.........................       1,578                100.00%                  $54,310,211.24
                                                 =====                ======                   ==============
</TABLE>


         The calculated weighted average remaining term of the Group I Mortgage
Loans is approximately 209 months.





                                      S-28
<PAGE>



                  YEAR OF ORIGINATION OF GROUP I MORTGAGE LOANS


<TABLE>
<CAPTION>
                                                                                                   AGGREGATE UNPAID
                                                  NUMBER OF         PERCENTAGE OF AGGREGATE        PRINCIPAL BALANCE
                                               INITIAL MORTGAGE  PRINCIPAL BALANCE OF GROUP I         OF GROUP I
YEAR OF ORIGINATION                                 LOANS               MORTGAGE LOANS              MORTGAGE LOANS
---------------------                          ----------------  ----------------------------      -----------------
<S>                                                 <C>                <C>                      <C>
1998.....................................                1                  0.04%                    $    19,746.01
1999.....................................               29                  1.77                         959,173.25
2000.....................................            1,548                 98.20                      53,331,291.98
                                                     -----                ------                     --------------
               Total.....................            1,578                100.00%                    $54,310,211.24
                                                     =====                ======                     ==============
</TABLE>


         The earliest month and year of origination of any Group I Mortgage Loan
is July 1998 and the latest month and year of origination is August 2000.



              MORTGAGED PROPERTIES SECURING GROUP I MORTGAGE LOANS


<TABLE>
<CAPTION>
                                                                                                     AGGREGATE UNPAID
                                                   NUMBER OF          PERCENTAGE OF AGGREGATE        PRINCIPAL BALANCE
                                                INITIAL MORTGAGE   PRINCIPAL BALANCE OF GROUP I         OF GROUP I
PROPERTY TYPE                                        LOANS                MORTGAGE LOANS              MORTGAGE LOANS
-------------                                   ----------------   ----------------------------      -----------------
<S>                                                <C>                      <C>                      <C>
Single-Family Dwelling...................            1,402                    88.69%                   $48,165,736.25
Planned Unit Development.................               80                     5.90                      3,204,791.45
Condominium..............................               96                     5.41                      2,939,683.54
                                                     -----                   ------                    --------------
                Total....................            1,578                   100.00%                   $54,310,211.24
                                                     =====                   ======                    ==============
</TABLE>





                                      S-29
<PAGE>

             COMBINED LOAN-TO-VALUE RATIOS OF GROUP I MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                                    AGGREGATE UNPAID
                                                   NUMBER OF          PERCENTAGE OF AGGREGATE     PRINCIPAL BALANCE OF
COMBINED LOAN-TO-VALUE                          INITIAL MORTGAGE   PRINCIPAL BALANCE OF GROUP I          GROUP I
RATIO (%)                                            LOANS                MORTGAGE LOANS             MORTGAGE LOANS
----------------------                          ----------------   ----------------------------   --------------------
<S>                                                 <C>                     <C>                 <C>
    0.001    to     30.000.............               22                      1.67%                 $   907,263.20
   30.001    to     40.000.............                6                      0.52                      281,332.91
   40.001    to     50.000.............                5                      0.34                      182,143.09
   50.001    to     60.000.............               13                      0.87                      470,844.45
   60.001    to     70.000.............               34                      2.30                    1,251,506.79
   70.001    to     80.000.............              104                      6.49                    3,526,304.87
   80.001    to     90.000.............              312                     19.22                   10,439,747.99
   90.001    to     95.000.............              240                     14.58                    7,918,073.35
   95.001    to    100.000.............              841                     53.97                   29,311,054.56
  100.001    to    105.000..............               1                      0.04                       21,940.03
                                                   -----                    ------               -----------------
                    Total...................       1,578                    100.00%                $54,310,211.24
                                                   =====                    ======                ===============
</TABLE>

         The minimum and maximum Combined Loan-to-Value Ratios of the Group I
Mortgage Loans as of the Cut-Off Date are approximately 10.00% and 100.00%,
respectively, and the weighted average Combined Loan-to-Value Ratio as of the
Cut-Off Date of the Group I Mortgage Loans is approximately 91.46%. The
"Combined Loan-to-Value Ratio" of a Group I Mortgage Loan as of the Cut-Off Date
is the ratio, expressed as a percentage, equal to the sum of any outstanding
first mortgage balance as of the date of origination of the related Group I
Mortgage Loan plus the Principal Balance of such Group I Mortgage Loan as of the
Cut-Off Date divided by the Appraised Value of the Mortgaged Property.





                                      S-30
<PAGE>



                  PRINCIPAL BALANCES OF GROUP I MORTGAGE LOANS

<TABLE>
<CAPTION>
                                            NUMBER OF                                       AGGREGATE UNPAID
                                             INITIAL        PERCENTAGE OF AGGREGATE        PRINCIPAL BALANCE
                                            MORTGAGE         PRINCIPAL BALANCE OF              OF GROUP I
PRINCIPAL BALANCE                             LOANS         GROUP I MORTGAGE LOANS           MORTGAGE LOANS
-----------------                           ---------       -----------------------        -----------------
<S>                                             <C>                   <C>                    <C>
  $      0.01   to   $  25,000.00               561                   20.12%                 $10,927,640.17
  $ 25,000.01   to   $  50,000.00               795                   52.73                   28,640,168.17
  $ 50,000.01   to   $  75,000.00               179                   20.17                   10,956,459.60
  $ 75,000.01   to   $ 100,000.00                42                    6.64                    3,604,508.43
  $100,000.01   to   $ 200,000.00                 1                    0.33                      181,434.87
                                              -----                  ------                  --------------
                  Total.................      1,578                  100.00%                 $54,310,211.24
                                              =====                  ======                  ==============
</TABLE>


         As of the Cut-Off Date, the average unpaid principal balance of the
Group I Mortgage Loans is approximately $34,417.12.





                                      S-31
<PAGE>



            GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES SECURING
                             GROUP I MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                                   AGGREGATE UNPAID
                                                  NUMBER OF          PERCENTAGE OF AGGREGATE       PRINCIPAL BALANCE
                                               INITIAL MORTGAGE        PRINCIPAL BALANCE OF           OF GROUP I
STATE                                               LOANS             GROUP I MORTGAGE LOANS        MORTGAGE LOANS
---------                                      ----------------      ------------------------      -----------------
<S>                                                 <C>                     <C>                      <C>
California...............................             491                     36.03%                   $19,570,382.09
Florida..................................             106                      6.00                      3,257,657.07
Washington...............................              83                      5.53                      3,000,803.06
Georgia..................................              94                      4.93                      2,679,157.77
Illinois.................................              68                      4.41                      2,396,350.24
Michigan.................................              66                      4.31                      2,339,498.25
Colorado.................................              61                      3.96                      2,150,078.09
Virginia.................................              58                      3.43                      1,861,369.53
Missouri.................................              56                      3.29                      1,786,541.08
Ohio.....................................              57                      3.19                      1,732,318.08
Arizona..................................              47                      2.89                      1,566,952.33
Maryland.................................              42                      2.46                      1,337,293.78
New Jersey...............................              41                      2.40                      1,305,255.44
Pennsylvania.............................              49                      2.30                      1,246,703.45
Louisiana................................              34                      2.12                      1,152,091.99
Oregon...................................              34                      2.02                      1,098,329.20
Other ((less than) 2%)...................             191                     10.73                      5,829,429.79
                                                    -----                    ------                    --------------
                Total....................           1,578                    100.00%                   $54,310,211.24
                                                    =====                    ======                    ==============
</TABLE>


         No more than approximately 1.19% of the Group I Mortgage Loans are
secured by Mortgaged Properties located in any one zip code.





                                      S-32
<PAGE>



                 DEBT-TO-INCOME RATIOS OF GROUP I MORTGAGE LOANS

<TABLE>
<CAPTION>
                                     NUMBER OF                                      AGGREGATE UNPAID PRINCIPAL
                                      INITIAL           PERCENTAGE OF AGGREGATE               BALANCE
                                     MORTGAGE          PRINCIPAL BALANCE OF GROUP           OF GROUP I
DEBT-TO-INCOME RATIOS (%)              LOANS                I MORTGAGE LOANS              MORTGAGE LOANS
-------------------------            ---------         --------------------------   --------------------------
<S>                                    <C>                      <C>                  <C>
10.01   to    15.00......                  9                        0.46%                   $   251,421.92
15.01   to    20.00......                 29                        1.50                        816,543.84
20.01   to    25.00......                 83                        4.51                      2,450,528.76
25.01   to    30.00......                139                        7.98                      4,331,726.22
30.01   to    35.00......                212                       12.51                      6,796,380.44
35.01   to    40.00......                262                       15.75                      8,555,213.60
40.01   to    45.00......                281                       18.04                      9,797,795.85
45.01   to    50.00......                343                       23.43                     12,725,240.46
50.01   to    55.00......                220                       15.81                      8,585,360.15
                                       -----                      ------                    --------------
     Total...............              1,578                      100.00%                   $54,310,211.24
                                       =====                      ======                    ==============
</TABLE>


         The weighted average Debt-to-Income Ratio of the Group I Mortgage Loans
is approximately 40.78%


                    OCCUPANCY TYPE OF GROUP I MORTGAGE LOANS

<TABLE>
<CAPTION>
                                        NUMBER OF                                       AGGREGATE UNPAID PRINCIPAL
                                         INITIAL           PERCENTAGE OF AGGREGATE                BALANCE
                                         MORTGAGE         PRINCIPAL BALANCE OF GROUP            OF GROUP I
OCCUPANCY TYPE                            LOANS                I MORTGAGE LOANS               MORTGAGE LOANS
------------------                      ---------         --------------------------    --------------------------
<S>                                       <C>                        <C>                      <C>
Owner Occupied.............               1,569                      99.50%                   $54,038,681.56
Second Home................                   9                       0.50                        271,529.68
                                          -----                     ------                    --------------
            Total..........               1,578                     100.00%                   $54,310,211.24
                                          =====                     ======                    ==============
</TABLE>





                    CREDIT QUALITY OF GROUP I MORTGAGE LOANS

<TABLE>
<CAPTION>
                                          NUMBER OF                                              AGGREGATE UNPAID
                                           INITIAL            PERCENTAGE OF AGGREGATE           PRINCIPAL BALANCE
                                          MORTGAGE             PRINCIPAL BALANCE OF                 OF GROUP I
CREDIT QUALITY                              LOANS             GROUP I MORTGAGE LOANS              MORTGAGE LOANS
-------------------------                 ---------           ------------------------          -----------------
<S>                                       <C>                           <C>                     <C>
Excellent...................                1,109                         73.33%                  $39,824,512.46
Superior....................                  278                         16.30                     8,850,225.92
Good........................                  176                          9.52                     5,170,828.49
Fair........................                   15                          0.86                       464,644.37
                                            -----                        ------                   --------------
            Total...........                1,578                        100.00%                  $54,310,211.24
                                            =====                        ======                   ==============
</TABLE>


         Credit grades run from Excellent to Superior to Good to Fair in
descending order.





                                      S-33
<PAGE>



                    LIEN POSITION OF GROUP II MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                              AGGREGATE UNPAID
                                                        PERCENTAGE OF AGGREGATE PRINCIPAL    PRINCIPAL BALANCE
                                   NUMBER OF INITIAL               BALANCE OF                   OF GROUP II
LIEN POSITION                        MORTGAGE LOANS          GROUP II MORTGAGE LOANS           MORTGAGE LOANS
----------------                   -----------------    ---------------------------------    ------------------
<S>                                    <C>                       <C>                         <C>
Second Lien...................           1,665                     99.96%                      $68,462,921.38
Third Lien....................               1                      0.04                            25,000.00
                                         -----                    ------                       --------------
               Total..........           1,666                    100.00%                      $68,487,921.38
                                         =====                    ======                       ==============
</TABLE>


               MORTGAGE INTEREST RATES OF GROUP II MORTGAGE LOANS

<TABLE>
<CAPTION>
                                           NUMBER OF                                     AGGREGATE UNPAID PRINCIPAL
                                            INITIAL          PERCENTAGE OF AGGREGATE               BALANCE
                                           MORTGAGE           PRINCIPAL BALANCE OF               OF GROUP II
MORTGAGE INTEREST RATES (%)                  LOANS           GROUP II MORTGAGE LOANS           MORTGAGE LOANS
---------------------------                ---------        --------------------------   ---------------------------
<S>                                         <C>                  <C>                       <C>
       8.000   to    8.499...........           1                    0.07%                      $    45,000.00
       8.500   to    8.999...........           4                    0.37                           256,318.91
       9.000   to    9.499...........           6                    0.63                           430,877.14
       9.500   to    9.999...........          24                    2.74                         1,875,850.21
      10.000   to    10.499..........          17                    1.81                         1,242,057.08
      10.500   to    10.999..........          50                    4.55                         3,116,614.82
      11.000   to    11.499..........          41                    3.84                         2,627,721.72
      11.500   to    11.999..........          77                    7.08                         4,849,958.92
      12.000   to    12.499..........          52                    4.39                         3,005,279.80
      12.500   to    12.999..........         125                    9.19                         6,294,608.41
      13.000   to    13.499..........          72                    5.23                         3,579,558.23
      13.500   to    13.999..........         166                    9.62                         6,585,453.87
      14.000   to    14.499..........          79                    4.37                         2,995,915.13
      14.500   to    14.999..........         193                   11.29                         7,729,379.26
      15.000   to    15.499..........          86                    4.73                         3,241,479.68
      15.500   to    15.999..........         162                    8.66                         5,930,371.75
      16.000   to    16.499..........          89                    4.27                         2,921,061.40
      16.500   to    16.999..........         127                    5.65                         3,871,537.36
      17.000   to    17.499..........          65                    2.70                         1,846,674.35
      17.500   to    17.999..........          86                    3.53                         2,417,010.70
      18.000   to    18.499..........          48                    1.80                         1,235,153.64
      18.500   to    18.999..........          24                    0.94                           641,719.75
      19.000   to    19.499..........          11                    0.44                           301,637.10
      19.500   to    19.999..........          30                    1.04                           711,188.84
      20.00+        .................          31                    1.07                           735,493.31
                                            -----                  ------                       --------------
               Total.................       1,666                  100.00%                      $68,487,921.38
                                            =====                  ======                       ==============
</TABLE>


         The weighted average Mortgage Interest Rate of the Group II Mortgage
Loans is approximately 14.205% per annum.



                                      S-34
<PAGE>

              ORIGINAL TERM TO MATURITY OF GROUP II MORTGAGE LOANS


<TABLE>
<CAPTION>
                                         NUMBER OF                                           AGGREGATE UNPAID
                                          INITIAL         PERCENTAGE OF AGGREGATE            PRINCIPAL BALANCE
ORIGINAL TERM TO MATURITY                MORTGAGE           PRINCIPAL BALANCE OF                OF GROUP II
(MONTHS)                                   LOANS          GROUP II MORTGAGE LOANS             MORTGAGE LOANS
-------------------------                ---------       -------------------------           ------------------
<S>                                      <C>                     <C>                    <C>
        0   to   120...............           76                      3.42%                   $ 2,345,214.21
      121   to   180...............        1,064                     56.70                     38,830,791.08
      181   to   240...............          167                     11.85                      8,114,396.43
      241   to   300...............          359                     28.03                     19,197,519.66
                                           -----                    ------                    --------------
         Total.....................        1,666                    100.00%                   $68,487,921.38
                                           =====                    ======                    ==============
</TABLE>


         The weighted average original term to maturity of the Group II Mortgage
Loans is approximately 219 months.



              REMAINING TERM TO MATURITY OF GROUP II MORTGAGE LOANS


<TABLE>
<CAPTION>
                                                                                             AGGREGATE UNPAID
                                         NUMBER OF         PERCENTAGE OF AGGREGATE           PRINCIPAL BALANCE
                                      INITIAL MORTGAGE      PRINCIPAL BALANCE OF                OF GROUP II
REMAINING TERM TO MATURITY (MONTHS)        LOANS           GROUP II MORTGAGE LOANS            MORTGAGE LOANS
-----------------------------------   ----------------    -------------------------          ------------------
<S>                                          <C>                     <C>                      <C>
         61   to    120............          76                      3.42%                     $ 2,345,214.21
        121   to    180............       1,064                     56.70                       38,830,791.08
        181   to    240............         167                     11.85                        8,114,396.43
        241   to    300............         359                     28.03                       19,197,519.66
                                         ------                   -------                     ---------------
         Total..................          1,666                    100.00%                     $68,487,921.38
                                          =====                    ======                      ==============
</TABLE>


         The calculated weighted average remaining term of the Group II Mortgage
Loans is approximately 216 months.

                 YEAR OF ORIGINATION OF GROUP II MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                             AGGREGATE UNPAID
                                         NUMBER OF         PERCENTAGE OF AGGREGATE           PRINCIPAL BALANCE
                                     INITIAL MORTGAGE       PRINCIPAL BALANCE OF                OF GROUP II
YEAR OF ORIGINATION                        LOANS           GROUP II MORTGAGE LOANS            MORTGAGE LOANS
--------------------               -----------------    ---------------------------------    ------------------
<S>                                     <C>                     <C>                     <C>
1996..........................               1                       0.05%                     $    32,883.38
1998..........................              18                       0.85                          585,252.53
1999..........................             103                       5.43                        3,716,046.77
2000..........................           1,544                      93.67                       64,153,738.70
                                         -----                    -------                     ---------------
         Total................           1,666                     100.00%                     $68,487,921.38
                                         =====                     ======                      ==============
</TABLE>


         The earliest month and year of origination of any Group II Mortgage
Loan is June 1996 and the latest month and year of origination is August 2000.




                                      S-35
<PAGE>


              MORTGAGED PROPERTIES SECURING GROUP II MORTGAGE LOANS


<TABLE>
<CAPTION>
                                                                                         AGGREGATE UNPAID PRINCIPAL
                                            NUMBER OF        PERCENTAGE OF AGGREGATE               BALANCE
                                         INITIAL MORTGAGE   PRINCIPAL BALANCE OF GROUP           OF GROUP II
PROPERTY TYPE                                 LOANS             II MORTGAGE LOANS              MORTGAGE LOANS
----------------                         ----------------   --------------------------   --------------------------
<S>                                             <C>                    <C>                   <C>
Condominium........................             155                    7.24%                  $ 4,955,928.42
Multi-Family.......................              20                    1.00                       682,166.22
Planned Unit Development...........             144                    9.58                     6,557,865.22
Single-Family Dwelling.............           1,333                   81.69                    55,948,249.10
Ground Lease.......................              14                    0.50                       343,712.42
                                              -----                  ------                   --------------
              Total................           1,666                  100.00%                  $68,487,921.38
                                              =====                  ======                   ==============
</TABLE>



            COMBINED LOAN-TO-VALUE RATIOS OF GROUP II MORTGAGE LOANS


<TABLE>
<CAPTION>
                                          NUMBER OF                                     AGGREGATE UNPAID
                                           INITIAL       PERCENTAGE OF AGGREGATE        PRINCIPAL BALANCE
                                          MORTGAGE        PRINCIPAL BALANCE OF             OF GROUP II
COMBINED LOAN-TO-VALUE RATIO (%)            LOANS        GROUP II MORTGAGE LOANS          MORTGAGE LOANS
----------------------------------       -----------     -----------------------        -----------------
<S>                                     <C>                  <C>                      <C>
    40.001   to     50.000.......            4                    0.37%                 $   255,508.56
    50.001   to     60.000.......            0                    0.00                            0.00
    60.001   to     70.000.......           12                    1.38                      943,203.17
    70.001   to     80.000.......           34                    3.49                    2,388,051.04
    80.001   to     90.000.......          112                    9.96                    6,820,751.39
    90.001   to     95.000.......           32                    3.35                    2,291,798.86
    95.001   to     100.000......          112                   11.40                    7,806,911.43
   100.001   to     105.000......           87                    4.02                    2,756,042.85
   105.001   to     110.000......           84                    4.27                    2,921,791.48
   110.001   to     115.000......          275                   13.63                    9,335,038.55
   115.001   to     120.000......          434                   22.13                   15,156,752.88
   120.001   to     125.000......          480                   26.01                   17,812,071.17
                                        ------                 -------                 ---------------
            Total................        1,666                  100.00%                 $68,487,921.38
                                         =====                  ======                  ==============
</TABLE>


         The minimum and maximum Combined Loan-to-Value Ratios of the Group II
Mortgage Loans as of the Cut-Off Date are approximately 41.05% and 125.00%,
respectively, and the weighted average Combined Loan-to-Value Ratio as of the
Cut-Off Date of the Group II Mortgage Loans is approximately 109.00%. The
"Combined Loan-to-Value Ratio" of a Group II Mortgage Loan as of the Cut-Off
Date is the ratio, expressed as a percentage, equal to the sum of any
outstanding first and other mortgage balances, if any, as of the date of
origination plus the Principal Balance of such Group II Mortgage Loan as of the
Cut-Off Date divided by the Appraised Value of the Mortgaged Property at
origination.




                                      S-36
<PAGE>




                  PRINCIPAL BALANCES OF GROUP II MORTGAGE LOANS


<TABLE>
<CAPTION>
                                                                                               AGGREGATE UNPAID
                                                 NUMBER OF        PERCENTAGE OF AGGREGATE      PRINCIPAL BALANCE
                                              INITIAL MORTGAGE  PRINCIPAL BALANCE OF GROUP        OF GROUP II
PRINCIPAL BALANCE                                  LOANS             II MORTGAGE LOANS          MORTGAGE LOANS
-----------------------                       ----------------  --------------------------     ------------------
<S>                                               <C>                 <C>                   <C>
        $0.01   to  $25,000.00......                   470                 13.99%                $ 9,578,480.90
   $25,000.01   to  $50,000.00......                   847                 46.36                  31,751,970.18
   $50,000.01   to  $75,000.00......                   236                 22.07                  15,113,677.10
   $75,000.01   to  $100,000.00.....                    83                 11.00                   7,532,298.97
  $100,000.01   to  $200,000.00.....                    28                  5.94                   4,066,784.52
  $200,000.01   to  $300,000.00.....                     2                  0.65                     444,709.71
                                                     -----                ------                 --------------
             Total.....................              1,666                100.00%                $68,487,921.38
                                                     =====                ======                 ==============
</TABLE>


         As of the Cut-Off Date, the average unpaid principal balance of the
Group II Mortgage Loans is approximately $41,109.20.


            GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES SECURING
                             GROUP II MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                        AGGREGATE UNPAID PRINCIPAL
                                           NUMBER OF        PERCENTAGE OF AGGREGATE              BALANCE
                                        INITIAL MORTGAGE  PRINCIPAL BALANCE OF GROUP           OF GROUP II
STATE                                        LOANS             II MORTGAGE LOANS              MORTGAGE LOANS
----------------                        ----------------  --------------------------    --------------------------
<S>                                        <C>                    <C>                   <C>
California........................            467                    38.77%                 $26,551,000.83
Florida...........................            104                     5.36                    3,673,861.28
Virginia..........................            101                     5.23                    3,579,745.15
Georgia...........................            106                     5.00                    3,426,229.09
Maryland..........................            104                     4.66                    3,194,666.10
Washington........................             74                     4.39                    3,009,268.95
Illinois..........................             76                     4.20                    2,877,585.19
Arizona...........................             63                     3.25                    2,225,083.62
Michigan..........................             57                     2.94                    2,012,782.53
Pennsylvania......................             52                     2.81                    1,925,455.75
Ohio..............................             59                     2.55                    1,748,403.19
Colorado..........................             36                     2.28                    1,562,104.69
Oregon............................             35                     2.18                    1,495,449.68
Other ((less than) 2%)............            332                    16.36                   11,206,285.33
                                           ------                  -------                  --------------
               Total..............          1,666                   100.00%                 $68,487,921.38
                                            =====                   ======                  ==============
</TABLE>


         No more than approximately 1.19% of the Group II Mortgage Loans are
secured by Mortgaged Properties located in any one zip code.




                                      S-37
<PAGE>




                DEBT-TO-INCOME RATIOS OF GROUP II MORTGAGE LOANS


<TABLE>
<CAPTION>
                                    NUMBER OF
                                     INITIAL         PERCENTAGE OF AGGREGATE     AGGREGATE UNPAID PRINCIPAL
                                     MORTGAGE      PRINCIPAL BALANCE OF GROUP              BALANCE
DEBT-TO-INCOME RATIOS (%)             LOANS             II MORTGAGE LOANS        OF GROUP II MORTGAGE LOANS
--------------------------         ------------    --------------------------    --------------------------
<S>                                     <C>                <C>                     <C>
10.01    to    15.00.........             1                  0.07%                    $    49,947.73
15.01    to    20.00.........            11                  0.61                         415,994.44
20.01    to    25.00.........            23                  1.47                       1,007,933.24
25.01    to    30.00.........            99                  5.53                       3,788,252.57
30.01    to    35.00.........           156                  8.34                       5,713,739.12
35.01    to    40.00.........           224                 12.84                       8,795,866.59
40.01    to    45.00.........           391                 22.66                      15,519,120.46
45.01    to    50.00.........           466                 26.49                      18,139,458.36
50.01    to    55.00.........           295                 21.99                      15,057,608.87
                                      -----                ------                     --------------
               Total.........         1,666                100.00%                    $68,487,921.38
                                      =====                ======                     ==============
</TABLE>

         The weighted average Debt-to-Income Ratio of the Group II Mortgage
Loans is approximately 43.47%.


                    OCCUPANCY TYPE OF GROUP II MORTGAGE LOANS


<TABLE>
<CAPTION>
                                           NUMBER OF                                    AGGREGATE UNPAID PRINCIPAL
                                            INITIAL         PERCENTAGE OF AGGREGATE               BALANCE
                                            MORTGAGE         PRINCIPAL BALANCE OF               OF GROUP II
OCCUPANCY TYPE                               LOANS          GROUP II MORTGAGE LOANS           MORTGAGE LOANS
----------------                           ---------        -----------------------     --------------------------
<S>                                         <C>                   <C>                         <C>
Owner Occupied.....................         1,666                 100.00%                     $68,487,921.38
                                            -----                 ------                      --------------
               Total...............         1,666                 100.00%                     $68,487,921.38
                                            =====                 ======                      ==============
</TABLE>


                    CREDIT QUALITY OF GROUP II MORTGAGE LOANS


<TABLE>
<CAPTION>
                                                                                              AGGREGATE UNPAID
                                            NUMBER OF        PERCENTAGE OF AGGREGATE         PRINCIPAL BALANCE
                                        INITIAL MORTGAGE    PRINCIPAL BALANCE OF GROUP          OF GROUP II
CREDIT QUALITY                                LOANS             II MORTGAGE LOANS              MORTGAGE LOANS
----------------                        ----------------    --------------------------       ------------------
<S>                                          <C>                     <C>                       <C>
Excellent..........................          1,132                   73.35%                    $50,233,519.69
Superior...........................            306                   16.39                      11,222,217.78
Good...............................            220                    9.87                       6,759,420.89
Fair...............................              8                    0.40                         272,763.02
                                             -----                  ------                     --------------
               Total...............          1,666                  100.00%                    $68,487,921.38
                                             =====                  ======                     ==============
</TABLE>


         Credit grades run from Excellent to Superior to Good to Fair in
descending order.





                                      S-38
<PAGE>



                    LIEN POSITION OF GROUP III MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                                  AGGREGATE UNPAID
                                                        PERCENTAGE OF AGGREGATE PRINCIPAL        PRINCIPAL BALANCE
                                   NUMBER OF INITIAL               BALANCE OF                       OF GROUP III
LIEN POSITION                        MORTGAGE LOANS         GROUP III MORTGAGE LOANS               MORTGAGE LOANS
----------------                   -----------------    ---------------------------------        ------------------
<S>                                      <C>                    <C>                         <C>
First Lien....................               1                      0.20%                          $    59,673.43
Second Lien...................             888                     99.80                            29,938,949.90
                                           ---                    ------                           --------------
               Total..........             889                    100.00%                          $29,998,623.33
                                           ===                    ======                           ==============
</TABLE>




               MORTGAGE INTEREST RATES OF GROUP III MORTGAGE LOANS

<TABLE>
<CAPTION>
                                           NUMBER OF                                     AGGREGATE UNPAID PRINCIPAL
                                            INITIAL          PERCENTAGE OF AGGREGATE               BALANCE
                                           MORTGAGE           PRINCIPAL BALANCE OF              OF GROUP III
MORTGAGE INTEREST RATES (%)                  LOANS          GROUP III MORTGAGE LOANS           MORTGAGE LOANS
----------------                         ----------------   --------------------------   --------------------------
<S>                                             <C>                  <C>                    <C>
  9.000   to    9.999...........                4                    0.45%                      $   134,495.88
 10.000   to    10.499..........                2                    0.31                            92,145.63
 10.500   to    10.999..........                6                    1.01                           304,394.33
 11.000   to    11.499..........                6                    0.78                           233,298.87
 11.500   to    11.999..........               23                    2.99                           896,888.40
 12.000   to    12.499..........               17                    2.34                           700,965.74
 12.500   to    12.999..........               68                    9.33                         2,798,242.00
 13.000   to    13.499..........               30                    3.24                           972,984.65
 13.500   to    13.999..........               81                   10.34                         3,102,073.37
 14.000   to    14.499..........               46                    6.35                         1,903,780.04
 14.500   to    14.999..........              144                   17.43                         5,230,106.10
 15.000   to    15.499..........               61                    6.76                         2,027,974.88
 15.500   to    15.999..........              102                   11.71                         3,513,576.64
 16.000   to    16.499..........               55                    4.95                         1,485,789.26
 16.500   to    16.999..........               66                    6.54                         1,963,260.17
 17.000   to    17.499..........               46                    4.09                         1,228,124.61
 17.500   to    17.999..........               40                    3.57                         1,071,238.92
 18.000   to    18.499..........               37                    3.16                           946,864.01
 18.500   to    18.999..........               17                    1.46                           436,847.11
 19.000   to    19.499..........               10                    1.05                           313,785.53
 19.500   to    19.999..........               14                    1.08                           322,685.10
 20.000+........................               14                    1.06                           319,102.09
                                              ---                  ------                       --------------
           Total................              889                  100.00%                      $29,998,623.33
                                              ===                  ======                       ==============
</TABLE>


         The weighted average Mortgage Interest Rate of the Group III Mortgage
Loans is approximately 15.113% per annum.




                                      S-39
<PAGE>

              ORIGINAL TERM TO MATURITY OF GROUP III MORTGAGE LOANS


<TABLE>
<CAPTION>
                                         NUMBER OF                                         AGGREGATE UNPAID
                                          INITIAL         PERCENTAGE OF AGGREGATE          PRINCIPAL BALANCE
ORIGINAL TERM TO MATURITY                MORTGAGE           PRINCIPAL BALANCE OF             OF GROUP III
(MONTHS)                                   LOANS          GROUP III MORTGAGE LOANS          MORTGAGE LOANS
--------------------------               ---------       --------------------------        -----------------
<S>                                       <C>                     <C>                   <C>
        0   to    120...............         33                      3.27%                   $   979,919.94
      121   to    180...............        679                     72.82                     21,845,620.21
      181   to    240...............         60                      7.62                      2,286,654.94
      241   to    300...............        116                     16.08                      4,823,805.16
      301   to    360...............          1                      0.21                         62,623.08
                                            ---                    ------                    --------------
         Total......................        889                    100.00%                   $29,998,623.33
                                            ===                    ======                    ==============
</TABLE>


         The weighted average original term to maturity of the Group III
Mortgage Loans is approximately 202 months.



             REMAINING TERM TO MATURITY OF GROUP III MORTGAGE LOANS


<TABLE>
<CAPTION>
                                                                                               AGGREGATE UNPAID
                                           NUMBER OF         PERCENTAGE OF AGGREGATE           PRINCIPAL BALANCE
                                        INITIAL MORTGAGE      PRINCIPAL BALANCE OF               OF GROUP III
REMAINING TERM TO MATURITY (MONTHS)          LOANS          GROUP III MORTGAGE LOANS            MORTGAGE LOANS
-----------------------------------     ----------------   --------------------------          ------------------
<S>                                         <C>                     <C>                     <C>
 61   to    120............                    33                      3.27%                     $   979,919.94
121   to    180............                   679                     72.82                       21,845,620.21
181   to    240............                    60                      7.62                        2,286,654.94
241   to    300............                   116                     16.08                        4,823,805.16
301   to    360............                     1                      0.21                           62,623.08
                                              ---                    ------                      --------------
 Total.....................                   889                    100.00%                     $29,998,623.33
                                              ===                    ======                      ==============
</TABLE>

         The calculated weighted average remaining term of the Group III
Mortgage Loans is approximately 199 months.


                 YEAR OF ORIGINATION OF GROUP III MORTGAGE LOANS


<TABLE>
<CAPTION>
                                                                                             AGGREGATE UNPAID
                                         NUMBER OF         PERCENTAGE OF AGGREGATE           PRINCIPAL BALANCE
                                     INITIAL MORTGAGE       PRINCIPAL BALANCE OF               OF GROUP III
YEAR OF ORIGINATION                        LOANS          GROUP III MORTGAGE LOANS            MORTGAGE LOANS
------------------------             ----------------    --------------------------         -------------------
<S>                                         <C>                      <C>                     <C>
1998..........................              10                       1.19%                     $   355,778.55
1999..........................              70                       7.33                        2,198,537.66
2000..........................             809                      91.49                       27,444,307.12
                                           ---                     ------                      --------------
         Total................             889                     100.00%                     $29,998,623.33
                                           ===                     ======                      ==============
</TABLE>


         The earliest month and year of origination of any Group III Mortgage
Loan is January 1998 and the latest month and year of origination is August
2000.



                                      S-40
<PAGE>


             MORTGAGED PROPERTIES SECURING GROUP III MORTGAGE LOANS


<TABLE>
<CAPTION>
                                                                                               AGGREGATE UNPAID
                                            NUMBER OF         PERCENTAGE OF AGGREGATE         PRINCIPAL BALANCE
                                         INITIAL MORTGAGE   PRINCIPAL BALANCE OF GROUP           OF GROUP III
PROPERTY TYPE                                 LOANS             III MORTGAGE LOANS              MORTGAGE LOANS
--------------                           ----------------   --------------------------       -------------------
<S>                                             <C>                  <C>                       <C>
Single-Family Dwelling.............             889                  100.00%                   $29,998,623.33
                                                ---                  ------                    --------------
              Total................             889                  100.00%                   $29,998,623.33
                                                ===                  ======                    ==============
</TABLE>



            COMBINED LOAN-TO-VALUE RATIOS OF GROUP III MORTGAGE LOANS


<TABLE>
<CAPTION>
                                                NUMBER OF                                         AGGREGATE UNPAID
                                                 INITIAL           PERCENTAGE OF AGGREGATE        PRINCIPAL BALANCE
                                                MORTGAGE            PRINCIPAL BALANCE OF            OF GROUP III
COMBINED LOAN-TO-VALUE RATIO (%)                 LOANS            GROUP III MORTGAGE LOANS         MORTGAGE LOANS
---------------------------------              ----------        --------------------------       -----------------
<S>                                                <C>                       <C>                  <C>
   100.001   to   105.000......                    60                        5.78%                 $ 1,735,349.10
   105.001   to   110.000......                   215                       21.57                    6,470,181.70
   110.001   to   115.000......                   138                       14.26                    4,276,812.34
   120.001   to   125.000......                   474                       58.16                   17,446,400.33
   125.001   to   130.000......                     2                        0.23                       69,879.86
                                                  ---                      ------                  --------------
           Total...............                   889                      100.00%                 $29,998,623.33
                                                  ===                      ======                  ==============
</TABLE>


         The minimum and maximum Combined Loan-to-Value Ratios of the Group III
Mortgage Loans as of the Cut-Off Date are approximately 102.86% and 125.20%,
respectively, and the weighted average Combined Loan-to-Value Ratio as of the
Cut-Off Date of the Group III Mortgage Loans is approximately 117.71%. The
"Combined Loan-to-Value Ratio" of a Group III Mortgage Loan as of the Cut-Off
Date is the ratio, expressed as a percentage, equal to the sum of any
outstanding first and other mortgage balances, if any, as of the date of
origination plus the Principal Balance of such Group III Mortgage Loan as of the
Cut-Off Date divided by the Appraised Value of the Mortgaged Property at
origination.




                                      S-41
<PAGE>




                 PRINCIPAL BALANCES OF GROUP III MORTGAGE LOANS


<TABLE>
<CAPTION>
                                                                                        AGGREGATE UNPAID
                                         NUMBER OF         PERCENTAGE OF AGGREGATE      PRINCIPAL BALANCE
                                      INITIAL MORTGAGE   PRINCIPAL BALANCE OF GROUP       OF GROUP III
PRINCIPAL BALANCE                          LOANS             III MORTGAGE LOANS          MORTGAGE LOANS
------------------------              ----------------    --------------------------   -------------------
<S>                                        <C>                 <C>                  <C>
     $0.01   to   $25,000.00......            288                 18.89%                $ 5,666,885.11
$25,000.01   to   $50,000.00......            500                 59.73                  17,919,037.17
$50,000.01   to   $75,000.00......             98                 20.47                   6,141,216.15
$75,000.01   to   $100,000.00.....              3                  0.90                     271,484.90
                                              ---                ------                 --------------
          Total.....................          889                100.00%                $29,998,623.33
                                              ===                ======                 ==============
</TABLE>


         As of the Cut-Off Date, the average unpaid principal balance of the
Group III Mortgage Loans is approximately $33,744.23.


            GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES SECURING
                            GROUP III MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                          AGGREGATE UNPAID PRINCIPAL
                                           NUMBER OF          PERCENTAGE OF AGGREGATE              BALANCE
                                        INITIAL MORTGAGE    PRINCIPAL BALANCE OF GROUP           OF GROUP III
STATE                                        LOANS              III MORTGAGE LOANS              MORTGAGE LOANS
-------                                 ----------------    --------------------------    --------------------------
<S>                                           <C>                    <C>                   <C>
California........................            141                    18.24%                 $ 5,470,292.64
Georgia...........................             78                     8.36                    2,507,622.42
Florida...........................             63                     6.77                    2,029,849.80
Virginia..........................             56                     6.41                    1,924,096.97
Ohio..............................             51                     5.51                    1,652,036.77
Illinois..........................             50                     5.48                    1,643,754.62
Maryland..........................             49                     5.30                    1,589,538.58
Michigan..........................             42                     4.85                    1,455,239.54
Arizona...........................             45                     4.68                    1,403,460.68
Pennsylvania......................             40                     4.41                    1,322,458.56
Washington........................             38                     4.00                    1,199,200.26
Oregon............................             23                     2.98                      895,106.69
Missouri..........................             28                     2.83                      849,774.63
Wisconsin.........................             26                     2.71                      812,502.42
Other ((less than) 2%)............            159                    17.48                    5,243,688.75
                                              ---                   ------                  --------------
               Total..............            889                   100.00%                 $29,998,623.33
                                              ===                   ======                  ==============
</TABLE>


         No more than approximately 1.05% of the Group III Mortgage Loans are
secured by Mortgaged Properties located in any one zip code.





                                      S-42
<PAGE>


                DEBT-TO-INCOME RATIOS OF GROUP III MORTGAGE LOANS


<TABLE>
<CAPTION>
                                  NUMBER OF
                                   INITIAL         PERCENTAGE OF AGGREGATE     AGGREGATE UNPAID PRINCIPAL
                                   MORTGAGE      PRINCIPAL BALANCE OF GROUP              BALANCE
DEBT-TO-INCOME RATIOS (%)           LOANS            III MORTGAGE LOANS        OF GROUP III MORTGAGE LOANS
-------------------------        -----------     --------------------------    ---------------------------
<S>                                  <C>                <C>                     <C>
10.01   to   15.00.........             1                  0.04%                    $    11,367.01
15.01   to   20.00.........             5                  0.54                         161,160.31
20.01   to   25.00.........            21                  1.95                         585,289.42
25.01   to   30.00.........            48                  5.00                       1,500,184.22
30.01   to   35.00.........            79                  8.37                       2,509,874.55
35.01   to   40.00.........           127                 12.91                       3,872,478.46
40.01   to   45.00.........           213                 23.44                       7,032,953.51
45.01   to   50.00.........           261                 29.61                       8,881,453.86
50.01   to   55.00.........           133                 17.98                       5,393,914.22
55.01+                                  1                  0.17                          49,947.77
                                      ---                ------                     --------------
               Total.......           889                100.00%                    $29,998,623.33
                                      ===                ======                     ==============
</TABLE>


         The weighted average Debt-to-Income Ratio of the Group III Mortgage
Loans is approximately 43.25%.



                   OCCUPANCY TYPE OF GROUP III MORTGAGE LOANS


<TABLE>
<CAPTION>
                                           NUMBER OF                                    AGGREGATE UNPAID PRINCIPAL
                                            INITIAL         PERCENTAGE OF AGGREGATE               BALANCE
                                            MORTGAGE         PRINCIPAL BALANCE OF              OF GROUP III
OCCUPANCY TYPE                               LOANS         GROUP III MORTGAGE LOANS           MORTGAGE LOANS
----------------                           ----------      ------------------------     --------------------------
<S>                                          <C>                 <C>                         <C>
Owner Occupied.....................           889                 100.00%                     $29,998,623.33
                                              ---                 ------                      --------------
               Total...............           889                 100.00%                     $29,998,623.33
                                              ===                 ======                      ==============
</TABLE>


                   CREDIT QUALITY OF GROUP III MORTGAGE LOANS


<TABLE>
<CAPTION>
                                                                                              AGGREGATE UNPAID
                                            NUMBER OF        PERCENTAGE OF AGGREGATE         PRINCIPAL BALANCE
                                        INITIAL MORTGAGE    PRINCIPAL BALANCE OF GROUP          OF GROUP III
CREDIT QUALITY                                LOANS             III MORTGAGE LOANS             MORTGAGE LOANS
---------------                         ----------------    --------------------------       -------------------
<S>                                           <C>                   <C>                       <C>
Excellent..........................            639                   76.55%                    $22,965,085.31
Superior...........................            143                   13.94                       4,181,488.91
Good...............................            101                    8.86                       2,657,156.58
Fair...............................              6                    0.65                         194,892.53
                                               ---                  ------                     --------------
               Total...............            889                  100.00%                    $29,998,623.33
                                               ===                  ======                     ==============
</TABLE>


         Credit grades run from Excellent to Superior to Good to Fair in
descending order.



                                      S-43
<PAGE>


                    LIEN POSITION OF GROUP IV MORTGAGE LOANS


<TABLE>
<CAPTION>
                                                                                              AGGREGATE UNPAID
                                        NUMBER OF          PERCENTAGE OF AGGREGATE           PRINCIPAL BALANCE
                                     INITIAL MORTGAGE        PRINCIPAL BALANCE OF               OF GROUP IV
LIEN POSITION                             LOANS            GROUP IV MORTGAGE LOANS             MORTGAGE LOANS
---------------                      ----------------    --------------------------         -------------------
<S>                                        <C>                     <C>                     <C>
First Lien....................                6                       1.18%                    $   481,121.89
Second Lien...................              860                      98.57                      40,222,104.97
Third Lien....................                4                       0.26                         104,100.00
                                            ---                     ------                     --------------
               Total..........              870                     100.00%                    $40,807,326.86
                                            ===                     ======                     ==============
</TABLE>




               MORTGAGE INTEREST RATES OF GROUP IV MORTGAGE LOANS

<TABLE>
<CAPTION>
                                     NUMBER OF                                      AGGREGATE UNPAID PRINCIPAL
                                      INITIAL           PERCENTAGE OF AGGREGATE               BALANCE
                                      MORTGAGE           PRINCIPAL BALANCE OF               OF GROUP IV
MORTGAGE INTEREST RATES (%)            LOANS            GROUP IV MORTGAGE LOANS           MORTGAGE LOANS
------------------------             ----------        -------------------------    --------------------------
<S>                                    <C>                   <C>                        <C>
   8.000  to    8.999..........           4                     0.50%                      $   203,019.63
   9.000  to    9.999..........          66                    10.60                         4,325,619.83
  10.000  to    10.999.........         144                    19.58                         7,989,616.65
  11.000  to    11.999.........         154                    20.80                         8,487,552.65
  12.000  to    12.999.........         179                    20.34                         8,300,814.45
  13.000  to    13.999.........         141                    14.44                         5,890,853.18
  14.000  to    14.999.........         100                     8.13                         3,317,492.91
  15.000  to    15.999.........          54                     4.13                         1,685,112.94
  16.000  to    16.999.........          14                     0.71                           290,514.63
  17.000  to    17.999.........          11                     0.62                           252,454.59
  18.000  to    18.999.........           3                     0.16                            64,275.40
                                        ---                   ------                       --------------
            Total..............         870                   100.00%                      $40,807,326.86
                                        ===                   ======                       ==============
</TABLE>


         The weighted average Mortgage Interest Rate of the Group IV Mortgage
Loans is approximately 12.140% per annum.



                                      S-44
<PAGE>




                     GROSS MARGIN OF GROUP IV MORTGAGE LOANS


<TABLE>
<CAPTION>
                                         NUMBER OF
                                          INITIAL         PERCENTAGE OF AGGREGATE             AGGREGATE UNPAID
                                         MORTGAGE           PRINCIPAL BALANCE OF            PRINCIPAL BALANCE OF
GROSS MARGINS (%)                          LOANS          GROUP IV MORTGAGE LOANS         GROUP IV MORTGAGE LOANS
------------------------                 ---------       -------------------------        -----------------------
<S>                                        <C>                       <C>                  <C>
 -1.000  to   -0.001...........              15                        1.90%                 $   777,153.37
  0.000  to   0.999............             106                       15.57                    6,355,560.27
  1.000  to   1.999............             168                       24.06                    9,818,013.95
  2.000  to   2.999............             161                       19.45                    7,936,199.86
  3.000  to   3.999............             175                       19.47                    7,944,395.47
  4.000  to   4.999............             108                        8.93                    3,642,900.67
  5.000  to   5.999............              87                        7.32                    2,988,320.36
  6.000  to   6.999............              29                        1.90                      777,174.11
  7.000  to   7.999............               9                        0.39                      160,552.96
  8.000  to   8.999............               8                        0.71                      289,919.89
  9.000  to   9.999............               4                        0.29                      117,135.95
                                            ---                      ------                  --------------
     Total.....................             870                      100.00%                 $40,807,326.86
                                            ===                      ======                  ==============
</TABLE>


         The weighted average Gross Margin of the Group IV Mortgage Loans is
approximately 2.681% per annum.



                                      S-45
<PAGE>


                  LIFETIME RATE CAPS OF GROUP IV MORTGAGE LOANS


<TABLE>
<CAPTION>
                                         NUMBER OF          PERCENTAGE OF AGGREGATE       AGGREGATE UNPAID PRINCIPAL
                                          INITIAL        PRINCIPAL BALANCE OF GROUP IV   BALANCE OF GROUP IV MORTGAGE
LIFETIME RATE CAPS (%)                MORTGAGE LOANS           MORTGAGE LOANS                      LOANS
------------------------             ----------------    -----------------------------   ----------------------------
<S>                                       <C>                      <C>                    <C>
 15.000  to   15.999...........               1                        0.18%                 $    72,781.85
 16.000  to   16.999............             24                        4.47                    1,822,930.98
 17.000  to   17.999...........             126                       16.43                    6,706,020.68
 18.000  to   18.999...........             161                       23.25                    9,486,402.41
 19.000  to   19.999...........             145                       16.97                    6,923,922.39
 20.000  to   20.999...........             160                       15.99                    6,526,161.22
 21.000  to   21.999...........             104                       10.40                    4,244,110.83
 22.000  to   22.999...........              63                        4.38                    1,786,193.77
 23.000  to   23.999...........              21                        1.58                      642,942.94
 24.000  to   24.999...........              62                        6.17                    2,519,582.77
 25.000  to   25.999...........               3                        0.19                       76,277.02
                                            ---                      ------                  --------------
    Total......................             870                      100.00%                 $40,807,326.86
                                            ===                      ======                  ==============
</TABLE>


         The weighted average Lifetime Rate Cap of the Group IV Mortgage Loans
is approximately 19.715% per annum.




                                      S-46
<PAGE>




                 LIFETIME RATE FLOORS OF GROUP IV MORTGAGE LOANS


<TABLE>
<CAPTION>
                                         NUMBER OF        PERCENTAGE OF AGGREGATE        AGGREGATE UNPAID PRINCIPAL
                                          INITIAL      PRINCIPAL BALANCE OF GROUP IV    BALANCE OF GROUP IV MORTGAGE
LIFETIME RATE FLOORS (%)              MORTGAGE LOANS           MORTGAGE LOANS                      LOANS
------------------------             ----------------  -----------------------------    ----------------------------
<S>                                       <C>                      <C>                  <C>
 5.000  to   5.999............                1                        0.18%                 $    72,781.85
 6.000  to   6.999............               24                        4.47                    1,822,930.98
 7.000  to   7.999............              128                       16.70                    6,813,820.68
 8.000  to   8.999............              149                       22.74                    9,278,342.39
 9.000  to   9.999............              159                       19.06                    7,777,857.01
10.000  to   10.999...........              177                       17.43                    7,112,464.68
11.000  to   11.999...........              111                       11.20                    4,572,357.41
12.000  to   12.999...........               76                        5.23                    2,135,080.76
13.000  to   13.999...........               26                        1.94                      790,535.50
14.000  to   14.999...........               13                        0.71                      291,481.24
15.000  to   15.999...........                6                        0.34                      139,674.36
                                            ---                      ------                  --------------
    Total.....................              870                      100.00%                 $40,807,326.86
                                            ===                      ======                  ==============
</TABLE>


         The weighted average Lifetime Rate Floor of the Group IV Mortgage Loans
is approximately 9.566% per annum.



                                      S-47
<PAGE>




            CREDIT LIMIT UTILIZATION RATES OF GROUP IV MORTGAGE LOANS


<TABLE>
<CAPTION>
                                         NUMBER OF          PERCENTAGE OF AGGREGATE        AGGREGATE UNPAID PRINCIPAL
CREDIT LIMIT UTILIZATION                  INITIAL        PRINCIPAL BALANCE OF GROUP IV    BALANCE OF GROUP IV MORTGAGE
RATES (%)                             MORTGAGE LOANS            MORTGAGE LOANS                      LOANS
------------------------             ----------------    ------------------------------   ----------------------------
<S>                                        <C>                      <C>                <C>
  0.001  to   5.000............               2                        0.01%                 $     3,059.42
  5.001  to   10.000...........               4                        0.09                       36,683.08
 10.001  to   15.000...........               4                        0.23                       95,891.58
 15.001  to   20.000...........               1                        0.03                       10,440.74
 20.001  to   25.000...........               7                        0.25                      102,329.74
 25.501  to   30.000...........               3                        0.08                       34,544.17
 30.001  to   35.000...........               3                        0.23                       93,684.45
 35.501  to   40.000...........               2                        0.12                       49,600.00
 40.001  to   45.000...........               3                        0.41                      167,663.43
 45.001  to   50.000...........              10                        0.65                      267,091.08
 50.001  to   55.000...........               8                        0.87                      353,039.68
 55.501  to   60.000...........               4                        0.34                      137,769.61
 60.001  to   65.000...........              10                        0.86                      349,720.57
 65.501  to   70.000...........              15                        1.19                      485,943.47
 70.001  to   75.000...........              10                        0.75                      307,649.57
 75.501  to   80.000...........               8                        0.91                      371,187.30
 80.001  to   85.000...........              10                        0.85                      347,538.14
 85.001  to   90.000...........              14                        2.49                    1,016,077.82
 90.001  to   95.000...........              17                        3.09                    1,261,939.18
 95.001  to   100.000..........             735                       86.54                   35,315,473.83
                                            ---                      ------                  --------------
    Total...................                870                      100.00%                 $40,807,326.86
                                            ===                      ======                  ==============
</TABLE>


         The weighted average Credit Limit Utilization Rate of the Group IV
Mortgage Loans is approximately 95.88% per annum.




                                      S-48
<PAGE>




              ORIGINAL TERM TO MATURITY OF GROUP IV MORTGAGE LOANS


<TABLE>
<CAPTION>
                                         NUMBER OF                                         AGGREGATE UNPAID
                                          INITIAL         PERCENTAGE OF AGGREGATE          PRINCIPAL BALANCE
ORIGINAL TERM TO MATURITY                MORTGAGE           PRINCIPAL BALANCE OF              OF GROUP IV
(MONTHS)                                   LOANS          GROUP IV MORTGAGE LOANS           MORTGAGE LOANS
-------------------------                ---------        -----------------------          -----------------
<S>                                         <C>                    <C>                      <C>
      181 to 240.................           870                    100.00%                   $40,807,326.86
                                            ---                    ------                    --------------
         Total...................           870                    100.00%                   $40,807,326.86
                                            ===                    ======                    ==============
</TABLE>


         The weighted average original term to maturity of the Group IV Mortgage
Loans is approximately 240 months.



              REMAINING TERM TO MATURITY OF GROUP IV MORTGAGE LOANS


<TABLE>
<CAPTION>
                                                                                          AGGREGATE UNPAID
                                           NUMBER OF         PERCENTAGE OF AGGREGATE      PRINCIPAL BALANCE
                                        INITIAL MORTGAGE      PRINCIPAL BALANCE OF           OF GROUP IV
REMAINING TERM TO MATURITY (MONTHS)          LOANS           GROUP IV MORTGAGE LOANS       MORTGAGE LOANS
-----------------------------------     ----------------    -------------------------    -------------------
<S>                                           <C>                    <C>                  <C>
        181  to  240............              870                    100.00%              $  40,807,326.86
                                              ---                    ------               ----------------
         Total..................              870                    100.00%              $  40,807,326.86
                                              ===                     ======              ================
</TABLE>


         The calculated weighted average remaining term of the Group IV Mortgage
Loans is approximately 237 months.




                                      S-49
<PAGE>




                 YEAR OF ORIGINATION OF GROUP IV MORTGAGE LOANS


<TABLE>
<CAPTION>
                                                                                          AGGREGATE UNPAID
                                         NUMBER OF         PERCENTAGE OF AGGREGATE        PRINCIPAL BALANCE
                                     INITIAL MORTGAGE       PRINCIPAL BALANCE OF             OF GROUP IV
YEAR OF ORIGINATION                        LOANS           GROUP IV MORTGAGE LOANS         MORTGAGE LOANS
-----------------------              ----------------     -------------------------       -----------------
<S>                                       <C>                     <C>                     <C>
1996............................             1                       0.03%                   $    13,000.00
1999............................            95                      11.26                      4,593,303.57
2000............................           774                      88.71                     36,201,023.29
                                           ---                     ------                    --------------
         Total..................           870                     100.00%                   $40,807,326.86
                                           ===                     ======                    ==============
</TABLE>


         The earliest month and year of origination of any Group IV Mortgage
Loan is November 1996 and the latest month and year of origination is August
2000.


              MORTGAGED PROPERTIES SECURING GROUP IV MORTGAGE LOANS


<TABLE>
<CAPTION>
                                                                                             AGGREGATE UNPAID PRINCIPAL
                                             NUMBER OF          PERCENTAGE OF AGGREGATE                BALANCE
                                          INITIAL MORTGAGE        PRINCIPAL BALANCE OF               OF GROUP IV
PROPERTY TYPE                                  LOANS            GROUP IV MORTGAGE LOANS            MORTGAGE LOANS
--------------                            ----------------    --------------------------    ---------------------------
<S>                                              <C>                     <C>                     <C>
Condominium........................              49                      4.41%                    $ 1,800,403.06
Multi-Family.......................               7                      0.53                         217,343.69
Planned Unit Development...........              59                     10.50                       4,285,802.24
Single-Family Dwelling.............             753                     84.47                      34,469,901.56
Ground Lease.......................               2                      0.08                          33,876.31
                                                ---                    ------                     --------------
              Total................             870                    100.00%                    $40,807,326.86
                                                ===                    ======                     ==============
</TABLE>




                                      S-50
<PAGE>



            COMBINED LOAN-TO-VALUE RATIOS OF GROUP IV MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                             AGGREGATE UNPAID
                                           NUMBER OF         PERCENTAGE OF AGGREGATE        PRINCIPAL BALANCE
                                       INITIAL MORTGAGE        PRINCIPAL BALANCE OF             OF GROUP IV
COMBINED LOAN-TO-VALUE RATIO (%)             LOANS           GROUP IV MORTGAGE LOANS          MORTGAGE LOANS
---------------------------------      ----------------     -------------------------      -------------------
<S>                                         <C>                      <C>                    <C>
     0.001   to   30.000.......                4                        0.27%                 $   112,135.61
    30.001   to   40.000.......                4                        0.34                      139,647.94
    40.001   to   50.000.......                8                        1.14                      463,298.89
    50.001   to   60.000.......               10                        2.08                      850,154.66
    60.001   to   70.000.......               29                        4.96                    2,022,410.35
    70.001   to   80.000.......               96                       13.21                    5,391,322.06
    80.001   to   90.000.......              220                       26.37                   10,759,643.30
    90.001   to   95.000.......              114                       11.71                    4,777,623.70
    95.001   to   100.000......              385                       39.92                   16,291,090.35
                                             ---                      ------                  --------------
             Total.............              870                      100.00%                 $40,807,326.86
                                             ===                      ======                  ==============
</TABLE>


         The minimum and maximum Combined Loan-to-Value Ratios of the Group IV
Mortgage Loans as of the Cut-Off Date are approximately 7.14% and 100.00%,
respectively, and the weighted average Combined Loan-to-Value Ratio as of the
Cut-Off Date of the Group IV Mortgage Loans is approximately 88.66%. The
"Combined Loan-to-Value Ratio" of a Group IV Mortgage Loan as of the Cut-Off
Date is the ratio, expressed as a percentage, equal to the sum of any
outstanding first and other mortgage balances, if any, as of the date of
origination plus the Principal Balance of such Group IV Mortgage Loan as of the
Cut-Off Date divided by the Appraised Value of the Mortgaged Property at
origination.




                                      S-51
<PAGE>




                  PRINCIPAL BALANCES OF GROUP IV MORTGAGE LOANS


<TABLE>
<CAPTION>
                                                                                                  AGGREGATE UNPAID
                                              NUMBER OF            PERCENTAGE OF AGGREGATE        PRINCIPAL BALANCE
                                           INITIAL MORTGAGE     PRINCIPAL BALANCE OF GROUP IV        OF GROUP IV
PRINCIPAL BALANCE                               LOANS                   MORTGAGE LOANS             MORTGAGE LOANS
-------------------------------            ----------------    -------------------------------   -------------------
<S>                                            <C>                         <C>                    <C>
      $0.01   to   $25,000.00......              273                     12.60%                    $ 5,143,305.72
 $25,000.01   to   $50,000.00......              358                     32.06                      13,081,139.12
 $50,000.01   to   $75,000.00......              122                     18.48                       7,540,526.56
 $75,000.01   to   $100,000.00.....               71                     15.48                       6,316,415.98
$100,000.01   to   $200,000.00.....               33                     10.91                       4,451,395.97
$200,000.01   to   300,000.00......                7                      4.41                       1,797,839.57
$300,000.01   to   $400,000.00.....                3                      2.69                       1,097,250.50
$400,000.01   to   $500,000.00.....                3                      3.38                       1,379,453.44
                                                 ---                    ------                     --------------
           Total...................              870                    100.00%                    $40,807,326.86
                                                 ===                    ======                     ==============
</TABLE>


         As of the Cut-Off Date, the average unpaid principal balance of the
Group IV Mortgage Loans is approximately $46,904.97.


            GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES SECURING
                             GROUP IV MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                                AGGREGATE UNPAID
                                              NUMBER OF         PERCENTAGE OF AGGREGATE        PRINCIPAL BALANCE
                                           INITIAL MORTGAGE       PRINCIPAL BALANCE OF            OF GROUP IV
STATE                                           LOANS           GROUP IV MORTGAGE LOANS          MORTGAGE LOANS
----------------                           ----------------    --------------------------      -------------------
<S>                                               <C>                   <C>                    <C>
California........................                343                   50.36%                 $20,552,158.70
Georgia...........................                 55                    5.51                    2,250,319.20
Virginia..........................                 39                    4.45                    1,815,677.78
Washington........................                 43                    4.13                    1,683,302.45
Florida...........................                 39                    3.39                    1,382,016.59
New York..........................                 24                    3.01                    1,228,095.84
Connecticut.......................                 17                    2.98                    1,217,610.45
Illinois..........................                 31                    2.91                    1,187,218.31
Ohio..............................                 35                    2.78                    1,133,281.27
Maryland..........................                 29                    2.38                      970,544.51
Michigan..........................                 29                    2.22                      904,165.94
Others ((less than 2%)............                186                   15.89                    6,482,935.82
                                                  ---                  ------                  --------------
               Total..............                870                  100.00%                 $40,807,326.86
                                                  ===                  ======                  ==============
</TABLE>


         No more than approximately 1.35% of the Group IV Mortgage Loans are
secured by Mortgaged Properties located in any one zip code.




                                      S-52
<PAGE>




                DEBT-TO-INCOME RATIOS OF GROUP IV MORTGAGE LOANS


<TABLE>
<CAPTION>
                                     NUMBER OF                                     AGGREGATE UNPAID
                                      INITIAL         PERCENTAGE OF AGGREGATE      PRINCIPAL BALANCE
                                      MORTGAGE      PRINCIPAL BALANCE OF GROUP        OF GROUP IV
DEBT-TO-INCOME RATIOS (%)              LOANS             IV MORTGAGE LOANS          MORTGAGE LOANS
------------------------             ---------      --------------------------    -------------------
<S>                                    <C>                <C>                       <C>
5.01    to    10.00.........             1.00               0.06%                    $    25,000.00
10.01   to    15.00.........             2.00               0.13                          51,891.40
15.01   to    20.00.........            11.00               1.10                         450,326.50
20.01   to    25.00.........            29.00               2.24                         914,028.43
25.01   to    30.00.........            65.00               7.78                       3,176,792.19
30.01   to    35.00.........            93.00               8.59                       3,506,881.16
35.01   to    40.00.........           111.00              11.14                       4,547,168.43
40.01   to    45.00.........           134.00              17.08                       6,969,095.79
45.01   to    50.00.........           173.00              20.99                       8,564,540.10
50.01   to    55.00.........           251.00              30.88                      12,601,602.86
                                       ------             ------                     --------------
        Total...............           870.00             100.00%                    $40,807,326.86
                                       ======             ======                     ==============
</TABLE>


         The weighted average Debt-to-Income Ratio of the Group IV Mortgage
Loans is approximately 43.66%.



                    OCCUPANCY TYPE OF GROUP IV MORTGAGE LOANS


<TABLE>
<CAPTION>
                                           NUMBER OF                                    AGGREGATE UNPAID PRINCIPAL
                                            INITIAL         PERCENTAGE OF AGGREGATE               BALANCE
                                            MORTGAGE         PRINCIPAL BALANCE OF               OF GROUP IV
OCCUPANCY TYPE                               LOANS          GROUP IV MORTGAGE LOANS           MORTGAGE LOANS
---------------                            ---------       -------------------------    --------------------------
<S>                                           <C>                  <C>                       <C>
Owner Occupied.....................             854                  97.15%                    $39,642,333.47
Second Home........................              16                   2.85                       1,164,993.39
                                                ---                 ------                     --------------
               Total...............             870                 100.00%                    $40,807,326.86
                                                ===                 ======                     ==============
</TABLE>



                                      S-53
<PAGE>




                    CREDIT QUALITY OF GROUP IV MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                                 AGGREGATE UNPAID
                                            NUMBER OF          PERCENTAGE OF AGGREGATE           PRINCIPAL BALANCE
                                        INITIAL MORTGAGE        PRINCIPAL BALANCE OF                OF GROUP IV
CREDIT QUALITY                                LOANS            GROUP IV MORTGAGE LOANS            MORTGAGE LOANS
---------------                         ----------------      -------------------------         -------------------
<S>                                          <C>                  <C>                          <C>
Excellent..........................            662                    81.49%                      $33,254,124.02
Superior...........................            129                    12.27                         5,006,554.79
Good...............................             66                     5.31                         2,166,213.67
Fair...............................             13                     0.93                           380,434.38
                                               ---                   ------                       --------------
               Total...............            870                   100.00%                      $40,807,326.86
                                               ===                   ======                       ==============
</TABLE>


         Credit grades run from Excellent to Superior to Good to Fair in
descending order.

MANDATORY REPURCHASE OR SUBSTITUTION OF MORTGAGE LOANS

         The Transferor is required, with respect to Mortgage Loans that are
found by the Trustee to have defective documentation, or in respect of which the
Transferor has breached a representation or warranty, to repurchase such
Mortgage Loans or substitute such Mortgage Loan with a Qualified Substitute
Mortgage Loan. See "Prepayment and Yield Considerations" and "Description of the
Mortgage Loan Sale Agreement and the Purchase and Sale Agreement -- Assignment
of Mortgage Loans" herein.

CONVEYANCE OF SUBSEQUENT MORTGAGE LOANS, THE PRE-FUNDING ACCOUNT AND THE FUNDING
ACCOUNT

         The Sale and Servicing Agreement permits the Trust to acquire certain
Mortgage Loans (the "SUBSEQUENT MORTGAGE LOANS") after the Closing Date and
prior to March 31, 2001. Accordingly, the statistical characteristics of the
Mortgage Loans will vary as of any Cut-Off Date subsequent to the Closing Date
upon the acquisition of Subsequent Mortgage Loans. Each Subsequent Mortgage Loan
will be purchased by the Trust at a purchase price equal to the Principal
Balance thereof as of the related Cut-Off Date. The date of transfer of a
Subsequent Mortgage Loan to the Trust is the "SUBSEQUENT TRANSFER DATE."

         The obligation of the Trust to purchase Subsequent Mortgage Loans on a
Subsequent Transfer Date is subject to the consent of the Enhancer and to
certain requirements set forth in the Purchase and Sale Agreement, which are
designed to ensure that, following such purchase, the characteristics of the
Mortgage Loans in the aggregate for each Loan Group will not differ materially
from the characteristics of the Initial Mortgage Loans. In addition, following
the purchase of Subsequent Mortgage Loans during the Pre-Funding Period, the
percentage of Group IV Mortgage Loans (by Principal Balance) secured by
mortgaged properties located in California will not be allowed to exceed 50%.

         The Pre-Funding Account. The Master Servicer will cause an account (the
"PRE-FUNDING ACCOUNT") to be established in the name of the Indenture Trustee,
and will deposit the Pre-Funded Amount therein on the Closing Date from the net
proceeds of the sale of the Term Notes. The "PRE-FUNDED AMOUNT" will be an
amount equal to the excess of the aggregate initial Term Note Balance plus the
initial Overcollateralization Amount, if any, required by the Enhancer, over the
sum of the aggregate Principal Balance of the Initial Mortgage Loans acquired by
the Trust on the Closing Date. Monies in the Pre-Funding Account will be applied
during the Pre-Funding Period to purchase Subsequent Mortgage Loans from the
Transferor. Approximately $46,853,167.62 will be allocated to purchasing
subsequent home equity loans for Loan Group I, approximately $68,745,889.64 will
be allocated to purchasing subsequent home equity loans for Loan Group II,
approximately $20,001,376.67 will be allocated to purchasing subsequent home
equity loans for Loan Group III and approximately $25,994,703.60 will be
allocated to purchasing subsequent home equity lines of credit for Loan Group
IV. The "PRE-FUNDING PERIOD" will be the period from the Closing Date until the
earliest of (i) the date on which the amount on deposit in the Pre-Funding
Account is less than $100,000, (ii) March 31, 2001 and (iii) the occurrence, if
any, of a servicer default under the Sale and Servicing Agreement or a Rapid
Amortization Event. The Pre-Funding Account will be part of the Trust,



                                      S-54
<PAGE>

but monies on deposit therein will not be available to cover losses on or in
respect of the Mortgage Loans. Any portion of the Pre-Funded Amount remaining on
deposit in the Pre-Funding Account at the end of the Pre-Funding Period for the
Class A-1, the Group 2 and the Class A-7 Term Notes, that was allocated to
purchase Subsequent Mortgage Loans for Loan Group I, Loan Group II and Loan
Group III, respectively, will be paid to the related Class of Noteholders (other
than the Class IO-2 Term Notes) as a payment of principal. Any portion of the
Pre-Funded Amount remaining on deposit in the Pre-Funding Account at the end of
the Pre-Funding Period for the Class A-8 Term Notes, will be applied first to
acquire any additional draws under the HELOCs during the period from the Closing
Date to the end of the Managed Amortization Period for the Class A-8 Term Notes
(the "ADDITIONAL BALANCES") and thereafter will be paid to holders of the Class
A-8 Term Notes as a payment of principal. Monies on deposit in the Pre-Funding
Account may be invested in Permitted Investments as provided in the Indenture.
Net income on investment of funds in the Pre-Funding Account will be deposited
into or credited to an account held by the Indenture Trustee designated the
"capitalized interest account" (the "CAPITALIZED INTEREST ACCOUNT"). There can
be no assurance that a sufficient number of Subsequent Mortgage Loans for any
Loan Group will be available for application of the entire Pre-Funded Amount.

         The Funding Account. On each Payment Date during the Revolving Period
for the Class A-1 Term Notes, the Indenture Trustee will deposit principal
collections for the related Collection Period into the Funding Account and will
apply such collections to buy more home equity loans for Loan Group I, to the
extent they are available. On each Payment Date during the period beginning at
the end of the Pre-Funding Period and terminating at the end of the Managed
Amortization Period for the Class A-8 Term Notes, the Indenture Trustee, from
any amounts transferred from the Pre-Funding Account to the Funding Account at
the end of the Pre-Funding Period that had been allocated to purchase subsequent
home equity lines of credit, will apply such amounts to buy Additional Balances
for Loan Group IV, to the extent they are available. The Class A-1 Term Notes
will be subject to redemption in part on the Payment Date immediately succeeding
the date on which the Revolving Period ends in the event that any amounts
relating to Loan Group I remain on deposit in the Funding Account, after giving
effect to the purchase by the Trust of all Subsequent Mortgage Loans, including
any such purchase on the date on which the Revolving Period ends. The Class A-8
Term Notes will be subject to redemption in part on the Payment Date immediately
succeeding the date on which the Managed Amortization Period ends in the event
that any amounts relating to Loan Group IV remain on deposit in the Funding
Account, after giving effect to the purchase by the Trust of all Additional
Balances, including any such purchase on the date on which the Managed
Amortization Period ends.


                               IRWIN FUNDING CORP.

         Irwin Funding Corp. (the "TRANSFEROR"), a Delaware corporation
headquartered in Columbus, Indiana, is a wholly-owned subsidiary of IUB,
incorporated in the State of Delaware on June 10, 1998. Irwin Funding Corp. was
organized for limited purposes, which include purchasing mortgage loans from IUB
and its affiliates, selling and transferring such mortgage loans to third
parties and any activities incidental to and necessary or convenient for the
accomplishment of such purposes. The principal executive offices of Irwin
Funding Corp. are located at 500 Washington Street, Columbus, Indiana 47201. The
telephone number of such offices is (812) 376-1909.


                          IRWIN HOME EQUITY CORPORATION

GENERAL

         Irwin Home Equity Corporation (the "ORIGINATOR") is an Indiana
corporation with a single origination and servicing facility in San Ramon,
California. The Originator will initially be the sole subservicer of the
Mortgage Loans. The Originator is a direct substantially wholly-owned subsidiary
of Irwin Financial Corporation ("IFC"), a specialized financial services company
headquartered in Columbus, Indiana. The Originator identifies mortgage loans
that are appropriate for origination or acquisition by the Master Servicer in
selected markets nationwide using a combination of direct mail, broker channels,
internet site, correspondent lenders, telemarketing and portfolio acquisition.
The Originator services these loans on behalf of the Master Servicer. The
Originator's home equity line of credit and closed-end, fixed rate products are
marketed primarily as debt consolidation loans for repeat or frequent borrowers
with strong credit ratings. Borrowers with similarly strong credit ratings are
targeted for the



                                      S-55
<PAGE>

Originator's first mortgage refinance and portfolio acquisition program. As of
June 30, 2000, the Originator had over $458 million in assets, had originated or
acquired over $1.7 billion in mortgage loans and was a Freddie Mac approved
seller-servicer. The Originator underwrites first, second and more junior lien
mortgage loans secured by one- to four-family residences located primarily in
selected metropolitan markets in the United States.

         The Originator, in accordance with the underwriting standards of IUB,
underwrote or reunderwrote all the Mortgage Loans which IUB will sell to the
Transferor pursuant to a mortgage loan sale agreement and the Transferor will
sell to the Depositor pursuant to a purchase and sale agreement between the
Transferor and the Depositor (together, the "MORTGAGE SALE AGREEMENTS"). On the
Issue Date, the Depositor will acquire the Mortgage Loans from the Transferor
and simultaneously therewith transfer the Mortgage Loans to the Trust.

AS SUBSERVICER

         The Trust will appoint Irwin Union Bank and Trust Company as Master
Servicer pursuant to the Sale and Servicing Agreement. However, the Originator
will subservice the Mortgage Loans pursuant to a Subservicing Agreement between
Irwin Home Equity Corporation and Irwin Union Bank and Trust Company.
Notwithstanding such subservicing arrangement, Irwin Union Bank and Trust
Company shall remain responsible to the Trust for the servicing of the Mortgage
Loans

         The Originator engages in mortgage loan servicing, including servicing
of previously securitized loans, which involves, among other things, the
processing and administration of mortgage loan payments in return for a
servicing fee. At June 30, 2000, the Originator serviced 32,576 mortgage loans
with an outstanding principal balance of approximately $1.093 billion.

         At June 30, 2000, the Originator had approximately 605 employees. Its
offices are located at 12677 Alcosta Boulevard, Suite 500, San Ramon,
California, 94583 and its telephone number is (925) 277-2001.

         The following table sets forth certain information regarding the
principal balance of one- to four-family residential mortgage loans included in
the Originator's servicing portfolio. The Originator's servicing portfolio
includes mortgage loans held for sale and mortgage loans held for investment
that were originated by the Originator's mortgage banking operations.





                                      S-56
<PAGE>



                      THE ORIGINATOR'S SERVICING PORTFOLIO
                             (DOLLARS IN THOUSANDS)



<TABLE>
<CAPTION>
                                  Year ended            Year Ended              Year Ended          Six Months Ended
                              December 31, 1997      December 31, 1998      December 31, 1999         June 30, 2000
                              -----------------      -----------------      -----------------       ----------------
<S>                                <C>                  <C>                     <C>                    <C>
Beginning servicing                $230,450             $ 358,166               $ 581,243              $ 819,694
portfolio

Add:
      Loans originated             $214,518             $ 389,673               $ 388,653              $ 248,444

      Acquired and                                                               $ 27,008              $ 119,641
      serviced loans (1)

Deduct:

      Principal payments         $ (86,802)            $(166,596)              $(177,210)              $(94,555)
      (net of subsequent
      draws)

Ending servicing portfolio         $358,166             $ 581,243                $819,694             $1,093,224

Number of loans serviced             10,800                14,578                  22,524                 32,576

Average loan size                    $   33               $    40                  $   36                $    34
</TABLE>



Note:    Ending servicing portfolio does not include $6.9 million loans serviced
         by Equifax that were funded through June 30, 2000.

(1)      Represents acquired loans on which servicing had been transferred as of
         June 30, 2000.

DELINQUENCY AND LOSS EXPERIENCE OF THE ORIGINATOR'S SERVICING PORTFOLIO

         The following tables summarize the delinquency and loss experience for
closed-end, fixed-rate first and second mortgage loans and adjustable-rate, home
equity lines of credit originated or acquired by the Master Servicer and
serviced by the Originator. The data presented in the following tables is for
illustrative purposes only, and there is no assurance that the delinquency and
loss experience of the Mortgage Loans will be similar to that set forth below.




                                      S-57
<PAGE>



                             DELINQUENCY EXPERIENCE
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                                         SIX MONTHS ENDED
                                                YEAR ENDED DECEMBER 31,                                      JUNE 30,
----------------------------------------------------------------------------------------------------------------------------

                           1996                 1997                1998                 1999                  2000
                           ----                 ----                ----                 ----                  ----

                    Number                Number              Number                Number              Number
                     of       Dollar        of      Dollar     of       Dollar       of       Dollar      of       Dollar
Accounts Managed    Loans     Amount      Loans     Amount    Loans     Amount      Loans     Amount    Loans      Amount
----------------------------------------------------------------------------------------------------------------------------

<S>                 <C>      <C>          <C>      <C>       <C>      <C>          <C>       <C>        <C>      <C>
Principal
Balance of
Mortgage Loans:     7,247    $230,450     10,800   $358,166  14,578   $581,243     22,524    $819,694   32,576   $1,093,224

30--59 Days Past
Due (1)..........      50    $  1,427         80   $  2,516     108   $  3,590        238    $  6,193      432   $   11,767

60-89 Days Past
Due (1)..........      10    $    287         12   $    372      13   $    352         45    $  1,118      119   $    2,632

90+ Days Past
Due (1)..........       8    $    176         28   $    905      31   $    991         16    $    506      113   $    3,352

Foreclosures.....       8    $    371         38   $  1,546      62   $  2,151        139    $  4,618       33   $    1,812

REO Properties
(2)..............       5    $    322          3   $    150       8   $    277         10    $    300       15   $      689
</TABLE>

--------------------
(1)      Contractually past due excluding mortgage loans in the process of
         foreclosure.
(2)      "REAL ESTATE OWNED" properties - properties relating to mortgages
         foreclosed or for which deeds in lieu of foreclosure have been
         accepted, and held by the Master Servicer pending disposition.



                                 LOSS EXPERIENCE
                             (DOLLARS IN THOUSANDS)


<TABLE>
<CAPTION>
                                                                                                           SIX MONTHS ENDED
                                                YEAR ENDED DECEMBER 31,                                        JUNE 30,
----------------------------------------------------------------------------------------------------------------------------
                                           1996              1997               1998               1999          2000
                                           ----              ----               ----               ----          ----

<S>                                      <C>               <C>                 <C>               <C>         <C>
     Aggregate Principal
     Balance Outstanding.                $230,450          $358,166            $581,243          $819,694    $1,093,224

     Net Charge-offs (1).                $     37          $  1,026            $  2,141          $  3,186    $    2,920

     Total Loans in Foreclosure          $    693          $  1,696            $  2,428          $  4,618    $    1,812
----------------------------------------------------------------------------------------------------------------------------
     Net Charge-offs as a
     Percentage of Aggregate
     Amount Outstanding at
     period-end..........                    0.02%             0.29%               0.37%             0.39%         0.27%
----------------------
</TABLE>
(1)      Net Charge-offs refers to writedowns on properties prior to liquidation
         and the actual liquidated loss incurred on a mortgaged property when
         sold net of recoveries.




                                      S-58
<PAGE>

         The Originator commenced receiving applications for mortgage loans
under its lending programs only in 1995, and the Originator, through IUB, funded
its first loan in March, 1995. Accordingly, the Originator has insufficient
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 similar to the Mortgage Loans being sold to the
Trust.

         The information set forth in this section concerning the Originator has
been provided by Irwin Home Equity Corporation. None of the Depositor, the
Trustee or the Enhancer make any representation as to the accuracy or
completeness of such information.


                       PREPAYMENT AND YIELD CONSIDERATIONS

         GENERAL

         The yield to maturity and the aggregate amount of payments on the Term
Notes will depend on the price paid by the related Term Noteholder for such Term
Note, the related Note Rate and the rate and timing of principal payments
(including payments in excess of the monthly payment, prepayments in full or
terminations, liquidations and repurchases) on the Mortgage Loans in the related
Loan Group and, in the case of the HELOCs, the rate and timing of draws and the
allocations thereof. Approximately 89.83% of the Group I Mortgage Loans,
approximately 82.12% of the Group II Mortgage Loans, approximately 81.58% of the
Group III Mortgage Loans and approximately 92.92% of the Group IV Mortgage Loans
provide for the payment of a penalty in connection with prepayment in full
during the first two, three, four or five years after origination thereof.

         The rate of principal prepayments on the Mortgage Loans in the related
Loan Group will be influenced by a variety of economic, tax, geographic,
demographic, social, legal and other factors, and has fluctuated considerably in
recent years. In addition, the rate of principal prepayments may differ among
Mortgage Loans at any time because of specific factors relating to such Mortgage
Loans, such as the age of the Mortgage Loans, the geographic location of the
related Mortgaged Properties and the extent of the related Mortgagors' equity in
such Mortgaged Properties, and changes in the Mortgagors' housing needs, job
transfers and employment. In general, if prevailing interest rates fall
significantly below the interest rates at the time of origination, mortgage
loans may be subject to higher prepayment rates than if prevailing interest
rates remain at or above those at the time such mortgage loans were originated.
Conversely, if prevailing interest rates rise appreciably above the interest
rates at the time of origination, mortgage loans may experience a lower
prepayment rate than if prevailing interest rates remained at or below those
existing at the time such mortgage loans were originated. Further, the rate of
prepayments may vary as among Group I Mortgage Loans, Group II Mortgage Loans,
Group III Mortgage Loans and Group IV Mortgage Loans, as between HELOCs and
HELs, and as between HELOCs with Additional Balances and those without
Additional Balances. There can be no assurance as to the prepayment rate of the
Mortgage Loans in the related Loan Group, or that the Mortgage Loans in the
related Loan Group will conform to the prepayment experience of other mortgage
loans or to any past prepayment experience or any published prepayment forecast.

         In general, if a Term Note is purchased at a premium over its face
amount and payments of principal of such Term Note occur at a rate faster than
that assumed at the time of purchase, the purchaser's actual yield to maturity
will be lower than that anticipated at the time of purchase. Conversely, if a
Term Note is purchased at a discount from its face amount and payments of
principal of such Term Note occur at a rate that is slower than that assumed at
the time of purchase, the purchaser's actual yield to maturity will be lower
than originally anticipated.

         The rate and timing of defaults on the Mortgage Loans in the related
Loan Group will also affect the rate and timing of principal payments on the
Mortgage Loans in the related Loan Group and thus the yield on the Term Notes.
There can be no assurance as to the rate of losses or delinquencies on any of
the Mortgage Loans. To the extent that any losses are incurred on any of the
Mortgage Loans that are not covered by Excess Spread or an Insured Payment, the
Term Noteholders will bear the risk of losses resulting from default by
Mortgagors. See "Risk Factors" herein and in the Prospectus.

         "WEIGHTED AVERAGE LIFE" refers to the average amount of time that will
elapse from the date of issuance of a security to the date of distribution to
the investor thereof of each dollar distributed in reduction of principal of
such



                                      S-59
<PAGE>

security (assuming no losses). The weighted average life of the Term Notes
(other than the Class IO-2 Term Notes) will be influenced by, among other
factors, the rate of principal payments (and, with respect to the HELOCs, the
rate of draws) on the Mortgage Loans in the related Loan Group.

         The primary source of information available to investors concerning the
Term Notes will be the monthly statements discussed herein under "Description of
the Trust Agreement and Indenture-- Reports to Term Noteholders" and in the
Prospectus under "Description of the Securities-Reports to Holders", which will
include information as to the outstanding Term Note Balance. There can be no
assurance that any additional information regarding the Term Notes will be
available through any other source. In addition, the Depositor is not aware of
any source through which price information about the Term Notes will be
generally available on an ongoing basis. The limited nature of such information
regarding the Term Notes may adversely affect the liquidity of the Term Notes,
even if a secondary market for the Term Notes becomes available.

         HELOCs. There can be no assurance as to the rate of principal payments
or the rate of draws on the HELOCs. The rate of principal payments and/or draws
may fluctuate substantially from time to time. Generally, revolving credit loans
such as the HELOCs are not viewed by mortgagors as permanent financing. Due to
the unpredictable nature of both principal payments and draws, the rates of
principal payments net of draws may be much more volatile than that for typical
first lien mortgage loans. In addition, the repayment of any HELOC may be
dependent on the ability of the related Mortgagor to make larger interest
payments following the adjustment of the Mortgage Interest Rate during the life
of such HELOC. The rate of such losses and delinquencies is likely to be higher
than that of traditional first lien mortgage loans. To the extent that any
losses are incurred on any of the Mortgage Loans that are not covered by Excess
Spread or an Insured Payment, the Securityholders will bear the risk of losses
resulting from default by Mortgagors. See "Risk Factors" herein and in the
Prospectus.

         Funding Account. Amounts on deposit in the Funding Account may be used
during the Revolving Period for the Class A-1 Term Notes and during the period
beginning at the end of the Pre-Funding Period and terminating at the end of the
Managed Amortization Period for the Class A-8 Term Notes, to acquire, in the
case of Loan Group I, Subsequent Mortgage Loans for Loan Group I, and in the
case of Loan Group IV, Additional Balances for Loan Group IV. In the event that,
at the end of the Revolving Period, any amounts relating to Loan Group I remain
on deposit in the Funding Account have not been used to acquire Subsequent
Mortgage Loans for Loan Group I, then the Class A-1 Term Notes will be prepaid
in part on the following Payment Date. In the event that, at the end of the
Managed Amortization Period, any amounts relating to Loan Group IV remain on
deposit in the Funding Account have not been used to acquire Additional Balances
for Loan Group IV, then the Class A-8 Term Notes will be prepaid in part on the
following Payment Date.

         TABLES

         The tables set forth below for the Class A-1, the Group 2 and the Class
A-7 Term Notes are based on the prepayment model ("PREPAYMENT ASSUMPTION") which
represents an assumed rate of prepayment each month relative to the then
outstanding principal balance of a pool of home equity loans. In the case of the
Class A-1 Term Notes, a 100% prepayment assumption assumes a constant prepayment
rate of 4% per annum of the then outstanding principal balance of the Group I
Mortgage Loans in the first month of the life of such home equity loans and an
additional 1.4545% per annum in each month thereafter until the twelfth month.
Beginning in the twelfth month and in each month thereafter during the life of
the Group I Mortgage Loans, a 100% prepayment assumption assumes a constant
prepayment rate of 20% per annum each month. In the case of the Group 2 and the
Class A-7 Term Notes, a 100% prepayment assumption assumes a constant prepayment
rate of 2% per annum of the then outstanding principal balance of the Group II
and Group III Mortgage Loans in the first month of the life of such home equity
loans and an additional 0.9286% per annum in each month thereafter until the
fifteenth month. Beginning in the fifteenth month and in each month thereafter
during the life of the Group II and Group III Mortgage Loans, a 100% prepayment
assumption assumes a constant prepayment rate of 15% per annum each month. As
used in the tables below, a 50% prepayment assumption assumes prepayment rates
equal to 50% of the prepayment assumption. Correspondingly, a 150% prepayment
assumption assumes prepayment rates equal to 150% of the prepayment assumption,
and so forth. The Prepayment Assumption does not purport to be a historical
description of prepayment experience or a prediction of the anticipated rate of
prepayment of any pool of home equity loans, including the home equity loans.



                                      S-60
<PAGE>

         The tables set forth below for the Class A-8 and the Class IO-2 Term
Notes are based on the constant prepayment rate ("CPR", which is the assumed
rate of prepayment each month as an annualized percentage of the then
outstanding principal balance of a pool of mortgage loans), constant draw rate
(in the case of the HELOCs, and which, for purposes of the assumptions, is the
amount of Additional Balances drawn each month as an annualized percentage of
the principal balance of the Group IV Mortgage Loans outstanding at the
beginning of such month) and optional termination assumptions as indicated in
the tables below.

         The Mortgage Loans are assumed to consist of sub-pools of Mortgage
Loans with the characteristics set forth below in the table captioned "Assumed
Mortgage Loan Characteristics".

         In addition, it was assumed that (i) payments are made in accordance
with the description set forth under "Description of the Securities -- Priority
of Distributions", (ii) no extension past the scheduled maturity date of a
Mortgage Loan is made, (iii) no delinquencies or defaults occur, (iv) in the
case of the HELOCs, a 2% per annum draw rate is assumed for 236 months and is
calculated before giving affect to prepayments, (v) the Mortgage Loans pay on
the basis of a 30-day month and a 360-day year, (vi) there is no restriction on
the Maximum Variable Funding Balance, (vii) no Rapid Amortization Event or
Managed Amortization Event occurs, (viii) the scheduled due date for each
Mortgage Loan is the first day of each calendar month, (ix) the Closing Date is
September 26, 2000, (x) one month LIBOR remains constant at 6.620% per annum,
(xi) the initial Term Note Balances are as set forth on the cover page hereof,
(xii) unless otherwise noted, the Master Servicer has not exercised the optional
termination as set forth in "Description of the Securities - Maturity and
Optional Redemption" and (xiii) the Trustee Fee is 0.0125% per annum.

         The actual characteristics and performance of the Mortgage Loans in the
related Loan Group will likely differ from the assumptions used in constructing
the tables set forth below, which are hypothetical in nature and are provided
only to give a general sense of how the principal cash flows might behave under
varying prepayment and (in the case of the HELOCs) draw scenarios. For example,
it is very unlikely that the Mortgage Loans in the related Loan Group will
prepay and/or experience draws at a constant rate until maturity or that all
Mortgage Loans in the related Loan Group will prepay and/or experience draws at
the same rate. Moreover, the diverse remaining terms to stated maturity of the
Mortgage Loans in the related Loan Group could produce slower or faster
principal distributions than indicated in the tables at the various assumptions
specified, even if the weighted average remaining term to stated maturity of the
Mortgage Loans in the related Loan Group is as assumed. Any difference between
such assumptions and the actual characteristics and performance of the Mortgage
Loans in the related Loan Group, or actual prepayment experience, will affect
the percentages of initial Security Balances outstanding over time and the
weighted average life of the Term Notes. Neither the Prepayment Assumption, the
CPR model nor any other prepayment model or assumption purports to be an
historical description of prepayment experience or a prediction of the
anticipated rate of prepayment of any pool of mortgage loans, including the
Mortgage Loans. Variations in the actual prepayment experience and the Principal
Balances of the Mortgage Loans that prepay may increase or decrease each
weighted average life shown in the following tables. Such variations may occur
even if the average prepayment experience of all Mortgage Loans equals the
indicated percentage of the Prepayment Assumption or CPR.




                                      S-61
<PAGE>





                      ASSUMED MORTGAGE LOAN CHARACTERISTICS

<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------------------
                                                                                                   REMAINING TERM
                      INITIAL                GROSS                           ORIGINAL TERM TO        TO STATED
                    OUTSTANDING             MORTGAGE                          STATED MATURITY         MATURITY
 LOAN GROUP      PRINCIPAL BALANCE       INTEREST RATE     SERVICING FEE         (MONTHS)             (MONTHS)
 ----------      -----------------       -------------     -------------         --------             --------
<S>              <C>                          <C>               <C>                 <C>                 <C>
     I           $101,163,378.86              12.408%           0.75%               210                 209
     II          $116,771,511.57              15.238%           0.75%               210                 207
     II          $ 20,462,299.45              11.779%           0.75%               239                 237
    III          $ 50,000,000.00              15.113%           0.75%               202                 199
     IV          $ 66,802,030.46              12.140%           0.75%               240                 237
</TABLE>

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

   TOTAL         $355,199,220.34


         Subject to the foregoing discussion and assumptions, the following
tables sets forth the percentage of the initial Term Note Balance of the Term
Notes that would be outstanding after each of the Payment Dates shown at various
percentages of the Prepayment Assumption and CPR, as applicable, and indicate
the weighted average life of each class of Term Notes.




                                      S-62
<PAGE>


                     PERCENTAGE OF TERM NOTE BALANCE (1)(3)
                                    CLASS A-1

<TABLE>
<CAPTION>
PAYMENT DATE                                                               PERCENTAGE OF BALANCE
-------------------------------------------------------------------------------------------------------------------------
% of Prepayment Assumption                                   0%         50%        75%       100%       125%        150%
Ramp to                                                   0.00%      10.00%     15.00%     20.00%     25.00%      30.00%
-------------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>         <C>        <C>        <C>        <C>         <C>
Initial...................................                  100         100        100        100        100         100
September 2001............................                   96          91         88         85         82          79
September 2002............................                   94          79         72         65         58          52
September 2003............................                   91          69         59         50         42          35
September 2004............................                   89          59         48         38         30          24
September 2005............................                   86          51         39         30         22          16
September 2006............................                   83          44         32         23         16          11
September 2007............................                   79          38         26         17         11           7
September 2008............................                   75          32         21         13          8           5
September 2009............................                   70          27         17         10          6           3
September 2010............................                   64          23         13          7          4           2
September 2011............................                   58          19         10          5          3           1
September 2012............................                   51          15          8          4          2           *
September 2013............................                   44          12          6          2          1           *
September 2014............................                   36           9          4          1          *           0
September 2015............................                   27           6          2          1          0           0
September 2016............................                   17           3          1          *          0           0
September 2017............................                    5           1          0          0          0           0
September 2018............................                    0           0          0          0          0           0
September 2019............................                    0           0          0          0          0           0
September 2020............................                    0           0          0          0          0           0
Weighted Average Life to 10% call
(years) (2) ..............................                11.14        6.16       4.78       3.84       3.19        2.72
Weighted Average Life to maturity
(years) (3)...............................                11.17        6.30       4.99       4.07       3.40        2.91
</TABLE>

(1)      All percentages are rounded to the nearest 1%.
(2)      Assumes that an optional termination is exercised on the first Payment
         Date on which the aggregate outstanding Principal Balance of the
         Mortgage Loans in Loan Group I (after applying payments received in the
         related collection period) is less than 10% of the sum of (x) the
         aggregate Principal Balance of the Mortgage Loans in Loan Group I as of
         the Cut-Off Date and (y) the amount on deposit in the Pre-Funding
         Account on the Closing Date that is available to purchase Mortgage
         Loans for Loan Group I.
(3)      Assumes the Class A-1 Term Notes pay to maturity.
*        indicates a number less than 0.5% but greater than 0%.



                                      S-63
<PAGE>



                     PERCENTAGE OF TERM NOTE BALANCE (1)(3)
                                    CLASS A-2

<TABLE>
<CAPTION>
PAYMENT DATE                                                          PERCENTAGE OF BALANCE
-------------------------------------------------------------------------------------------------------------------------
% of Prepayment Assumption                            0%           50%        75%         100%         125%        150%
Ramp to                                            0.00%         7.50%     11.25%       15.00%       18.75%      22.50%
-------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>           <C>        <C>          <C>          <C>         <C>
Initial..................................            100           100        100          100          100         100
September 2001...........................             77            62         54           46           39          31
September 2002...........................             71            33         15            0            0           0
September 2003...........................             65             7          0            0            0           0
September 2004...........................             59             0          0            0            0           0
September 2005...........................             51             0          0            0            0           0
September 2006...........................             42             0          0            0            0           0
September 2007...........................             32             0          0            0            0           0
September 2008...........................             20             0          0            0            0           0
September 2009...........................              6             0          0            0            0           0
September 2010...........................              0             0          0            0            0           0
September 2011...........................              0             0          0            0            0           0
September 2012...........................              0             0          0            0            0           0
September 2013...........................              0             0          0            0            0           0
September 2014...........................              0             0          0            0            0           0
September 2015...........................              0             0          0            0            0           0
September 2016...........................              0             0          0            0            0           0
September 2017...........................              0             0          0            0            0           0
September 2018...........................              0             0          0            0            0           0
September 2019...........................              0             0          0            0            0           0
September 2020...........................              0             0          0            0            0           0
Weighted Average Life to 10% call
(years) (2)..............................           4.75          1.54       1.19         1.00         0.88        0.79
Weighted Average Life to maturity
(years) (3)..............................           4.75          1.54       1.19         1.00         0.88        0.79
</TABLE>

(1)      All percentages are rounded to the nearest 1%.
(2)      Assumes that an optional termination is exercised on the first Payment
         Date on which the aggregate outstanding Principal Balance of the
         Mortgage Loans in Loan Group II (after applying payments received in
         the related collection period) is less than 10% of the sum of (x) the
         aggregate Principal Balance of the Mortgage Loans in Loan Group II as
         of the Cut-Off Date and (y) the amount on deposit in the Pre-Funding
         Account on the Closing Date that is available to purchase Mortgage
         Loans for Loan Group II.
(3)      Assumes the Class A-2 Term Notes pay to maturity.
*        indicates a number less than 0.5% but greater than 0%.


                                      S-64
<PAGE>




                     PERCENTAGE OF TERM NOTE BALANCE (1)(3)
                                    CLASS A-3
<TABLE>
<CAPTION>
PAYMENT DATE                                                          PERCENTAGE OF BALANCE
-------------------------------------------------------------------------------------------------------------------------
% of Prepayment Assumption                            0%           50%        75%         100%         125%       150%
Ramp to                                            0.00%         7.50%     11.25%       15.00%       18.75%     22.50%
-------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>           <C>        <C>          <C>          <C>        <C>
Initial..................................            100           100        100          100          100        100
September 2001...........................            100           100        100          100          100        100
September 2002...........................            100           100        100           96           75         55
September 2003...........................            100           100         77           47           19          0
September 2004...........................            100            80         40            5            0          0
September 2005...........................            100            52          8            0            0          0
September 2006...........................            100            26          0            0            0          0
September 2007...........................            100             1          0            0            0          0
September 2008...........................            100             0          0            0            0          0
September 2009...........................            100             0          0            0            0          0
September 2010...........................             88             0          0            0            0          0
September 2011...........................             65             0          0            0            0          0
September 2012...........................             39             0          0            0            0          0
September 2013...........................              9             0          0            0            0          0
September 2014...........................              0             0          0            0            0          0
September 2015...........................              0             0          0            0            0          0
September 2016...........................              0             0          0            0            0          0
September 2017...........................              0             0          0            0            0          0
September 2018...........................              0             0          0            0            0          0
September 2019...........................              0             0          0            0            0          0
September 2020...........................              0             0          0            0            0          0
Weighted Average Life to 10% call
(years) (2)..............................          11.56          5.14       3.80         3.01         2.49       2.14
Weighted Average Life to maturity
(years) (3)..............................          11.56          5.14       3.80         3.01         2.49       2.14
</TABLE>

(1)      All percentages are rounded to the nearest 1%.
(2)      Assumes that an optional termination is exercised on the first Payment
         Date on which the aggregate outstanding Principal Balance of the
         Mortgage Loans in Loan Group II (after applying payments received in
         the related collection period) is less than 10% of the sum of (x) the
         aggregate Principal Balance of the Mortgage Loans in Loan Group II as
         of the Cut-Off Date and (y) the amount on deposit in the Pre-Funding
         Account on the Closing Date that is available to purchase Mortgage
         Loans for Loan Group II.
(3)      Assumes the Class A-3 Term Notes pay to maturity.
*        indicates a number less than 0.5% but greater than 0%.




                                      S-65
<PAGE>

                     PERCENTAGE OF TERM NOTE BALANCE (1)(3)
                                    CLASS A-4
<TABLE>
<CAPTION>
PAYMENT DATE                                                          PERCENTAGE OF BALANCE
-------------------------------------------------------------------------------------------------------------------------
% of Prepayment Assumption                            0%           50%        75%         100%         125%        150%
Ramp to                                            0.00%         7.50%     11.25%       15.00%       18.75%      22.50%
-------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>           <C>        <C>          <C>          <C>         <C>
Initial..................................            100           100        100          100          100         100
September 2001...........................            100           100        100          100          100         100
September 2002...........................            100           100        100          100          100         100
September 2003...........................            100           100        100          100          100          89
September 2004...........................            100           100        100          100           54           6
September 2005...........................            100           100        100           47            0           0
September 2006...........................            100           100         62            0            0           0
September 2007...........................            100           100         17            0            0           0
September 2008...........................            100            61          0            0            0           0
September 2009...........................            100            23          0            0            0           0
September 2010...........................            100             0          0            0            0           0
September 2011...........................            100             0          0            0            0           0
September 2012...........................            100             0          0            0            0           0
September 2013...........................            100             0          0            0            0           0
September 2014...........................             53             0          0            0            0           0
September 2015...........................              0             0          0            0            0           0
September 2016...........................              0             0          0            0            0           0
September 2017...........................              0             0          0            0            0           0
September 2018...........................              0             0          0            0            0           0
September 2019...........................              0             0          0            0            0           0
September 2020...........................              0             0          0            0            0           0
Weighted Average Life to 10% call
(years) (2)..............................          14.08          8.34       6.32         5.01         4.12        3.49
Weighted Average Life to maturity
(years) (3)..............................          14.08          8.34       6.32         5.01         4.12        3.49
</TABLE>

(1)      All percentages are rounded to the nearest 1%.
(2)      Assumes that an optional termination is exercised on the first Payment
         Date on which the aggregate outstanding Principal Balance of the
         Mortgage Loans in Loan Group II (after applying payments received in
         the related collection period) is less than 10% of the sum of (x) the
         aggregate Principal Balance of the Mortgage Loans in Loan Group II as
         of the Cut-Off Date and (y) the amount on deposit in the Pre-Funding
         Account on the Closing Date that is available to purchase Mortgage
         Loans for Loan Group II.
(3)      Assumes the Class A-4 Term Notes pay to maturity.
*       indicates a number less than 0.5% but greater than 0%.


                                      S-66
<PAGE>


                     PERCENTAGE OF TERM NOTE BALANCE (1)(3)
                                    CLASS A-5
<TABLE>
<CAPTION>
PAYMENT DATE                                                           PERCENTAGE OF BALANCE
-------------------------------------------------------------------------------------------------------------------------
% of Prepayment Assumption                            0%           50%        75%         100%         125%         150%
Ramp to                                            0.00%         7.50%     11.25%       15.00%       18.75%       22.50%
-------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>           <C>        <C>          <C>          <C>          <C>
Initial..................................            100           100        100          100          100          100
September 2001...........................            100           100        100          100          100          100
September 2002...........................            100           100        100          100          100          100
September 2003...........................            100           100        100          100          100          100
September 2004...........................            100           100        100          100          100          100
September 2005...........................            100           100        100          100           90           40
September 2006...........................            100           100        100           94           35            0
September 2007...........................            100           100        100           47            0            0
September 2008...........................            100           100         75            7            0            0
September 2009...........................            100           100         37            0            0            0
September 2010...........................            100            85          2            0            0            0
September 2011...........................            100            48          0            0            0            0
September 2012...........................            100            12          0            0            0            0
September 2013...........................            100             0          0            0            0            0
September 2014...........................            100             0          0            0            0            0
September 2015...........................             81             0          0            0            0            0
September 2016...........................              0             0          0            0            0            0
September 2017...........................              0             0          0            0            0            0
September 2018...........................              0             0          0            0            0            0
September 2019...........................              0             0          0            0            0            0
September 2020...........................              0             0          0            0            0            0
Weighted Average Life to 10% call
(years) (2)..............................          15.40         11.00       8.71         7.00         5.79         4.90
Weighted Average Life to maturity
(years) (3)..............................          15.40         11.00       8.71         7.00         5.79         4.90
</TABLE>

(1)      All percentages are rounded to the nearest 1%.
(2)      Assumes that an optional termination is exercised on the first Payment
         Date on which the aggregate outstanding Principal Balance of the
         Mortgage Loans in Loan Group II (after applying payments received in
         the related collection period) is less than 10% of the sum of (x) the
         aggregate Principal Balance of the Mortgage Loans in Loan Group II as
         of the Cut-Off Date and (y) the amount on deposit in the Pre-Funding
         Account on the Closing Date that is available to purchase Mortgage
         Loans for Loan Group II.
(3)      Assumes the Class A-5 Term Notes pay to maturity.
*        indicates a number less than 0.5% but greater than 0%.


                                      S-67
<PAGE>



                     PERCENTAGE OF TERM NOTE BALANCE (1)(3)
                                    CLASS A-6
<TABLE>
<CAPTION>
PAYMENT DATE                                                          PERCENTAGE OF BALANCE
-------------------------------------------------------------------------------------------------------------------------
% of Prepayment Assumption                            0%           50%        75%         100%         125%       150%
Ramp to                                            0.00%         7.50%     11.25%       15.00%       18.75%     22.50%
-------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>           <C>        <C>          <C>          <C>        <C>
Initial..................................            100           100        100          100          100        100
September 2001...........................            100           100        100          100          100        100
September 2002...........................            100           100        100          100          100        100
September 2003...........................            100           100        100          100          100        100
September 2004...........................            100           100        100          100          100        100
September 2005...........................            100           100        100          100          100        100
September 2006...........................            100           100        100          100          100         93
September 2007...........................            100           100        100          100           95         69
September 2008...........................            100           100        100          100           74         52
September 2009...........................            100           100        100           84           57         38
September 2010...........................            100           100        100           67           43         27
September 2011...........................            100           100         83           52           32         20
September 2012...........................            100           100         66           40           24         13
September 2013...........................            100            87         51           30           17          8
September 2014...........................            100            67         38           21           11          4
September 2015...........................            100            47         26           13            6          2
September 2016...........................             96            28         14            6            2          0
September 2017...........................             35             8          3            *            0          0
September 2018...........................             13             1          0            0            0          0
September 2019...........................              5             0          0            0            0          0
September 2020...........................              0             0          0            0            0          0
Weighted Average Life to 10% call
(years) (2)..............................          16.65         14.43      12.55        10.62         9.00       7.69
Weighted Average Life to maturity
(years) (3)..............................          16.99         14.93      13.34        11.68        10.14       8.80
</TABLE>

(1)      All percentages are rounded to the nearest 1%.
(2)      Assumes that an optional termination is exercised on the first Payment
         Date on which the aggregate outstanding Principal Balance of the
         Mortgage Loans in Loan Group II (after applying payments received in
         the related collection period) is less than 10% of the sum of (x) the
         aggregate Principal Balance of the Mortgage Loans in Loan Group II as
         of the Cut-Off Date and (y) the amount on deposit in the Pre-Funding
         Account on the Closing Date that is available to purchase Mortgage
         Loans for Loan Group II.
(3)      Assumes the Class A-6 Term Notes pay to maturity.
*        indicates a number less than 0.5% but greater than 0%.



                                      S-68
<PAGE>



                     PERCENTAGE OF TERM NOTE BALANCE (1)(3)
                                    CLASS A-7
<TABLE>
<CAPTION>
PAYMENT DATE                                                         PERCENTAGE OF BALANCE
-------------------------------------------------------------------------------------------------------------------------
% of Prepayment Assumption                            0%           50%        75%         100%       125%        150%
Ramp to                                            0.00%         7.50%     11.25%       15.00%     18.75%      22.50%
-------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>           <C>        <C>          <C>        <C>         <C>
Initial..................................            100           100        100          100        100         100
September 2001...........................             93            88         86           83         81          78
September 2002...........................             90            79         73           68         62          57
September 2003...........................             88            71         63           55         48          42
September 2004...........................             86            63         53           45         38          32
September 2005...........................             83            56         45           37         30          24
September 2006...........................             80            49         38           30         23          18
September 2007...........................             77            43         33           25         18          13
September 2008...........................             72            38         28           20         14          10
September 2009...........................             68            33         23           16         11           7
September 2010...........................             62            28         19           12          8           5
September 2011...........................             55            23         15           10          6           4
September 2012...........................             48            19         12            7          4           2
September 2013...........................             39            15          9            5          3           1
September 2014...........................             30            11          6            3          2           1
September 2015...........................             20             6          3            2          1           *
September 2016...........................              8             2          1            *          0           0
September 2017...........................              0             0          0            0          0           0
September 2018...........................              0             0          0            0          0           0
September 2019...........................              0             0          0            0          0           0
September 2020...........................              0             0          0            0          0           0
Weighted Average Life to 10% call
(years) (2)..............................          10.51          6.68       5.45         4.51       3.80        3.26
Weighted Average Life to maturity
(years) (3)..............................          10.53          6.77       5.59         4.70       4.01        3.48
</TABLE>

(1)      All percentages are rounded to the nearest 1%.
(2)      Assumes that an optional termination is exercised on the first Payment
         Date on which the aggregate outstanding Principal Balance of the
         Mortgage Loans in Loan Group III (after applying payments received in
         the related collection period) is less than 10% of the sum of (x) the
         aggregate Principal Balance of the Mortgage Loans in Loan Group III as
         of the Cut-Off Date and (y) the amount on deposit in the Pre-Funding
         Account on the Closing Date that is available to purchase Mortgage
         Loans for Loan Group III.
(3)      Assumes the Class A-7 Term Notes pay to maturity.
*        indicates a number less than 0.5% but greater than 0%.



                                      S-69
<PAGE>

                     PERCENTAGE OF TERM NOTE BALANCE (1)(3)
                                    CLASS A-8

<TABLE>
<CAPTION>
PAYMENT DATE                                                      PERCENTAGE OF BALANCE
-------------------------------------------------------------------------------------------------------------------------
Gross CPR(4)                                      2%        14%         19%         24%         29%          34%
-------------------------------------------------------------------------------------------------------------------------
<S>                                              <C>        <C>         <C>         <C>         <C>          <C>
Initial.................................         100        100         100         100         100          100
September 2001..........................          96         83          78          73          68           63
September 2002..........................          96         73          64          55          48           40
September 2003..........................          96         63          52          42          34           28
September 2004..........................          96         55          42          33          25           19
September 2005..........................          94         46          34          25          18           12
September 2006..........................          92         39          27          19          12            8
September 2007..........................          90         34          22          14           9            5
September 2008..........................          88         29          18          11           6            3
September 2009..........................          86         25          15           8           4            2
September 2010..........................          84         21          12           6           3            1
September 2011..........................          83         18           9           5           2            1
September 2012..........................          81         16           8           4           1            *
September 2013..........................          79         13           6           3           1            *
September 2014..........................          77         12           5           2           *            0
September 2015..........................          76         10           4           1           *            0
September 2016..........................          74          8           3           1           *            0
September 2017..........................          73          7           3           1           0            0
September 2018..........................          71          6           2           *           0            0
September 2019..........................          70          5           2           *           0            0
September 2020..........................           0          0           0           0           0            0
Weighted Average Life to 10% call
(years) (2) ............................       16.68       6.06        4.30        3.28        2.62         2.15
Weighted Average Life to maturity
(years) (3).............................       16.68       6.18        4.58        3.54        2.84         2.33
</TABLE>

(1)      All percentages are rounded to the nearest 1%.
(2)      Assumes that an optional termination is exercised on the first Payment
         Date on which the aggregate outstanding Principal Balance of the
         Mortgage Loans in Loan Group IV (after applying payments received in
         the related collection period) is less than 10% of the sum of (x) the
         aggregate Principal Balance of the Mortgage Loans in Loan Group IV as
         of the Cut-Off Date and (y) the amount on deposit in the Pre-Funding
         Account on the Closing Date that is available to purchase Mortgage
         Loans for Loan Group IV.
(3)      Assumes the Class A-8 Term Notes pay to maturity. (4) Assumes a
         constant draw rate of 2% per annum.
*        indicates a number less than 0.5% but greater than 0%.




                                      S-70
<PAGE>



                      PERCENTAGE OF NOTIONAL BALANCE (1)(3)
                                   CLASS IO-2
<TABLE>
<CAPTION>
PAYMENT DATE                                                          PERCENTAGE OF BALANCE
-------------------------------------------------------------------------------------------------------------------------
CPR                                                  25%           30%        35%          40%          45%         50%
-------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>           <C>        <C>          <C>          <C>         <C>
Initial..................................            100           100        100          100          100         100
September 2001...........................            100           100        100          100          100         100
September 2002...........................            100           100        100          100          100         100
September 2003...........................              0             0          0            0            0           0
September 2004...........................              0             0          0            0            0           0
September 2005...........................              0             0          0            0            0           0
September 2006...........................              0             0          0            0            0           0
September 2007...........................              0             0          0            0            0           0
September 2008...........................              0             0          0            0            0           0
September 2009...........................              0             0          0            0            0           0
September 2010...........................              0             0          0            0            0           0
September 2011...........................              0             0          0            0            0           0
September 2012...........................              0             0          0            0            0           0
September 2013...........................              0             0          0            0            0           0
September 2014...........................              0             0          0            0            0           0
September 2015...........................              0             0          0            0            0           0
September 2016...........................              0             0          0            0            0           0
September 2017...........................              0             0          0            0            0           0
September 2018...........................              0             0          0            0            0           0
September 2019...........................              0             0          0            0            0           0
September 2020...........................              0             0          0            0            0           0
Weighted Average Life to 10% call
(years) (2)..............................           2.50          2.50       2.50         2.50         2.50        2.50
Weighted Average Life to maturity
(years) (3)..............................           2.50          2.50       2.50         2.50         2.50        2.50
</TABLE>

(1)      All percentages are rounded to the nearest 1%.
(2)      Assumes that an optional termination is exercised on the first Payment
         Date on which the aggregate outstanding Principal Balance of the High
         Loan-to-Value Mortgage Loans in Loan Groups II and III (after applying
         payments received in the related collection period) is less than 10% of
         the sum of (x) the aggregate Principal Balance of the High
         Loan-to-Value Mortgage Loans in Loan Groups II and III as of the
         Cut-Off Date and (y) the amount on deposit in the Pre-Funding Account
         on the Closing Date that is available to purchase High Loan-to-Value
         Mortgage Loans for Loan Groups II and III.
(3)      Assumes the Class IO-2 Term Notes pay to maturity.



                                      S-71
<PAGE>


         There is no assurance that prepayments will occur or, if they do occur,
that they will occur at any percentage of CPR or Prepayment Assumption, as
applicable.

         None of the Enhancer, the Trust, the Indenture Trustee, the Owner
Trustee, the Depositor or the Master Servicer will be liable to any Term
Noteholder for any loss or damage incurred by such Term Noteholder as a result
of a reduced rate of return experienced by such Term Noteholder relative to the
Note Rate, upon reinvestment of the funds received in connection with any
premature repayment of principal on the Term Notes, including, without
limitation, any such repayment resulting from prepayments, liquidations, or
repurchases of, or substitutions for, any Mortgage Loan.


                               THE MASTER SERVICER

SERVICING PROVISIONS

         The Master Servicer will be responsible for servicing the Mortgage
Loans directly or through one or more subservicers in accordance with the terms
of the Sale and Servicing Agreement. Initially, the Originator will be the sole
subservicer with respect to the Mortgage Loans, and will perform all of the
duties of the Master Servicer under the Sale and Servicing Agreement. As such,
all discussion herein of the Master Servicer's obligations initially apply to
the Originator, as subservicer of the Mortgage Loans on behalf of the Master
Servicer. See "Servicing of Loans" in the Prospectus and "Servicing of the
Mortgage Loans" and "Description of the Sale and Servicing Agreement" herein.

         Billing statements will be mailed to Mortgagors monthly by the Master
Servicer. Such statements will detail the monthly activity on the related
Mortgage Loan and specify the monthly payment due thereon.

         For information regarding foreclosure procedures, see "Servicing of
Loans--Realization Upon Defaulted Loans" in the Prospectus and "Servicing of the
Mortgage Loans" herein. The Master Servicer's servicing and charge-off policies
and collection practices may change over time in accordance with the Master
Servicer's business judgment, changes in applicable laws and regulations and
other considerations.

SERVICING COMPENSATION

         The Servicing Fee will be payable out of Interest Collections on the
Mortgage Loans. The Servicing Fee will be, with respect to any Collection
Period, the sum for all outstanding Mortgage Loans of the product of (i) the
applicable Servicing Fee Rate multiplied by a fraction, the numerator of which
is the actual number of days in the related Interest Period and the denominator
of which is 360 and (ii) the Principal Balance of the related Mortgage Loan as
of the first day of such Collection Period. The Servicing Fee Rate shall equal
0.75%. The Servicing Fee will serve as compensation to the Master Servicer (or
any applicable subservicer) in respect of its servicing activities. In addition
to the Servicing Fee, the Master Servicer will be entitled under the Sale and
Servicing Agreement to retain additional servicing compensation in the form of
assumption and other administrative fees, release fees, bad check charges and
certain other servicing-related fees. The Master Servicer will be obligated to
pay certain ongoing expenses incurred by it in connection with its servicing
activities and other responsibilities under the Sale and Servicing Agreement.




                                      S-72
<PAGE>

                         SERVICING OF THE MORTGAGE LOANS

COLLECTION AND OTHER SERVICING PROCEDURES

         The Master Servicer will be obligated under the Sale and Servicing
Agreement to service and administer the Mortgage Loans on behalf of the Trust,
and will have full power and authority, subject to the provisions of the Sale
and Servicing Agreement, to do any and all things in connection with such
servicing and administration that it may deem necessary. The Master Servicer may
perform any of its obligations under the Sale and Servicing Agreement through
one or more subservicers. Initially, the Originator will be the sole subservicer
of the Mortgage Loans. Notwithstanding any such subservicing arrangement, the
Master Servicer will remain liable for its servicing duties and obligations
under the Sale and Servicing Agreement as if it alone were servicing the
Mortgage Loans. The Master Servicer will be obligated under the Sale and
Servicing Agreement to make reasonable efforts to collect all payments due under
the terms and provisions of the related mortgage documents and will be
obligated, subject to the terms of the Sale and Servicing Agreement, to follow
such collection procedures as it would normally follow with respect to mortgage
loans serviced by it for its own account, and that generally conform to the
mortgage servicing practices of prudent mortgage lending institutions that
service mortgage loans of the same type as the Mortgage Loans for their own
accounts in the jurisdictions in which the related Mortgaged Properties are
located. Consistent with the foregoing, the Master Servicer will be permitted,
in its discretion, to, among other things, (i) waive any late payment charge,
prepayment penalty or other charge in connection with any Mortgage Loan, (ii)
arrange a schedule, running for no more than 180 days after the due date of any
payment due under the related mortgage documents, for the liquidation of
delinquent items and (iii) subject to certain restrictions, modify the Mortgage
Interest Rate of a Mortgage Loan.

REALIZATION UPON OR SALE OF DEFAULTED MORTGAGE LOANS

         Except as described below, the Master Servicer will be required to
foreclose upon or otherwise comparably convert the ownership of properties
securing such of the Mortgage Loans as come into and continue in default and as
to which no satisfactory arrangements can be made for collection of delinquent
payments thereon. In connection with such foreclosure or other conversion, the
Master Servicer will be required to follow such procedures as it follows with
respect to similar mortgage loans held in its own portfolio. However, the Master
Servicer will not be required to expend its own funds in connection with any
foreclosure or to restore any damaged property relating to any Mortgage Loan
unless it shall determine that such foreclosure and/or restoration will increase
Liquidation Proceeds.

         The Master Servicer will be permitted to foreclose against the
Mortgaged Property securing a defaulted Mortgage Loan either by foreclosure,
sale or strict foreclosure, and in the event a deficiency judgment is available
against the related Mortgagor or any other person, may proceed for the
deficiency.

         In the event that title to any Mortgaged Property is acquired in
foreclosure or by deed in lieu of foreclosure, the deed or certificate of sale
will be required to be issued to the Owner Trustee, or to the Master Servicer on
behalf of the Owner Trustee. Notwithstanding any such acquisition of title and
cancellation of the related Mortgage Loan, such Mortgage Loan will be required
to be considered to be a Mortgage Loan held by the Trust until such time as the
related Mortgaged Property is sold and such Mortgage Loan becomes a Liquidated
Mortgage Loan.

         In lieu of foreclosing upon any defaulted Mortgage Loan, the Master
Servicer may, in its discretion, permit the assumption of such Mortgage Loan if,
in the Master Servicer's judgment, such default is unlikely to be cured and if
the assuming borrower satisfies the Master Servicer's underwriting guidelines
with respect to mortgage loans owned by the Master Servicer. Any fee collected
by the Master Servicer for entering into an assumption agreement will be
retained by the Master Servicer as servicing compensation. Alternatively, the
Master Servicer may encourage the refinancing of any defaulted Mortgage Loan by
the related Mortgagor.

         Notwithstanding the foregoing, prior to the institution of foreclosure
proceedings or the acceptance of a deed-in-lieu of foreclosure with respect to
any Mortgaged Property, the Master Servicer will make, or cause to be made,
inspection of such Mortgaged Property in accordance with accepted servicing
procedures. The Master Servicer will be entitled to rely upon the results of any
such inspection made by others. In cases where such inspection reveals that such
Mortgaged Property is potentially contaminated with or affected by hazardous
wastes or



                                      S-73
<PAGE>

hazardous substances, the Master Servicer will promptly give written notice of
such fact to the Owner Trustee. The Master Servicer will not begin foreclosure
proceedings or accept a deed-in-lieu of foreclosure for any Mortgaged Property
where such inspection reveals potential contamination by hazardous waste without
obtaining the consent of the Owner Trustee.

ENFORCEMENT OF DUE-ON-SALE CLAUSES

         When a Mortgaged Property has been or is about to be conveyed by the
related Mortgagor, the Master Servicer will, to the extent that it has knowledge
of such conveyance or prospective conveyance, exercise its right to accelerate
the maturity of the related Mortgage Loan under any due-on-sale clause contained
in the related mortgage documents. The Master Servicer may not, however,
exercise any such right if such due-on-sale clause, in the reasonable judgment
of the Master Servicer, is not enforceable under applicable law. In such event,
the Master Servicer may enter into an assumption and modification agreement with
the person to which such property has been or is about to be conveyed, pursuant
to which such person will become liable under the related mortgage documents
and, unless prohibited by applicable law or such mortgage documents, the related
Mortgagor will remain liable thereon. The Master Servicer is also authorized to
enter into a substitution of liability agreement with such person, pursuant to
which the original Mortgagor will be released from liability and such person
will be substituted as Mortgagor and become liable under the related mortgage
documents.

MAINTENANCE OF INSURANCE POLICIES

         Generally, the underwriting requirements of the Originator require
mortgagors to obtain fire and casualty insurance as a condition to approving the
related mortgage loan, but the existence and/or maintenance of such fire and
casualty insurance is not in all cases monitored by the Originator. Title
insurance is not required on all mortgage loans. The Master Servicer will follow
such practices with respect to the Mortgage Loans. Accordingly, if a Mortgaged
Property suffers any hazard or casualty losses, or if the Mortgagor thereunder
is found not to have clear title to such Mortgaged Property, Term Noteholders
may bear the risk of loss resulting from a default by the related Mortgagor to
the extent such losses are not covered by foreclosure or liquidation proceeds on
such defaulted Mortgage Loan or by the applicable credit enhancement. To the
extent that the related mortgage documents require the Mortgagor under a
Mortgage Loan to maintain a fire and hazard insurance policy with extended
coverage on the related Mortgaged Property in an amount not less than the least
of the full insurable value of such Mortgaged Property, the replacement value of
the improvements on such Mortgaged Property or the unpaid Principal Balance of
such Mortgage Loan and any senior liens, the Master Servicer will monitor the
status of such insurance in varying degrees based upon certain characteristics
of the related Mortgage Loans, and will cause such insurance to be maintained on
a case-by-case basis. Further, with respect to each property acquired by the
Trust by foreclosure or by deed in lieu of foreclosure, the Master Servicer will
maintain or cause to be maintained fire and hazard insurance thereon with
extended coverage in an amount at least equal to the lesser of (i) the full
insurable value of the improvements that are a part of such property and (ii)
the Principal Balance owing on the related Mortgage Loan at the time of such
foreclosure or deed in lieu of foreclosure, plus accrued interest thereon and
related liquidation expenses. Such insurance on property acquired by foreclosure
or deed in lieu of foreclosure may not, however, be less than the minimum amount
required to fully compensate for any loss or damage on a replacement cost basis.

         Any cost incurred by the Master Servicer in maintaining any insurance
will not, for the purpose of calculating distributions to the Term Noteholders,
be added to the unpaid Principal Balance of the related Mortgage Loan,
notwithstanding that the terms of such Mortgage Loan may so permit. No
earthquake or other additional insurance other than flood insurance will be,
under the Sale and Servicing Agreement, required to be maintained by any
Mortgagor or the Master Servicer, other than pursuant to the terms of the
related mortgage documents and such applicable laws and regulations as shall at
any time be in force and as shall require such additional insurance.

         The Master Servicer will also be required under the Sale and Servicing
Agreement to maintain in force a fidelity bond or policy or policies of
insurance covering dishonest acts in the performance of its obligations as
Servicer.

         No pool insurance policy, title insurance policy, blanket hazard
insurance policy, special hazard insurance policy, bankruptcy bond or repurchase
bond will be required to be maintained with respect to the Mortgage Loans, nor
will any Mortgage Loan be insured by any government or government agency.



                                      S-74
<PAGE>

MASTER SERVICER REPORTS

         The Master Servicer is required to deliver to the Issuer, the Indenture
Trustee, the Enhancer and each Rating Agency, not later than May 31 of each
year, beginning with 2002, an officer's certificate stating as to each signer
thereof that (i) a review of the activities of the Master Servicer during the
preceding calendar year and of its performance under the Sale and Servicing
Agreement has been made under such officer's supervision and (ii) to the best of
such officer's knowledge, based on such review, the Master Servicer has
fulfilled all of its obligations under the Sale and Servicing Agreement
throughout such year, or if there has been a default in the fulfillment of any
such obligation, specifying each such default known to such officer and the
nature and status thereof.

         Not later than May 31 of each year, beginning with 2002, the Master
Servicer, at its expense, will cause a firm of nationally recognized independent
public accountants to furnish a statement to the Issuer, the Indenture Trustee,
the Enhancer and each Rating Agency to the effect that, on the basis of an
examination of certain documents and records relating to the servicing of
mortgage loans then being serviced by the Master Servicer under servicing
agreements similar to the Sale and Servicing Agreement, which agreements will be
described in a schedule to such statement, such firm is of the opinion that such
servicing has been conducted in compliance with the Uniform Single Attestation
Program for Mortgage Bankers and that such examination has disclosed no
exceptions or errors relating to the servicing activities of the Master
Servicer, including the servicing of the Mortgage Loans, that in the opinion of
such firm are material, except for such exceptions as shall be set forth in such
statement.

REMOVAL OF THE MASTER SERVICER

         The Enhancer, the Issuer or the Indenture Trustee, by notice given in
writing to the Master Servicer, may terminate all rights and obligations of the
Master Servicer under the Sale and Servicing Agreement, other than the Master
Servicer's right to receive servicing compensation and reimbursement of expenses
thereunder during any period prior to the date of such termination, upon the
occurrence and continuation beyond the applicable cure period of an event
described below (each, a "SERVICER DEFAULT"):

         (a) any failure by the Master Servicer to deposit into the Collection
Account or the Trustee Collection Account any deposit required to be made under
the terms of the Sale and Servicing Agreement that continues unremedied for a
period of five Business Days after the date upon which written notice of such
failure shall have been given to the Master Servicer by the Issuer, the Enhancer
or the Indenture Trustee;

         (b) any failure on the part of the Master Servicer to duly observe or
perform in any material respect any other covenants or agreements of the Master
Servicer set forth in the Sale and Servicing Agreement, which failure materially
and adversely affects the interests of the Enhancer or any Securityholder, and
which failure continues unremedied for a period of 45 days after the date on
which written notice of such failure, requiring the same to be remedied, shall
have been given to the Master Servicer by the Issuer, the Enhancer or the
Indenture Trustee; (c) the entry against the Master Servicer of a decree or
order by a court, agency or supervisory authority having jurisdiction in the
premises for the appointment of a trustee, conservator, receiver or liquidator
in any insolvency, conservatorship, receivership, readjustment of debt,
marshalling of assets and liabilities or similar proceedings, or for the winding
up or liquidation of its affairs; and the continuance of any such decree or
order unstayed and in effect for a period of 60 consecutive days;

         (d) the Master Servicer shall voluntarily go into liquidation or
consent to the appointment of a conservator, receiver, liquidator or similar
person in any insolvency, readjustment of debt, marshalling of assets and
liabilities or similar proceeding of or relating to the Master Servicer or all
or substantially all of its property, or a decree or order of a court, agency or
supervisory authority having jurisdiction in the premises for the appointment of
a conservator, receiver, liquidator or similar person in any insolvency,
readjustment of debt, marshalling of assets and liabilities or similar
proceeding, or for the winding-up or liquidation of the Master Servicer's
affairs, shall have been entered against the Master Servicer, and such decree or
order shall have remained in force undischarged,



                                      S-75
<PAGE>

unbonded and unstayed for a period of 60 days, or the Master Servicer shall
admit in writing its inability to pay its debts generally as they become due,
file a petition to take advantage of any applicable insolvency or reorganization
statute, make an assignment for the benefit of its creditors or voluntarily
suspend payment of its obligations; or

         (e) the delinquency or loss experience of the Mortgage Loans exceeds
certain levels specified in the Insurance and Indemnity Agreement, to be dated
as of the Closing Date, among the Enhancer, the Transferor, the Depositor, the
Master Servicer, the Originator, the Trust and the Indenture Trustee.

         The Master Servicer may not assign the Sale and Servicing Agreement nor
resign from the obligations and duties imposed on it thereby except by mutual
written consent of the parties thereto and the Enhancer or upon the Master
Servicer's determination that its duties thereunder are no longer permissible
under applicable law and that such incapacity cannot be cured without the
incurrence of unreasonable expense. Any such determination that the Master
Servicer's duties under the Sale and Servicing Agreement are no longer
permissible under applicable law will be evidenced by a written Opinion of
Counsel, who may be counsel for the Master Servicer, to such effect delivered to
the Issuer, the Indenture Trustee and the Enhancer. No such resignation will
become effective until the Indenture Trustee or a successor appointed in
accordance with the terms of the Sale and Servicing Agreement has assumed the
Master Servicer's responsibilities and obligations in accordance with the Sale
and Servicing Agreement. The Master Servicer will provide the Issuer, the
Indenture Trustee, the Enhancer and each Rating Agency with 30 days prior
written notice of its intention to resign.

         Unless the Enhancer selects another eligible servicer to act as
successor Master Servicer, within 90 days of such termination, the Indenture
Trustee will be the successor in all respects to the Master Servicer in its
capacity as Master Servicer under the Sale and Servicing Agreement and with
respect to the transactions set forth therein, and shall be subject to all
responsibilities, duties and liabilities relating thereto placed on the Master
Servicer by the terms thereof. As compensation therefor, the Indenture Trustee
will be entitled to such compensation as the Master Servicer would have been
entitled to under the Sale and Servicing Agreement if there had been no such
termination. If the Indenture Trustee is unwilling to act as successor Master
Servicer or is legally unable so to act, then it will be required to appoint or
petition a court of competent jurisdiction to appoint any established mortgage
loan servicing institution having a net worth of not less than $10,000,000 as
the successor to the Master Servicer under the Sale and Servicing Agreement with
respect to all or any part of the Master Servicer's responsibilities, duties or
liabilities thereunder; provided, that the Enhancer shall have consented thereto
and that no Rating Agency, after prior notice thereto, shall have notified the
Indenture Trustee in writing that such appointment would result in a
qualification, reduction or withdrawal of its then-current rating of the Term
Notes, determined without regard to the Policy. See "The Master
Servicer--Servicing Compensation" herein.

         Any successor Master Servicer, including the Indenture Trustee, (i)
will be bound by the terms of the Insurance Agreement and (ii) will not be
deemed to be in default or to have breached its duties under the Sale and
Servicing Agreement if the predecessor Master Servicer fails to make any
required deposit into the Collection Account or the Trustee Collection Account
or otherwise cooperate with any required servicing transfer or succession
thereunder.


                                   THE ISSUER

         The Issuer is a business trust formed under the laws of the State of
Delaware pursuant to the Trust Agreement for the purposes described in this
Prospectus Supplement. The Trust Agreement constitutes the "GOVERNING
INSTRUMENT" under the laws of the State of Delaware relating to business trusts.
After its formation, the Issuer will not engage in any activity other than (i)
acquiring and holding the Mortgage Loans and the other assets of the Issuer (the
"TRUST ESTATE") and proceeds therefrom, (ii) issuing the Term Notes and the
Certificates, (iii) making payments on the Term Notes and the Certificates and
(iv) engaging in other activities that are necessary, suitable or convenient to
accomplish the foregoing or are incidental thereto or connected therewith.

         The Issuer's principal offices are in Wilmington, Delaware, in care of
Wilmington Trust Company, as Owner Trustee, at Rodney Square North, 1100 North
Market Street, Wilmington, Delaware 19890-0001.




                                      S-76
<PAGE>

                                THE OWNER TRUSTEE

         Wilmington Trust Company is the Owner Trustee under the Trust
Agreement. The Owner Trustee is a Delaware banking corporation and its principal
offices are located at Rodney Square North, 1100 North Market Street, in
Wilmington, Delaware 19890-0001.

         Neither the Owner Trustee nor any director, officer or employee of the
Owner Trustee will be under any liability to the Issuer or the Securityholders
for any action taken or for refraining from the taking of any action in good
faith pursuant to the Trust Agreement or for errors in judgment; provided,
however, that none of the Owner Trustee and any director, officer or employee
thereof will be protected against any liability which would otherwise be imposed
by reason of willful malfeasance, bad faith or gross negligence in the
performance of duties or by reason of reckless disregard of obligations and
duties under the Trust Agreement. All persons into which the Owner Trustee may
be merged or with which it may be consolidated or any person resulting from such
merger or consolidation shall be the successor of the Owner Trustee under the
Trust Agreement.


                              THE INDENTURE TRUSTEE

         Wells Fargo Bank Minnesota, National Association, a national banking
association, is the Indenture Trustee under the Indenture. The principal offices
of the Indenture Trustee are located at the Wells Fargo Center, Sixth and
Marquette, Minneapolis, Minnesota 55479.


                          DESCRIPTION OF THE SECURITIES

GENERAL

         The Notes will be issued pursuant to the Indenture. The Certificates
will be issued pursuant to the Trust Agreement. The following summaries describe
certain provisions of the Securities, the Indenture and the Trust Agreement. The
summaries do not purport to be complete and are subject to, and qualified in
their entirety by reference to, the provisions of the applicable agreement. Only
the Term Notes are being offered hereby.

         The Notes will be secured by the assets of the Trust pledged by the
Issuer to the Indenture Trustee pursuant to the Indenture which will consist of:
(i) the Mortgage Loans (including all Additional Balances and any Subsequent
Mortgage Loans); (ii) all funds on deposit from time to time in the Note Payment
Account, the Certificate Distribution Account, the Pre-Funding Account, the
Funding Account, the Collection Account, the Trustee Collection Account and the
Capitalized Interest Account (each as defined herein) and all proceeds thereof;
(iii) the Policy; and (iv) all proceeds of the foregoing.

         The Variable Funding Notes will be issued to Irwin Union Bank and Trust
Company. The Variable Funding Balance will be increased from time to time until
the commencement of the Rapid Amortization Period for the Class A-8 Term Notes
in consideration for Additional Balances sold to the Issuer, if Principal
Collections in respect of the related Collection Period are insufficient or
unavailable to cover the full consideration therefor. The consideration for any
such sale will be, after the application of amounts, if any, on deposit in the
Funding Account, an increase in the Variable Funding Balance. Notwithstanding
any of the foregoing, the Variable Funding Balance may not exceed $50,000,000
(the "MAXIMUM VARIABLE FUNDING BALANCE"). Initially, the Variable Funding
Balance will be zero. Except for any amounts paid from the Reserve Account, the
Variable Funding Notes only will be entitled to receive a portion of the
collections on the Mortgage Loans in Loan Group IV.

BOOK-ENTRY NOTES

         The Term Notes will initially be issued as Book-Entry Notes. Persons
acquiring beneficial ownership interests in the Term Notes ("TERM NOTE OWNERS")
may elect to hold their Term Notes through DTC in the United States, or
Clearstream, Luxembourg or Euroclear, in Europe if they are Participants of such
systems, or indirectly through organizations which are Participants in such
systems. The Book-Entry Notes will be issued in one or more securities which
equal the aggregate principal balance of the Term Notes and will initially be
registered in the name



                                      S-77
<PAGE>

of Cede & Co., the nominee of DTC. Clearstream, Luxembourg and Euroclear will
hold omnibus positions on behalf of their Participants through customers'
securities accounts in Clearstream, Luxembourg's and Euroclear's names on the
books of their respective depositaries (in such capacities, individually the
"RELEVANT DEPOSITARY" and collectively the "EUROPEAN DEPOSITARIES") which in
turn will hold such positions in customers" securities accounts in the
depositaries" names on the books of DTC. Investors may hold such beneficial
interests in the Book-Entry Notes in minimum denominations of $1,000 and in
integral multiples of $1 in excess thereof. Except as described below, no
Beneficial Owner will be entitled to receive a physical certificate representing
such security (a "DEFINITIVE Note"). Unless and until Definitive Notes are
issued, it is anticipated that the only "Holder" of the Term Notes will be Cede
& Co., as nominee of DTC. Term Note Owners will not be Holders as that term is
used in the Indenture.

         A Beneficial Owner's ownership of a Book-Entry Note 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 Notes will be recorded on the records of DTC (or of
a Participating firm that acts as agent for the Financial Intermediary, whose
interest will in turn be recorded on the records of DTC, if the Beneficial
Owner's Financial Intermediary is not a DTC Participant and on the records of
Clearstream, Luxembourg or Euroclear, as appropriate).

         Term Note Owners will receive all payments of principal and interest on
the Term Notes from the Indenture Trustee through DTC and DTC Participants.
While the Term Notes 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 Term Notes and is
required to receive and transmit payments of principal and interest on the Term
Notes.

         Participants and Indirect Participants with whom Term Note Owners have
accounts with respect to Term Notes are similarly required to make book-entry
transfers and receive and transmit such payments on behalf of their respective
Term Note Owners. Accordingly, although Term Note Owners will not possess
physical certificates, the Rules provide a mechanism by which Term Note Owners
will receive payments and will be able to transfer their interest.

         Term Note Owners will not receive or be entitled to receive Definitive
Notes representing their respective interests in the Term Notes, except under
the limited circumstances described below. Unless and until Definitive Notes are
issued, Term Note Owners who are not Participants may transfer ownership of Term
Notes only through Participants and Indirect Participants by instructing such
Participants and Indirect Participants to transfer the Term Notes, by book-entry
transfer, through DTC for the account of the purchasers of such Term Notes,
which account is maintained with their respective Participants. Under the Rules
and in accordance with DTC's normal procedures, transfers of ownership of Term
Notes 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 Term Note Owners.

         Under a book-entry format, Beneficial Owners of the Book-Entry Notes
may experience some delay in their receipt of payments, since such payments will
be forwarded by the Indenture Trustee to Cede & Co. Payments with respect to
Term Notes held through Clearstream, Luxembourg or Euroclear will be credited to
the cash accounts of Clearstream, Luxembourg Participants or Euroclear
Participants in accordance with the relevant system's rules and procedures, to
the extent received by the Relevant Depositary. Such payments will be subject to
tax reporting in accordance with relevant United States tax laws and
regulations. Because DTC can only act on behalf of Financial Intermediaries, the
ability of a Beneficial Owner to pledge Book-Entry Notes to persons or entities
that do not participate in the Depositary system, or otherwise take actions in
respect of such Book-Entry Notes, may be limited due to the lack of physical
certificates for such Book-Entry Notes. In addition, issuance of the Book-Entry
Notes in book-entry form may reduce the liquidity of such Term Notes in the
secondary market since certain potential investors may be unwilling to purchase
securities for which they cannot obtain physical certificates.

         DTC has advised the Indenture Trustee that, unless and until Definitive
Notes are issued, DTC will take any action permitted to be taken by the holders
of the Book-Entry Notes under the Indenture only at the direction of one or more
Financial Intermediaries to whose DTC accounts the Book-Entry Notes are
credited, to the extent that such actions are taken on behalf of Financial
Intermediaries whose holdings include such Book-Entry Notes.



                                      S-78
<PAGE>

Clearstream, Luxembourg or the Euroclear Operator, as the case may be, will take
any other action permitted to be taken by Term Noteholders under the Indenture
on behalf of a Clearstream, Luxembourg 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 Term Notes which conflict with actions taken with respect to other Term
Notes.

         Definitive Notes will be issued to Beneficial Owners of the Book-Entry
Notes, or their nominees, rather than to DTC, if (a) the Indenture Trustee
determines that DTC is no longer willing, qualified or able to discharge
properly its responsibilities as nominee and depository with respect to the
Book-Entry Notes and the Indenture Trustee is unable to locate a qualified
successor, (b) the Indenture Trustee elects to terminate a book-entry system
through DTC or (c) after the occurrence of an Event of Default, pursuant to the
Indenture, Beneficial Owners having Percentage Interests aggregating at least a
majority of the Term Note Balance of the Term Notes advise 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 Indenture Trustee will be required to notify all
Beneficial Owners of the occurrence of such event and the availability through
DTC of Definitive Notes. Upon surrender by DTC of the global certificate or
certificates representing the Book-Entry Notes and instructions for
re-registration, the Indenture Trustee will issue and authenticate Definitive
Notes, and thereafter the Indenture Trustee will recognize the holders of such
Definitive Term Notes as Holders under the Indenture.

         Although DTC, Clearstream, Luxembourg and Euroclear have agreed to the
foregoing procedures in order to facilitate transfers of Term Notes among
Participants of DTC, Clearstream, Luxembourg and Euroclear, they are under no
obligation to perform or continue to perform such procedures and such procedures
may be discontinued at any time. See "Risk Factors--Book-Entry Registration",
"Description of the Securities--Book-Entry Securities" and "The
Agreements--Book-Entry Securities" in the Prospectus and Annex I hereto.

         None of the Depositor, the Master Servicer or the Indenture Trustee
will have any liability for any actions taken by DTC or its nominee, including,
without limitation, actions for any aspect of the records relating to or
payments made on account of beneficial ownership interests in the Term Notes
held by Cede, as nominee for DTC, or for maintaining, supervising or reviewing
any records relating to such beneficial ownership interests.

PAYMENTS

         Payments on the Notes will be made by the Indenture Trustee or the
Paying Agent on the 25th day of each month or, if such day is not a Business
Day, then the next succeeding Business Day, commencing in October 2000 (each, a
"PAYMENT DATE"). Payments on the Term Notes will be made to the persons in whose
names the Term Notes are registered at the close of business on the day prior to
each Payment Date for the Class A-2 and Class A-8 Term Notes and on the last day
of the month prior to the Payment Date for the other Classes of Term Notes (or,
if the Term Notes are no longer Book-Entry Notes, at the related Record Date).
See "The Agreements--Book-Entry Securities" in the Prospectus. Payments will be
made by check or money order mailed (or upon the request of a Holder owning
Notes having denominations aggregating at least $1,000,000, by wire transfer or
otherwise) to the address of the person entitled thereto (which, in the case of
Book-Entry Notes, will be DTC or its nominee) as it appears on the Note Register
in amounts calculated as described herein on the Determination Date. However,
the final payment in respect of the Notes will be made only upon presentation
and surrender thereof at the office or the agency of the Indenture Trustee
specified in the notice to Holders of such final payment. A "BUSINESS DAY" is
any day other than (i) a Saturday or Sunday or (ii) a day on which banking
institutions in the State of California, Minnesota, Maryland, New York, Indiana
or Delaware are required or authorized by law to be closed.

INTEREST PAYMENTS ON THE NOTES

         The "NOTE RATE" for the Class A-1, Class A-3, Class A-4, Class A-5,
Class A-6, Class A-7 and Class IO-2 Term Notes will be the per annum rate as set
forth on page S-5 of this Prospectus Supplement; provided, however, that the
Note Rate on the Class A-1, Class A-6 and Class A-7 Term Notes will increase by
0.50% per annum commencing on the related Step-Up Date. The "STEP-UP DATE" for
each Loan Group and the related Notes is the



                                      S-79
<PAGE>

first Payment Date on which the aggregate outstanding Principal Balance of the
Mortgage Loans in such Loan Group is less than 10% of the sum of (x) the
aggregate Principal Balance of the Mortgage Loans in such Loan Group as of the
Cut-Off Date and (y) the amount on deposit in the Pre-Funding Account on the
Closing Date that is available to be used to purchase Mortgage Loans for such
Loan Group. See "Maturity and Optional Redemption" below. Interest payments will
accrue on each class of Notes on each Payment Date at the related Note Rate,
subject to the limitations set forth below, which may result in Interest
Carry-Forward Amounts.

         The Note Rate for the Class A-2 Term Notes will equal the lesser of (i)
LIBOR plus 0.120% per annum and (ii) 10.00% per annum; provided, however, that
the Note Rate on the Class A-2 Term Notes will equal the least of (i) LIBOR plus
0.240% per annum and (ii) 10.00% per annum, commencing on the Step-Up Date for
Loan Group II.

         The Note Rate for the Class A-8 Term Notes will equal the least of (i)
LIBOR plus 0.240% per annum, (ii) the weighted average net Mortgage Interest
Rate of the Mortgage Loans in Loan Group IV, and (iii) 14.00% per annum;
provided, however, that the Note Rate on the Class A-8 Term Notes will equal the
least of (i) LIBOR plus 0.480% per annum, (ii) the weighted average net Mortgage
Interest Rate of the Mortgage Loans in Loan Group IV, and (iii) 14.00% per
annum, commencing on the Step-Up Date for Loan Group IV.

         However, on any Payment Date for which the Note Rate for the Class A-8
Term Notes has been determined pursuant to clause (ii) of the related definition
above, the excess of (a) the amount of interest that would have accrued on the
Class A-8 Term Notes during the related Interest Period had such amount been
determined pursuant to clause (i) above over (b) the interest actually accrued
on the Class A-8 Term Notes during such Interest Period (such excess, an
"INTEREST CARRY-FORWARD AMOUNT") will accrue interest at the related Note Rate
(as adjusted from time to time) and will be paid on subsequent Payment Dates to
the extent funds are available therefor. Interest Carry-Forward Amounts will not
be covered by the Policy and may remain unpaid on the Final Payment Date.

         The Class IO-2 Term Notes will be interest only notes. Except as set
forth in the second succeeding sentence, interest on the Class IO-2 Term Notes
will accrue on a notional balance of $16,677,000. The Class IO-2 Term Notes will
not have a Note Balance. The notional balance of the Class IO-2 Term Notes will
not be subject to reduction unless the aggregate Principal Balance of all of the
High Loan-to-Value Mortgage Loans in Loan Groups II and III is reduced below
$16,677,000 on or before March 1, 2003.

         Interest on each class of Term Notes in respect of any Payment Date
will accrue for the related Interest Period on the related Note Balance. The
"INTEREST PERIOD" with respect to any Payment Date and the Class A-1, Class A-3,
Class A-4, Class A-5, Class A-6, Class A-7 and Class IO-2 Term Notes will be the
calendar month preceding the month in which the related Payment Date occurs.
Interest for the Class A-1, Class A-3, Class A-4, Class A-5, Class A-6, Class
A-7 and Class IO-2 Term Notes will be based on a 30-day month and a 360-day
year. The Interest Period with respect to the Class A-2 and Class A-8 Term Notes
will be (i) with respect to the Payment Date in October 2000, the period
commencing on the Closing Date and ending on the day preceding the Payment Date
in October 2000, and (ii) with respect to any Payment Date after the Payment
Date in October 2000, the period commencing on the Payment Date in the month
immediately preceding the month in which such Payment Date occurs and ending on
the day preceding such Payment Date. Interest for the Class A-2 and Class A-8
Term Notes will be calculated on the basis of the actual number of days in the
related Interest Period and a 360-day year. Interest payments on the Notes will
be funded from payments on the Mortgage Loans and, if necessary, from draws on
the Policy as described herein.

DETERMINATION OF LIBOR

         On each Payment Date, LIBOR will be established by the Indenture
Trustee. As to any Interest Period, LIBOR will equal, for any Interest Period
other than the first Interest Period, the rate for United States dollar deposits
for one month that appears on the Telerate Screen Page 3750 as of 11:00 a.m.,
London, England time, on the second LIBOR Business Day prior to the first day of
such Interest Period. With respect to the first Interest Period, LIBOR will
equal the rate for United States dollar deposits for one month that appears on
the Telerate Screen Page 3750 as of 11:00 a.m., London, England time, two LIBOR
Business Days prior to the Closing Date. If such rate does not appear on such
page (or such other page as may replace such page on such service, or if such
service is no longer offered, such other service for displaying LIBOR or
comparable rates as may be reasonably selected by the Indenture Trustee after
consultation with the Master Servicer), the rate will be the Reference Bank



                                      S-80
<PAGE>

Rate. If no such quotations can be obtained and no Reference Bank Rate is
available, LIBOR will be LIBOR applicable to the preceding Payment Date.

         "TELERATE SCREEN PAGE 3750" means the display page so designated on the
Bridge Information Systems Telerate Service (or such other page as may replace
page 3750 on such service for the purpose of displaying London interbank offered
rates of major banks).

         The "REFERENCE BANK RATE" will be, with respect to any Interest Period,
as follows: the arithmetic mean (rounded upwards, if necessary, to the nearest
one sixteenth of one percent) of the offered rates for United States dollar
deposits for one month which are offered by the Reference Banks as of 11:00
a.m., London, England time, on the second LIBOR Business Day prior to the first
day of such Interest Period to prime banks in the London interbank market for a
period of one month in amounts approximately equal to the sum of the aggregate
Term Note Balance of the Class A-2 and Class A-8 Term Notes; provided, that at
least two such Reference Banks provide such rate. If fewer than two offered
rates appear, the Reference Bank Rate will be the arithmetic mean of the rates
quoted by one or more major banks in New York City, selected by the Indenture
Trustee after consultation with the Master Servicer, as of 11:00 a.m., New York
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 aggregate Term Note
Balance of the Class A-2 and Class A-8 Term Notes. If no such quotations can be
obtained, the Reference Bank Rate will be the Reference Bank Rate applicable to
the preceding Interest Period.

         "LIBOR BUSINESS DAY" means any day other than (i) a Saturday or a
Sunday or (ii) a day on which banking institutions in the city of London,
England are required or authorized by law to be closed.

         The establishment of LIBOR as to each Interest Period by the Indenture
Trustee and the Indenture Trustee's calculation of the rate of interest
applicable to the Term Notes for the related Interest Period will, in the
absence of manifest error, be final and binding.

CAPITALIZED INTEREST ACCOUNT

         On the Closing Date, if required by the Enhancer, a cash deposit will
be made by the Transferor into an account in the name of the Indenture Trustee
on behalf of the Trust (the "CAPITALIZED INTEREST ACCOUNT") from the proceeds of
the sale of the Term Notes. In lieu of such deposit, a letter of credit in form
and substance, and from a provider, acceptable to the Enhancer evidencing the
availability of such amount may be delivered to the Owner Trustee on the Closing
Date. On each Payment Date during the Pre-Funding Period, the Indenture Trustee
will transfer from the Capitalized Interest Account (or make a drawing under
such letter of credit and transfer) to the Trustee Collection Account an amount
equal to the Capitalized Interest Requirement, if any, for such Payment Date.

         The "CAPITALIZED INTEREST REQUIREMENT" will be, with respect to each
Payment Date during the Pre-Funding Period, the excess, if any of (i) the sum of
(A) the amount of interest accrued at the weighted average Note Rate on the
amount on deposit in the Pre-Funding Account as of the preceding Payment Date
(or as of the Closing Date, in the case of the first Payment Date) and (B) the
amount of fees paid to the Enhancer, the Owner Trustee and the Indenture
Trustee, over (ii) the amount of reinvestment earnings on funds on deposit in
the Pre-Funding Account.

         On the Payment Date following the end of the Pre-Funding Period, the
Indenture Trustee will distribute to the Transferor any amounts remaining in the
Capitalized Interest Account after taking into account withdrawals therefrom on
such Payment Date. The Capitalized Interest Account will be closed following
such payment.

PRINCIPAL PAYMENTS ON THE NOTES

         No principal will be payable on the Class A-1 Term Notes during the
Revolving Period. On each Payment Date during the Managed Amortization Period,
principal will be payable on the Class A-8 Term Notes in an amount equal to Net
Principal Collections for Loan Group IV for the related Collection Period. On
each Payment Date during the Rapid Amortization Period for each class of Notes,
principal will be payable on the related Class or Classes of Notes in an amount
equal to Principal Collections for the related Loan Group for the related
Collection



                                      S-81
<PAGE>

Period. In addition, on each Payment Date during the Amortization Periods for
each class of Notes, to the extent of funds available therefor, holders of the
related class of Term Notes and the Variable Funding Notes will be entitled to
receive certain additional amounts to be applied in reduction of the related
Note Balances or Variable Funding Balance, as applicable, equal to Liquidation
Loss Amounts, as described herein.

         During the Revolving Period for the Class A-1 Term Notes, Principal
Collections for the Loan Group I will be applied by the trust to buy Mortgage
Loans for Loan Group I, to the extent Mortgage Loans are available. During the
period from the Closing Date to the end of the Managed Amortization Period for
the Class A-8 Term Notes, Principal Collections will be applied to purchase
Additional Balances for Loan Group IV, to the extent Additional Balances are
available. Principal Collections will no longer be applied to acquire Mortgage
Loans after the end of the Revolving Period for the Class A-1 Term Notes and
will no longer be applied to buy Additional Balances after the end of the
Managed Amortization Period for the Class A-8 Term Notes.

         As to the Class A-1 Term Notes, the "REVOLVING PERIOD" will be the
period beginning on the Closing Date and ending on the earlier of (i) January
31, 2001 and (ii) the occurrence of a Rapid Amortization Event. As to the Class
A-1 Term Notes, the "RAPID AMORTIZATION PERIOD" will be the period beginning on
the earlier of (i) the first Payment Date following the end of the Revolving
Period and (ii) the occurrence of a Rapid Amortization Event, and ending upon
the termination of the Issuer.

         As to the Group 2 Term Notes and the Class A-7 Term Notes, the Rapid
Amortization Period will be the period beginning on the Closing Date and ending
upon the termination of the Issuer.

         As to the Class A-8 Term Notes, the "MANAGED AMORTIZATION PERIOD" will
be the period beginning on the Closing Date and ending on the earlier of (i)
September 30, 2004 and (ii) the occurrence of a Rapid Amortization Event. As to
the Class A-8 Term Notes, the Rapid Amortization Period will be the period
beginning on the earlier of (i) the First Payment Date following the end of the
Managed Amortization Period and (ii) the occurrence of a Rapid Amortization
Event, and ending upon the termination of the Issuer.

         Each of the Managed Amortization Period and the Rapid Amortization
Period are referred to in this Prospectus Supplement as an "AMORTIZATION
PERIOD." The Class A-1 Term Notes will not have a Managed Amortization Period.
The Group 2 Term Notes and the Class A-7 Term Notes will not have a Revolving
Period or a Managed Amortization Period. The Class A-8 Term Notes will not have
a Revolving Period.

         All principal payments due and payable on the Class A-8 Term Notes and
the Variable Funding Notes will be allocated to such classes of Notes pro rata
based on the outstanding principal balances thereof until paid in full. In no
event will principal payments on each class of Notes on any Payment Date exceed
the related Note Balance or Variable Funding Balance, as applicable, on such
Payment Date. On the Final Payment Date, principal will be due and payable on
the Notes in an amount equal to the related Note Balance remaining outstanding
on such Payment Date.

PRIORITY OF DISTRIBUTIONS

         On each Payment Date, from amounts on deposit in the Trustee Collection
Account (including any draw on the Policy deposited therein for such Payment
Date), the Indenture Trustee will make the following payments in the following
order of priority:

                  (i) any prepayment penalties collected during the immediately
         preceding Collection Period to the Certificateholders;

                  (ii) first, to the Enhancer, the amount of the premium for the
         Policy, with interest thereon as provided in the Insurance Agreement,
         and second, to the Indenture Trustee, the Indenture Trustee Fee payable
         thereto in respect of such Collection Period;

                  (iii) from Interest Collections and Principal Collections for
         each Loan Group, interest for the related Interest Period at the
         related Note Rate on the related Note Balances of the Notes (or
         notional



                                      S-82
<PAGE>

         balance in the case of the Class IO-2 Term Notes) immediately prior to
         such Payment Date, pro rata, to the Holders of the related Class or
         Classes of Term Notes (including the Class IO-2 Term Notes) and, in the
         case of Loan Group IV, to the Variable Funding Notes, pro rata;

                  (iv) to the Holders of the Class A-1 Term Notes during the
         Rapid Amortization Period for such Notes, the Principal Distribution
         Amount for Loan Group I, until the Note Balance thereof has been
         reduced to zero; to the Holders of the Group 2 Term Notes, the
         Principal Distribution Amount for Loan Group II, to be applied to the
         Class A-2, Class A-3, Class A-4, Class A-5 and Class A-6 Term Notes, in
         that order, until the respective Note Balance of each such Class has
         been reduced to zero; to the Holders of the Class A-7 Term Notes, the
         Principal Distribution Amount for Loan Group III, until the Note
         Balance thereof has been reduced to zero; and to the Holders of the
         Class A-8 Term Notes during the Managed Amortization Period for such
         Notes, the Principal Distribution Amount for Loan Group IV, and to the
         Holders of the Class A-8 Term Notes and Variable Funding Notes during
         the Rapid Amortization Period for such Notes, the Principal
         Distribution Amount for Loan Group IV, pro rata, until the respective
         Note Balance thereof has been reduced to zero;

                  (v) to the Enhancer, to reimburse it for prior draws made on
         the Policy, with interest thereon as provided in the Insurance
         Agreement (such payment shall be allocated first to Interest
         Collections and Principal Collections from Mortgage Loans assigned to
         Loan Group I if the draw in question was made for the benefit of the
         Class A-1 Term Notes; first to Interest Collections and Principal
         Collections from Mortgage Loans assigned to Loan Group II if the draw
         in question was made for the benefit of the Group 2 Term Notes; first
         to Interest Collections and Principal Collections from Mortgage Loans
         assigned to Loan Group III if the draw in question was made for the
         benefit of the Class A-7 Term Notes; or first to Interest Collections
         and Principal Collections from Mortgage Loans assigned to Loan Group IV
         if the draw in question was made for the benefit of the Class A-8 Term
         Notes or the Variable Funding Notes);

                  (vi) during the Revolving Period for the Class A-1 Term Notes,
         to the Funding Account, the amount (but not in excess of the Group I
         Excess Spread) necessary to be applied on such Payment Date so that the
         Overcollateralization Amount for the related Loan Group is not less
         than the Overcollateralization Target Amount for such Loan Group;

                  (vii) during the Amortization Periods for each class of Term
         Notes, to the Note Payment Account, the amount (but not in excess of
         the related Excess Spread for the related Loan Group) necessary to be
         applied on such Payment Date so that the Overcollateralization Amount
         for such Loan Group is not less than the Overcollateralization Target
         Amount for such Loan Group;

                  (viii) if the aggregate Overcollateralization Amount for all
         Loan Groups is less than the aggregate Overcollateralization Target
         Amount for all Loan Groups, the remaining Excess Spread for each Loan
         Group shall be deposited in the Reserve Account to be applied pursuant
         to clause (ix) below or, at such time, if any, that the aggregate
         Overcollateralization Amount for all Loan Groups equals or exceeds the
         aggregate Overcollateralization Target Amount for all Loan Groups, the
         remaining Excess Spread for each Loan Group, together with any funds on
         deposit in the Reserve Account, shall be applied pursuant to clauses
         (x) through (xiii) below;

                  (ix) from any funds on deposit in the Reserve Account, the
         amount (but not in excess of the amount on deposit in the Reserve
         Account) of (A) any shortfalls in current interest ("INTEREST
         SHORTFALLS") for any Class of Term Notes and, as applicable, Variable
         Funding Notes that have not been paid to the related Holders pursuant
         to clause (iii) above on such Payment Date or prior Payment Dates
         (other than any Interest Shortfalls) and (B) any Liquidation Loss
         Amounts for each Loan Group not otherwise covered by payments pursuant
         to clauses (iv), (vi) or (vii) above, for payment to the Holders of the
         related Class or Classes of Term Notes and, if applicable, Variable
         Funding Notes, pro rata, based on the amount of the unpaid Liquidation
         Loss Amounts;

                  (x) to the Enhancer, any other amounts owed to the Enhancer
         pursuant to the Insurance Agreement;



                                      S-83
<PAGE>

                  (xi) to the Indenture Trustee, any amounts owing to the
         Indenture Trustee to the extent remaining unpaid; provided, that to the
         extent the amount available pursuant to this clause is insufficient to
         cover the entire amount payable to the Indenture Trustee in respect of
         such Collection Period, the remaining amount shall be paid as agreed on
         the Closing Date between the Master Servicer and the Indenture Trustee;

                  (xii) from (and only to the extent of) any remaining Group IV
         Excess Spread, to the Holders of the Class A-8 Term Notes, any Interest
         Carry-Forward Amounts not previously paid, together with interest
         thereon at the related Note Rate (as adjusted from time to time), based
         on the amount remaining unpaid with respect thereto; and

                  (xiii) any remaining amount, to the Certificateholders;

         Notwithstanding the foregoing, (x) on the Final Insured Payment Date
the aggregate of amounts to be paid pursuant to clauses (iv), (vi) and (vii)
above shall be equal to the aggregate of the Note Balances immediately prior to
such Payment Date, and (y) any draw on the Policy included in the amount on
deposit in the Trustee Collection Account shall be applied only to the payment
of clauses (iii), (iv), (vii) and (ix) above.

         For purposes of the foregoing, to the extent that Subordination
Deficits are not otherwise covered by Excess Spread or a draw on the Policy on a
Payment Date, payments of principal to Holders of the Notes on such Payment Date
will be reduced by the pro rata portion allocable to the related Class or
Classes of Notes of all Subordination Deficits for such Payment Date.

         "AGGREGATE BALANCE DIFFERENTIAL" means, with respect to any Payment
Date and any Variable Funding Note, the sum of the Balance Differentials that
have been added to the Variable Funding Balance of such Variable Funding Note
prior to such Payment Date. "BALANCE DIFFERENTIAL" means, with respect to any
Payment Date, the amount, if any, by which the sum of the aggregate Principal
Balance of all Additional Balances transferred to the Trust Estate and included
in Loan Group IV during the related Collection Period exceeds the Principal
Collections for Loan Group IV for the previous Collection Period.

         "EXCESS SPREAD" means, with respect to Loan Group I, the Group I Excess
Spread, with respect to Loan Group II, the Group II Excess Spread, with respect
to Loan Group III, the Group III Excess Spread and, with respect to Loan Group
IV, the Group IV Excess Spread.

          "GROUP I EXCESS SPREAD" means with respect to any Payment Date and
without taking into account any draw on the Policy for such Payment Date, the
excess, if any, of Interest Collections and Principal Collections for Mortgage
Loans assigned to Loan Group I over the sum of (i) prepayment penalties
collected on Mortgage Loans assigned to Loan Group I, (ii) the portion of the
premium for the Policy and the Indenture Trustee Fee allocable to Loan Group I,
(iii) interest accrued on the outstanding Class A-1 Term Note Balance at the
applicable Note Rate for the related Interest Period, (iv) the Principal
Distribution Amount for Loan Group I, and (v) the portion of any reimbursement
amount, together with any interest thereon, payable to the Enhancer that is
allocable to Loan Group I.

          "GROUP II EXCESS SPREAD" means with respect to any Payment Date and
without taking into account any draw on the Policy for such Payment Date, the
excess, if any, of Interest Collections and Principal Collections for Mortgage
Loans assigned to Group II over the sum of (i) prepayment penalties collected on
Mortgage Loans assigned to Loan Group II, (ii) the portion of the premium for
the Policy and the Indenture Trustee Fee allocable to Loan Group II, (iii)
interest accrued on the outstanding Group 2 Term Note Balance and the allocable
portion of the Class IO-2 Term Notes at the applicable Note Rates for the
related Interest Period, (iv) the Principal Distribution Amount for Loan Group
II, and (v) the portion of any reimbursement amount, together with any interest
thereon, payable to the Enhancer that is allocable to Loan Group II.



                                      S-84
<PAGE>

          "GROUP III EXCESS SPREAD" means with respect to any Payment Date and
without taking into account any draw on the Policy for such Payment Date, the
excess, if any, of Interest Collections and Principal Collections for Mortgage
Loans assigned to Loan Group III over the sum of (i) prepayment penalties
collected on Mortgage Loans assigned to Loan Group III, (ii) the portion of the
premium for the Policy and the Indenture Trustee Fee allocable to Loan Group
III, (iii) interest accrued on the outstanding Class A-7 Term Note Balance and
the allocable portion of the Class IO-2 Term Notes at the applicable Note Rates
for the related Interest Period, (iv) the Principal Distribution Amount for Loan
Group III, and (v) the portion of any reimbursement amount, together with any
interest thereon, payable to the Enhancer that is allocable to Loan Group III.

          "GROUP IV EXCESS SPREAD" means with respect to any Payment Date and
without taking into account any draw on the Policy for such Payment Date, the
excess, if any, of Interest Collections and Principal Collections for Mortgage
Loans assigned to Loan Group IV over the sum of (i) prepayment penalties
collected on Mortgage Loans assigned to Loan Group IV, (ii) the portion of the
premium for the Policy and the Indenture Trustee Fee allocable to Loan Group IV,
(iii) interest accrued on the outstanding Class A-8 Term Note Balance and
aggregate Variable Funding Balance at the applicable Note Rate for the related
Interest Period, (iv) the Principal Distribution Amount for Loan Group IV, and
(v) the portion of any reimbursement amount, together with any interest thereon,
payable to the Enhancer that is allocable to Loan Group IV.

         "INTEREST COLLECTIONS" means, with respect to any Payment Date and Loan
Group, the sum of all payments by or on behalf of Mortgagors and any other
amounts constituting interest (including such portion of Insurance Proceeds,
Liquidation Proceeds and Repurchase Prices as is allocable to interest on the
applicable Mortgage Loan as are paid by the Transferor or the Master Servicer in
respect of Mortgage Loans in the applicable Loan Group or is collected by the
Master Servicer under the Mortgage Loans in such Loan Group, reduced by the
Servicing Fee for the related Collection Period and by any fees (including
annual fees), prepayment penalties or late charges or similar administrative
fees paid by Mortgagors with respect to Mortgage Loans in such Loan Group during
such Collection Period). The terms of the related mortgage documents shall
determine the portion of each payment in respect of such Mortgage Loan that
constitutes principal and interest, respectively.

         "LIQUIDATED MORTGAGE LOAN" means a defaulted Mortgage Loan as to which
the Master Servicer has determined that all amounts that it expects to recover
on such Mortgage Loan have been recovered (exclusive of any possibility of a
deficiency judgment).

         "LIQUIDATION LOSS AMOUNT" means, with respect to any Payment Date and
any Liquidated Mortgage Loan in a Loan Group, the unrecovered Principal Balance
thereof at the end of the related Collection Period in which such Mortgage Loan
became a Liquidated Mortgage Loan, after giving effect to the Liquidation
Proceeds in connection therewith.

         "NET PRINCIPAL COLLECTIONS" means, with respect to any Payment Date
during the Managed Amortization Period, the Principal Collections for Loan Group
IV for the related Collection Period less the amount of Additional Balances sold
to the Trust during such Collection Period (but not less than zero).

         "NOTE BALANCE" means the Term Note Balance and/or the Variable Funding
Balance, as the context requires.

         "OVERCOLLATERALIZATION AMOUNT" shall mean, with respect to any Payment
Date and each Loan Group, the excess, if any, of (x) the aggregate Principal
Balance of all Mortgage Loans assigned to such Loan Group as of the close of
business on the last day of the related Collection Period, together with the
related portion of the property of the Issuer allocable to such Loan Group
(including the allocable portion of the amounts on deposit in the Pre-Funding
Account, the Funding Account and the Reserve Account) over (y) the aggregate of
the Term Note Balances of the Class A-1 Term Notes, in the case of Loan Group I,
the aggregate of the Term Note Balances of the Group 2 Term Notes, in the case
of Loan Group II, the aggregate of the Term Note Balances of the Class A-7 Term
Notes, in the case of Loan Group III, or the aggregate of the Term Note Balances
of the Class A-8 Term Notes and the Variable Funding Balance, in the case of
Loan Group IV, in each case after taking into account the payment of Net
Principal Collections or Principal Collections, as applicable, for such Payment
Date.



                                      S-85
<PAGE>

         "OVERCOLLATERALIZATION TARGET AMOUNT" with respect to each Loan Group,
shall have the meaning assigned thereto in the Insurance Agreement.

         "PRINCIPAL COLLECTIONS" means, with respect to any Payment Date and
Loan Group, the aggregate of the following amounts:

         (i) the total amount of payments made by or on behalf of the related
         Mortgagors, received and applied as payments of principal on such
         Mortgage Loans in the related Loan Group during the related Collection
         Period, as reported by the Master Servicer or the related Subservicer;

         (ii) any Liquidation Proceeds allocable as a recovery of principal
         received in connection with such Mortgage Loans in the related Loan
         Group during the related Collection Period;

         (iii) if such Mortgage Loan (or Mortgage Loans) in the related Loan
         Group was purchased by the Transferor pursuant to the Mortgage Loan
         Sale Agreement during the related Collection Period, 100% of the
         Principal Balance thereof as of the date of such purchase; and

         (iv) other amounts received as payments on or proceeds of such Mortgage
         Loans in the related Loan Group during the Collection Period, to the
         extent applied in reduction of the Principal Balance thereof.

         "PRINCIPAL DISTRIBUTION AMOUNT" means, for any Payment Date and Loan
Group (i) during the Revolving Period (as applicable), zero, (ii) during the
Managed Amortization Period (as applicable), Net Principal Collections for the
Mortgage Loans in Loan Group IV, and (iii) during the Rapid Amortization Period,
Principal Collections for the Mortgage Loans in such Loan Group; provided, that
on any Payment Date, the Principal Distribution Amount shall also include an
amount equal to the Liquidation Loss Amounts for the Mortgage Loans in such Loan
Group; provided, further, that on any Payment Date as to which the aggregate
Overcollateralization Amount for all Loan Groups that would result without
regard to this proviso equals or exceeds the aggregate Overcollateralization
Target Amount for all Loan Groups (the "AGGREGATE OVERCOLLATERALIZATION TARGET
AMOUNT"), the related Principal Distribution Amount for each Loan Group will be
reduced as set forth in the Indenture. To the extent the Aggregate
Overcollateralization Target Amount decreases on any Payment Date, the amount of
the aggregate Principal Distribution Amount for the Loan Groups will be reduced
on that Payment Date and on each subsequent Payment Date so that the aggregate
Overcollateralization Amount for all Loan Groups equals the reduced Aggregate
Overcollateralization Target Amount.


         A "RAPID AMORTIZATION EVENT" will be deemed to occur upon the
occurrence of any one of the following events:

         (a) the failure on the part of Irwin Union Bank and Trust Company (i)
to make any payment or deposit required to be made under the Purchase Agreement
within five (5) Business Days after the date such payment or deposit is required
to be made; or (ii) to observe or perform in any material respect any other
covenants or agreements of Irwin Union Bank and Trust Company set forth in the
Purchase Agreement, which failure continues unremedied for a period of sixty
(60) days after written notice thereof to Irwin Union Bank and Trust Company,
and such failure materially and adversely affects the interests of the Enhancer
or the Securityholders; provided, that a Rapid Amortization Event will not be
deemed to occur if Irwin Union Bank and Trust Company has repurchased or caused
to be repurchased or substituted for the related Mortgage Loans or all Mortgage
Loans, as applicable, during such period in accordance with the provisions of
the Indenture;

         (b) any representation or warranty made by Irwin Union Bank and Trust
Company in the Purchase Agreement shall prove to have been incorrect in any
material respect when made and shall continue to be incorrect in any material
respect for the related cure period specified in the Servicing Agreement after
written notice and as a result of which the interests of the Enhancer or the
Securityholders are materially and adversely affected; provided, that a Rapid
Amortization Event will not be deemed to occur if Irwin Union Bank and Trust
Company has



                                      S-86
<PAGE>

repurchased or caused to be repurchased or substituted for the related Mortgage
Loans or all Mortgage Loans, as applicable, during such period in accordance
with the provisions of the Indenture;

         (c) the entry against Irwin Union Bank and Trust Company or the Issuer
of a decree or order by a court or agency or supervisory authority having
jurisdiction in the premises for the appointment of a trustee, conservator,
receiver or liquidator in any insolvency, conservatorship, receivership,
readjustment of debt, marshalling of assets and liabilities or similar
proceedings, or for the winding up or liquidation of its affairs, and the
continuance of any such decree or order unstayed and in effect for a period of
sixty (60) consecutive days;

         (d) Irwin Union Bank and Trust Company or the Issuer shall voluntarily
go into liquidation, consent to the appointment of a conservator, receiver,
liquidator or similar person in any insolvency, readjustment of debt,
marshalling of assets and liabilities or similar proceedings of or relating to
Irwin Union Bank and Trust Company or the Issuer or of or relating to all or
substantially all of its property, or a decree or order of a court, agency or
supervisory authority having jurisdiction in the premises for the appointment of
a conservator, receiver, liquidator or similar person in any insolvency,
readjustment of debt, marshalling of assets and liabilities or similar
proceedings, or for the winding-up or liquidation of its affairs, shall have
been entered against Irwin Union Bank and Trust Company or the Issuer and such
decree or order shall remain in force undischarged, unbonded or unstayed for a
period of sixty (60) days or Irwin Union Bank and Trust Company or the Issuer
shall admit in writing its inability to pay its debts generally as they become
due, file a petition to take advantage of any applicable insolvency or
reorganization statute, make an assignment for the benefit of its creditors or
voluntarily suspend payment of its obligations;

         (e) the Issuer becomes subject to regulation by the Commission as an
investment company within the meaning of the Investment Company Act of 1940, as
amended;

         (f) a Servicing Default occurs and is unremedied under the Servicing
Agreement and a qualified successor Servicer has not been appointed;

         (g) the aggregate of all draws under the Policy exceeds 1% of the
initial aggregate Note Balance;

         (h) the Issuer is determined to be an association (or a publicly traded
partnership) taxable as a corporation for federal income tax purposes; or

         (i) an event of default under the Insurance Agreement (except for a
default by the Enhancer, unless such Enhancer cannot be replaced without
additional expense).

         In the case of any event described in (a), (b), (f), (g) or (i), a
Rapid Amortization Event will be deemed to have occurred only if, after any
applicable grace period described in such clauses, either the Indenture Trustee,
the Enhancer or Securityholders evidencing not less than 51% of the aggregate
Securities Balance, by written notice to the Depositor, the Servicer and the
Owner Trustee (and to the Indenture Trustee, if given by the Securityholders),
declare that a Rapid Amortization Event has occurred as of the date of such
notice. In the case of any event described in clauses (c), (d), (e), or (h), a
Rapid Amortization Event will be deemed to have occurred without any notice or
other action on the part of the Indenture Trustee, the Enhancer or the
Securityholders immediately upon the occurrence of such event; provided, that
any Rapid Amortization Event may be waived and deemed of no effect with the
written consent of the Enhancer and each Rating Agency, subject to the
satisfaction of any conditions to such waiver.

         "SUBORDINATION DEFICIT" shall mean, with respect to any Payment Date
and Loan Group, the excess, if any, of (i) the aggregate of the Class A-1 Term
Note Balance, in the case of Loan Group I, the aggregate of the Group 2 Term
Note Balances, in the case of Loan Group II, the aggregate of the Class A-7 Term
Note Balance, in the case of Loan Group III, or the aggregate of the Class A-8
Term Note Balance and the Variable Funding Balance, in the case of Loan Group IV
on such Payment Date, after taking into account the payment of the Principal
Distribution Amount on such Payment Date (without taking into account any
amounts payable under the Policy on such Payment Date) over (ii) the aggregate
Principal Balance of all Mortgage Loans assigned to such Loan Group as of the
close of business on the last day of the related Collection Period, together
with the related portion of the property of the



                                      S-87
<PAGE>

Issuer allocable to such Loan Group (including the allocable portion of the
amounts on deposit in the Pre-Funding Account, the Funding Account and the
Reserve Account).

         "TERM NOTE BALANCE" means as of any date of determination and with
respect to each Class of Term Notes (other than the Class IO-2 Term Notes), the
principal balance of such Class of Term Notes on the Closing Date less any
amounts actually distributed as principal thereon on all prior Payment Dates.

         "VARIABLE FUNDING BALANCE" means, with respect to any Payment Date and
any Variable Funding Note, the initial Variable Funding Balance thereof (i)
increased by the Aggregate Balance Differential for such Variable Funding Note
immediately prior to such Payment Date and (ii) reduced by all distributions of
principal thereon prior to such Payment Date.

RESERVE ACCOUNT

         On or after the Closing Date the Indenture Trustee will establish an
account in its name designated the "reserve account" (the "RESERVE ACCOUNT"). On
each Payment Date, the Indenture Trustee will transfer from the Reserve Account
to the Note Payment Account the amount (but not in excess of the amount then on
deposit in the Reserve Account) of any Interest Shortfalls and Liquidation Loss
Amounts for each Loan Group not otherwise covered by Interest Collections and
Principal Collections for such Loan Group on such Payment Date. The Reserve
Account will be funded only from amounts representing the Excess Spread, if any,
for each Loan Group remaining after such Excess Spread is applied towards the
creation and/or maintenance of overcollateralization with respect to such Loan
Group. Moneys on deposit in the Reserve Account may be invested in Permitted
Investments as provided in the Servicing Agreement. Net income on the investment
of funds in the Reserve Account will be retained therein.

OVERCOLLATERALIZATION

         The cashflow mechanics of the Trust Estate are intended to create
overcollateralization by depositing the Excess Spread in the Funding Account
during the Revolving Period with respect to the Class A-1 Term Notes and
applying it to acquire Subsequent Mortgage Loans and by using a portion or all
of the Excess Spread to make principal payments on the Notes during the
Amortization Periods. Such application of Excess Spread will continue until the
Overcollateralization Amount for a Loan Group equals the Overcollateralization
Target Amount for such Loan Group at which point such application will cease
unless necessary on a later Payment Date to increase the amount of
overcollateralization to the target level. In addition, the
Overcollateralization Target Amount may be permitted to step down in the future
in which case a portion of the Excess Spread will not be used to acquire
Additional Balances and/or Subsequent Mortgage Loans or paid to the holders of
the Notes but will instead be distributed to the holders of the Certificates. As
a result of these mechanics, the weighted average lives of the Notes will be
different than they would have been in the absence of such mechanics.

         The cashflow mechanics of the Trust Estate are intended to provide
limited cross-collateralization by depositing any remaining Excess Spread in the
Reserve Account during the Amortization Periods and applying it to cover any
remaining Interest Shortfalls and liquidation losses that are not otherwise
covered by Principal Collections and Interest Collections with respect to the
related Loan Group. Such application of any remaining Excess Spread will
continue until the aggregate Overcollateralization Amount for all Loan Groups
equals or exceeds the aggregate Overcollateralization Target Amount for all Loan
Groups at which point any funds on deposit in the Reserve Account will be
applied in accordance with the normal priority of distributions. The trapping of
any remaining Excess Spread in the Reserve Account may resume on a later Payment
Date if the aggregate Overcollateralization Amount for all Loan Groups falls
below the aggregate Overcollateralization Target Amount for all Loan Groups.

         To the extent that the protection provided by the application of Excess
Spread and the availability of overcollateralization are exhausted and if
payments are not made under the Policy as required, Noteholders may incur a loss
on their investments.



                                      S-88
<PAGE>

THE PAYING AGENT

         The Paying Agent shall initially be the Indenture Trustee, together
with any successor thereto. The Paying Agent shall have the revocable power to
withdraw funds from the Note Payment Account for the purpose of making payments
to the Noteholders.

MATURITY AND OPTIONAL REDEMPTION

         Each class of Notes will be payable in full on April 25, 2032 (the
"FINAL INSURED PAYMENT DATE"), in each case to the extent of any accrued and
unpaid interest and the outstanding related Note Balance on such date, if any.

         In addition, with respect to each Loan Group and the related Notes, the
Master Servicer may, at its option and at its sole expense, repurchase all but
not less than all of the Mortgage Loans in a Loan Group, and thereby cause a
full redemption of the aggregate outstanding Note Balance of the related Class
or Classes of Notes, on any Payment Date on which the aggregate Principal
Balance of the Mortgage Loans in such Loan Group (after applying payments
received in the related Collection Period) is reduced to an amount less than or
equal to 10% of the sum of (x) the aggregate Principal Balance of the Mortgage
Loans in such Loan Group as of the related Cut-Off Date and (y) the amount on
deposit in the Pre-Funding Account and the Funding Account on the Closing Date
that is available to be used to purchase Mortgage Loans for such Loan Group. In
the event that all of the Mortgage Loans in a Loan Group are purchased by the
Master Servicer, the purchase price will be equal to the sum of the aggregate
Principal Balances of the Mortgage Loans so repurchased and accrued and unpaid
interest thereon at the weighted average of the related Mortgage Interest Rates
on such Mortgage Loans through the day preceding the Payment Date on which such
purchase occurs, together with all amounts due and owing to the Enhancer. No
such optional repurchase will be permitted without the prior written consent of
the Enhancer if it would result in a draw on the Policy.


               DESCRIPTION OF THE MORTGAGE LOAN SALE AGREEMENT AND
                         THE PURCHASE AND SALE AGREEMENT

ASSIGNMENT OF MORTGAGE LOANS

         Pursuant to the Mortgage Loan Sale Agreement between Irwin Union Bank
and Trust Company, as seller (in such capacity, "IUB") and the Transferor, as
purchaser, IUB will sell, transfer, assign, set over and otherwise convey the
Initial Mortgage Loans without recourse to the Transferor on the Closing Date,
and thereafter, until the commencement of the Rapid Amortization Period with
respect to the Class A-8 Term Notes, all Additional Balances relating thereto
created on or after the initial Cut-Off Date. Pursuant to the Purchase and Sale
Agreement between the Transferor and the Depositor, the Transferor will sell,
transfer, assign, set over and otherwise convey the Initial Mortgage Loans
without recourse to the Depositor on the Closing Date, and thereafter, until the
commencement of the Rapid Amortization Period, all Additional Balances relating
thereto created on or after the initial Cut-Off Date. Pursuant to the Sale and
Servicing Agreement, the Depositor will sell, transfer, assign, set over and
otherwise convey without recourse to the Trust in trust for the benefit of the
Securityholders and the Enhancer all right, title and interest in and to each
Initial Mortgage Loan on the Closing Date, and thereafter, until the
commencement of the Rapid Amortization Period, all Additional Balances relating
thereto created on or after the initial Cut-Off Date. Pursuant to the terms of
one or more Subsequent Transfer Agreements among IUB, the Transferor, the Issuer
and the Indenture Trustee, IUB will sell, transfer, assign, set over and
otherwise convey the Subsequent Mortgage Loans to the Trust on the related
Subsequent Transfer Date, and thereafter, until the commencement of the Rapid
Amortization Period, all Additional Balances relating thereto created on or
after such Subsequent Transfer Date. Each such transfer will convey all right,
title and interest in and to (a) principal due to the extent of the Principal
Balance and (b) interest accrued after the related Cut-Off Date; provided,
however, that IUB will not convey, and IUB reserves and retains all its right,
title and interest in and to principal (including principal prepayments in full
and curtailments (i.e., partial prepayments)) received on each such Mortgage
Loan or Additional Balance on or prior to the related Cut-Off Date.

         In connection with such transfer and assignment, the Depositor will
cause to be delivered to the Indenture Trustee on the Closing Date or Subsequent
Transfer Date, as applicable, the following documents (collectively, with
respect to each Mortgage Loan, the "TRUSTEE'S MORTGAGE FILE") with respect to
each Mortgage Loan:



                                      S-89
<PAGE>

         (a) The original Loan Agreement endorsed without recourse in blank;

         In the case of the HELs, the original Mortgage Note, endorsed by the
holder of record without recourse in the following form: "Pay to the order of
__________________________ without recourse" and signed in the name of the
holder of record, and if by the Transferor, by an authorized officer;

         (b) The original Mortgage with evidence of recording indicated thereon;
provided, however, that if such Mortgage has not been returned from the
applicable recording office, then such recorded Mortgage shall be delivered when
so returned;

         (c) An assignment of the original Mortgage, in suitable form for
recordation in the jurisdiction in which the related Mortgaged Property is
located, in the name of the holder of record of the Mortgage Loan by an
authorized officer (with evidence of submission for recordation of such
assignment in the appropriate real estate recording office for such Mortgaged
Property to be received by the Indenture Trustee within 90 days of the Closing
Date or the Subsequent Transfer Date, as applicable); provided, however, that
assignments of mortgages shall not be required to be submitted for recording
with respect to any Mortgage Loan which relates to the Trustee's Mortgage File
if the Indenture Trustee, each of the Rating Agencies and the Enhancer shall
have received an opinion of counsel satisfactory to the Indenture Trustee, each
of the Rating Agencies and the Enhancer stating that, in such counsel's opinion,
the failure to record such assignment shall not have a materially adverse effect
on the security interest of the Indenture Trustee in the Mortgage Loan;
provided, further, that any assignment not submitted for recordation within 90
days of the Closing Date shall be recorded upon the earlier to occur of (i)
receipt by the Indenture Trustee of the Enhancer's written direction to record
such assignment, (ii) the occurrence of any Event of Default, as such term is
defined in the Sale and Servicing Agreement, or (iii) a bankruptcy or insolvency
proceeding involving the Mortgagor is initiated or foreclosure proceedings are
initiated against the Mortgaged Property as a consequence of an event of default
under the Mortgage Loan; provided, further, that if the related Mortgage has not
been returned from the applicable recording office, then such assignment shall
be delivered when so returned (and a blanket assignment with respect to such
Mortgage shall be delivered on the Closing Date);

         (d) Any intervening assignments of the Mortgage with evidence of
recording thereon; and

         (e) Any assumption, modification, consolidation or extension
agreements.

         Pursuant to the Sale and Servicing Agreement, the Indenture Trustee
agrees to execute and deliver on or prior to the Closing Date an acknowledgment
of receipt of the Policy and, for each Mortgage Loan, the original Mortgage
Note, item (b) above, with respect to the Mortgage Loans (with any exceptions
noted). The Indenture Trustee agrees, for the benefit of the Securityholders and
the Enhancer, to review (or cause to be reviewed) each Trustee's Mortgage File
within 90 days after the Closing Date (or, with respect to any Qualified
Substitute Mortgage Loan, within 90 days after the receipt by the Indenture
Trustee thereof) and to deliver a certification generally to the effect that, as
to each Mortgage Loan listed in the Mortgage Loan Schedule, (a) all documents
required to be delivered to it pursuant to the Mortgage Loan Sale Agreement are
in its possession, (b) each such document has been reviewed by it and has not
been mutilated, damaged, torn or otherwise physically altered, appears regular
on its face and relates to such Mortgage Loan, and (c) based on its examination
and only as to the foregoing documents, certain information set forth on the
Mortgage Loan Schedule accurately reflects the information set forth in the
Trustee's Mortgage File delivered on such date.

         If the Indenture Trustee or the Enhancer during the process of
reviewing the Trustee's Mortgage Files finds any document constituting a part of
a Trustee's Mortgage File which is not executed, has not been received or is
unrelated to the Mortgage Loans, or that any Mortgage Loan does not conform to
the requirements above or to the description thereof as set forth in the
Mortgage Loan Schedule, the Indenture Trustee or the Enhancer, as applicable,
shall promptly so notify the Indenture Trustee, the Master Servicer, the
Transferor and the Enhancer. The Transferor agrees to use reasonable efforts to
cause to be remedied a material defect in a document constituting part of a
Trustee's Mortgage File of which it is so notified by the Indenture Trustee. If,
however, within 120 days after the Indenture Trustee's notice to it respecting
such defect the Transferor has not caused to be remedied the defect and the
defect materially and adversely affects the interest of the Holders in the
Principal Balance of the Mortgage Loan



                                      S-90
<PAGE>

or the interests of the Enhancer, the Transferor will either (i) substitute in
lieu of such Mortgage Loan a Qualified Substitute Mortgage Loan and, if the then
outstanding principal balance of such Qualified Substitute Mortgage Loan is less
than the applicable Principal Balance of such Mortgage Loan as of the date of
such substitution plus accrued and unpaid interest thereon, deliver to the
Master Servicer as part of the related monthly remittance remitted by the Master
Servicer the amount of any such shortfall (the "SUBSTITUTION ADJUSTMENT") or
(ii) purchase such Mortgage Loan at a price equal to the outstanding Principal
Balance of such Mortgage Loan as of the date of purchase, plus the greater of
(x) all accrued and unpaid interest thereon or (y) 30 days' interest thereon,
computed at the related Mortgage Interest Rate, plus the amount of any
unreimbursed servicing advances made by the Master Servicer, which purchase
price shall be deposited in the Collection Account or Trustee Collection Account
on the next succeeding Determination Date after deducting therefrom any amounts
received in respect of such repurchased Mortgage Loan or Mortgage Loans and
being held in the Collection Account or Trustee Collection Account for future
distribution to the extent such amounts have not yet been applied to principal
or interest on such Mortgage Loan or Mortgage Loans (see "Description of the
Notes--Priority of Distributions" above).

         A "QUALIFIED SUBSTITUTE MORTGAGE LOAN" is defined in the Indenture as
any mortgage loan or mortgage loans which will be assigned to the same Loan
Group as the deleted Mortgage Loan which (i) relates or relate to a detached
one-family residence or to the same type of residential dwelling as the deleted
Mortgage Loan and in each case has or have the same or a better lien priority as
the deleted Mortgage Loan with a Borrower having the same or better
traditionally ranked credit status and is an owner-occupied Mortgaged Property,
(ii) matures or mature no later than (and not more than one year earlier than)
the deleted Mortgage Loan, (iii) has or have a Combined Loan-to-Value Ratio or
Combined Loan-to-Value Ratios at the time of such substitution no higher than
the Combined Loan-to-Value Ratio of the deleted Mortgage Loan, (iv) has or have
a principal balance or principal balances (after application of all payments
received on or prior to the date of substitution)(which shall be the Principal
Balance or Principal Balances thereof) not substantially less and not more than
the Principal Balance of the deleted Mortgage Loan as of such date, and (v)
complies or comply as of the date of substitution with each representation and
warranty set forth in the Purchase and Sale Agreement.

REPRESENTATIONS AND WARRANTIES OF IUB AND THE TRANSFEROR

         IUB and the Transferor will represent, among other things, with respect
to each Mortgage Loan, as of the Closing Date, the following:

         (a) The information set forth in the Mortgage Loan Schedule with
respect to each Mortgage Loan is true and correct;

         (b) Immediately prior to the sale of the Mortgage Loans to the
Depositor, the Transferor was the sole owner and holder thereof free and clear
of any and all liens and security interests; and

         (c) The Mortgage Loan Sale Agreement constitutes a legal, valid and
binding obligation of IUB and the Transferor and the Purchase and Sale Agreement
constitutes a valid transfer and assignment to the Depositor of all right, title
and interest of the Transferor in and to the Mortgage Loans and the proceeds
thereof.

         The benefit of the representations and warranties assigned or made to
the Depositor by the Transferor in the Purchase and Sale Agreement will be
assigned by the Depositor to the Trust pursuant to the Sale and Servicing
Agreement.

         Pursuant to the Sale and Servicing Agreement, upon the discovery by any
of the Securityholders, the Master Servicer, the Transferor, the Enhancer or the
Indenture Trustee that any of the representations and warranties contained in
the Mortgage Loan Sale Agreement or the Purchase and Sale Agreement have been
breached in any material respect as of the Closing Date, with the result that
the interests of the Securityholders in the related Mortgage Loan or the
interests of the Enhancer were materially and adversely affected
(notwithstanding that such representation and warranty was made to the
Transferor's best knowledge), the party discovering such breach is required to
give prompt written notice to the others of such breach. Subject to certain
provisions of the Mortgage Loan Sale Agreement and the Purchase and Sale
Agreement, within 120 days of the earlier to occur of the Transferor's or IUB's
discovery or its receipt of written notice of any such breach, the Transferor or
IUB will (a) promptly cure such breach in all material respects, (b) remove each
Mortgage Loan which has given rise to the requirement for action by the
Transferor or IUB to substitute one or more Qualified Substitute Mortgage Loans
and, if the outstanding principal amount of such Qualified Substitute Mortgage
Loans as of the date of such substitution is less than the outstanding Principal
Balance, plus accrued and unpaid interest thereon of the replaced Mortgage




                                      S-91
<PAGE>


Loans as of the date of substitution, deliver to the Trust as part of the
amounts remitted by the Master Servicer on such Payment Date the amount of such
shortfall, or (c) purchase such Mortgage Loan at a price equal to the Principal
Balance of such Mortgage Loan as of the date of purchase plus the greater of (i)
all accrued and unpaid interest thereon and (ii) 30 days' interest thereon
computed at the Mortgage Interest Rate, plus the amount of any unreimbursed
servicing advances made by the Master Servicer, and deposit such purchase price
into the Trustee Collection Account on the next succeeding Determination Date
after deducting therefrom any amounts received in respect of such repurchased
Mortgage Loan or Loans and being held in the Trustee Collection Account or the
Collection Account for future distribution to the extent such amounts have not
yet been applied to principal or interest on such Mortgage Loan. The obligation
of the Transferor to cure such breach or to substitute or purchase any Mortgage
Loan constitutes the sole remedy respecting a material breach of any such
representation or warranty to the Securityholders, the Indenture Trustee and the
Enhancer.


                 DESCRIPTION OF THE SALE AND SERVICING AGREEMENT

         The following summary describes certain terms of the sale and servicing
agreement dated as of August 31, 2000 (the "SALE AND SERVICING AGREEMENT"),
among the Trust, the Depositor, the Transferor, the Indenture Trustee and the
Master Servicer. Such summary does not purport to be complete and is subject to,
and qualified in its entirety by reference to, the provisions of the Sale and
Servicing Agreement. See "Servicing of the Mortgage Loans" herein and "Servicing
of Loans" and "The Agreements" in the Prospectus.

THE MASTER SERVICER

         Irwin Union Bank and Trust Company, an affiliate of the Originator,
will be Master Servicer of the Mortgage Loans; provided, that the Mortgage Loans
may be serviced by one or more subservicers designated by the Master Servicer
pursuant to subservicing agreements between the Master Servicer and such
subservicers. Initially, the Originator will act as sole subservicer of the
Mortgage Loans on behalf of the Master Servicer. For a general description of
the Master Servicer and its activities, see "The Master Servicer" and "Servicing
of the Mortgage Loans" herein.

COLLECTIONS

         The Master Servicer will establish an account (the "COLLECTION
ACCOUNT") into which the Master Servicer will deposit or cause to be deposited
any amounts representing payments on and any collections received on or in
respect of the Mortgage Loans received by it subsequent to the initial Cut-Off
Date. On the 20th day of each month or, if such day is not a Business Day, the
immediately succeeding Business Day (each, a "DETERMINATION DATE"), the Master
Servicer will notify the Paying Agent and the Indenture Trustee of the amounts
required to be withdrawn from the Collection Account and deposited into an
Eligible Account established with and maintained by the Indenture Trustee (the
"TRUSTEE COLLECTION ACCOUNT") prior to the close of business on the last
Business Day that is at least three days prior to the related Payment Date. On
each Payment Date, the Indenture Trustee will deposit such amounts into the Note
Payment Account (the "NOTE PAYMENT ACCOUNT") or the Certificate Distribution
Account (the "CERTIFICATE DISTRIBUTION ACCOUNT"), as applicable, for payment to
the related Securityholders in accordance with the priorities set forth in the
Indenture.

         All Collections will generally be allocated in accordance with the
related mortgage documents between amounts collected in respect of interest and
principal, respectively.

         "COLLECTION PERIOD" means, with respect to any Mortgage Loan and
Payment Date, the calendar month preceding any such Payment Date.

         "EXCLUDED AMOUNT" will mean the portion of the Principal Balance of any
HELOC attributable to draws made following the commencement of the Rapid
Amortization Period. Excluded Amounts will not be transferred to the Trust, and
the portion of the collections of principal and interest on the related HELOC
for each Collection Period during the Rapid Amortization Period will be
allocated, pro rata, between the Excluded Amount and the Principal Balance of
such HELOC in the Trust in proportion to the respective amounts outstanding as
of the end of the calendar month preceding such Collection Period.



                                      S-92
<PAGE>

         "LIQUIDATION PROCEEDS" means the proceeds, including Insurance
Proceeds, but not including amounts drawn under the Policy, if any, received in
connection with the liquidation of any Mortgage Loan or any related Mortgaged
Property or REO Property, whether through trustee's sale, foreclosure sale or
otherwise, net of related liquidation expenses (but not including the portion,
if any, of such amount that exceeds the Principal Balance of the related
Mortgage Loan at the end of the Collection Period immediately preceding the
Collection Period in which such Mortgage Loan became a Liquidated Mortgage
Loan).

         "PRINCIPAL BALANCE" means, with respect to any Mortgage Loan (other
than a Liquidated Mortgage Loan) and as of any day, the related Cut-Off Date
principal balance, plus, in the case of a HELOC, any Additional Balances thereof
conveyed to the Trust, minus, in the case of all Mortgage Loans, all collections
credited as principal in respect of any such Mortgage Loan in accordance with
the related mortgage documents (except for any such collections allocable to any
Excluded Amount) and applied in reduction of the Principal Balance thereof. A
Liquidated Mortgage Loan will be deemed to have a Principal Balance equal to the
Principal Balance of the related Mortgage Loan immediately prior to the final
recovery of substantially all related Liquidation Proceeds, and a Principal
Balance of zero thereafter.


                DESCRIPTION OF THE TRUST AGREEMENT AND INDENTURE

         The following summary describes certain terms of the Trust Agreement
and the Indenture. Such summary does not purport to be complete and is subject
to, and qualified in its entirety by reference to, the respective provisions of
the Trust Agreement and the Indenture. See "The Agreements" in the Prospectus.

         The Trust Estate. Simultaneously with the issuance of the Notes, the
Issuer will pledge the Trust Estate to the Indenture Trustee as collateral for
the Notes. As pledgee of the Mortgage Loans, the Indenture Trustee will be
entitled to direct the Issuer in the exercise of all rights and remedies of the
Trust against the Transferor under the Purchase and Sale Agreement and against
the Master Servicer under the Sale and Servicing Agreement.

         Reports To Noteholders. The Indenture Trustee will, to the extent such
information is provided to it by the Master Servicer pursuant to the terms of
the Sale and Servicing Agreement, make available to each Noteholder, at its
address listed on the Note Register maintained with the Indenture Trustee, and
each Rating Agency, the Enhancer and the Depositor, a report setting forth
certain amounts relating to the Notes for each Payment Date, including, without
limitation, the amount of the payment on such Payment Date, the amount of such
distribution allocable to principal and allocable to interest, the aggregate
outstanding principal amount of each Note as of such Payment Date, the amount of
any Insured Payment included in such distributions on such Payment Date and such
other information as required by the Sale and Servicing Agreement.

         The Indenture Trustee will make such report (and, at its option, any
addition files containing the same information in an alternative format)
available each month to the Noteholders, via the Indenture Trustee's internet
website and its fax-on-demand service. The Indenture Trustee's fax-on-demand
service may be accessed by calling (301) 815-6610. The Indenture Trustee's
internet website shall initially be located at www.ctslink.com. Assistance in
using the website or the fax-on-demand service can be obtained by calling the
Indenture Trustee's customer service desk at (301) 815-6610. Parties that are
unable to use the above distribution options are entitled to have a paper copy
mailed to them via first class mail by calling the customer service desk and
indicating such. The Indenture Trustee shall have the right to change the way
such reports are distributed in order to make such distribution more convenient
and/or more accessible to the above parties and the Indenture Trustee shall
provide timely and adequate notification to all above parties regarding any such
changes.

         Certain Covenants. The Indenture will provide that the Issuer may not
consolidate or merge with or into any other Person, unless:

         (a) the Person (if other than the Issuer) formed by or surviving such
consolidation or merger will be a Person organized and existing under the laws
of the United States of America or any state, and will expressly assume, by an
indenture supplemental hereto, executed and delivered to the Indenture Trustee,
in form reasonably satisfactory to the Indenture Trustee, the due and punctual
payment of the principal of and interest on all Notes, and



                                      S-93
<PAGE>

to the Certificate Paying Agent, on behalf of the Noteholders, and the
performance or observance of every agreement and covenant of the Indenture on
the part of the Issuer to be performed or observed;

         (b) immediately after giving effect to such transaction, no event of
default under the Indenture or the Trust Agreement (each, an "EVENT OF DEFAULT")
shall have occurred and be continuing;

         (c) no Rating Agency, after prior notice thereto, shall have notified
the Issuer that such transaction would cause such Rating Agency's then-current
rating of the Term Notes to be qualified, reduced or withdrawn, or to be
considered by either Rating Agency to be below investment grade, determined
without regard to the Policy;

         (d) the Issuer shall have received an Opinion of Counsel (and will have
delivered a copy thereof to the Indenture Trustee) to the effect that such
transaction will not have any material adverse tax consequence to the Issuer or
any Noteholder;

         (e) any action necessary to maintain the lien and security interest
created by the Indenture shall have been taken; and

         (f) the Issuer shall have delivered to the Indenture Trustee an
officer's certificate and an opinion of counsel each stating that such
consolidation or merger and such supplemental indenture comply with certain
provisions of the Indenture and that all conditions precedent therein provided
for relating to such transaction have been complied with (including any filing
required by the Securities Exchange Act of 1934, as amended).

         Modification of Indenture. The Indenture provides that, without the
consent of the Holders of any Notes, but with prior notice to the Enhancer, the
Issuer and the Indenture Trustee, when authorized by a request of the Issuer
pursuant to the Indenture, at any time and from time to time, may enter into one
or more supplemental indentures (which will conform to the provisions of the
Trust Indenture Act of 1939, as amended (the "TIA"), as in force at the date of
the execution thereof), in form satisfactory to the Indenture Trustee, for any
of the following purposes:

         (1) to correct or amplify the description of any property at any time
subject to the lien of the Indenture, or better to assure, convey and confirm
unto the Indenture Trustee any property subject or required to be subjected to
the lien of the Indenture, or to subject to the lien of the Indenture additional
property;

         (2) to evidence the succession, in compliance with the applicable
provisions of the Indenture, of another entity to the Issuer, and the assumption
by any such successor of the covenants of the Issuer contained in the Notes or
the Indenture;

         (3) to add to the covenants of the Issuer for the benefit of the
Holders of the Notes, or to surrender any right or power conferred upon the
Issuer in the Indenture;

         (4) to convey, transfer, assign, mortgage or pledge any property to or
with the Indenture Trustee;

         (5) to cure any ambiguity, to correct or supplement any provision in
the Indenture or in any supplemental indenture that may be inconsistent with any
other provision in the Indenture or in any supplemental indenture;

         (6) to make any other provisions with respect to matters or questions
arising under the Indenture or in any supplemental indenture; provided, that
such action will not materially and adversely affect the interests of the
Noteholders or the Enhancer;

         (7) to evidence and provide for the acceptance of the appointment under
the Indenture by a successor trustee with respect to the Notes and to add to or
change any of the provisions of the Indenture as will be necessary



                                      S-94
<PAGE>

to facilitate the administration of the trusts thereunder by more than one
trustee, pursuant to the requirements of the Indenture; or

         (8) to modify, eliminate or add to the provisions of the Indenture to
such extent as will be necessary to effect the qualification of the Indenture
under the TIA or under any similar federal statute enacted after the date of the
Indenture and to add to the Indenture such other provisions as may be expressly
required by the TIA;

provided, however, that no such supplemental indentures will be entered into
unless the Indenture Trustee and the Enhancer shall have received an Opinion of
Counsel to the effect that entering into such supplemental indenture will not
have any material adverse tax consequences to the Noteholders.

         The Indenture also provides that the Issuer and the Indenture Trustee,
when authorized by an Issuer Request, also may, with prior notice to the
Enhancer and each Rating Agency and with the consent of the Enhancer and the
Holders of Notes affected thereby representing not less than a majority of the
aggregate Note Balance thereof, enter into a supplemental indenture for the
purpose of adding any provisions to, or changing in any manner or eliminating
any of the provisions of, the Indenture or of modifying in any manner the rights
of the Noteholders thereunder; provided, that no such supplemental indenture
may, without the consent of the Holder of each Note affected thereby:

         (i) change the date of payment of any installment of principal of or
interest on any Note, or reduce the principal amount thereof or the interest
rate thereon, change the provisions of the Indenture relating to the application
of collections on, or the proceeds of the sale of, the Trust Estate to payment
of principal of or interest on the Notes, or change any place of payment where,
or the coin or currency in which, any Note or the interest thereon is payable,
or impair the right to institute suit for the enforcement of the provisions of
the Indenture requiring the application of funds available therefor to the
payment of any such amount due on the Notes on or after the respective dates
such amounts become due;

         (ii) reduce the percentage of the Note Balances of the Notes, the
consent of the Holders of which is required for any such supplemental indenture,
or the consent of the Holders of which is required for any waiver of compliance
with certain provisions of the Indenture or certain defaults thereunder and
their consequences provided for in the Indenture;

         (iii) modify or alter the provisions of the proviso to the definition
of the term "Outstanding" in the Indenture or modify or alter the exception in
the definition of the term "Holder" therein;

         (iv) reduce the percentage of the Note Balances of the Notes required
to direct the Indenture Trustee to direct the Issuer to sell or liquidate the
Trust Estate pursuant to the Indenture;

         (v) modify any provision of the amendment provisions of the Indenture
except to increase any percentage specified in the Indenture or to provide that
certain additional provisions of the Indenture cannot be modified or waived
without the consent of the Holder of each Note affected thereby;

         (vi) modify any of the provisions of the Indenture in such manner as to
affect the calculation of the amount of any payment of interest or principal due
on any Note on any Payment Date (including the calculation of any of the
individual components of such calculation); or

         (vii) permit the creation of any lien ranking prior to or on a parity
with the lien of the Indenture with respect to any part of the Trust Estate or,
except as otherwise permitted or contemplated in the Indenture, terminate the
lien of the Indenture on any property at any time subject thereto or deprive the
Holder of any Note of the security provided by the lien of the Indenture; and
provided, further, that such action will not, as evidenced by an opinion of
counsel, cause the Issuer to be subject to an entity level tax.




                                      S-95
<PAGE>

         Certain Matters Regarding the Indenture Trustee and the Issuer. Neither
the Indenture Trustee nor any director, officer or employee of the Indenture
Trustee will be under any liability to the Issuer or the Noteholders for taking
any action or for refraining from the taking of any action in good faith
pursuant to the Indenture, or for errors in judgment; provided, that none of the
Indenture Trustee or any director, officer or employee thereof will be protected
against any liability that would otherwise be imposed on it by reason of its
willful malfeasance, bad faith or negligence in the performance of its duties or
by reason of its reckless disregard of its obligations and duties under the
Indenture. Subject to certain limitations set forth in the Indenture, the
Indenture Trustee and any director, officer, employee or agent thereof will be
indemnified by the Issuer and held harmless against any loss, liability or
expense incurred in connection with investigating, preparing to defend or
defending any legal action, commenced or threatened, relating to the Indenture,
other than any loss, liability or expense incurred by reason of its willful
malfeasance, bad faith or negligence in the performance of its duties under the
Indenture, or by reason of its reckless disregard of its obligations and duties
under the Indenture. All persons into which the Indenture Trustee may be merged
or with which it may be consolidated, or any person resulting from such merger
or consolidation, will be the successor to the Indenture Trustee under the
Indenture.


                            DESCRIPTION OF THE POLICY

         The following summary of the terms of the Policy does not purport to be
complete and is qualified in its entirety by reference to the Policy. The
information in this section regarding the Policy has been supplied by the
Enhancer for inclusion herein. Only the Notes will be entitled to the benefit of
the Policy to be issued by the Enhancer.

         On the date of issuance of the Notes the Enhancer will issue the Policy
in favor of the Indenture Trustee. The Policy will unconditionally and
irrevocably guarantee that portion of the Insured Amounts which will become Due
for Payment but shall be unpaid by reason of Nonpayment.

         The Enhancer's obligation under the Policy will be discharged to the
extent that funds are received by the Indenture Trustee for distribution to the
Holders, whether or not such funds are properly distributed by the Indenture
Trustee.

         For purposes of the Policy, "Holder" as to a particular Note does not
and may not include the Master Servicer, the Originator, the Transferor or the
Depositor.

         As used in the Policy, the following terms shall have the following
meanings:

         "DEFICIENCY AMOUNT" means, for each Payment Date, the excess, if any,
of Required Payments over the Total Available Funds for such Payment Date.

         "DUE FOR PAYMENT" means, with respect to any Insured Amount, such
amount is due and payable pursuant to the terms of the Indenture.

         "INSURED AMOUNTS" means, with respect to any Payment Date, the
Deficiency Amount for such Payment Date.

         "INSURED PAYMENTS" means, with respect to any Payment Date, the
aggregate amount actually paid by the Enhancer to the Indenture Trustee in
respect of Insured Amounts for such Payment Date.

         "NONPAYMENT" means, with respect to any Payment Date, an Insured Amount
is Due for Payment but has not been paid pursuant to the Indenture.

         "RELIEF ACT SHORTFALLS" are interest shortfalls resulting from the
application of the Soldiers' and Sailors' Civil Relief Act of 1940, as amended.
See "Certain Legal Aspects of the Loans--Soldiers' and Sailors" Civil Relief Act
of 1940" in the Prospectus.



                                      S-96
<PAGE>

         "REQUIRED PAYMENTS" means (x) with respect to any Loan Group and for
any Payment Date (other than the Final Insured Payment Date), the excess, if
any, of (i) the sum of (a) the amount of interest accrued on the Note Balances
(or notional balance in the case of the Class IO-2 Term Notes), if any, of the
related Class or Classes of Notes, at the applicable Note Rates during the
related Interest Period (excluding any Interest Carry-Forward Amounts and Relief
Act Shortfalls), and (b) the related Subordination Deficit minus an amount equal
to the Overcollateralization Amount, if any, for the other Loan Groups (to the
extent not in excess of such Subordination Deficit) over (ii) the related Total
Available Funds for such Loan Group for such Payment Date, and (y) on the Final
Insured Payment Date, the outstanding Note Balance of all Classes of Notes then
outstanding, together with the amount of interest accrued on the Note Balances,
if any, of such Notes, at the applicable Note Rates during the related Interest
Period (excluding any Interest Carry-Forward Amounts and Relief Act Shortfalls),
in each case to the extent not otherwise paid on such date. The Policy expires
and terminates without any action on the part of the Enhancer or any other
person on the date that is one year and one day following the date on which the
Notes have been paid in full.

         "TOTAL AVAILABLE FUNDS" means, as to each Loan Group and for any
Payment Date, the sum of (i) the Interest Collections and Principal Collections
(excluding prepayment penalties, the premium for the Policy and the Indenture
Trustee Fee, the Owner Trustee Fee and the Servicing Fee) for the related
Classes of Notes and (ii) any Excess Spread available from the other Loan Groups
(including amounts on deposit in the Reserve Account).

         The Policy will be issued pursuant to, and shall be construed under,
the laws of the State of New York, without giving effect to the conflict of laws
principles thereof.

         THE POLICY IS NOT COVERED BY THE PROPERTY/CASUALTY INSURANCE SECURITY
FUND SPECIFIED IN ARTICLE 76 OF THE NEW YORK INSURANCE LAW.


                                  THE ENHANCER

         The following information has been supplied by Ambac Assurance
Corporation (the "ENHANCER") for inclusion in this Prospectus Supplement. No
representation is made by the Depositor, the Master Servicer, the Underwriters
or any of their affiliates as to the accuracy or completeness of such
information.

         The Enhancer is a Wisconsin-domiciled stock insurance corporation
regulated by the Office of the Commissioner of Insurance of the State of
Wisconsin and licensed to do business in 50 states, the District of Columbia,
the Commonwealth of Puerto Rico and the Territory of Guam. The Enhancer
primarily insures newly issued municipal and structured finance obligations. The
Enhancer is a wholly-owned subsidiary of Ambac Financial Group, Inc., a 100%
publicly-held company. Moody's Investors Service, Inc., Standard & Poor's, a
division of The McGraw-Hill Companies, Inc., and Fitch, Inc., have each assigned
a triple-A financial strength rating to the Enhancer.

         The consolidated financial statements of the Enhancer and subsidiaries
as of December 31, 1999 and December 31, 1998, and for each of the years in the
three-year period ended December 31, 1999, prepared in accordance with generally
accepted accounting principles, included in the Annual Report on Form 10-K of
Ambac Financial Group, Inc. (which was filed with the Commission on March 30,
2000; Commission File Number 1-10777) and the unaudited consolidated financial
statements of the Enhancer and subsidiaries as of June 30, 2000 and for the
periods ending June 30, 2000 and June 30, 1999 included in the Quarterly Report
on Form 10-Q of Ambac Financial Group, Inc. for the period ended June 30, 2000
(which was filed with the Commission on August 11, 2000), are hereby
incorporated by reference into this Prospectus Supplement and shall be deemed to
be a part hereof. Any statement contained in a document incorporated herein by
reference shall be modified or superseded for the purposes of this Prospectus
Supplement to the extent that a statement contained herein by reference herein
also modifies or supersedes such statement. Any statement so modified or
superseded shall not be deemed, except as so modified or superseded, to
constitute a part of this Prospectus Supplement.

         All financial statements of the Enhancer and subsidiaries included in
documents filed by Ambac Financial Group, Inc. with the Commission pursuant to
Section 13(a), 13(c), 14 or 15(d) of the Securities Exchange Act of 1934, as
amended, subsequent to the date of this Prospectus Supplement and prior to the
termination of the offering



                                      S-97
<PAGE>

of the Term Notes shall be deemed to be incorporated by reference into this
Prospectus Supplement and to be a part hereof from the respective dates of
filing such documents.

         The following table sets forth the Enhancer's capitalization as of
December 31, 1998, December 31, 1999 and June 30, 2000, respectively, in
conformity with generally accepted accounting principles.



                           AMBAC ASSURANCE CORPORATION
                        CONSOLIDATED CAPITALIZATION TABLE
                              (DOLLARS IN MILLIONS)

<TABLE>
<CAPTION>
                                                  DECEMBER 31, 1998      DECEMBER 31, 1999        JUNE 30, 2000
                                                  -----------------      -----------------        --------------
                                                                                                    (UNAUDITED)
                                                                                                  --------------
<S>                                                   <C>                    <C>                       <C>
Unearned premiums..............................       $1,303                 $1,442                    $1,452
Other liabilities..............................          548                    524                       504
                                                      ------                 ------                    -------
Total liabilities..............................       $1,851                 $1,966                    $1,956
                                                      ======                 ======                    ======
Stockholder's equity:
   Common Stock................................       $   82                 $   82                    $   82
   Additional paid-in capital..................          541                    752                       753
   Accumulated other comprehensive income                138                   (92)                      (46)
   (loss)......................................
   Retained earnings...........................        1,405                  1,674                     1,834
                                                       -----                  -----                     -----
Total stockholder's equity.....................       $2,166                 $2,416                    $2,623
                                                      ------                 ------                    ------
Total liabilities and Stockholder's equity.....       $4,017                 $4,382                    $4,579
                                                      ======                 ======                    ======
</TABLE>


         For additional financial information concerning the Enhancer, see the
audited and unaudited financial statements of the Enhancer incorporated by
reference herein. Copies of the financial statements of the Enhancer
incorporated herein by reference and copies of the Enhancer's annual statement
for the year ended December 31, 1999 prepared in accordance with statutory
accounting standards are available, without charge, from the Enhancer. The
address of the Enhancer's administrative offices and its telephone number are
One State Street Plaza, 19th Floor, New York, New York 10004 and (212) 668-0340.

         The Enhancer makes no representation regarding the Term Notes or the
advisability of investing in the Term Notes and makes no representation
regarding, nor has it participated in the preparation of, this Prospectus
Supplement other than the information supplied by the Enhancer and presented
under the headings "The Enhancer" and "Description of the Policy" and in the
financial statements incorporated herein by reference.


                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

         In the opinion of Morgan, Lewis & Bockius LLP, counsel to the
Depositor, for federal income tax purposes, the Term Notes will be characterized
as indebtedness and neither the Issuer nor any portion of the Issuer, as created
pursuant to the terms and conditions of the Trust Agreement, will be
characterized as an association (or publicly traded partnership within the
meaning of section 7704 of the Code) taxable as a corporation or as a taxable
mortgage pool within the meaning of section 7701(i) of the Code.

         For federal income tax purposes, the Term Notes will not be treated as
having been issued with "original issue discount" (as defined in the
Prospectus). See "Certain Federal Income Tax Considerations" in the Prospectus.

         The Term Notes will not be treated as assets described in Section
7701(a)(19)(C) of the Code and will not be treated as "real estate assets" under
Section 856(c)(4)(A) of the Code. In addition, interest on the Term Notes will



                                      S-98
<PAGE>

not be treated as "interest on obligations secured by mortgages on real
property" under Section 856(c)(3)(B) of the Code. The Term Notes also will not
be treated as "qualified mortgages" under Section 860G(a)(3)(C) of the Code.

         Prospective investors in the Term Notes should see "Certain Federal
Income Tax Considerations" and "State Tax Considerations" in the Prospectus for
a discussion of the application of certain federal income and state and local
tax laws to the Issuer and purchasers of the Term Notes.


                              ERISA CONSIDERATIONS

         Any fiduciary or other investor of Plan assets that proposes to acquire
or hold the Term Notes on behalf of or with Plan assets of any Plan should
consult with its counsel with respect to the application of the fiduciary
responsibility provisions of ERISA and the prohibited transaction provisions of
ERISA and the Code to the proposed investment. See "ERISA Considerations" in the
Prospectus.

         Each purchaser of a Term Note, by its acceptance of such Term Note,
shall be deemed to have represented that a class or individual exemption under
section 406 of ERISA or section 4975 of the Code is applicable to the
acquisition of the Term Note by such purchaser or the acquisition of the Term
Note by such purchaser does not constitute or give rise to a prohibited
transaction under section 406 of ERISA or section 4975 of the Code, for which no
statutory, regulatory or administrative exemption is available. See "ERISA
Considerations" in the Prospectus.

         Insurance companies contemplating the investment of general account
assets in the Term Notes should consult with their legal advisors with respect
to the applicability of section 401(c) of ERISA, as described under "ERISA
Considerations" in the Prospectus. The DOL issued final regulations under
section 401(c) of ERISA on January 5, 2000.

         The Term Notes may not be purchased with the assets of a Plan if the
Underwriters, Depositor, the Master Servicer, the Indenture Trustee, the Owner
Trustee, the Enhancer or any of their affiliates (a) has investment or
administrative discretion with respect to such Plan assets; (b) has authority or
responsibility to give, or regularly gives, investment advice with respect to
such Plan assets, for a fee and pursuant to an agreement or understanding that
such advice (i) will serve as a primary basis for investment decisions with
respect to such Plan assets and (ii) will be based on the particular investment
needs for such Plan; or (c) is an employer maintaining or contributing to such
Plan.

         The sale of any of the Term Notes to a Plan is in no respect a
representation by the Issuer or the Underwriters that such an investment meets
all relevant legal requirements with respect to investments by Plans generally
or any particular Plan, or that such an investment is appropriate for Plans
generally or any particular Plan.


                                LEGAL INVESTMENT

         The Term Notes will not constitute "mortgage related securities" for
purposes of SMMEA. Accordingly, many institutions with legal authority to invest
in mortgage related securities may not be legally authorized to invest in the
Term Notes. No representation is made herein as to whether the Term Notes
constitute legal investments for any entity under any applicable statute, law,
rule, regulation or order. Prospective purchasers are urged to consult with
their counsel concerning the status of the Term Notes as legal investments for
such purchasers prior to investing in Term Notes.


                             METHOD OF DISTRIBUTION

         Subject to the terms and conditions set forth in an Underwriting
Agreement, dated September 13, 2000 (the "UNDERWRITING AGREEMENT"), between
Bear, Stearns & Co. Inc., as underwriter (the "UNDERWRITER"), and the Depositor,
the Underwriter has agreed to purchase and the Depositor has agreed to sell the
principal amounts of the Term Notes as set forth on the cover of this Prospectus
Supplement.



                                      S-99
<PAGE>

         The Transferor has been advised by the Underwriter that it proposes
initially to offer the Term Notes to the public at the prices set forth herein,
and to certain dealers at such prices less the initial concession not in excess
of 0.120% for each Class. The Underwriter may allow, and such dealers may
reallow, a concession not in excess of 0.100% for each Class. After the initial
public offering of the Term Notes, the public offering price and such
concessions and reallowances may be changed.

         Until the distribution of the Term Notes is completed, rules of the
Securities and Exchange Commission may limit the ability of the Underwriter and
certain selling group members to bid for and purchase the Term Notes. As an
exception to these rules, the Underwriter is permitted to engage in certain
transactions that stabilize the price of the Term Notes. Such transactions
consist of bids or purchases for the purpose of pegging, fixing or maintaining
the price of the Term Notes.

         If the Underwriter creates a short position in the Term Notes in
connection with the offering, i.e., if it sells more Term Notes than are set
forth on the cover page of this Prospectus Supplement, the Underwriter may
reduce that short position by purchasing Term Notes in the open market.

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

         Neither the Transferor nor the Underwriter makes any representation or
prediction as to the direction or magnitude of any effect that the transactions
described above may have on the price of the Term Notes. In addition, neither
the Transferor nor the Underwriter makes any representation that the Underwriter
will engage in such transactions or that such transactions, once commenced, will
not be discontinued without notice.

         It is expected that delivery of the Term Notes will be made only in
book-entry form through DTC, Clearstream, Luxembourg and Euroclear as discussed
herein, on or about September 26, 2000, against payment therefor in immediately
available funds.

         The Underwriting Agreement provides that the obligation of the
Underwriter to pay for and accept delivery of the Term Notes is subject to,
among other things, the receipt of certain legal opinions and to the conditions,
among others, that no stop order suspending the effectiveness of the Depositor's
Registration Statement shall be in effect, and that no proceedings for such
purpose shall be pending before or threatened by the Securities and Exchange
Commission.

         The Underwriting Agreement provides that the Depositor will indemnify
the Underwriter, and that under limited circumstances the Underwriter will
indemnify the Depositor, against certain civil liabilities under the Securities
Act of 1933, as amended, or contribute to payments required to be made in
respect thereof.

         There can be no assurance that a secondary market for the Term Notes
will develop or, if it does develop, that it will continue. The primary source
of information available to investors concerning the Term Notes will be the
monthly statements discussed herein under "Description of the Trust Agreement
and Indenture , Reports to Term Noteholders" and in the Prospectus under
"Reports to Holders," which will include information as to the outstanding
principal balance of the Term Notes. There can be no assurance that any
additional information regarding the Term Notes will be available through any
other source. In addition, the Depositor is not aware of any source through
which price information about the Term Notes will be generally available on an
ongoing basis. The limited nature of such information regarding the Term Notes
may adversely affect the liquidity of the Term Notes, even if a secondary market
for the Term Notes becomes available.


                                     EXPERTS

         The consolidated financial statements of Ambac Assurance Corporation
and subsidiaries, as of December 31, 1999 and for each of the years in the
two-year period ended December 31, 1999 are incorporated by reference herein and
in the registration statement in reliance upon the report of KPMG LLP,
independent certified public accountants, incorporated by reference herein, and
upon the authority of that firm as experts in accounting and auditing.




                                     S-100
<PAGE>

                                  LEGAL MATTERS

         Certain legal matters with respect to the Term Notes will be passed
upon for Irwin Union Bank and Trust Company, Irwin Funding Corp. and Irwin Home
Equity Corporation by The Perkins Law Firm, Santa Monica, California and by
Ellen Mufson, Esq. and for the Depositor and the Underwriter by Morgan, Lewis &
Bockius LLP, New York, New York.


                                     RATINGS

         It is a condition to issuance that the Term Notes be rated "Aaa" by
Moody's and "AAA" by Standard & Poor's. The Depositor has not requested a rating
on the Term Notes by any rating agency other than Moody's and Standard & Poor's.
However, there can be no assurance as to whether any other rating agency will
rate the Term Notes, or, if it does, what rating would be assigned by any such
other rating agency. A rating on the Term Notes by another rating agency, if
assigned at all, may be lower than the ratings assigned to the Term Notes by
Moody's and Standard & Poor's. A securities rating addresses the likelihood of
the receipt by holders of Term Notes of distributions on the Mortgage Loans. The
rating takes into consideration the structural and legal aspects associated with
the Term Notes. The ratings on the Term Notes do not, however, constitute
statements regarding the possibility that Holders might realize a lower than
anticipated yield. The ratings also do not address the likelihood of the payment
of any Interest Carry-Forward Amounts. A securities 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 securities
rating should be evaluated independently of similar ratings on different
securities.




                                     S-101
<PAGE>


                             INDEX OF DEFINED TERMS


Account Balance..........................................................S-24
Additional Balances......................................................S-55
Additional Charges.......................................................S-24
Aggregate Balance Differential...........................................S-84
AGGREGATE OVERCOLLATERALIZATION TARGET AMOUNT............................S-86
Amortization Period......................................................S-82
Appraised Value..........................................................S-25
Balance Differential.....................................................S-84
Billing Cycle............................................................S-23
Business Day.............................................................S-79
Capitalized Interest Account.............................................S-81
Capitalized Interest Requirement.........................................S-81
Certificate Distribution Account.........................................S-93
Certificates.............................................................S-21
Closing Date..............................................................S-4
Collection Account.......................................................S-93
Collection Period........................................................S-93
Combined Loan-to-Value Ratio.............................................S-22
Cut-Off Date..............................................................S-3
DEFICIENCY AMOUNT........................................................S-97
Definitive Note..........................................................S-78
Depositor...........................................................S-3, S-21
Determination Date.......................................................S-93
Draw Period..............................................................S-24
Due Date.................................................................S-23
DUE FOR PAYMENT..........................................................S-97
Enhancer............................................................S-3, S-98
European Depositaries....................................................S-78
Event of Default.........................................................S-94
Excess Spread............................................................S-84
Excluded Amount..........................................................S-93
Final Insured Payment Date...............................................S-89
Finance Charge...........................................................S-24
Financial Intermediary...................................................S-78
Global Securities.......................................................A-I-1
governing instrument.....................................................S-76
Gross Margin.............................................................S-23
GROUP 2 TERM NOTES........................................................S-8
Group I Excess Spread....................................................S-85
Group I Mortgage Loans...................................................S-21
Group II Excess Spread...................................................S-85
Group II Mortgage Loans..................................................S-21
Group III Excess Spread..................................................S-85
Group III Mortgage Loans.................................................S-21
Group IV Excess Spread...................................................S-85
Group IV Mortgage Loans..................................................S-21
HELOCs...................................................................S-21
HELs.....................................................................S-21
HIGH LOAN-TO-VALUE MORTGAGE LOANS........................................S-22
IFC......................................................................S-55
Indenture................................................................S-21



                                     S-102
<PAGE>

Indenture Trustee.........................................................S-3
Initial HELOCs...........................................................S-21
Initial HELs.............................................................S-21
Initial Mortgage Loans...................................................S-21
INSURED AMOUNTS..........................................................S-97
INSURED PAYMENTS.........................................................S-97
Interest Carry-Forward Amount............................................S-80
Interest Collections.....................................................S-85
Interest Shortfalls......................................................S-84
Issuer..............................................................S-3, S-21
IUB......................................................................S-89
LIBOR Business Day.......................................................S-81
Lifetime Rate Caps.......................................................S-23
Lifetime Rate Floors.....................................................S-23
Liquidated Mortgage Loan.................................................S-85
Liquidation Loss Amount..................................................S-85
Liquidation Proceeds.....................................................S-93
Loan Agreement.....................................................S-22, S-23
Loan Group...............................................................S-21
Managed Amortization Period..............................................S-82
Master Servicer...........................................................S-3
Maximum Variable Funding Balance.........................................S-77
Monthly Payment..........................................................S-23
Mortgage Interest Rate...................................................S-24
Mortgage Loan.............................................................S-3
Mortgage Loans...........................................................S-21
Mortgage Note............................................................S-22
mortgage related securities..............................................S-14
Mortgage Sale Agreements.................................................S-56
Mortgaged Properties.....................................................S-22
Mortgages................................................................S-22
Mortgagor................................................................S-24
Net Principal Collections................................................S-86
NONPAYMENT...............................................................S-97
Non-U.S. Person.........................................................A-I-3
Note Balance.............................................................S-86
Note Payment Account.....................................................S-93
Note Rate................................................................S-80
Notes....................................................................S-21
Originator..........................................................S-3, S-55
Overcollateralization Amount.............................................S-86
Overcollateralization Target Amount......................................S-86
Owner Trustee.............................................................S-3
Payment Date........................................................S-4, S-79
Pre-Funded Amount........................................................S-54
Pre-Funding Account......................................................S-54
Pre-Funding Period.......................................................S-54
Principal Balance........................................................S-93
Principal Collections....................................................S-86
Principal Distribution Amount............................................S-86
Qualified Substitute Mortgage Loan.......................................S-91
Rapid Amortization Event.................................................S-87
Rapid Amortization Period................................................S-82
Real estate owned........................................................S-58
Reference Bank Rate......................................................S-81
Relevant Depositary......................................................S-78



                                     S-103
<PAGE>

Relief Act Shortfalls....................................................S-97
Repayment Period.........................................................S-24
REQUIRED PAYMENTS........................................................S-97
Reserve Account..........................................................S-88
Revolving Period.........................................................S-82
Rules....................................................................S-78
Sale and Servicing Agreement.............................................S-92
Securities...............................................................S-21
Servicer Default.........................................................S-75
Step-Up Date........................................................S-5, S-80
Subordination Deficit....................................................S-88
Subsequent Mortgage Loans................................................S-54
Subsequent Transfer Date.................................................S-54
Substitution Adjustment..................................................S-91
Telerate Page 3750.......................................................S-81
Term Note Balance........................................................S-88
Term Note Owners.........................................................S-77
Term Notes...............................................................S-21
TIA......................................................................S-94
TOTAL AVAILABLE FUNDS....................................................S-97
Transferor..........................................................S-3, S-55
Trust....................................................................S-21
Trust Agreement..........................................................S-21
Trust Estate.............................................................S-76
Trustee Collection Account...............................................S-93
Trustee's Mortgage File..................................................S-90
U.S. Person.............................................................A-I-3
Underwriter.............................................................S-100
Underwriting Agreement..................................................S-100
Variable Funding Balance.................................................S-88
Variable Funding Notes...................................................S-21
Weighted average life....................................................S-60




                                     S-104
<PAGE>



                                     ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

         Except in certain limited circumstances, the globally offered Bear
Stearns Asset Backed Securities, Inc., Home Equity Loan-Backed Term Notes,
Series 2000-1 (the "GLOBAL SECURITIES") will be available only in book-entry
form. Investors in the Global Securities may hold such Global Securities through
any of DTC, Clearstream, Luxembourg 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 through Clearstream,
Luxembourg and Euroclear will be conducted in the ordinary way in accordance
with the normal rules and operating procedures of Clearstream, Luxembourg and
Euroclear and in accordance with conventional eurobond practice (i.e., seven
calendar day settlement).

         Secondary market trading between investors through DTC will be
conducted according to DTC's rules and procedures applicable to U.S. corporate
debt obligations.

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

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

INITIAL SETTLEMENT

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

         Investors electing to hold their Global Securities through DTC (other
than through accounts at Euroclear or Clearstream, Luxembourg) will follow DTC
settlement practices. Investor securities custody accounts will be credited with
their holdings against payment in same-day funds on the settlement date.

         Investors electing to hold their Global Securities through Clearstream,
Luxembourg or Euroclear accounts will follow the settlement procedures
applicable to conventional Eurobonds in registered form. Global Securities will
be credited to the securities custody accounts of Clearstream, Luxembourg and
Euroclear holders on the business day following the settlement date against
payment for value on the settlement date.

SECONDARY MARKET TRADING

         Since the purchaser determines the place of delivery, it is important
to establish at the time of the trading of any Global Securities 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 (other than Morgan Guaranty Trust Company of New York ("Morgan")
and Citibank, N.A. ("Citibank") as depositories for Euroclear and Clearstream,
Luxembourg, respectively) will be settled using the procedures applicable to
U.S. corporate debt obligations in same-day funds.



                                     A-I-1
<PAGE>

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

         Trading between DTC, Transferor and Clearstream, Luxembourg or
Euroclear Participants. When Global Securities are to be transferred from the
account of a Participant (other than Morgan and Citibank as depositories for
Euroclear and Clearstream, Luxembourg, respectively) to the account of a
Clearstream, Luxembourg customer or a Euroclear Participant, the purchaser must
send instructions to Clearstream, Luxembourg or Euroclear at least one business
day prior to settlement. Clearstream, Luxembourg or Euroclear will instruct the
Relevant Depositary, as the case may be, to receive the Global Securities
against payment. Payment will then be made by Morgan or Citibank a the case may
be, to the Participant's account against delivery of the Global Securities.
After settlement has been completed, the Global Securities will be credited to
the respective clearing system and by the clearing system, in accordance with
its usual procedures, to the Clearstream, Luxembourg customers' or Euroclear
Participant's accounts. The securities credit will appear the next day (European
time) and the cash debt will be back-valued to, and the interest on the Global
Securities will accrue from, the value date (which would be the preceding day
when settlement occurred in New York). If settlement is not completed on the
intended value date (i.e., the trade fails), the Clearstream, Luxembourg or
Euroclear cash debt will be valued instead as of the actual settlement date.

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

         As an alternative, if Clearstream, Luxembourg or Euroclear has extended
a line of credit to them, Clearstream, Luxembourg customers or Euroclear
Participants can elect not to preposition funds and allow that credit line to be
drawn upon to finance settlement. Under this procedure, Clearstream, Luxembourg
customers 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
the result will depend on each Clearstream, Luxembourg Participant's or
Euroclear Participant's particular cost of funds.

         Because the settlement is taking place during New York business hours,
Participants can employ their usual procedures for crediting Global Securities
to Morgan or Citibank for the benefit of Clearstream, Luxembourg customers 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 Participants.

         Trading between Clearstream, Luxembourg or Euroclear Transferor and DTC
Purchaser. Due to time zone differences in their favor, Clearstream, Luxembourg
customers and Euroclear Participants may employ their customary procedures for
transactions in which Global Securities are to be transferred by the respective
clearing system, through Morgan or Citibank, to another Participant. The seller
will send instructions to Clearstream, Luxembourg or Euroclear through a
Clearstream, Luxembourg Participant or Euroclear Participant at least one
business day prior to settlement. In these cases Clearstream, Luxembourg or
Euroclear will instruct Morgan or Citibank, as appropriate, to credit the Global
Securities to the DTC Participant's account against payment. The payment will
then be reflected in the account of Clearstream, Luxembourg Participant or
Euroclear Participant the following day, and receipt of the cash proceeds in the
Clearstream, Luxembourg Participant's or Euroclear Participant's account would
be back-valued to the value date (which would be the preceding day, when
settlement occurred in New York). If the Clearstream, Luxembourg customer or
Euroclear Participant has a line of credit with its respective clearing system
and elects to draw on such line of credit in anticipation of receipt of the sale
proceeds in its account, the back-valuation may substantially reduce or offset
any overdraft charges 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



                                     A-I-2
<PAGE>

the Clearstream, Luxembourg customers' or Euroclear Participant's account would
instead be valued as of the actual settlement date.

CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

         A beneficial owner of Global Securities holding securities through
Clearstream, Luxembourg or Euroclear (or through DTC if the holder has an
address outside the U.S.) will be subject to the 30% U.S. withholding tax that
generally applies to payments of interest (including original issue discount) on
registered debt issued by U.S. Persons (as defined below), 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 or Form W-8BEN). Beneficial
owners of Global Securities that are non-U.S. Persons can obtain a complete
exemption from the withholding tax by filing a signed W-8 (Certificate of
Foreign Status) or Form W-8BEN (Certificate of Foreign Status of Beneficial
Owner's United States Tax Withholding). After December 31, 2000, only Form
W-8BEN will be acceptable. If the information shown on Form W-8 or Form W-8BEN
changes, a new Form W-8 or Form W-8BEN must be filed within 30 days of such
change.

         Exemption for non-U.S. Persons with effectively connected income (Form
4224 or Form W-8ECI).. A non-U.S. Person, including a non-U.S. corporation or
bank with a U.S. branch, for which the interest income is effectively connected
with its conduct of a trade or business in the United States, can obtain an
exemption from the withholding tax by filing Form 4224 (Exemption from
Withholding of Tax on Income Effectively Connected with the Conduct of a Trade
or Business in the United States) or Form W-8ECI (Certificate of Foreign
Person's Claim for Exemption from Withholding on Income Effectively Connected
with the Conduct of a Trade or Business in the United States).

         Exemption or reduced rate for non-U.S. Persons resident in treaty
countries (Form 1001 or Form W-8BEN). Non-U.S. persons that are a Global
Security holder 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) or
Form W-8BEN (Certificate of Foreign Status of Beneficial Owner's United States
Tax Withholding). If Form 1001 is provided and the treaty provides only for a
reduced rate, withholding tax will be imposed at that rate unless the filer
alternatively files Form W-8 or Form W-8BEN. Form 1001 may be filed by the
Holder of a Global Security or his agent. After December 31, 2000, only Form
W-8BEN will be acceptable.

         U.S. Federal Income Tax Reporting Procedure. The Holder 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
security (the clearing agency, in the case of persons holding directly on the
books of the clearing agency). Form W-8, Form 1001 and Form 4224 are effective
until December 31, 2000. Form w-8BEN and Form -8ECI are effective until the
third succeeding calendar year from the date the form is signed. 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 a
partnership for federal income tax purposes) organized in or under the laws of
the United States, any state thereof or the District of Columbia (unless, in the
case of a partnership, future Treasury regulations provide otherwise), (iii) an
estate that is subject to U.S. federal income tax regardless of the source of
its income, or (iv) a trust if a court within the United States is able to
exercise primary supervision of the administration of the trust and one or more
United States persons have the authority to control all substantial decisions of
the trust. The term "NON-U.S. PERSON" means any person who is not 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-I-3
<PAGE>
                     THIS PAGE INTENTIONALLY LEFT BLANK.]

<PAGE>

PROSPECTUS

                            ASSET-BACKED SECURITIES

                              (ISSUABLE IN SERIES)

                   BEAR STEARNS ASSET BACKED SECURITIES, INC.

                                   DEPOSITOR

------------------------------------------
CONSIDER CAREFULLY THE RISK FACTORS
BEGINNING ON PAGE 3 OF THIS PROSPECTUS.

The securities represent obligations of
the trust only and do not represent an
interest in or obligation of the
depositor, the seller, the master
servicer or any of their affiliates.

This prospectus may be used to offer and
sell the securities only if accompanied
by a prospectus supplement.
-------------------------------------------

THE SECURITIES

         Bear Stearns Asset Backed Securities, Inc., as depositor, will sell
the securities, which may be in the form of asset-backed certificates or
asset-backed notes. Each issue of securities will have its own series
designation and will evidence either:

     o    ownership interests in certain assets in a trust fund or

     o    debt obligations secured by certain assets in a trust fund.

         Each series of securities will consist of one or more classes. Each
class of securities will represent the entitlement to a specified portion of
future interest payments and a specified portion of future principal payments
on the assets in the related trust fund. In each case, the specified portion
may equal from 0% to 100%. A series may include one or more classes of
securities that are senior in right of payment to one or more other classes.
One or more classes of securities may be entitled to receive distributions of
principal, interest or both prior to one or more other classes, or before or
after certain specified events have occurred. The related prospectus supplement
will specify each of these features.

THE TRUST FUND AND ITS ASSETS

         As specified in the related prospectus supplement, each trust fund
will consist primarily of assets from one of the following categories:

     o    closed-end and/or revolving home equity loans secured by senior or
          subordinate liens on one- to four-family residential or mixed-use
          properties;

     o    home improvement installment sales contracts and installment loan
          agreements that are either unsecured or secured by senior or
          subordinate liens on one- to four-family residential or mixed-use
          properties or by purchase money security interests in the related
          home improvements; and

     o    private asset backed securities.

              Each trust fund may be subject to early termination in certain
circumstances.

MARKET FOR THE SECURITIES

         No market will exist for the securities of any series before they are
issued. In addition, even after the securities of a series have been issued and
sold, there can be no assurance that a resale market will develop.

OFFERS OF THE SECURITIES

     Offers of the securities are made through Bear, Stearns & Co. Inc. and the
other underwriters listed in the related prospectus supplement.

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

                            BEAR, STEARNS & CO. INC.

                               SEPTEMBER 13, 2000


<PAGE>



             IMPORTANT NOTICE ABOUT INFORMATION IN THIS PROSPECTUS

                  AND EACH ACCOMPANYING PROSPECTUS SUPPLEMENT

              Information about each series of securities is contained in the
following documents:

     o    this prospectus, which provides general information, some of which
          may not apply to a particular series; and

     o    the accompanying prospectus supplement for a particular series, which
          describes the specific terms of the securities of that series. If the
          prospectus supplement contains information about a particular series
          that differs from the information contained in this prospectus, you
          should rely on the information in the prospectus supplement.

         You should rely only on the information contained in this prospectus
and the accompanying prospectus supplement. We have not authorized anyone to
provide you with information that is different from that contained in this
prospectus and the accompanying prospectus supplement. The information in this
prospectus is accurate only as of the date of this prospectus.

         Each prospectus supplement generally will include the following
information with respect to the related series of securities:

     o    the principal amount, interest rate and authorized denominations of
          each class of securities;

     o    information concerning the home equity loans, home improvement
          contracts and/or private securities in the related trust fund;

     o    information concerning the seller or sellers of the home equity
          loans, home improvement contracts and/or private securities and
          information concerning any servicer;

     o    the terms of any credit enhancement with respect to particular
          classes of the securities;

     o    information concerning other trust fund assets, including any reserve
          fund;

     o    the final scheduled distribution date for each class of securities;

     o    the method for calculating the amount of principal to be paid to each
          class of securities, and the timing and order of priority of
          principal payments;

     o    information about any REMIC or FASIT tax elections for some or all of
          the trust fund assets; and

     o    particulars of the plan of distribution for the securities.

         If you require additional information, the mailing address of our
principal executive offices is Bear Stearns Asset Backed Asset Securities,
Inc., 245 Park Avenue, New York, New York 10167 and our telephone number is
(212) 272-4095. For other means of acquiring additional information about us or
a series of securities, see "The Trust Funds -- Incorporation of Certain
Information by Reference" beginning on page 85 of this prospectus.

                                       2
<PAGE>


                                  RISK FACTORS

         You should consider the following information carefully, since it
identifies certain significant sources of risk associated with an investment in
the securities.

LIMITED LIQUIDITY

         No market will exist for the securities of any series before they are
issued. In addition, we cannot give you any assurance that a resale market will
develop following the issuance and sale of any series of the securities. Even
if a resale market does develop, it might not provide you with liquidity of
investment or continue for the life of the securities.

LIMITED ASSETS FOR MAKING PAYMENTS

         The securities of each series will be payable solely from the assets
of the related trust fund, including any credit enhancement that may be
applicable to certain classes. In the case of securities that are in the form
of notes, the related indenture will require that noteholders proceed only
against the assets of the related trust fund. We cannot give you any assurance
that the market value of the assets in any trust fund will be equal to or
greater than the total principal amount of the related series of securities
then outstanding, plus accrued interest. Moreover, if the assets of a trust
fund are ever sold, the sale proceeds will be applied first to reimburse any
related trustee, servicer and credit enhancement provider for their unpaid fees
and expenses before any remaining amounts are distributed to securityholders.

         In addition, at the times specified in the related prospectus
supplement, certain assets of the trust fund and the related security accounts
may be released to the depositor, the servicer, the credit enhancement provider
or other persons, if

     o    all payments then due on the related securities have been made, and

     o    any other payments specified in the related prospectus supplement
          have been made.

         Once released, such assets will no longer be available to make
payments to securityholders.

         You will have no recourse against the depositor or any other person if
any required distribution on the securities is not made or for any other
default. The only obligations of the depositor with respect to the related
trust fund or the securities would result from a breach of the representations
and warranties that the depositor may make concerning the trust assets.
However, because of the depositor's very limited assets, even if the depositor
should be required to repurchase a loan from a particular trust fund because of
the breach of a representation or warranty, its sole source of funds for the
repurchase would be:

     o    funds obtained from enforcing any similar obligation of the
          originator of the loan, or

     o    monies from any reserve fund established to pay for loan repurchases.

LIMITED PROTECTION AGAINST LOSSES

         Credit enhancement is intended to reduce the effect of delinquent
payments or loan losses on those classes of securities that have the benefit of
the credit enhancement. Nevertheless, the amount of any credit enhancement is
subject to the limits described in the related prospectus supplement. Moreover,
the amount of credit enhancement may decline or be depleted under certain
circumstances before the related securities are paid in full. As a result,
securityholders may suffer losses.

YOUR YIELDS ON THE SECURITIES MAY VARY

         The timing of principal payments on the securities of a series will be
affected by a number of factors, including the following:

     o    the extent of prepayments on the underlying loans in the trust fund
          or, if the trust fund contains underlying


                                       3

<PAGE>

          securities, on the loans backing the underlying securities;

     o    the method by which payments of principal are allocated among the
          classes of securities of that series as specified in the related
          prospectus supplement;

     o    if any party has an option to terminate the related trust early, the
          effect of the exercise of the option;

     o    the rate and timing of defaults and losses on the assets in the
          related trust fund;

     o    repurchases of assets in the related trust fund as a result of
          material breaches of representations and warranties made by the
          depositor or a seller; and

     o    in the case of a trust fund that contains revolving credit line
          loans, any provisions for non-amortization, early amortization or
          scheduled amortization periods described in the related prospectus
          supplement.

         All the above factors may affect the yield to maturity of the
securities.

         Interest payable on the securities on any given distribution date will
include all interest accrued during the related interest accrual period. Each
prospectus supplement will specify the interest accrual period for the
securities of the related series. If interest accrues during the calendar month
before the related distribution date, your effective yield will be less than it
would be if the interest accrual period ended the day before the distribution
date. As a result, your effective yield at par may be less than the indicated
coupon rate.

SOME LOANS REQUIRE BALLOON PAYMENTS

         Certain of the underlying loans may not be fully amortizing over their
terms to maturity and may require a substantial principal payment (i.e., a
"balloon" payment) at their stated maturity. Loans of this type involve a
greater degree of risk than fully amortizing loans since the related borrower
generally must be able to refinance the loan or sell the related property prior
to the loan's maturity date. The borrower's ability to do so will depend on
such factors as the level of available mortgage rates at the time of sale or
refinancing, the relative strength of the local housing market, the borrower's
equity in the property, the borrower's general financial condition and tax
laws.

ADJUSTABLE RATE LOANS MAY BE UNDERWRITTEN DIFFERENTLY

         A trust fund may include adjustable rate loans that were underwritten
on the assumption that the borrowers would be able to make higher monthly
payments in a relatively short period of time. In fact, however, the borrowers'
income may not be sufficient to meet their loan payments as payment amounts
increase, thus increasing the risk of default.

PROPERTY VALUES MAY BE INSUFFICIENT

         If the home equity loans in a trust fund are primarily in a junior
lien position, any proceeds from liquidations, insurance recoveries or
condemnations must be used first to satisfy the claims of the related senior
lien loans (and related foreclosure expenses) before being available to satisfy
the junior lien loans. In addition, a junior mortgage lender may only foreclose
subject to the related senior mortgage. As a result, the junior mortgage lender
must either pay the related senior mortgage lender in full, at or before the
foreclosure sale, or agree to make the regular payments on the senior mortgage.
The trust will not have a source of funds to satisfy any senior mortgages or to
continue making payments on them. As a result, the trust's ability, as a
practical matter, to foreclose on any junior mortgage loan will be quite
limited. The following factors, among others, could adversely affect property
values in such a way that the outstanding balance of the related loans,
together with any senior financing on the same properties, would equal or
exceed those values:

     o    an overall decline in the residential real estate markets where the
          properties are located;


                                       4

<PAGE>

     o    failure of borrowers to maintain their properties adequately; and

     o    natural disasters that may not be covered by hazard insurance, such
          as earthquakes and floods.

         If property values decline, actual rates of delinquencies,
foreclosures and losses on the underlying loans could be higher than those
currently experienced by the mortgage lending industry in general.

HOME IMPROVEMENT CONTRACTS AND OTHER LOANS MAY NOT HAVE SUFFICIENT SECURITY

         A trust fund may include home improvement contracts that are not
secured by an interest in real estate or otherwise. It may also include home
equity loans with original loan-to-value ratios (or combined loan-to-value
ratios in the case of junior loans) greater than 100%. In these cases, the
trust fund could be treated as a general unsecured creditor for the unsecured
portion of these loans.

         If a loan of this type goes into default, the trust fund will have
recourse only against the borrower's assets generally for the unsecured portion
of the loan, along with the borrower's other general unsecured creditors. In a
bankruptcy proceeding, the unsecured portion of the loan may be discharged,
even if the value of the borrower's assets available to the trust fund would be
insufficient to pay the remaining amounts owing on the loan.

HOME IMPROVEMENT CONTRACTS WILL NOT BE STAMPED

         The depositor will ensure that a UCC-1 financing statement is filed
that identifies as collateral the home improvement contracts included in a
trust fund. However, unless the related prospectus supplement provides
otherwise, the home improvement contracts themselves will not be stamped or
marked to reflect their assignment to the trust fund. Thus, if as a result of
negligence, fraud or otherwise, a subsequent purchaser were able to take
physical possession of the contracts without notice of the assignment to the
trust fund, the interests of the related securityholders in those contracts
could be defeated.

PRE-FUNDING MAY ADVERSELY AFFECT YOUR INVESTMENT

         The related prospectus supplement may provide that the depositor or
seller will deposit a specified amount in a pre-funding account on the date the
securities are issued. In this case, the deposited funds may be used only to
acquire additional assets for the trust during a specified period after the
initial issuance of the securities. Any amounts remaining in the account at the
end of that period will be distributed as a prepayment of principal to the
holders of the related securities. As a result, the yield to maturity on your
investment may be adversely affected.

BANKRUPTCY LAWS MAY ADVERSELY AFFECT TRUST FUND ASSETS

         The federal bankruptcy code and state debtor relief laws may adversely
affect the ability of the trust fund, as a secured lender, to realize upon its
security. For example, in a federal bankruptcy proceeding, a lender may not
foreclose on mortgaged property without the bankruptcy court's permission.
Similarly, the debtor may propose a rehabilitation plan, in the case of
mortgaged property that is not his principal residence, that would reduce the
amount of the lender's secured indebtedness to the value of the property as of
the commencement of the bankruptcy. As a result, the lender would be treated as
a general unsecured creditor for the reduced amount, the amount of the monthly
payments due on the loan could be reduced, and the interest rate and loan
payment schedule could be changed.

         Any such actions could result in delays in receiving payments on the
loans underlying the securities and result in the reduction of total payments.

ENVIRONMENTAL RISKS MAY ADVERSELY AFFECT TRUST FUND ASSETS

         Federal, state and local laws and regulations impose a wide range of
requirements on activities

                                       5

<PAGE>

that may affect the environment, health and safety. In certain circumstances,
these laws and regulations impose obligations on owners or operators of
residential properties such as those that secure the loans. Failure to comply
with these laws and regulations can result in fines and penalties that could be
assessed against the trust fund as owner of the related property.

         In some states, a lien on the property due to contamination has
priority over the lien of an existing mortgage. Further, a mortgage lender may
be held liable as an "owner" or "operator" for costs associated with the
release of petroleum from an underground storage tank under certain
circumstances. If the trust fund is considered the owner or operator of a
property, it will suffer losses as a result of any liability imposed for
environmental hazards on the property.

CONSUMER PROTECTION LAWS MAY ADVERSELY AFFECT TRUST FUND ASSETS

         The loans and contracts in each trust fund also may be subject to
federal laws relating to loan origination and underwriting. These laws

     o    require certain disclosures to the borrowers regarding the terms of
          the loans;

     o    prohibit discrimination on the basis of age, race, color, sex,
          religion, marital status, national origin, receipt of public
          assistance or the exercise of any right under the consumer credit
          protection act, in the extension of credit;

     o    regulate the use and reporting of information related to the
          borrower's credit experience; and

     o    require additional application disclosures, limit changes that may be
          made to the loan documents without the borrower's consent and
          restrict a lender's ability to declare a default or to suspend or
          reduce a borrower's credit limit to certain enumerated events.

         Certain loans are also subject to federal laws that impose additional
disclosure requirements on creditors with respect to non-purchase money
mortgage loans with high interest rates or high up-front fees and charges.
These laws can impose specific liabilities upon creditors that fail to comply
and may affect the enforceability of the related loans. In addition, the trust
fund, as assignee of the creditor, would generally be subject to all claims and
defenses that the borrower could assert against the creditor, including the
right to rescind the loan.

         Certain home improvement contracts are subject to federal laws that
protect the borrower from defective or incomplete work by a contractor. These
laws permit the borrower to withhold payment if the work does not meet the
quality and durability standards agreed to between the borrower and the
contractor. These laws have the effect of subjecting the trust fund, as
assignee of the creditor, to all claims and defenses which the borrower in a
sale transaction could assert against the seller of defective goods.

         If certain provisions of these federal laws are violated, the servicer
may be unable to collect all or part of the principal or interest on the loans.
The trust fund also could be subject to damages and administrative enforcement.

SUBORDINATE SECURITIES ARE SUBJECT TO ADDITIONAL RISK

         If you invest in any class of subordinate securities, your rights as
an investor to receive payments otherwise due you will be subordinate to the
rights of the servicer and the holders of the related senior securities. As a
result, before investing in any subordinate securities, you must be prepared to
bear the risk that payments on your securities may be delayed and that you
might not recover all of your initial investment.

FINANCIAL INSTRUMENTS MAY NOT PERFORM AS EXPECTED

         As described under "Enhancement--Financial Instruments," a trust fund
may include


                                       6
<PAGE>

financial instruments to protect against certain risks or to provide certain
cash flow characteristics for particular classes of the securities of a series.
If you invest in such a class and the issuer of the financial instruments fails
to perform its obligations, the yield to maturity, market price and liquidity
of your securities could be materially adversely affected. In addition, if the
issuer of the related financial instruments experiences a credit rating
downgrade, the market price and liquidity of your securities could be reduced.
Finally, if the financial instruments are intended to provide an approximate or
partial hedge for certain risks or cashflow characteristics, the yield to
maturity, market price and liquidity of your securities could be adversely
affected to the extent that the financial instrument does not provide a perfect
hedge.

REMIC RESIDUAL SECURITIES ARE SUBJECT TO ADDITIONAL RISK

         If you invest in any class of securities that represent the "residual
interest" in a real estate mortgage investment conduit (REMIC), you will be
required to report as ordinary income your pro rata share of the REMIC's
taxable income, whether or not you actually received any cash. Thus, as the
holder of a REMIC residual interest security, you could have taxable income and
tax liabilities in a year that are in excess of your ability to deduct
servicing fees and any other REMIC expenses. In addition, because of their
special tax treatment, your after-tax yield on a REMIC residual interest
security may be significantly less than that of a corporate bond with similar
cash-flow characteristics and pre-tax yield. Transfers of REMIC residual
interest securities are also restricted.

FASIT OWNERSHIP SECURITIES ARE SUBJECT TO ADDITIONAL RISK

         If you are a fully taxable domestic corporation that invests in any
class of securities representing the "ownership interest" in a financial asset
securitization investment trust (FASIT), you will be required to report as
ordinary income your pro rata share of the FASIT's taxable income, whether or
not you actually received any cash. Thus, as the holder of a FASIT ownership
interest security, you could have taxable income and tax liabilities in a year
that are in excess of your ability to deduct servicing fees and any other FASIT
expenses. In addition, because of their special tax treatment, your after-tax
yield on a FASIT ownership interest security may be significantly less than
that of a corporate bond with similar cash-flow characteristics and pre-tax
yield.

Transfers of FASIT ownership interest securities are also restricted.

BOOK ENTRY REGISTRATION

         Limit on Liquidity of Securities. Securities issued in book-entry form
may have only limited liquidity in the resale market, since investors may be
unwilling to purchase securities for which they cannot obtain physical
instruments.

         Limit on Ability to Transfer or Pledge. Transactions in book-entry
securities can be effected only through The Depository Trust Company (DTC), its
participating organizations, its indirect participants and certain banks. As a
result, your ability to transfer or pledge securities issued in book-entry form
may be limited.

         Delays in Distributions. You may experience some delay in the receipt
of distributions on book-entry securities since the distributions will be
forwarded by the trustee to DTC for credit to the accounts of its participants.
In turn, these participants will credit the distributions to your account
either directly or indirectly through indirect participants.

SECURITY RATINGS ARE NOT RECOMMENDATIONS

         Any class of securities issued under this prospectus and the
accompanying prospectus supplement will be rated in one of the four highest
rating categories of a nationally recognized rating agency. A rating is based
on the adequacy of the value of the trust fund assets and any credit
enhancement for that class and reflects the rating agency's assessment of the
likelihood that holders of the class of securities will receive the payments to
which they are entitled. A rating is not an assessment of the likelihood that
principal prepayments on the


                                       7

<PAGE>

underlying loans will be made, the degree to which the rate of prepayments
might differ from that originally anticipated or the likelihood of an early
termination of the securities. You should not view a rating as a recommendation
to purchase, hold or sell securities because it does not address the market
price or suitability of the securities for any particular investor.

         There is no assurance that any rating will remain in effect for any
given period or that the rating agency will not lower or withdraw the rating in
the future. The rating agency could lower or withdraw its rating due to:

     o    any decrease in the adequacy of the value of the trust fund assets or
          any related credit enhancement, or

     o    an adverse change in the financial or other condition of a credit
          enhancement provider.


                         DESCRIPTION OF THE SECURITIES

GENERAL

         Bear Stearns Asset Backed Securities, Inc. (the "Depositor") will
establish a trust fund (each, a "Trust Fund") for each series (a "Series") of
its Asset-Backed Notes (the "Notes") and of its Asset-Backed Certificates (the
"Certificates").

         Each Series of Notes will be issued pursuant to an indenture (each, an
"Indenture") between the Trust Fund and the entity named in the related
Prospectus Supplement as trustee (the "Trustee") with respect to that Series. A
form of Indenture has been filed as an exhibit to the Registration Statement of
which this prospectus forms a part. If the Trust Fund includes Loans, the Trust
Fund and the related servicer (the "Servicer") will also enter into a Servicing
Agreement (each, a "Servicing Agreement") with respect to the Loans.

         The Certificates will also be issued in Series pursuant to separate
agreements (each, a "Pooling and Servicing Agreement" or a "Trust Agreement")
among the Depositor, the related Servicer (if the Trust Fund includes Loans)
and the related Trustee A form of Pooling and Servicing Agreement has been
filed as an exhibit to the Registration Statement of which this prospectus
forms a part. A Series may consist of both Notes and Certificates. We refer to
both Notes and Certificates in this prospectus as "Securities."

         The seller or sellers named in the related Prospectus Supplement
(collectively, the "Seller"), from which the Depositor will have purchased
certain of the assets included in the Trust Fund, may agree to reimburse the
Depositor for certain fees and expenses that the Depositor incurs in connection
with the offering of the related Securities.

         The following summaries describe certain provisions in the Pooling and
Servicing Agreement or Trust Agreement, in the case of a Series of
Certificates, and the Indenture and the Servicing Agreement, in the case of a
Series of Notes (collectively, the "Agreements") common to each Series of
Securities. The summaries do not purport to be complete and are subject to, and
are qualified in their entirety by reference to, the provisions of the
Agreements and the Prospectus Supplement relating to each Series of Securities.
Where particular provisions or terms used in the Agreements are referred to,
the actual provisions (including definitions of terms) are incorporated in this
prospectus by reference as part of such summaries.


                                       8
<PAGE>

         Each Series of Securities will consist of one or more classes (each, a
"Class"), one or more of which may be compound interest Securities, variable
interest Securities, planned balance (PAC) Securities, zero coupon Securities,
principal only Securities, interest only Securities or participating
Securities. A Series may also include one or more Classes of subordinated
Securities. The Securities of each Series will be issued only in fully
registered form, without coupons, in the authorized denominations for each
Class specified in the related Prospectus Supplement. Upon satisfaction of any
conditions, applicable to a particular Class as described in the related
Prospectus Supplement, the transfer of the Securities may be registered and the
Securities may be exchanged at the office of the Trustee without the payment of
any service charge, other than any tax or governmental charge payable in
connection with the registration of transfer or exchange. If specified in the
related Prospectus Supplement, one or more Classes of a Series may be available
in book-entry form only.

         Unless otherwise provided in the related Prospectus Supplement,
payments of principal of and interest on a Series of Securities will be made on
the distribution dates specified in the Prospectus Supplement (each, a
"Distribution Date") by check mailed to holders of that Series, registered as
such at the close of business on the record date (specified in the Prospectus
Supplement) that is applicable to that Distribution Date at their addresses
appearing on the security register (each, a "Holder"). However, payments may be
made by wire transfer (at the expense of the Holder requesting payment by wire
transfer) in certain circumstances described in the Prospectus Supplement. In
addition final payments of principal in retirement of each Security will be
made only upon presentation and surrender of the Security at the office of the
related Trustee. Notice of the final payment on a Security will be mailed to
the Holder of that Security before the Distribution Date on which the final
principal payment is expected to be made.

         Payments of principal of and interest on the Securities will be made
by the Trustee, or a paying agent on behalf of the Trustee, as specified in the
related Prospectus Supplement. Unless otherwise provided in the related
Prospectus Supplement, the following amounts will be deposited directly into an
account (each, a "Collection Account") established for a particular Series with
the Trustee (or with the Servicer in the name of the Trustee):

     o    all payments with respect to the Primary Assets (as defined below)
          for a Series, together with reinvestment income thereon;

     o    amounts withdrawn from any cash, letters of credit, short-term
          investments or other instruments acceptable to the rating agencies
          identified in the Prospectus Supplement as rating that Series (each,
          a "Rating Agency") deposited in one or more reserve funds established
          in the name of the Trustee (each, a "Reserve Fund'); and

     o    amounts available pursuant to any other credit enhancement.

         If provided in the related Prospectus Supplement, the deposits may be
net of certain amounts payable to the Servicer and any other person specified
in the Prospectus Supplement. Those amounts thereafter will be deposited into
the separate distribution account (each, a "Distribution Account") established
for that Series and will be available to make payments on the Securities of
that Series on the next Distribution Date. See "The Trust Funds--Collection and
Distribution Accounts" in this prospectus.

THE PRIMARY ASSETS AND THEIR VALUATION

         The "Primary Assets" of each Trust Fund may include one or more pools
of the following:

     o    closed-end and/or revolving home equity loans (the "Mortgage Loans"),
          secured by senior or subordinate liens on one- to four-family
          residential or mixed-use properties;


                                      9
<PAGE>

     o    home improvement installment sales contracts and installment loan
          agreements (the "Home Improvement Contracts"), which are either
          unsecured or secured generally by subordinate liens on one- to
          four-family residential or mixed-use properties, or by purchase money
          security interests in the related home improvements (the "Home
          Improvements"); and

     o    securities (the "Private Securities") backed or secured by Mortgage
          Loans, Contracts and/or Home Improvement Contracts (the "Underlying
          Loans").

         The Mortgage Loans and the Home Improvement Contracts are collectively
referred to in this prospectus as the "Loans". The residential or mixed-use
properties that secure the Mortgage Loans are collectively referred to in this
prospectus as the "Mortgaged Properties".

         If specified in the related Prospectus Supplement for a Series of
Notes, each Primary Asset included in the related Trust Fund will be assigned
an initial "Asset Value." Unless otherwise specified in the related Prospectus
Supplement, at any time the Asset Value of the Primary Assets will be equal to

     o    the product of the Asset Value Percentage as set forth in the
          Indenture and

     o    the lesser of

          (a)  the stream of remaining regularly scheduled payments on the
               Primary Assets, net, unless otherwise provided in the related
               Prospectus Supplement, of certain amounts payable as expenses,
               together with income earned on each such scheduled payment
               received through the day preceding the next Distribution Date at
               the Assumed Reinvestment Rate, if any, discounted to present
               value at the highest interest rate on the Notes of that Series
               over periods equal to the interval between payments on the
               Notes, and

          (b)  the then-outstanding principal balance of the Primary Assets.

         Unless otherwise specified in the related Prospectus Supplement, the
initial Asset Value of the Primary Assets will be at least equal to the
principal amount of the Notes of the related Series at the date of issuance.

         The "Assumed Reinvestment Rate," if any, for a Series will be the
highest rate permitted by the Rating Agencies or a rate insured by means of a
surety bond, guaranteed investment contract or reinvestment agreement or other
arrangement satisfactory to the Rating Agencies. If the Assumed Reinvestment
Rate is insured in this way, the related Prospectus Supplement will set forth
the terms of the arrangement.

PAYMENTS OF INTEREST

         The Securities of each Class that by their terms are entitled to
receive interest will bear interest (calculated, unless otherwise specified in
the related Prospectus Supplement, on the basis of a 360-day year of twelve
30-day months) from the date and at the rate specified, or will be entitled to
receive interest payment amounts calculated in the method described, in the
related Prospectus Supplement. Interest on the interest-bearing Securities of a
Series will be payable on the Distribution Date specified in the related
Prospectus Supplement. The rate of interest on Securities of a Series may be
variable or may change with changes in the annual interest rates of the Loans
(or Underlying Loans) included in the related Trust Fund and/or as prepayments
occur with respect to the Loans (or Underlying Loans). Principal only
Securities may not be entitled to receive any interest distributions or may be
entitled to receive only nominal interest distributions. Any interest on zero
coupon Securities that is not paid on the related Distribution Date will accrue
and be added to principal on such Distribution Date.






                                      10
<PAGE>

         Interest payable on the Securities on a Distribution Date will include
all interest accrued during the period specified in the related Prospectus
Supplement. In the event interest accrues during the calendar month preceding a
Distribution Date, the effective yield to Holders will be reduced from the
yield that would otherwise be obtainable if interest payable on the Securities
were to accrue through the day immediately preceding that Distribution Date.

PAYMENTS OF PRINCIPAL

         On each Distribution Date for a Series, principal payments will be
made to the Holders of the related Securities on which principal is then
payable, to the extent set forth in the related Prospectus Supplement. The
payments will be made in a total amount determined as specified in the related
Prospectus Supplement and will be allocated among the respective Classes of the
Series in the manner, at the times and in the priority (which may, in certain
cases, include allocation by random lot) set forth in the related Prospectus
Supplement.

FINAL SCHEDULED DISTRIBUTION DATE

         The "Final Scheduled Distribution Date" with respect to each Class of
a Series of Notes is the date no later than which the total principal balance
of that Class will be fully paid, and with respect to each Class of a Series of
Certificates is the date on which the principal balance of that Class is
expected to be reduced to zero, in each case calculated on the basis of the
assumptions applicable to that Series described in the related Prospectus
Supplement. The Final Scheduled Distribution Date for each Class of a Series
will be specified in the related Prospectus Supplement. Since payments on the
Primary Assets will be used to make distributions that reduce the outstanding
principal amount of the Securities, it is likely that the actual final
Distribution Date of any Class will occur earlier, and may occur substantially
earlier, than its Final Scheduled Distribution Date. Furthermore, with respect
to a Series of Certificates, unless otherwise specified in the related
Prospectus Supplement, the actual final Distribution Date of any Certificate
may occur later than its Final Scheduled Distribution Date as a result of
delinquencies, defaults and liquidations of the Primary Assets in the Trust
Fund. No assurance can be given as to the actual prepayment experience with
respect to a Series. See "-Weighted Average Lives of the Securities" below.

SPECIAL REDEMPTION

         If so specified in the Prospectus Supplement relating to a Series of
Securities having other than monthly Distribution Dates, one or more Classes of
Securities of that Series may be subject to special redemption, in whole or in
part, on the day specified in the related Prospectus Supplement (the "Special
Redemption Date") if, as a consequence of prepayments on the related Loans (or
Underlying Loans) or low yields then available for reinvestment, the entity
specified in the Prospectus Supplement determines, based on assumptions set
forth in the applicable Agreement, that the amount available for the payment of
interest that will have accrued on those Securities (the "Available Interest
Amount") through the designated interest accrual date specified in the related
Prospectus Supplement is less than the amount of interest that will have
accrued on those Securities to that date. In this event and as further
described in the Prospectus Supplement, the Trustee will redeem a principal
amount of outstanding Securities of that Series sufficient to cause the
Available Interest Amount to equal the amount of interest that will have
accrued through the designated interest accrual date for that Series of
Securities outstanding immediately after the redemption.

OPTIONAL REDEMPTION, PURCHASE OR TERMINATION

         The Depositor or the Servicer or any other entity that may be
designated in the related Prospectus Supplement will have the option to redeem,
in whole or in part, one or more Classes of Notes or purchase

                                      11





<PAGE>

one or more Classes of Certificates of any Series on any Distribution Date
under the circumstances, if any, specified in the related Prospectus
Supplement. Alternatively, if the Prospectus Supplement for a Series of
Certificates so provides, the Depositor, the Servicer or another entity
designated in the related Prospectus Supplement will have the option to cause
an early termination of the Trust Fund by repurchasing all of the Primary
Assets from the Trust Fund on or after a date specified in the Prospectus
Supplement, or on or after such time as the total outstanding principal amount
of the Certificates or Primary Assets (as specified in the Prospectus
Supplement) is equal to or less than the amount or percentage specified in the
Prospectus Supplement. Notice of such redemption, purchase or termination must
be given by the Depositor or the Trustee prior to the related date. The
redemption, purchase or repurchase price will be set forth in the Prospectus
Supplement. If specified in the Prospectus Supplement, in the event that a
REMIC election has been made, the Trustee shall receive a satisfactory opinion
of counsel that the optional redemption, purchase or termination will be
conducted so as to constitute a "qualified liquidation" under Section 860F of
the Internal Revenue Code of 1986, as amended (the "Code").

         In addition, the Prospectus Supplement may provide other circumstances
under which Holders of Securities of a Series could be fully paid significantly
earlier than would otherwise be the case if payments or distributions were
solely based on the activity of the related Primary Assets.

WEIGHTED AVERAGE LIVES OF THE SECURITIES

         Weighted average life refers to the average amount of time that will
elapse from the date of issue of a security until each dollar of principal of
the security will be repaid to the investor. Unless otherwise specified in the
related Prospectus Supplement, the weighted average life of the Securities of a
Class will be influenced by the rate at which the amount financed under the
Loans (or Underlying Loans relating to the Private Securities, as applicable)
included in the Trust Fund for a Series is paid, whether in the form of
scheduled amortization or prepayments.

         Prepayments on loans and other receivables can be measured relative to
a prepayment standard or model. The Prospectus Supplement for a Series of
Securities will describe the prepayment standard or model, if any, that is used
and may contain tables setting forth the projected weighted average life of
each Class of Securities of the Series and the percentage of the original
principal amount of each Class of Securities of the Series that would be
outstanding on specified Distribution Dates based on the assumptions stated in
such Prospectus Supplement, including assumptions that prepayments on the Loans
(or Underlying Loans relating to the Private Securities, as applicable)
included in the related Trust Fund are made at rates corresponding to various
percentages of the prepayment standard or model specified in the Prospectus
Supplement.

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


                                      12
<PAGE>

         The rate of prepayments of conventional housing loans and other
receivables has fluctuated significantly in recent years. In general, however,
if prevailing interest rates fall significantly below the interest rates on the
Loans (or Underlying Loans) for a Series, those loans are likely to prepay at
rates higher than if prevailing interest rates remain at or above the interest
rates borne by those loans. In this regard, it should be noted that the Loans
(or Underlying Loans) for a Series may have different interest rates. In
addition, the weighted average life of a Class of the Securities may be
affected by the varying maturities of the Loans (or Underlying Loans). If any
Loans (or Underlying Loans) for a Series have actual terms to stated maturity
that are less than those that were assumed in calculating the Final Scheduled
Distribution Date of the related Securities, one or more Classes of the Series
may be fully paid prior to their respective Final Scheduled Distribution Date,
even in the absence of prepayments and a reinvestment return higher than the
Assumed Reinvestment Rate.

                                THE TRUST FUNDS

GENERAL

         The Notes of each Series will be secured by the pledge of the assets
of the related Trust Fund, and the Certificates of each Series will represent
interests in the assets of the related Trust Fund. The Trust Fund of each
Series will include assets purchased by the Depositor from the Seller composed
of:

          o    the Primary Assets;

          o    amounts available from the reinvestment of payments on the
               Primary Assets at the Assumed Reinvestment Rate, if any,
               specified in the related Prospectus Supplement;

          o    any credit enhancement ("Enhancement") in the form of an
               irrevocable letter of credit, surety bond, insurance policy or
               other form of credit support;

          o    any Mortgaged Property or Home Improvement that secured a Loan
               but which is acquired by foreclosure or deed in lieu of
               foreclosure or repossession "REO Property"); and

          o    the amount, if any, initially deposited into the Collection
               Account or Distribution Account(s) for a Series as specified in
               the related Prospectus Supplement.

         The Securities will be non-recourse obligations of the related Trust
Fund. The assets of the Trust Fund specified in the related Prospectus
Supplement for a Series of Securities, unless the Prospectus Supplement
indicates otherwise, will serve as collateral only for that Series of
Securities. Holders of a Series of Notes may only proceed against the
collateral securing that Series of Notes in the case of a default with respect
to that Series of Notes and may not proceed against any assets of the Depositor
or the related Trust Fund not pledged to secure those Notes.

         The Primary Assets for a Series will be sold by the Seller to the
Depositor or purchased by the Depositor in the open market or in privately
negotiated transactions (which may include transactions with affiliates) and
will be transferred by the Depositor to the Trust Fund. Loans relating to a
Series will be serviced by the Servicer (which may be the Seller) that is
specified in the related Prospectus Supplement. The Servicer will service the
Loans pursuant to a Pooling and Servicing Agreement, with respect to a Series
of Certificates or a Servicing Agreement between the Trust Fund and Servicer,
with respect to a Series of Notes.

         If the Prospectus Supplement so provides, a Trust Fund relating to a
Series of Securities may be a business trust formed under the laws of the state
specified in the Prospectus Supplement pursuant to a trust agreement (each, a
"Trust Agreement") between the Depositor and the Trustee.



                                      13
<PAGE>

         Each Trust Fund, prior to the initial offering of the related Series
of Securities, will have no assets or liabilities. No Trust Fund is expected to
engage in any activities other than:

          o    to acquire, manage and hold the related Primary Assets and other
               assets contemplated in this prospectus and in the related
               Prospectus Supplement, and the proceeds thereof;

          o    to issue the Securities;

          o    to make payments and distributions on the Securities; and

          o    to perform certain related activities.

         No Trust Fund is expected to have any source of capital other than its
assets and any related Enhancement.

         Primary Assets included in the Trust Fund for a Series may consist of
any combination of Loans and Private Securities, as and to the extent the
related Prospectus Supplement specifies.

THE LOANS

         Mortgage Loans. The Primary Assets for a Series may consist, in whole
or in part, of closed-end home equity loans (the "Closed-End Loans") and/or
revolving home equity loans or certain balances forming a part of the revolving
loans (the "Revolving Credit Line Loans" and, together with the Closed-End
Loans, the "Mortgage Loans") secured by mortgages, primarily on one- to
four-family residential or mixed-use properties, that may be subordinated to
other mortgages on the same Mortgaged Property. The Mortgage Loans may have
fixed interest rates or adjustable interest rates and may provide for other
payment characteristics as described below and in the related Prospectus
Supplement.

         The full principal amount of a Closed-End Loan is advanced at
origination of the loan and generally is repayable in equal (or substantially
equal) installments of an amount sufficient to fully amortize such loan at its
stated maturity. Unless otherwise described in the related Prospectus
Supplement, the original terms to stated maturity of Closed-End Loans will not
exceed 360 months. Principal amounts on a Revolving Credit Line Loan may be
drawn down (up to a maximum amount as set forth in the related Prospectus
Supplement) or repaid under each Revolving Credit Line Loan from time to time,
but may be subject to a minimum periodic payment. Except to the extent provided
in the related Prospectus Supplement, the Trust Fund will not include any
amounts borrowed under a Revolving Credit Line Loan after the date designated
in the Prospectus Supplement as the cut-off date (the "Cut-off Date"). As more
fully described in the related Prospectus Supplement, interest on each
Revolving Credit Line Loan, excluding introductory rates offered from time to
time during promotional periods, is computed and payable monthly on the average
daily Principal Balance of that Loan. Under certain circumstances, under either
a Revolving Credit Line Loan or a Closed-End Loan, a borrower may choose an
interest-only payment option under which only the amount of interest that
accrues on the loan during the billing cycle must be paid. An interest-only
payment option may be available for a specified period before the borrower must
begin paying at least the minimum monthly payment of a specified percentage of
the average outstanding balance of the loan.

         The rate of prepayment on the Mortgage Loans cannot be predicted. Home
equity loans have been originated in significant volume only during the past
few years and the Depositor is not aware of any publicly available studies or
statistics on the rate of prepayment of such loans. Generally, home equity
loans are not viewed by borrowers as permanent financing. Accordingly, the
Mortgage Loans may experience a higher rate of prepayment than traditional
first mortgage loans. On the other hand, because home equity loans such as the
Revolving Credit Line Loans generally are not fully amortizing, the absence of
voluntary borrower prepayments could cause rates of principal payments to be
lower than, or



                                      14
<PAGE>


similar to, those of traditional fully-amortizing first mortgage loans. The
prepayment experience of the related Trust Fund may be affected by a wide
variety of factors, including general economic conditions, prevailing interest
rate levels, the availability of alternative financing and homeowner mobility
and the frequency and amount of any future draws on any Revolving Credit Line
Loans. Other factors that might be expected to affect the prepayment rate of a
pool of home equity mortgage loans or home improvement contracts include the
amounts of, and interest rates on, the underlying first mortgage loans, and the
use of first mortgage loans as long-term financing for home purchase and
subordinate mortgage loans as shorter-term financing for a variety of purposes,
including home improvement, education expenses and purchases of consumer
durables such as automobiles. Accordingly, the Mortgage Loans may experience a
higher rate of prepayment than traditional fixed-rate first mortgage loans. In
addition, any future limitations on the right of borrowers to deduct interest
payments on home equity loans for federal income tax purposes may further
increase the rate of prepayments of the Mortgage Loans. Moreover, the
enforcement of a "due-on-sale" provision (as described below) will have the
same effect as a prepayment of the related Mortgage Loan. See "Certain Legal
Aspects of the Loans--Due-on-Sale Clauses in Mortgage Loans."

         Collections on Revolving Credit Line Loans may vary for a number of
reasons, including those listed below.

     o    A borrower may make a payment during a month in an amount that is as
          little as the minimum monthly payment for that month or, during the
          interest-only period for certain Revolving Credit Line Loans (and, in
          more limited circumstances, Closed-End Loans with respect to which an
          interest-only payment option has been selected), the interest, fees
          and charges for that month.

     o    A borrower may make a payment that is as much as the entire Principal
          Balance plus accrued interest and related fees and charges during a
          month.

     o    A borrower may fail to make the required periodic payment.

     o    Collections on the Mortgage Loans may vary due to seasonal purchasing
          and the payment habits of borrowers.

         The Mortgage Loans will be secured by "Single Family Properties"
(i.e., one- to four-family residential housing, including condominium units and
cooperative dwelling units) and mixed-use properties. Mixed-use properties will
consist of structures of no more than three stories that include one- to
four-residential dwelling units and space used for retail, professional or
other commercial uses. Such uses, which will not involve more than 50% of the
space in the structure, may include doctor, dentist or law offices, real estate
agencies, boutiques, newsstands, convenience stores or other similar types of
uses intended to cater to individual customers as specified in the related
Prospectus Supplement. The properties may be located in suburban or
metropolitan districts. Any such non-residential use will be in compliance with
local zoning laws and regulations. The Single Family Properties may consist of
detached individual dwellings, individual condominiums, townhouses, duplexes,
row houses, individual units in planned unit developments and other attached
dwelling units. Each Single Family Property will be located on land owned in
fee simple by the borrower or on land leased by the borrower for a term at
least ten years (unless otherwise provided in the related Prospectus
Supplement) greater than the term of the related Loan. Attached dwellings may
include owner-occupied structures where each borrower owns the land upon which
the unit is built, with the remaining adjacent land owned in common or dwelling
units subject to a proprietary lease or occupancy agreement in a cooperatively
owned apartment building.

         Unless otherwise specified in the related Prospectus Supplement,
Mortgages on cooperative dwelling units consist of a lien on the shares issued
by the cooperative dwelling corporation and the proprietary lease or occupancy
agreement relating to the cooperative dwelling.



                                      15
<PAGE>

         The aggregate Principal Balance of Loans secured by Single Family
Properties that are owner-occupied will be disclosed in the related Prospectus
Supplement. Unless otherwise specified in the Prospectus Supplement, the sole
basis for a representation that a given percentage of the Loans are secured by
Single Family Property that is owner-occupied will be either

     o    a representation by the borrower at origination of the Mortgage Loan
          either that the underlying Mortgaged Property will be used by the
          borrower for a period of at least six months every year or that the
          borrower intends to use the Mortgaged Property as a primary
          residence, or

     o    a finding that the address of the underlying Mortgaged Property is
          the borrower's mailing address as reflected in the Servicer's
          records.

         To the extent specified in the related Prospectus Supplement, Single
Family Properties may include non-owner occupied investment properties and
vacation and second homes.

         Home Improvement Contracts. The Primary Assets for a Series may
consist, in whole or in part, of home improvement installment sales contracts
and installment loan agreements (the "Home Improvement Contracts") originated
by a home improvement contractor in the ordinary course of business. As
specified in the related Prospectus Supplement, the Home Improvement Contracts
will either be unsecured or secured by senior or junior Mortgages primarily on
Single Family Properties, or by purchase money security interests in the
related Home Improvements. Unless otherwise specified in the applicable
Prospectus Supplement, the Home Improvement Contracts will be fully amortizing
and may have fixed interest rates or adjustable interest rates and may provide
for other payment characteristics as described below and in the related
Prospectus Supplement.

         Unless otherwise specified in the related Prospectus Supplement, the
home improvements (the "Home Improvements") securing the Home Improvement
Contracts include, but are not limited to, replacement windows, house siding,
new roofs, swimming pools, satellite dishes, kitchen and bathroom remodeling
goods and solar heating panels. As used in this prospectus, the term "Property"
includes the Mortgaged Properties and the Home Improvements.

         Additional Information. The selection criteria that will apply with
respect to the Loans, including, but not limited to, the combined loan-to-value
ratios or loan-to-value ratios, as applicable, original terms to maturity and
delinquency information, will be specified in the related Prospectus
Supplement.

         The Loans for a Series may include Loans that do not amortize their
entire Principal Balance by their stated maturity in accordance with their
terms and require a balloon payment of the remaining Principal Balance at
maturity, as specified in the related Prospectus Supplement. As further
described in the related Prospectus Supplement, the Loans for a Series may
include Loans that do not have a specified stated maturity.

         The Loans will be conventional contracts or contracts insured by the
Federal Housing Administration (the "FHA") or partially guaranteed by the
Veterans Administration (the "VA"). Loans designated in the related Prospectus
Supplement as insured by the FHA will be insured by the FHA under various FHA
programs as authorized under the United States Housing Act of 1937, as
amended.. These programs generally limit the principal amount and interest
rates of the mortgage loans insured. Loans insured by the FHA generally require
a minimum down payment of approximately 5% of the original principal amount of
the loan. No FHA-insured Loans relating to a Series may have an interest rate
or original principal amount exceeding the applicable FHA limits at the time or
origination of such loan.



                                      16
<PAGE>

         The insurance premiums for Loans insured by the FHA are collected by
lenders approved by the Department of Housing and Urban Development ("HUD") and
are paid to the FHA. The regulations governing FHA single-family mortgage
insurance programs provide that insurance benefits are payable either upon
foreclosure (or other acquisition of possession) and conveyance of the
mortgaged premises to HUD or upon assignment of the defaulted Loan to HUD. With
respect to a defaulted FHA-insured Loan, the Servicer is limited in its ability
to initiate foreclosure proceedings. When it is determined, either by the
Servicer or HUD, that default was caused by circumstances beyond the borrower's
control, the Servicer is expected to make an effort to avoid foreclosure by
entering, if feasible, into one of a number of available forms of forbearance
plans with the borrower. Such plans may involve the reduction or suspension of
regular mortgage payments for a specified period, with such payments to be made
upon or before the maturity date of the mortgage, or the recasting of payments
due under the mortgage up to or beyond the maturity date. In addition, when a
default caused by such circumstances is accompanied by certain other criteria,
HUD may provide relief by making payments to the Servicer in partial or full
satisfaction of amounts due under the Loan (which payments are to be repaid by
the mortgagor to HUD) or by accepting assignment of the loan from the Servicer.
With certain exceptions, at least three full monthly installments must be due
and unpaid under the Loan and HUD must have rejected any request for relief
from the borrower before the Servicer may initiate foreclosure proceedings.

         HUD has the option, in most cases, to pay insurance claims in cash or
in debentures issued by HUD. Currently, claims are being paid in cash, and
claims have not been paid in debentures since 1965. HUD debentures issued in
satisfaction of FHA insurance claims bear interest at the applicable HUD
debenture interest rate. The Servicer of each FHA-insured Loan will be
obligated to purchase any such debenture issued in satisfaction of a Loan upon
default for an amount equal to the principal amount of the debenture.

         The amount of insurance benefits generally paid by the FHA is equal to
the entire unpaid principal amount of the defaulted Loan adjusted to reimburse
the Servicer for certain costs and expenses and to deduct certain amounts
received or retained by the Servicer after default. When entitlement to
insurance benefits results from foreclosure (or other acquisition of
possession) and conveyance to HUD, the Servicer is compensated for no more than
two-thirds of its foreclosure costs, and is compensated for interest accrued
and unpaid prior to the date of foreclosure but in general only to the extent
it was allowed pursuant to a forbearance plan approved by HUD. When entitlement
to insurance benefits results from assignment of the Loan to HUD, the insurance
payment includes full compensation for interest accrued and unpaid to the
assignment date. The insurance payment itself, upon foreclosure of an
FHA-insured Loan, bears interest from a date 30 days after the borrower's first
uncorrected failure to perform any obligation to make any payment due under the
Loan and, upon assignment, from the date of assignment to the date of payment
of the claim, in each case at the same interest rate as the applicable HUD
debenture interest rate as described above.

         Loans designated in the related Prospectus Supplement as guaranteed by
the VA will be partially guaranteed by the VA under the Serviceman's
Readjustment Act of 1944, as amended. The Serviceman's Readjustment Act of
1944, as amended, permits a veteran (or in certain instances, the spouse of a
veteran) to obtain a mortgage loan guaranty by the VA covering mortgage
financing of the purchase of a one- to four-family dwelling unit at interest
rates permitted by the VA. The program has no mortgage loan limits, requires no
down payment from the purchaser and permits the guarantee of mortgage loans of
up to 30 years' duration.

         The maximum guaranty that may be issued by the VA under a VA-
guaranteed mortgage loan depends upon the original principal amount of the
mortgage loan, as further described in 38 United States Code Section 1803(a),
as amended. The liability on the guaranty is reduced or increased pro rata with
any reduction or increase in the amount of indebtedness, but in no event will
the amount payable on the



                                      17
<PAGE>

guaranty exceed the amount of the original guaranty. The VA may, at its option
and without regard to its guaranty, make full payment to a mortgage holder of
unsatisfied indebtedness on a mortgage upon its assignment to the VA.

         With respect to a defaulted VA-guaranteed Loan, the Servicer is,
absent exceptional circumstances, authorized to announce its intention to
foreclose only when the default has continued for three months. Generally, a
claim for the guaranteed amount is submitted to the VA after liquidation of the
Mortgaged Property.

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

         The related Prospectus Supplement for each Series will provide
information with respect to the Loans that are Primary Assets as of the Cut-off
Date, including, among other things, and to the extent relevant:

     o    the aggregate unpaid Principal Balance of the Loans;

     o    the range and weighted average interest rates on the Loans, and, in
          the case of adjustable rate Loans, the range and weighted average of
          the current interest rates and the lifetime interest rate caps, if
          any;

     o    the range and average Principal Balance of the Loans;

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

     o    the range and weighted average of combined loan-to-value ratios or
          loan-to-value ratios for the Loans, as applicable;

     o    the percentage (by Principal Balance as of the Cut-off Date) of Loans
          that accrue interest at adjustable or fixed interest rates;

     o    any special hazard insurance policy or bankruptcy bond or other
          enhancement relating to the Loans;

     o    the percentage (by Principal Balance as of the Cut-off Date) of Loans
          that are secured by Mortgaged Properties or Home Improvements or that
          are unsecured;

     o    the geographic distribution of any Mortgaged Properties securing the
          Loans;

     o    for Loans that are secured by Single Family Properties, the
          percentage (by Principal Balance as of the Cut-off Date) secured by
          shares relating to cooperative dwelling units, condominium units,
          investment property and vacation or second homes;

     o    the lien priority of the Loans;

     o    the delinquency status and year of origination of the Loans;

     o    whether such Loans are Closed-End Loans and/or Revolving Credit Line
          Loans; and



                                      18
<PAGE>

     o    in the case of Revolving Credit Line Loans, the general payments and
          credit line terms of those Loans and other pertinent features.

         The related Prospectus Supplement will also specify any other
limitations on the types or characteristics of Loans for a Series.

         If information of the nature described above respecting the Loans is
not known to the Depositor at the time the Securities are initially offered,
more general or approximate information of the nature described above will be
provided in the Prospectus Supplement and additional information will be set
forth in a Current Report on Form 8-K to be available to investors on the date
of issuance of the related Series and to be filed with the Commission within 15
days after the initial issuance of the Securities.

PRIVATE SECURITIES

     General. Primary Assets for a Series may consist, in whole or in part, of
Private Securities that include:

     o    pass-through certificates representing beneficial interests in loans
          of the type that would otherwise be eligible to be Loans (the
          "Underlying Loans") or

     o    collateralized obligations secured by Underlying Loans.

The pass-through certificates or collateralized obligations will have
previously been

     o    offered and distributed to the public pursuant to an effective
          registration statement, or

     o    purchased in a transaction not involving any public offering from a
          person that is not an affiliate of the issuer of the Private
          Securities at the time of sale (nor its affiliate at any time during
          the three preceding months) and a period of two years has elapsed
          since the date the Private Securities were acquired from the issuer
          or from its affiliate, whichever is later.

         Although individual Underlying Loans may be insured or guaranteed by
the United States or an agency or instrumentality thereof, they need not be,
and the Private Securities themselves will not be insured or guaranteed.

         Private Securities will have been issued pursuant to a pooling and
servicing agreement, a trust agreement or similar agreement (each, a "PS
Agreement"). The seller/servicer of the Underlying Loans will have entered into
the PS Agreement with the trustee under such PS Agreement (the "PS Trustee").
The PS Trustee or its agent, or a custodian, will possess the Underlying Loans.
Underlying Loans will be serviced by a servicer (the "PS Servicer") directly or
by one or more sub-servicers who may be subject to the supervision of the PS
Servicer.

         The sponsor of the Private Securities (the "PS Sponsor") will be

     o    a financial institution or other entity engaged generally in the
          business of lending;

     o    a public agency or instrumentality of a state, local or federal
          government; or

     o    a limited purpose corporation organized for the purpose of, among
          other things, establishing trusts and acquiring and selling loans to
          such trusts, and selling beneficial interests in such trusts.

         If so specified in the Prospectus Supplement, the PS Sponsor may be an
affiliate of the Depositor. The obligations of the PS Sponsor generally will be
limited to certain representations and warranties that




                                      19
<PAGE>

it makes with respect to the assets conveyed by it to the related trust. Unless
otherwise specified in the related Prospectus Supplement, the PS Sponsor will
not have guaranteed any of the assets conveyed to the related trust or any of
the Private Securities issued under the PS Agreement.

         Distributions of principal and interest will be made on the Private
Securities on the dates specified in the related Prospectus Supplement. The
Private Securities may be entitled to receive nominal or no principal
distributions or nominal or no interest distributions. Principal and interest
distributions will be made on the Private Securities by the PS Trustee or the
PS Servicer. The PS Sponsor or the PS Servicer may have the right to repurchase
the Underlying Loans after a certain date or under other circumstances
specified in the related Prospectus Supplement.

         The Underlying Loans may be fixed rate, level payment, fully
amortizing loans or adjustable rate loans or loans having balloon or other
irregular payment features. The Underlying Loans will be secured by mortgages
on Mortgaged Properties.

         Credit Support Relating to Private Securities. Credit support in the
form of reserve funds, subordination of other private securities issued under
the PS Agreement, guarantees, cash collateral accounts, security policies or
other types of credit support may be provided with respect to the Underlying
Loans or with respect to the Private Securities themselves. The type,
characteristics and amount of credit support will be a function of certain
characteristics of the Underlying Loans and other factors and will have been
established for the Private Securities on the basis of requirements of the
nationally recognized statistical rating organization that rated the Private
Securities.

         Additional Information. The Prospectus Supplement for a Series for
which the Primary Assets include Private Securities will specify, to the extent
relevant and to the extent such information is reasonably available to the
Depositor and the Depositor reasonably believes such information to be
reliable:

     o    the total approximate principal amount and type of the Private
          Securities to be included in the Trust Fund for that Series;

     o    certain characteristics of the Underlying Loans, including

          (a)  the payment features of the Underlying Loans (i.e., whether they
               are Closed-End Loans and/or Revolving Credit Line Loans, whether
               they are fixed rate or adjustable rate and whether they provide
               for fixed level payments or other payment features);

          (b)  the approximate aggregate Principal Balance, if known, of the
               Underlying Loans insured or guaranteed by a governmental entity;

          (c)  the servicing fee or range of servicing fees for the Underlying
               Loans;

          (d)  the minimum and maximum stated maturities of the Underlying
               Loans at origination;

          (e)  the lien priority of the Underlying Loans; and

          (f)  the delinquency status and year of origination of such
               Underlying Loans;

     o    the maximum original term to stated maturity of the Private
          Securities;

     o    the weighted average term to stated maturity of the Private
          Securities;



                                      20
<PAGE>

     o    the pass-through or certificate rate or range of rates for the
          Private Securities;

     o    the PS Sponsor, the PS Servicer (if other than the PS Sponsor) and
          the PS Trustee for the Private Securities;

     o    certain characteristics of any credit support such as reserve funds,
          security policies or guarantees relating to the Underlying Loans or
          to the Private Securities themselves;

     o    the terms on which Underlying Loans may, or are required to, be
          purchased prior to their stated maturity or the stated maturity of
          the Private Securities; and

     o    the terms on which Underlying Loans may be substituted for those
          originally underlying the Private Securities.

         The above disclosure may be on an approximate basis and will be as of
the date specified in the related Prospectus Supplement. If information of the
nature described above for the Private Securities is not known to the Depositor
at the time the Securities are initially offered, more general or approximate
information of a similar nature will be provided in the Prospectus Supplement
and the additional information, if available, will be set forth in a Current
Report on Form 8-K to be available to investors on the date of issuance of the
related Series and to be filed with the SEC within 15 days of the initial
issuance of such Securities.

COLLECTION AND DISTRIBUTION ACCOUNTS

         A separate Collection Account will be established by the Trustee, or
the Servicer in the name of the Trustee, for each Series of Securities for
receipt of any cash specified in the related Prospectus Supplement to be
initially deposited therein by the Depositor, all amounts received on or with
respect to the Primary Assets and, unless otherwise specified in the related
Prospectus Supplement, income earned thereon. Certain amounts on deposit in
such Collection Account and certain amounts available pursuant to any
Enhancement, as provided in the related Prospectus Supplement, will be
deposited into the applicable Distribution Account, which will also be
established by the applicable Trustee for each such Series of Securities, for
distribution to the related Holders. Unless otherwise specified in the related
Prospectus Supplement, the applicable Trustee will invest the funds in the
Collection Account and the Distribution Account(s) in Eligible Investments
maturing, with certain exceptions, not later, in the case of funds in the
Collection Account, than the day preceding the date such funds are due to be
deposited into the Distribution Account(s) or otherwise distributed and, in the
case of funds in the Distribution Account(s), than the day preceding the next
Distribution Date for the related Series of Securities.

         "Eligible Investments" include, among other investments, obligations
of the United States and certain agencies thereof, federal funds, certificates
of deposit, commercial paper, demand and time deposits and banker's
acceptances, certain repurchase agreements of United States government
securities and certain guaranteed investment contracts, in each case acceptable
to the Rating Agencies.

         Notwithstanding any of the foregoing, amounts may be deposited and
withdrawn pursuant to any deposit agreement or minimum principal payment
agreement that may be specified in the related Prospectus Supplement.

         If specified in the related Prospectus Supplement, a Trust Fund will
include one or more segregated trust accounts (each, a "Pre-Funding Account")
established and maintained with the Trustee for the related Series. If so
specified, on the Closing Date for the Series, a portion of the proceeds of the
sale of the related Securities (such amount, the "Pre-Funded Amount") will be
deposited into the Pre-Funding Account and may be used to purchase additional
Primary Assets during the period of time specified in the related Prospectus
Supplement (the "Pre-Funding Period"). In no case will the





                                      21
<PAGE>

Pre-Funded Amount exceed 50% of the total principal amount of the related
Securities, and in no case will the Pre-Funding Period exceed one year. The
Primary Assets to be purchased generally will be selected on the basis of the
same criteria as those used to select the initial Primary Assets, and the same
representations and warranties will be made with respect to them. If any
Pre-Funded Amount remains on deposit in the Pre-Funding Account at the end of
the Pre-Funding Period, such amount will be applied in the manner specified in
the related Prospectus Supplement to prepay the Notes and/or the Certificates
of the applicable Series.

         If a Pre-Funding Account is established, one or more segregated trust
accounts (each, a "Capitalized Interest Account") may be established and
maintained with the Trustee for the related Series. On the Closing Date for the
Series, a portion of the proceeds of the sale of the Securities of the Series
will be deposited into the Capitalized Interest Account and used to fund the
excess, if any, of

     o    the sum of

          (i)  the amount of interest accrued on the Securities of the Series
               and

          (ii) if specified in the related Prospectus Supplement, certain fees
               or expenses during the Pre-Funding Period,

                                      over

     o    the amount of interest available from the Primary Assets in the Trust
          Fund.

         Any amounts on deposit in the Capitalized Interest Account at the end
of the Pre-Funding Period that are not necessary for such purposes will be
distributed to the person specified in the related Prospectus Supplement.

                                  ENHANCEMENT

         If so provided in the Prospectus Supplement relating to a Series of
Securities, simultaneously with the Depositor's assignment of the Primary
Assets to the Trustee, the Depositor will obtain a security policy, issue
subordinated securities or obtain any other form of enhancement or combination
thereof (collectively, "Enhancement") in favor of the Trustee on behalf of the
Holders of the related Series or designated Classes of the Series from an
institution or by other means acceptable to the Rating Agencies. The
Enhancement will support the payment of principal of and interest on the
Securities, and may be applied for certain other purposes to the extent and
under the conditions set forth in the Prospectus Supplement. Enhancement for a
Series may include one or more of the forms described below, or such other form
as may be specified in the related Prospectus Supplement. If so specified in
the related Prospectus Supplement, any Enhancement may be structured so as to
protect against losses relating to more than one Trust Fund, in the manner
described in that Prospectus Supplement.

SUBORDINATED SECURITIES

         If specified in the related Prospectus Supplement, Enhancement for a
Series may consist of one or more Classes of subordinated Securities. The
rights of the Holders of subordinated Securities to receive distributions on
any Distribution Date will be subordinate in right and priority to the rights
of Holders of senior Securities of the same Series, but only to the extent
described in the related Prospectus Supplement.



                                      22
<PAGE>

INSURANCE

         If specified in the related Prospectus Supplement, Enhancement for a
Series may consist of pool insurance policies, special hazard insurance
policies, bankruptcy bonds and other types of insurance relating to the Primary
Assets, as described below and in the related Prospectus Supplement.

         Pool Insurance Policy. If so specified in the related Prospectus
Supplement, the Depositor will obtain a pool insurance policy (the "Pool
Insurance Policy") for the Loans in the related Trust Fund. The Pool Insurance
Policy will cover any loss (subject to the limitations described in a related
Prospectus Supplement) by reason of default, but will not cover the portion of
the Principal Balance of any Loan that is required to be covered by any primary
mortgage insurance policy. The amount and terms of any such coverage will be
set forth in the related Prospectus Supplement.

         Special Hazard Insurance Policy. Although the terms of such policies
vary to some degree, a special hazard insurance policy typically provides that,
where there has been damage to Property securing a defaulted or foreclosed Loan
(title to which has been acquired by the insured) and to the extent such damage
is not covered by the standard hazard insurance policy (or any flood insurance
policy, if applicable) required to be maintained with respect to the Property,
or in connection with partial loss resulting from the application of the
coinsurance clause in a standard hazard insurance policy, the special hazard
insurer will pay the lesser of

     (i)  the cost of repair or replacement of the Property, or

     (ii) upon transfer of the Property to the special hazard insurer, the
          unpaid Principal Balance of the Loan at the time of acquisition of
          the Property by foreclosure or deed in lieu of foreclosure, plus
          accrued interest to the date of claim settlement and certain expenses
          incurred by the Servicer with respect to the Property.

         If the unpaid Principal Balance plus accrued interest and certain
expenses is paid by the special hazard insurer, the amount of further coverage
under the special hazard insurance policy will be reduced by that amount less
any net proceeds from the sale of the Property. Any amount paid as the cost of
repair of the Property will reduce coverage by that amount. Special hazard
insurance policies typically do not cover losses occasioned by war, civil
insurrection, certain governmental actions, errors in design, faulty
workmanship or materials (except under certain circumstances), nuclear
reaction, flood (if the mortgaged property is in a federally designated flood
area), chemical contamination and certain other risks.

         Restoration of the Property with the proceeds described under clause
(i) in the second previous paragraph is expected to satisfy the condition under
any Pool Insurance Policy that the Property be restored before a claim under
the Pool Insurance Policy may be validly presented with respect to the
defaulted Loan secured by the Property. The payment described under clause (ii)
in the second previous paragraph will render unnecessary presentation of a
claim in respect of the Loan under any Pool Insurance Policy. Therefore, so
long as a Pool Insurance Policy remains in effect, the payment by the special
hazard insurer of the cost of repair or of the unpaid Principal Balance of the
related Loan plus accrued interest and certain expenses will not affect the
total amount in respect of insurance proceeds paid to Holders of the
Securities, but will affect the relative amounts of coverage remaining under
the special hazard insurance policy and Pool Insurance Policy.

         Bankruptcy Bond. In the event of a bankruptcy of a borrower, the
bankruptcy court may establish the value of the Property securing the related
Loan at an amount less than the then-outstanding Principal Balance of the Loan.
The amount of the secured debt could be reduced to that value, and the holder
of the Loan thus would become an unsecured creditor to the extent the Principal
Balance of the Loan exceeds





                                      23
<PAGE>

the value assigned to the Property by the bankruptcy court. In addition,
certain other modifications of the terms of a Loan can result from a bankruptcy
proceeding. See "Certain Legal Aspects of the Loans" in this prospectus. If the
related Prospectus Supplement so provides, the Depositor or other entity
specified in the Prospectus Supplement will obtain a bankruptcy bond or similar
insurance contract covering losses resulting from proceedings with respect to
borrowers under the Federal Bankruptcy Code. The bankruptcy bond will cover
certain losses resulting from a reduction by a bankruptcy court of scheduled
payments of principal of and interest on a Loan or a reduction by the court of
the principal amount of a Loan and will cover certain unpaid interest on the
amount of any principal reduction from the date of the filing of a bankruptcy
petition.

         The bankruptcy bond will provide coverage in the aggregate amount
specified in the Prospectus Supplement for all Loans in the Trust Fund for the
related Series. Such amount will be reduced by payments made under the
bankruptcy bond in respect of the Loans, unless otherwise specified in the
related Prospectus Supplement, and will not be restored.

RESERVE FUNDS

         If the Prospectus Supplement relating to a Series of Securities so
specifies, the Depositor will deposit into one or more funds to be established
with the Trustee as part of the Trust Fund for that Series or for the benefit
of any provider of Enhancement with respect to that Series (each, a "Reserve
Fund") cash, a letter or letters of credit, cash collateral accounts, Eligible
Investments, or other instruments meeting the criteria of the Rating Agencies
in the amount specified in such Prospectus Supplement. In the alternative or in
addition to such an initial deposit, a Reserve Fund for a Series may be funded
over time through application of all or a portion of the excess cash flow from
the Primary Assets for the Series, to the extent described in the related
Prospectus Supplement. If applicable, the initial amount of the Reserve Fund
and the Reserve Fund maintenance requirements for a Series of Securities will
be described in the related Prospectus Supplement.

         Amounts withdrawn from any Reserve Fund will be applied by the
applicable Trustee to make payments on the Securities of the related Series, to
pay expenses, to reimburse any provider of Enhancement for the Series or for
any other purpose, in the manner and to the extent specified in the related
Prospectus Supplement.

         Amounts deposited into a Reserve Fund will be invested by the
applicable Trustee in Eligible Investments maturing no later than the day
specified in the related Prospectus Supplement.

MINIMUM PRINCIPAL PAYMENT AGREEMENT

         If provided in the Prospectus Supplement relating to a Series of
Securities, the Depositor will enter into a minimum principal payment agreement
with an entity meeting the criteria of the Rating Agencies pursuant to which
the entity will provide certain payments on the Securities of the Series in the
event that aggregate scheduled principal payments and/or prepayments on the
Primary Assets for the Series are not sufficient to make certain payments on
the Securities of the Series, as provided in the Prospectus Supplement.

DEPOSIT AGREEMENT

         If specified in a Prospectus Supplement, the Depositor and the
applicable Trustee for such Series of Securities will enter into a deposit
agreement with the entity specified in such Prospectus Supplement on or before
the sale of the related Series of Securities. The purpose of a deposit
agreement would be to accumulate available cash for investment so that such
cash, together with income thereon, can be applied




                                      24
<PAGE>

to future distributions on one or more Classes of Securities. The Prospectus
Supplement for a Series of Securities pursuant to which a deposit agreement is
used will contain a description of the terms of such deposit agreement.

FINANCIAL INSTRUMENTS

         If provided in the related Prospectus Supplement, the Trust Fund may
include one or more financial instruments that are intended to meet the
following goals:

     o    to convert the payments on some or all of the Loans and Private
          Securities from fixed to floating payments, or from floating to
          fixed, or from floating based on a particular index to floating based
          on another index;

     o    to provide payments if any index rises above or falls below specified
          levels; or

     o    to provide protection against interest rate changes, certain types of
          losses or other payment shortfalls to one or more Classes of the
          related Series.

         If a Trust Fund includes financial instruments of this type, the
instruments may be structured to be exempt from the registration requirements
of the Securities Act of 1933, as amended.

         The related Prospectus Supplement will include, or incorporate by
reference, material financial and other information about the provider of the
financial instruments.

                               SERVICING OF LOANS

GENERAL

         Customary servicing functions with respect to Loans comprising the
Primary Assets in a Trust Fund will be provided by the Servicer directly,
pursuant to the related Servicing Agreement or Pooling and Servicing Agreement,
as the case may be, with respect to a Series of Securities.

COLLECTION PROCEDURES; ESCROW ACCOUNTS

         The Servicer will make reasonable efforts to collect all payments
required to be made under the Loans and will, consistent with the terms of the
related Agreement for a Series and any applicable Enhancement, follow such
collection procedures as it follows with respect to comparable loans held in
its own portfolio. Consistent with the above, the Servicer may, in its
discretion, (i) waive any assumption fee, late payment charge, or other charge
in connection with a Loan and (ii) to the extent provided in the related
Agreement, arrange with a borrower a schedule for the liquidation of
delinquencies by extending the Due Dates for Scheduled Payments on a Loan.

         If the related Prospectus Supplement so provides, the Servicer, to the
extent permitted by law, will establish and maintain escrow or impound accounts
(each, an "Escrow Account") with respect to Loans in which payments by
borrowers to pay taxes, assessments, mortgage and hazard insurance policy
premiums, and other comparable items will be deposited. In the case of Loans
that do not require such payments under the related loan documents, the
Servicer will not be required to establish any Escrow Account for those Loans.
The Servicer will make withdrawals from the Escrow Accounts to effect timely
payment of taxes, assessments and mortgage and hazard insurance, to refund to
borrowers amounts determined to be overages, to pay interest to borrowers on
balances in the Escrow Account to the extent required by law, to repair or
otherwise protect the related Property and to clear and terminate such Escrow


                                      25
<PAGE>

Account. The Servicer will be responsible for the administration of the Escrow
Accounts and generally will make advances to such accounts when a deficiency
exists therein.

DEPOSITS TO AND WITHDRAWALS FROM THE COLLECTION ACCOUNT

         Unless the related Prospectus Supplement specifies otherwise, the
Trustee or the Servicer will establish a separate account (the "Collection
Account") in the name of the Trustee. Unless the related Prospectus Supplement
provides otherwise, the Collection Account will be an account maintained

     o    at a depository institution, the long-term unsecured debt obligations
          of which at the time of any deposit are rated by each Rating Agency
          that rates the related the Securities of that Series at levels
          satisfactory to each Rating Agency; or

     o    in an account or accounts the deposits in which are insured to the
          maximum extent available by the Federal Deposit Insurance Corporation
          or that are secured in a manner meeting requirements established by
          each Rating Agency.

         Unless otherwise specified in the related Prospectus Supplement, the
funds held in the Collection Account may be invested in Eligible Investments.
If so specified in the related Prospectus Supplement, the Servicer will be
entitled to receive as additional compensation any interest or other income
earned on funds in the Collection Account.

         Unless otherwise specified in the related Prospectus Supplement, the
Servicer, the Depositor, the Trustee or the Seller, as appropriate, will
deposit into the Collection Account for each Series, on the business day
following the Closing Date, all scheduled payments of principal and interest on
the Primary Assets ("Scheduled Payments") due after the related Cut-off Date
but received by the Servicer on or before the Closing Date, and thereafter,
within two business days after the date of receipt thereof, the following
payments and collections received or made by it (other than, unless otherwise
provided in the related Prospectus Supplement, in respect of principal of and
interest on the related Primary Assets due on or before the Cut-off Date):

     (i)  All payments in respect of principal, including prepayments, on the
          Primary Assets;

     (ii) All payments in respect of interest on the Primary Assets after
          deducting therefrom, at the discretion of the Servicer (but only to
          the extent of the amount permitted to be withdrawn or withheld from
          the Collection Account in accordance with the related Agreement), the
          fee payable to the Servicer (the "Servicing Fee") in respect of such
          Primary Assets;


    (iii) All amounts received by the Servicer in connection with the
          liquidation of Primary Assets or the related Property, whether
          through foreclosure sale, repossession or otherwise, including
          payments in connection with the Primary Assets received from the
          borrower, other than amounts required to be paid or refunded to the
          borrower pursuant to the terms of the applicable loan documents or
          otherwise pursuant to law, net of related liquidation expenses (such
          net amount, the "Liquidation Proceeds"), exclusive of, in the
          discretion of the Servicer (but only to the extent of the amount
          permitted to be withdrawn from the Collection Account in accordance
          with the related Agreement), the Servicing Fee, if any, in respect of
          the related Primary Asset;

     (iv) All proceeds under any title insurance, hazard insurance policy or
          other insurance policy covering any such Primary Asset, other than
          proceeds to be applied to the restoration or repair of the related
          Property or released to the borrower in accordance with the related
          Agreement;

                                      26
<PAGE>

     (v)  All amounts required to be deposited therein from any Reserve Fund
          for the Series pursuant to the related Agreement;

     (vi) All advances of cash made by the Servicer in respect of delinquent
          Scheduled Payments on a Loan and for any other purpose as required
          pursuant to the related Agreement ("Advances"); and

    (vii) All repurchase prices of any Primary Assets repurchased by the
          Depositor, the Servicer or the Seller pursuant to the related
          Agreement.

         Unless otherwise specified in the related Prospectus Supplement, the
Servicer is permitted, from time to time, to make withdrawals from the
Collection Account for each Series for the following purposes:

     (i)  to reimburse itself for Advances made by it in connection with that
          Series pursuant to the related Agreement; provided, that the
          Servicer's right to reimburse itself is limited to amounts received
          on or in respect of particular Loans (including, for this purpose,
          Liquidation Proceeds and proceeds of insurance policies covering the
          related Loans and Mortgaged Properties ("Insurance Proceeds")) that
          represent late recoveries of Scheduled Payments with respect to which
          the Advance was made;

     (ii) to the extent provided in the related Agreement, to reimburse itself
          for any Advances that it made in connection with the Series which the
          Servicer determines in good faith to be nonrecoverable from amounts
          representing late recoveries of Scheduled Payments respecting which
          the Advance was made or from Liquidation Proceeds or Insurance
          Proceeds;

    (iii) to reimburse itself from Liquidation Proceeds for liquidation
          expenses and for amounts expended by it in good faith in connection
          with the restoration of damaged Property and, in the event deposited
          into the Collection Account and not previously withheld, and to the
          extent that Liquidation Proceeds after such reimbursement exceed the
          Principal Balance of the related Loan, together with accrued and
          unpaid interest thereon to the Due Date for the Loan next succeeding
          the date of its receipt of the Liquidation Proceeds, to pay to itself
          out of the excess the amount of any unpaid Servicing Fee and any
          assumption fees, late payment charges, or other charges on the
          related Loan;

     (iv) in the event it has elected not to pay itself the Servicing Fee out
          of the interest component of any Scheduled Payment, late payment or
          other recovery with respect to a particular Loan prior to the deposit
          of the Scheduled Payment, late payment or recovery into the
          Collection Account, to pay to itself the Servicing Fee, as adjusted
          pursuant to the related Agreement, from any such Scheduled Payment,
          late payment or other recovery, to the extent permitted by the
          related Agreement;

     (v)  to reimburse itself for expenses incurred by and recoverable by or
          reimbursable to it pursuant to the related Agreement;

     (vi) to pay to the applicable person with respect to each Primary Asset or
          related REO Property that has been repurchased or removed from the
          Trust Fund by the Depositor, the Servicer or the Seller pursuant to
          the related Agreement, all amounts received thereon and not
          distributed as of the date on which the related repurchase price was
          determined;



                                      27
<PAGE>

    (vii) to make payments to the Trustee of the Series for deposit into the
          related Distribution Account, if any, or for remittance to the
          Holders of the Series in the amounts and in the manner provided for
          in the related Agreement; and

   (viii) to clear and terminate the Collection Account pursuant to the
          related Agreement.

         In addition, if the Servicer deposits into the Collection Account for
a Series any amount not required to be deposited therein, the Servicer may, at
any time, withdraw the amount from the Collection Account.

ADVANCES AND LIMITATIONS ON ADVANCES

         The related Prospectus Supplement will describe the circumstances, if
any, under which the Servicer will make Advances with respect to delinquent
payments on Loans. If specified in the related Prospectus Supplement, the
Servicer will be obligated to make Advances. Its obligation to make Advances
may be limited in amount, or may not be activated until a certain portion of a
specified Reserve Fund is depleted. Advances are intended to provide liquidity
and, except to the extent specified in the related Prospectus Supplement, not
to guarantee or insure against losses. Accordingly, any funds advanced are
recoverable by the Servicer out of amounts received on particular Loans that
represent late recoveries of Scheduled Payments, Insurance Proceeds or
Liquidation Proceeds respecting which any Advance was made. If an Advance is
made and subsequently determined to be nonrecoverable from late collections,
Insurance Proceeds or Liquidation Proceeds from the related Loan, the Servicer
may be entitled to reimbursement from other funds in the Collection Account or
Distribution Account(s), as the case may be, or from a specified Reserve Fund,
as applicable, to the extent specified in the related Prospectus Supplement.

MAINTENANCE OF INSURANCE POLICIES AND OTHER SERVICING PROCEDURES

         Standard Hazard Insurance; Flood Insurance. Except as otherwise
specified in the related Prospectus Supplement, the Servicer will be required
to maintain (or to cause the borrower under each Loan to maintain) a standard
hazard insurance policy providing the standard form of fire insurance coverage
with extended coverage for certain other hazards as is customary in the state
in which the related Property is located. The standard hazard insurance
policies will provide for coverage at least equal to the applicable state
standard form of fire insurance policy with extended coverage for property of
the type securing the related Loans. In general, the standard form of fire and
extended coverage policy will cover physical damage to or destruction of, the
related Property caused by fire, lightning, explosion, smoke, windstorm, hail,
riot, strike and civil commotion, subject to the conditions and exclusions
particularized in each policy. Because the standard hazard insurance policies
relating to the Loans will be underwritten by different hazard insurers and
will cover Properties located in various states, the policies will not contain
identical terms and conditions. The basic terms, however, generally will be
determined by state law and generally will be similar. Most such policies
typically will not cover any physical damage resulting from war, revolution,
governmental actions, floods and other water-related causes, earth movement
(including earthquakes, landslides and mudflows), nuclear reaction, wet or dry
rot, vermin, rodents, insects or domestic animals, theft and, in certain cases,
vandalism. The foregoing list is merely indicative of certain kinds of
uninsured risks and is not intended to be all inclusive. Uninsured risks not
covered by a special hazard insurance policy or other form of Enhancement will
adversely affect distributions to Holders. When a Property securing a Loan is
located in a flood area identified by HUD pursuant to the Flood Disaster
Protection Act of 1973, as amended, the Servicer will be required to cause
flood insurance to be maintained with respect to the Property, to the extent
available.



                                      28
<PAGE>

         The standard hazard insurance policies covering Properties typically
will contain a "coinsurance" clause, which in effect will require that the
insured at all times carry hazard insurance of a specified percentage
(generally 80% to 90%) of the full replacement value of the Property, including
any 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,
the coinsurance clause will provide that the hazard insurer's liability in the
event of partial loss will not exceed the greater of (i) the actual cash value
(i.e., replacement cost less physical depreciation) of the Property, including
the improvements, if any, damaged or destroyed or (ii) such proportion of the
loss, without deduction for depreciation, as the amount of insurance carried
bears to the specified percentage of the full replacement cost of the Property
and improvements. Since the amount of hazard insurance to be maintained on the
improvements securing the Loans declines as their Principal Balances decrease,
and since the value of the Properties will fluctuate over time, the effect of
this requirement in the event of partial loss may be that hazard Insurance
Proceeds will be insufficient to restore fully the damage to the affected
Property.

         Unless otherwise specified in the related Prospectus Supplement,
coverage will be in an amount at least equal to the greater of (i) the amount
necessary to avoid the enforcement of any co-insurance clause contained in the
policy or (ii) the outstanding Principal Balance of the related Loan. Unless
otherwise specified in the related Prospectus Supplement, the Servicer will
also maintain on REO Property a standard hazard insurance policy in an amount
that is at least equal to the maximum insurable value of the REO Property. No
earthquake or other additional insurance will be required of any borrower or
will be maintained on REO Property other than pursuant to such applicable laws
and regulations as shall at any time be in force and shall require the
additional insurance.

         Any amounts collected by the Servicer under any those insurance
policies (other than amounts to be applied to the restoration or repair of the
Property, released to the borrower in accordance with normal servicing
procedures or used to reimburse the Servicer for amounts to which it is
entitled to reimbursement) will be deposited into the Collection Account. In
the event that the Servicer obtains and maintains a blanket policy insuring
against hazard losses on all of the Loans, written by an insurer then
acceptable to each Rating Agency that assigns a rating to the related Series,
it will conclusively be deemed to have satisfied its obligations to cause to be
maintained a standard hazard insurance policy for each Loan or related REO
Property. This blanket policy may contain a deductible clause, in which case
the Servicer will be required, in the event that there has been a loss that
would have been covered by the policy absent the deductible clause, to deposit
into the Collection Account the amount not otherwise payable under the blanket
policy because of the application of the deductible clause.

REALIZATION UPON DEFAULTED LOANS

         The Servicer will use its reasonable best efforts to foreclose upon,
repossess or otherwise comparably convert the ownership of the Properties
securing the related Loans that come into and continue in default and as to
which no satisfactory arrangements can be made for collection of delinquent
payments. In this connection, the Servicer will follow such practices and
procedures as it deems necessary or advisable and as are normal and usual in
its servicing activities with respect to comparable loans that it services.
However, the Servicer will not be required to expend its own funds in
connection with any foreclosure or towards the restoration of the Property
unless it determines that (i) such restoration or foreclosure will increase the
Liquidation Proceeds of the related Loan available to the Holders after
reimbursement to itself for its expenses and (ii) its expenses will be
recoverable either through Liquidation Proceeds or Insurance Proceeds.
Notwithstanding anything to the contrary herein, in the case of a Trust Fund
for which a REMIC election has been made, the Servicer will be required to
liquidate any REO Property by the end of the third calendar year after the
Trust Fund acquires beneficial ownership of the REO Property. While the holder
of an REO Property can often maximize its recovery




                                      29
<PAGE>

by providing financing to a new purchaser, the Trust Fund, if applicable, will
have no ability to do so and neither the Servicer nor the Depositor will be
required to do so.

         The Servicer may arrange with the borrower on a defaulted Loan a
change in the terms of such Loan to the extent provided in the related
Prospectus Supplement. This type of modification may only be entered into if it
meets the underwriting policies and procedures employed by the Servicer in
servicing receivables for its own account and meets the other conditions set
forth in the related Prospectus Supplement.

ENFORCEMENT OF DUE-ON-SALE CLAUSES

         Unless otherwise specified in the related Prospectus Supplement for a
Series, when any Property is about to be conveyed by the obligor, the Servicer
will, to the extent it has knowledge of the prospective conveyance and prior to
the time of the consummation of the conveyance, exercise its rights to
accelerate the maturity of the related Loan under any applicable "due-on-sale"
clause, unless it reasonably believes that the clause is not enforceable under
applicable law or if the enforcement of the clause would result in loss of
coverage under any primary mortgage insurance policy. In that event, the
Servicer is authorized to accept from or enter into an assumption agreement
with the person to whom the Property has been or is about to be conveyed. Under
the assumption, the transferee of the Property becomes liable under the Loan
and the original borrower is released from liability and the transferee is
substituted as the borrower and becomes liable under the Loan. Any fee
collected in connection with an assumption will be retained by the Servicer as
additional servicing compensation. The terms of a Loan may not be changed in
connection with an assumption.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

         Except as otherwise provided in the related Prospectus Supplement, the
Servicer will be entitled to a periodic Servicing Fee in an amount to be
determined as specified in the related Prospectus Supplement. The Servicing Fee
may be fixed or variable, as specified in the related Prospectus Supplement. In
addition, unless otherwise specified in the related Prospectus Supplement, the
Servicer will be entitled to additional servicing compensation in the form of
assumption fees, late payment charges and similar items, or excess proceeds
following disposition of Property in connection with defaulted Loans.

         Unless otherwise specified in the related Prospectus Supplement, the
Servicer will pay certain expenses incurred in connection with the servicing of
the Loans, including, without limitation, the payment of the fees and expenses
of each applicable Trustee and independent accountants, payment of Security
Policy and insurance policy premiums, if applicable, and the cost of credit
support, if any, and payment of expenses incurred in preparation of reports to
Holders.

         When a borrower makes a principal prepayment in full between due dates
on the related Loan, the borrower generally will be required to pay interest on
the amount prepaid only to the date of prepayment. If and to the extent
provided in the related Prospectus Supplement, in order that one or more
Classes of the Securities of a Series will not be adversely affected by any
resulting shortfall in interest, the amount of the Servicing Fee may be reduced
to the extent necessary to include in the Servicer's remittance to the
applicable Trustee for deposit into the related Distribution Account an amount
equal to one month's interest on the related Loan (less the Servicing Fee). If
the total amount of such shortfalls in a month exceeds the Servicing Fee for
such month, a shortfall to Holders may occur.

         Unless otherwise specified in the related Prospectus Supplement, the
Servicer will be entitled to reimbursement for certain expenses that it incurs
in connection with the liquidation of defaulted Loans.




                                      30
<PAGE>

The related Holders will suffer no loss by reason of the Servicer's expenses to
the extent the expenses are covered under related insurance policies or from
excess Liquidation Proceeds. If claims are either not made or paid under the
applicable insurance policies or if coverage thereunder has been exhausted, the
related Holders will suffer a loss to the extent that Liquidation Proceeds,
after reimbursement of the Servicer's expenses, are less than the Principal
Balance of and unpaid interest on the related Loan that would be distributable
to Holders. In addition, the Servicer will be entitled to reimbursement of its
expenses in connection with the restoration of REO Property This right of
reimbursement is prior to the rights of the Holders to receive any related
Insurance Proceeds, Liquidation Proceeds or amounts derived from other
Enhancement. The Servicer generally is also entitled to reimbursement from the
Collection Account for Advances.

         Unless otherwise specified in the related Prospectus Supplement, the
rights of the Servicer to receive funds from the Collection Account for a
Series, whether as the Servicing Fee or other compensation, or for the
reimbursement of Advances, expenses or otherwise, are not subordinate to the
rights of Holders of Securities of the Series.

EVIDENCE AS TO COMPLIANCE

         If so specified in the related Prospectus Supplement, the applicable
Agreement will provide that, each year, a firm of independent public
accountants will furnish a statement to the Trustee to the effect that the firm
has examined certain documents and records relating to the servicing of the
Loans by the Servicer and that, on the basis of the examination, the firm is of
the opinion that the servicing has been conducted in compliance with the
Agreement, except for (i) such exceptions as the firm believes to be immaterial
and (ii) any other exceptions set forth in the statement.

         If so specified in the related Prospectus Supplement, the applicable
Agreement will also provide for delivery to the Trustee of an annual statement
signed by an officer of the Servicer to the effect that the Servicer has
fulfilled its obligations under the Agreement throughout the preceding calendar
year.

CERTAIN MATTERS REGARDING THE SERVICER

         The Servicer for each Series will be identified in the related
Prospectus Supplement. The Servicer may be an affiliate of the Depositor and
may have other business relationships with the Depositor and its affiliates.

         If an Event of Default (defined below) occurs under either a Servicing
Agreement or a Pooling and Servicing Agreement, the Servicer may be replaced by
the Trustee or a successor Servicer. Unless otherwise specified in the related
Prospectus Supplement, the Events of Default and the rights of a Trustee upon a
default under the Agreement for the related Series will be substantially
similar to those described under "The Agreements--Events of Default; Rights
upon Event of Default--Pooling and Servicing Agreement; Servicing Agreement" in
this prospectus.

         Unless otherwise specified in the Prospectus Supplement, the Servicer
does not have the right to assign its rights and delegate its duties and
obligations under the related Agreement unless the successor Servicer accepting
such assignment or delegation

     o    services similar loans in the ordinary course of its business;

     o    is reasonably satisfactory to the Trustee;

     o    has a net worth of not less than the amount specified in the
          Prospectus Supplement;

                                      31
<PAGE>

     o    would not cause any Rating Agency's rating of the related Securities
          in effect immediately prior to the assignment, sale or transfer to be
          qualified, downgraded or withdrawn as a result of the assignment,
          sale or transfer; and

     o    executes and delivers to the Trustee an agreement, in form and
          substance reasonably satisfactory to the Trustee, that contains an
          assumption by the successor Servicer of the due and punctual
          performance and observance of each covenant and condition required to
          be performed or observed by the Servicer under the Agreement from and
          after the date of the agreement.

         No assignment will become effective until the Trustee or a successor
Servicer has assumed the servicer's obligations and duties under the related
Agreement. To the extent that the Servicer transfers its obligations to a
wholly-owned subsidiary or affiliate, the subsidiary or affiliate need not
satisfy the criteria set forth above; however, in such instance, the assigning
Servicer will remain liable for the servicing obligations under the Agreement.
Any entity into which the Servicer is merged or consolidated or any successor
corporation resulting from any merger, conversion or consolidation will succeed
to the Servicer's obligations under the Agreement provided that the successor
or surviving entity meets the requirements for a successor Servicer set forth
above.

         Except to the extent otherwise provided therein, each Agreement will
provide that neither the Servicer nor any director, officer, employee or agent
of the Servicer will be under any liability to the related Trust Fund, the
Depositor or the Holders for any action taken or for failing to take any action
in good faith pursuant to the related Agreement, or for errors in judgment.
However, neither the Servicer nor any such person will be protected against any
breach of warranty or representations made under the Agreement, or the failure
to perform its obligations in compliance with any standard of care set forth in
the Agreement, or liability that would otherwise be imposed by reason of
willful misfeasance, bad faith or negligence in the performance of their duties
or by reason of reckless disregard of their obligations and duties under the
Agreement. Each Agreement will further provide that the Servicer and any
director, officer, employee or agent of the Servicer is entitled to
indemnification from the related Trust Fund and will be held harmless against
any loss, liability or expense incurred in connection with any legal action
relating to the Agreement or the Securities, other than any loss, liability or
expense incurred by reason of willful misfeasance, bad faith or negligence in
the performance of duties under the Agreement or by reason of reckless
disregard of those obligations and duties. In addition, the Agreement will
provide that the Servicer is not under any obligation to appear in, prosecute
or defend any legal action that is not incidental to its servicing
responsibilities under the Agreement that, in its opinion, may involve it in
any expense or liability. The Servicer may, in its discretion, undertake any
such action that it may deem necessary or desirable with respect to the
Agreement and the rights and duties of the parties thereto and the interests of
the Holders thereunder. In that event, the legal expenses and costs of the
action and any resulting liability may be expenses, costs, and liabilities of
the Trust Fund and the Servicer may be entitled to be reimbursed therefor out
of the Collection Account.

                                 THE AGREEMENTS

         The following summaries describe certain provisions of the Agreements.
The summaries do not purport to be complete and are subject to, and qualified
in their entirety by reference to, the provisions of the Agreements. Where
particular provisions or terms used in the Agreements are referred to, the
provisions or terms are as specified in the related Agreements.



                                      32
<PAGE>

ASSIGNMENT OF PRIMARY ASSETS

         General. At the time of issuance of the Securities of a Series, the
Depositor will transfer, convey and assign to the related Trust Fund all right,
title and interest of the Depositor in the Primary Assets and other property to
be transferred to the Trust Fund. Such assignment will include all principal
and interest due on or with respect to the Primary Assets after the Cut-off
Date (except for any retained interests). The Trustee will, concurrently with
the assignment, execute and deliver the Securities.

         Assignment of Mortgage Loans. Unless otherwise specified in the
related Prospectus Supplement, the Depositor will deliver or cause to be
delivered to the Trustee (or, if specified in the Prospectus Supplement, a
custodian on behalf of the Trustee (the "Custodian")), as to each Mortgage
Loan, the related note endorsed without recourse to the order of the Trustee or
in blank, the original mortgage, deed of trust or other security instrument
(each, a "Mortgage") with evidence of recording indicated thereon (except for
any Mortgage not returned from the public recording office, in which case a
copy of such Mortgage will be delivered, together with a certificate that the
original of such Mortgage was delivered to such recording office), and an
assignment of the Mortgage in recordable form. The Trustee, or, if so specified
in the related Prospectus Supplement, the Custodian, will hold those documents
in trust for the benefit of the Holders.

         If so specified in the related Prospectus Supplement, at the time of
issuance of the Securities, the Depositor will cause assignments to the Trustee
of the Mortgages relating to the Loans to be recorded in the appropriate public
office for real property records, except in states where, in the opinion of
counsel acceptable to the Trustee, recording is not required to protect the
Trustee's interest in the related Loans. If specified in the Prospectus
Supplement, the Depositor will cause the assignments to be recorded within the
time after issuance of the Securities as is specified in the related Prospectus
Supplement. In this event, the Prospectus Supplement will specify whether the
Agreement requires the Depositor to repurchase from the Trustee any Loan the
related Mortgage of which is not recorded within that time, at the price
described below with respect to repurchases by reason of defective
documentation. Unless otherwise provided in the Prospectus Supplement, the
enforcement of the repurchase obligation would constitute the sole remedy
available to the Holders or the Trustee for the failure of a Mortgage to be
recorded.

         Assignment of Home Improvement Contracts. Unless otherwise specified
in the related Prospectus Supplement, the Depositor will deliver or cause to be
delivered to the Trustee (or the Custodian), as to each Home Improvement
Contract, the original Home Improvement Contract and copies of related
documents and instruments and, other than in the case of unsecured Home
Improvement Contracts, the security interest in the related Home Improvements.
In order to give notice of the right, title and interest of Holders to the Home
Improvement Contracts, the Depositor will cause a UCC-1 financing statement to
be executed by the Depositor or the Seller identifying the Trustee as the
secured party and identifying all Home Improvement Contracts as collateral.
Unless otherwise specified in the related Prospectus Supplement, the Home
Improvement Contracts will not be stamped or otherwise marked to reflect their
assignment to the Trust. Therefore, if, through negligence, fraud or otherwise,
a subsequent purchaser were able to take physical possession of the Home
Improvement Contracts without notice of such assignment, the interest of
Holders in the Home Improvement Contracts could be defeated. See "Certain Legal
Aspects of the Loans--The Home Improvement Contracts" in this prospectus.

         Loan Schedule. Each Loan will be identified in a schedule appearing as
an exhibit to the related and will specify with respect to each Loan:

     o    the original principal amount,

                                      33
<PAGE>

     o    its unpaid Principal Balance as of the Cut-off Date,

     o    the current interest rate,

     o    the current Scheduled Payment of principal and interest,

     o    the maturity date, if any, of the related note, and

     o    if the Loan is an adjustable rate Loan, the lifetime rate cap, if
          any, and the current index.

         Assignment of Private Securities. The Depositor will cause Private
Securities to be registered in the name of the PS Trustee (or its nominee or
correspondent). The PS Trustee (or its nominee or correspondent) will have
possession of any certificated Private Securities. Unless otherwise specified
in the related Prospectus Supplement, the PS Trustee will not be in possession
of or be assignee of record of any underlying assets for a Private Security.
See "The Trust Funds--Private Securities" in this prospectus. Each Private
Security will be identified in a schedule appearing as an exhibit to the
related Agreement, which will specify the original principal amount, Principal
Balance as of the Cut-off Date, annual pass-through rate or interest rate and
maturity date for each Private Security conveyed to the Trust Fund. In the
Agreement, the Depositor will represent and warrant to the PS Trustee regarding
the Private Securities that:

     o    the information contained in the Private Securities schedule is true
          and correct in all material respects;

     o    immediately prior to the conveyance of the Private Securities, the
          Depositor had good title, and was their sole owner (subject to any
          retained interest);

     o    there has been no other sale by the Private Securities; and

     o    there is no existing lien, charge, security interest or other
          encumbrance (other than any retained interest) on the Private
          Securities.

         Repurchase and Substitution of Non-Conforming Primary Assets. Unless
otherwise provided in the related Prospectus Supplement, if any document in the
file relating to the Primary Assets delivered by the Depositor to the Trustee
(or Custodian) is found by the Trustee, within 90 days of the execution of the
related Agreement (or promptly after the Trustee's receipt of any document
permitted to be delivered after the Closing Date), to be defective in any
material respect and the Depositor or Seller does not cure such defect within
90 days, (or within any other period specified in the related Prospectus
Supplement), the Depositor or Seller will, not later than 90 days (or within
such any period specified in the related Prospectus Supplement), after the
Trustee's notice to the Depositor or the Seller, as the case may be, of the
defect, repurchase the related Primary Asset or any property acquired in
respect thereof from the Trustee. Unless otherwise specified in the related
Prospectus Supplement, the repurchase shall be effected at a price equal to
the:

     (a)  the lesser of

          (i)  the Principal Balance of the Primary Asset, and

          (ii) the Trust Fund's federal income tax basis in the Primary Asset;

                                      plus

     (b)  accrued and unpaid interest to the date of the next Scheduled Payment
          on the Primary Asset at the rate set forth in the related Agreement;



                                      34
<PAGE>

provided, however, the purchase price shall not be limited in (i) above to the
Trust Fund's federal income tax basis, if the repurchase at a price equal to
the Principal Balance of the repurchased Primary Asset will not result in any
prohibited transaction tax under Section 860F(a) of the Code.

         If provided in the related Prospectus Supplement, the Depositor or
Seller, as the case may be, may, rather than repurchase the Primary Asset as
described above, remove the non-conforming Primary Asset from the Trust Fund
(the "Deleted Primary Asset") and substitute in its place one or more other
Primary Assets (each, a "Qualifying Substitute Primary Asset"); provided,
however, that (i) with respect to a Trust Fund for which no REMIC election is
made, the substitution must be effected within 120 days of the date of initial
issuance of the Securities and (ii) with respect to a Trust Fund for which a
REMIC election is made, after a specified time period, the Trustee must have
received a satisfactory opinion of counsel that such substitution will not
cause the Trust Fund to lose its status as a REMIC or otherwise subject the
Trust Fund to a prohibited transaction tax.

         Unless otherwise specified in the related Prospectus Supplement, any
Qualifying Substitute Primary Asset will, on the date of substitution,

     o    have a Principal Balance, after deduction of all Scheduled Payments
          due in the month of substitution, not in excess of the Principal
          Balance of the Deleted Primary Asset (the amount of any shortfall to
          be deposited to the Collection Account in the month of substitution
          for distribution to Holders),

     o    have an interest rate not less than (and not more than 2% greater
          than) the interest rate of the Deleted Primary Asset,

     o    have a remaining term-to-stated maturity not greater than (and not
          more than two years less than) that of the Deleted Primary Asset; and

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

         Unless otherwise provided in the related Prospectus Supplement, the
above-described cure, repurchase or substitution obligations constitute the
sole remedies available to the Holders or the Trustee for a material defect in
a document for a Primary Asset.

         The Depositor or another entity will make representations and
warranties with respect to Primary Assets for a Series. If the Depositor or the
other entity cannot cure a breach of any such representations and warranties in
all material respects within the time period specified in the related
Prospectus Supplement after notification by the Trustee of such breach, and if
the breach is of a nature that materially and adversely affects the value of
such Primary Asset, the Depositor or the other entity will be obligated to
repurchase the affected Primary Asset or, if provided in the Prospectus
Supplement, provide a Qualifying Substitute Primary Asset, subject to the same
conditions and limitations on purchases and substitutions as described above.

         The Depositor's only source of funds to effect any cure, repurchase or
substitution will be through the enforcement of the corresponding obligations,
if any, of the responsible originator or Seller of the non-conforming Primary
Assets. See "Risk Factors--Limited Assets for Making Payments" in this
prospectus.

         No Holder of Securities of a Series, solely by virtue of the Holder's
status as a Holder, will have any right under the applicable Agreement to
institute any proceeding with respect to Agreement, unless Holder previously
has given to the Trustee for the Series written notice of default and unless
the Holders of Securities evidencing not less than 51% of the aggregate voting
rights of the Securities of the Series




                                      35
<PAGE>

have made written request upon the Trustee to institute the proceeding in its
own name as Trustee thereunder and have offered to the Trustee reasonable
indemnity, and the Trustee for 60 days has neglected or refused to institute
any such proceeding.

REPORTS TO HOLDERS

         The applicable Trustee or other entity specified in the related
Prospectus Supplement will prepare and forward to each Holder on each
Distribution Date, or as soon thereafter as is practicable, a statement setting
forth, to the extent applicable to any Series, among other things:

     (i)  the amount of principal distributed to Holders of the related
          Securities and the outstanding principal balance of the Securities
          following the distribution;

     (ii) the amount of interest distributed to Holders of the related
          Securities and the current interest on the Securities;

     (iii) the amount of

          (a)  any overdue accrued interest included in such distribution,

          (b)  any remaining overdue accrued interest with respect to the
               Securities, or

          (c)  any current shortfall in amounts to be distributed as accrued
               interest to Holders of such Securities;

     (iv) the amount of

          (a)  any overdue payments of scheduled principal included in the
               distribution,

          (b)  any remaining overdue principal amounts with respect to the
               Securities,

          (c)  any current shortfall in receipt of scheduled principal payments
               on the related Primary Assets or

          (d)  any realized losses or Liquidation Proceeds to be allocated as
               reductions in the outstanding principal balances of the
               Securities;

     (v)  the amount received under any related Enhancement, and the remaining
          amount available under the Enhancement;

     (vi) the amount of any delinquencies with respect to payments on the
          related Primary Assets;

    (vii) the book value of any REO Property acquired by the related Trust
          Fund; and

   (viii) such other information as specified in the related Agreement.

         In addition, within a reasonable period of time after the end of each
calendar year, the applicable Trustee, unless otherwise specified in the
related Prospectus Supplement, will furnish to each Holder of record at any
time during the calendar year:

     o    the total of the amounts reported pursuant to clauses (i), (ii) and
          (iv)(d) above for the calendar year, and



                                      36
<PAGE>

     o    the information specified in the related Agreement to enable Holders
          to prepare their tax returns including, without limitation, the
          amount of any original issue discount accrued on the Securities.

         Information in the Distribution Date Statements and annual statements
provided to the Holders will not have been examined and reported upon by an
independent public accountant. However, the Servicer will provide to the
Trustee a report by independent public accountants with respect to its
servicing of the Loans. See "Servicing of Loans--Evidence as to Compliance" in
this prospectus.

         If so specified in the Prospectus Supplement, the related Series of
Securities (or one or more Classes of the Series) will be issued in book-entry
form. In that event, owners of beneficial interests in those Securities will
not be considered Holders and will not receive such reports directly from the
Trustee. The Trustee will forward such reports only to the entity or its
nominee that is the registered holder of the global certificate that evidences
such book-entry securities. Beneficial owners will receive reports from the
participants and indirect participants of the applicable book-entry system in
accordance with the policies and procedures of such entities.

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

        Pooling and Servicing Agreement; Servicing Agreement. Unless otherwise
specified in the related Prospectus Supplement, "Events of Default" under the
Pooling and Servicing Agreement for each Series of Certificates relating to
Loans include

     o    any failure by the Servicer to deposit amounts in the Collection
          Account and Distribution Account(s) to enable the Trustee to
          distribute to Holders of Securities of the Series any required
          payment, provided that this failure continues unremedied for the
          number of days specified in the related Prospectus Supplement after
          the giving of written notice to the Servicer by the Trustee, or to
          the Servicer and the Trustee by Holders having not less than 25% of
          the total voting rights of the Series;

     o    any failure by the Servicer duly to observe or perform in any
          material respect any other of its covenants or agreements in the
          Agreement provided that this failure continues unremedied for the
          number of days specified in the related Prospectus Supplement after
          the giving of written to the Servicer by the Trustee, or to the
          Servicer and the Trustee by the Holders having not less than 25% of
          the total voting rights of the of the Series; and

     o    certain events of insolvency, readjustment of debt, marshalling of
          assets and liabilities or similar proceedings and certain actions by
          the Servicer indicating its insolvency, reorganization or inability
          to pay its obligations.

         So long as an Event of Default remains unremedied under the applicable
Agreement for a Series of Securities relating to the servicing of Loans, unless
otherwise specified in the related Prospectus Supplement, the Trustee or
Holders of Securities of the Series having not less than 51% of the total
voting rights of the Series may terminate all of the rights and obligations of
the Servicer as servicer under the applicable Agreement (other than its right
to recovery of other expenses and amounts advanced pursuant to the terms of the
Agreement, which rights the Servicer will retain under all circumstances),
whereupon the Trustee will succeed to all the responsibilities, duties and
liabilities of the Servicer under the Agreement and will be entitled to
reasonable servicing compensation not to exceed the applicable servicing fee,
together with other servicing compensation in the form of assumption fees, late
payment charges or otherwise as provided in the Agreement.

         In the event that the Trustee is unwilling or unable so to act, it may
select (or petition a court of competent jurisdiction to appoint) a finance
institution, bank or loan servicing institution with a net worth





                                      37
<PAGE>

specified in the related Prospectus Supplement to act as successor Servicer
under the provisions of the Agreement. The successor Servicer would be entitled
to reasonable servicing compensation in an amount not to exceed the Servicing
Fee as set forth in the related Prospectus Supplement, together with other
servicing compensation in the form of assumption fees, late payment charges or
otherwise, as provided in the Agreement.

         During the continuance of any Event of Default of a Servicer under an
Agreement for a Series of Securities, the Trustee will have the right to take
action to enforce its rights and remedies and to protect and enforce the rights
and remedies of the Holders of Securities of the Series, and, unless otherwise
specified in the related Prospectus Supplement, Holders of Securities having
not less than 51% of the total voting rights of the Series may direct the time,
method and place of conducting any proceeding for any remedy available to the
Trustee or exercising any trust or power conferred upon the Trustee. However,
the Trustee will not be under any obligation to pursue any such remedy or to
exercise any of such trusts or powers unless the Holders have offered the
Trustee reasonable security or indemnity against the cost, expenses and
liabilities that may be incurred by the Trustee as a result. The Trustee may
decline to follow any such direction if it determines that the action or
proceeding so directed may not lawfully be taken or would involve it in
personal liability or be unjustly prejudicial to the non-assenting Holders.

        Indenture. Unless otherwise specified in the related Prospectus
Supplement, "Events of Default" under the Indenture for each Series of Notes
include:

     o    a default for thirty (30) days or more in the payment of any
          principal of or interest on any Note of the Series;

     o    failure to perform any other covenant of the Depositor or the Trust
          Fund in the Indenture, provided that the failure continues for a
          period of sixty (60) days after notice is given in accordance with
          the procedures described in the related Prospectus Supplement;

     o    any representation or warranty made by the Depositor or the Trust
          Fund in the Indenture or in any certificate or other writing
          delivered pursuant to it or in connection with it with respect to or
          affecting such Series having been incorrect in a material respect as
          of the time made, provided that the breach is not cured within sixty
          (60) days after notice is given in accordance with the procedures
          described in the related Prospectus Supplement;

     o    certain events of bankruptcy, insolvency, receivership or liquidation
          of the Depositor or the Trust Fund; and

     o    any other Event of Default specified with respect to Notes of that
          Series.

         If an Event of Default with respect to the then-outstanding Notes of
any Series occurs and is continuing, either the Indenture Trustee or the
Holders of a majority of the total amount of those Notes may declare the
principal amount of all the Notes of the Series (or, if the Notes of that
Series are Zero Coupon Securities, such portion of the principal amount as may
be specified in the related Prospectus Supplement) to be due and payable
immediately. Under certain circumstances of this type the declaration may be
rescinded and annulled by the Holders of a majority of the total amount of
those Notes.

         If, following an Event of Default with respect to any Series of Notes,
the related Notes have been declared to be due and payable, the Indenture
Trustee may, in its discretion, and notwithstanding such acceleration, elect to
maintain possession of the collateral securing the Notes and to continue to
apply distributions on the collateral as if there had been no declaration of
acceleration, provided that the collateral continues to provide sufficient
funds for the payment of principal of and interest on the Notes as they would
have become due if there had not been 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


                                      38
<PAGE>

(other than a default in the payment of any principal of or interest on any
Note of the Series for thirty (30) days or more), unless:

     (a)  the Holders of 100% of the total amount of the then-outstanding Notes
          of the Series consent to such sale;

     (b)  the proceeds of the sale or liquidation are sufficient to pay in full
          the principal of and accrued interest due and unpaid on the
          outstanding Notes of the Series at the date of sale; or

     (c)  the Indenture Trustee determines that the collateral would not be
          sufficient on an ongoing basis to make all payments on the Notes as
          such payments would have become due if the Notes had not been
          declared due and payable, and the Indenture Trustee obtains the
          consent of the Holders of 66% of the total amount of the
          then-outstanding Notes of the 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
more in the payment of principal of or interest on the Notes of a Series, the
Indenture provides that the Indenture Trustee will have a prior lien on the
proceeds of any liquidation for its unpaid fees and expenses. As a result, upon
the occurrence of an Event of Default of this type, the amount available for
distribution to the Noteholders may 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 Noteholders
after the occurrence of such an Event of Default.

         Unless otherwise specified in the related Prospectus Supplement, in
the event that the principal of the Notes of a Series is declared due and
payable as described above, Holders of the Notes issued at a discount from par
may be entitled to receive no more than an amount equal to the unpaid principal
amount of those Notes less the amount of the discount that remains 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 will be
under no obligation to exercise any of its rights or powers under the Indenture
at the request or direction of any of the Holders of Notes of the Series,
unless the Holders offer security or indemnity satisfactory to the Indenture
Trustee against the costs, expenses and liabilities it might incur in complying
with their request or direction. Subject to the provisions for indemnification
and certain limitations contained in the Indenture, the Holders of a majority
of amount of the then-outstanding Notes of the 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 those Notes, and the Holders of a
majority of the amount of the amount of the then- outstanding Notes of the
Series may, in certain cases, waive any default with respect to the Notes,
except a default in the payment of principal or interest or a default in
respect of a covenant or provision of the Indenture that cannot be modified
without the waiver or consent of all the Holders of the outstanding Notes of
affected thereby.

THE TRUSTEES

         The identity of the commercial bank, savings and loan association or
trust company named as the Trustee or Indenture Trustee, as the case may be,
for each Series of Securities will be set forth in the related Prospectus
Supplement. Entities serving as Trustee may have normal banking relationships
with the Depositor or the Servicer. In addition, for the purpose of meeting the
legal requirements of certain local jurisdictions, each Trustee will have the
power to appoint co-trustees or separate trustees. In the event of an
appointment, all rights, powers, duties and obligations conferred or imposed
upon the Trustee




                                      39
<PAGE>



by the related Agreement will be conferred or imposed upon that Trustee and
each separate trustee or co-trustee jointly, or, in any jurisdiction in which
the Trustee shall be incompetent or unqualified to perform certain acts, singly
upon the separate trustee or co-trustee who will exercise and perform such
rights, powers, duties and obligations solely at the direction of the Trustee.
The Trustee may also appoint agents to perform any of its responsibilities,
which agents will have any or all of the rights, powers, duties and obligations
of the Trustee conferred on them by their appointment; provided, however, that
the Trustee will continue to be responsible for its duties and obligations
under the Agreement.

DUTIES OF TRUSTEES

         No Trustee will make any representations as to the validity or
sufficiency of the related Agreement, the Securities or of any Primary Asset or
related documents. If no Event of Default (as defined in the related Agreement)
has occurred, the applicable Trustee will be required to perform only those
duties specifically required of it under the Agreement. Upon receipt of the
various certificates, statements, reports or other instruments required to be
furnished to it, the Trustee will be required to examine them to determine
whether they are in the form required by the related Agreement. However, the
Trustee will not be responsible for the accuracy or content of any such
documents furnished to it by the Holders or the Servicer under the Agreement.

         Each Trustee may be held liable for its own negligent action or
failure to act, or for its own misconduct; provided, however, that no Trustee
will be personally liable with respect to any action taken, suffered or omitted
to be taken by it in good faith in accordance with the direction of the related
Holders in an Event of Default. No Trustee will be required to expend or risk
its own funds or otherwise incur any financial liability in the performance of
any of its duties under the related Agreement, or in the exercise of any of its
rights or powers, if it has reasonable grounds for believing that repayment of
such funds or adequate indemnity against such risk or liability is not
reasonably assured to it.

RESIGNATION OF TRUSTEES

         Each Trustee may, upon written notice to the Depositor, resign at any
time, in which event the Depositor will be obligated to use its best efforts to
appoint a successor Trustee. If no successor Trustee has been appointed and has
accepted such appointment within 30 days after the giving of such notice of
resignation, the resigning Trustee may petition any court of competent
jurisdiction for appointment of a successor Trustee. Each Trustee may also be
removed at any time (i) if that Trustee ceases to be eligible to continue as
such under the related Agreement, (ii) if that Trustee becomes insolvent or
(iii) by the Holders of Securities having more than over 50% of the total
voting rights of the Securities in the Trust Fund upon written notice to the
Trustee and to the Depositor. Any resignation or removal of a Trustee and
appointment of a successor Trustee will not become effective until the
successor Trustee accepts its appointment.

AMENDMENT OF AGREEMENT

         Unless otherwise specified in the Prospectus Supplement, the Agreement
for each Series of Securities may be amended by the Depositor, the Servicer
(with respect to a Series relating to Loans), and the Trustee, without notice
to or consent of the Holders

     (i)  to cure any ambiguity,

     (ii) to correct any defective provisions or to correct or supplement any
          provision therein,

    (iii) to add to the duties of the Depositor, the applicable Trustee or the
          Servicer,



                                      40
<PAGE>

     (iv) to add any other provisions with respect to matters or questions
          arising under such Agreement or related Enhancement,

     (v)  to add or amend any provisions of such Agreement as required by a
          Rating Agency in order to maintain or improve the rating of the
          Securities (it being understood that none of the Depositor, the
          Seller, the Servicer or any Trustee is obligated to maintain or
          improve such rating), or

     (vi) to comply with any requirements imposed by the Code;

provided, however, that any such amendment (other than pursuant to clause (vi)
above) will not adversely affect in any material respect the interests of any
Holders of the Series, as evidenced by an opinion of counsel delivered to the
Trustee. Unless otherwise specified in the Prospectus Supplement, any such
amendment shall be deemed not to adversely affect in any material respect the
interests of any Holder if the Trustee receives written confirmation from each
applicable Rating Agency rating that the amendment will not cause the Rating
Agency to reduce its then-current rating.

         Unless otherwise specified in the Prospectus Supplement, each
Agreement for each Series may also be amended by the applicable Trustee, the
Servicer, if applicable, and the Depositor with the consent of the Holders
possessing not less than 66% of the total outstanding principal amount of
the Securities of the Series (or, if only certain Classes are affected by the
amendment, 66% of the total outstanding principal amount of each affected
Class), for the purpose of adding any provisions to or changing in any manner
or eliminating any of the provisions of the Agreement, or modifying in any
manner the rights of Holders of the Series. In no event, however, shall any
such amendment

     (a)  reduce the amount or delay the timing of payments on any Security
          without the consent of the Holder of the Security; or

     (b)  reduce the aforesaid percentage of the total outstanding principal
          amount of Securities of each Class, the Holders of which are required
          to consent to any such amendment, without the consent of the Holders
          of 100% of the total outstanding principal amount of each affected
          Class.

VOTING RIGHTS

         The related Prospectus Supplement will set forth the method of
determining allocation of voting rights with respect to a Series.

LIST OF HOLDERS

         Upon written request of three or more Holders of record of a Series
for purposes of communicating with other Holders with respect to their rights
under the Agreement, (which request is accompanied by a copy of the
communication such Holders propose to transmit), the Trustee will afford them
access during business hours to the most recent list of Holders of that Series
held by the Trustee.

         No Agreement will provide for the holding of any annual or other
meeting of Holders.

BOOK-ENTRY SECURITIES

         If specified in the related Prospectus Supplement for a Series of
Securities, the Securities (or one or more Classes of the Securities) may be
issued in book-entry form. In that event, beneficial owners of those Securities
will not be considered "Holders" under the Agreements and may exercise the
rights of Holders only indirectly through the participants in the applicable
book-entry system.

                                      41
<PAGE>

REMIC ADMINISTRATOR

         For any Series with respect to which a REMIC election is made,
preparation of certain reports and certain other administrative duties with
respect to the Trust Fund may be performed by a REMIC administrator, who may be
an affiliate of the Depositor.

TERMINATION

         Pooling and Servicing Agreement; Trust Agreement. The obligations
created by the Pooling and Servicing Agreement or Trust Agreement for a Series
will terminate upon the distribution to Holders of all amounts distributable to
them pursuant to the Agreement under the circumstances described in the related
Prospectus Supplement. See "Description of the Securities--Optional Redemption,
Purchase or Termination" in this prospectus.

         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 that 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 the Series.

         In addition to such discharge with certain limitations, , if so
specified with respect to the Notes of any Series, the Indenture will provide
that the related Trust Fund will be discharged from any and all obligations in
respect of the Notes of that Series (except for certain obligations relating to
temporary Notes and exchange of Notes, registration of the transfer or exchange
of those Notes, replacing stolen, lost or mutilated Notes, to, maintaining
paying agencies and holding 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 that, through the
payment of interest and principal in accordance with their terms, will provide
money in an amount sufficient to pay the principal of and each installment of
interest on those Notes on the Final Scheduled Distribution Date for the Notes
and any installment of interest on the Notes in accordance with the terms of
the Indenture and the Notes. In the event of any such defeasance and discharge
of Notes of a Series, Holders of Notes of that Series would be able to look
only to such money and/or direct obligations for payment of principal of and
interest on, if any, their Notes until maturity.

                       CERTAIN LEGAL ASPECTS OF THE LOANS

         The following discussion contains summaries of certain legal aspects
of mortgage loans, home improvement installment sales contracts and home
improvement installment loan agreements that are general in nature. Because
certain legal aspects are governed by applicable state law (which laws may
differ substantially), the summaries do not purport to be complete or reflect
the laws of any particular state, or encompass the laws of all states in which
the properties securing the Loans are situated.

MORTGAGES

         The Loans for a Series will, and certain Home Improvement Contracts
for a Series may, be secured by either mortgages or deeds of trust or deeds to
secure debt (such Mortgage Loans and Home Improvement Contracts are hereinafter
referred to in this section as "mortgage loans"), depending upon the prevailing
practice in the state in which the property subject to a mortgage loan is
located. The filing of a mortgage, deed of trust or deed to secure debt creates
a lien or title interest upon the real property covered by that instrument and
represents the security for the repayment of an obligation that is customarily
evidenced by a promissory note. It is not prior to the lien for real estate
taxes and assessments or other charges imposed under governmental police powers
and may also be subject to other




                                      42
<PAGE>

liens pursuant to the laws of the jurisdiction in which the mortgaged property
is located. Priority with respect to the instruments depends on their terms,
the knowledge of the parties to the mortgage and generally on the order of
recording with the applicable state, county or municipal office. There are two
parties to a mortgage: the mortgagor, who is the borrower/property owner or the
land trustee (as described below), and the mortgagee, who is the lender. Under
the mortgage instrument, the mortgagor delivers to the mortgagee a note or bond
and the mortgage. In the case of a land trust, there are three parties because
title to the property is held by a land trustee under a land trust agreement of
which the borrower/property owner is the beneficiary; at origination of a
mortgage loan, the borrower executes a separate undertaking to make payments on
the mortgage note. A deed of trust transaction normally has three parties: the
trustor, who is the borrower/property owner; the beneficiary, who is the
lender; and the trustee, a third-party grantee. Under a deed of trust, the
trustor grants the property, irrevocably until the debt is paid, in trust,
generally with a power of sale, to the trustee to secure payment of the
obligation. The mortgagee's authority under a mortgage and the trustee's
authority under a deed of trust are governed by the law of the state in which
the real property is located, the express provisions of the mortgage or deed of
trust, and, in some cases, in deed of trust transactions, the directions of the
beneficiary.

FORECLOSURE ON MORTGAGES

         Foreclosure of a mortgage is generally accomplished by judicial
action. Generally, the action is initiated by the service of legal pleadings
upon all parties having an interest of record in the real property. Delays in
completion of the foreclosure occasionally may result from difficulties in
locating necessary parties defendant. When the mortgagee's right to foreclosure
is contested, the legal proceedings necessary to resolve the issue can be
time-consuming and expensive. After the completion of a judicial foreclosure
proceeding, the court may issue a judgment of foreclosure and appoint a
receiver or other officer to conduct the sale of the property. In some states,
mortgages may also be foreclosed by advertisement, pursuant to a power of sale
provided in the mortgage. Foreclosure of a mortgage by advertisement is
essentially similar to foreclosure of a deed of trust by nonjudicial power of
sale.

         Foreclosure of a deed of trust is generally accomplished by a
nonjudicial trustee's sale under a specific provision in the deed of trust that
authorizes the trustee to sell the property upon any default by the borrower
under the terms of the note or deed of trust. In certain states, foreclosure
also may be accomplished by judicial action in the manner provided for
foreclosure of mortgages. In some states, the trustee must record a notice of
default and send a copy to the borrower-trustor and to any person who has
recorded a request for a copy of a notice of default and notice of sale. In
addition, the trustee in some states must provide notice to any other
individual having an interest in the real property, including any junior
lienholders. If the deed of trust is not reinstated within any applicable cure
period, a notice of sale must be posted in a public place and, in most states,
published for a specified period of time in one or more newspapers. In
addition, some state laws require that a copy of the notice of sale be posted
on the property and sent to all parties having an interest of record in the
property. The trustor, borrower, or any person having a junior encumbrance on
the real estate may, during a reinstatement period, cure the default by paying
the entire amount in arrears plus the costs and expenses incurred in enforcing
the obligation. Generally, state law controls the amount of foreclosure
expenses and costs, including attorney's fees, which may be recovered by a
lender. If the deed of trust is not reinstated, a notice of sale must be posted
in a public place and, in most states, published for a specified period of time
in one or more newspapers. In addition, some state laws require that a copy of
the notice of sale be posted on the property, recorded and sent to all parties
having an interest in the real property.

         An action to foreclose a mortgage is an action to recover the mortgage
debt by enforcing the mortgagee's rights under the mortgage. It is regulated by
statutes and rules and subject throughout to the court's equitable powers.
Generally, a mortgagor is bound by the terms of the related mortgage note and
the mortgage as made and cannot be relieved from his default if the mortgagee
has exercised its rights in a


                                      43
<PAGE>

commercially reasonable manner. However, since a foreclosure action
historically was equitable in nature, the court may exercise equitable powers
to relieve a mortgagor of a default and deny the mortgagee foreclosure on proof
that either the mortgagor's default was neither willful nor in bad faith or the
mortgagee's action established a waiver, fraud, bad faith, or oppressive or
unconscionable conduct such as to warrant a court of equity to refuse
affirmative relief to the mortgagee. Under certain circumstances a court of
equity may relieve the mortgagor from an entirely technical default where such
default was not willful.

         A foreclosure action is subject to most of the delays and expenses of
other lawsuits if defenses or counterclaims are interposed, sometimes requiring
up to several years to complete. Moreover, a non-collusive, regularly conducted
foreclosure sale may be challenged as a fraudulent conveyance, regardless of
the parties' intent, if a court determines that the sale was for less than fair
consideration and the sale occurred while the mortgagor was insolvent and
within one year (or within the state statute of limitations if the trustee in
bankruptcy elects to proceed under state fraudulent conveyance law) of the
filing of bankruptcy. Similarly, a suit against the debtor on the related
mortgage note may take several years and, generally, is a remedy alternative to
foreclosure, the mortgagee being precluded from pursuing both at the same time.

         In the case of foreclosure under either a mortgage or a deed of trust,
the sale by the referee or other designated officer or by the trustee is a
public sale. However, because of the difficulty potential third party
purchasers at the sale have in determining the exact status of title and
because the physical condition of the property may have deteriorated during the
foreclosure proceedings, it is uncommon for a third party to purchase the
property at a foreclosure sale. Rather, it is common for the lender to purchase
the property from the trustee or referee for an amount that may be equal to the
unpaid principal amount of the mortgage note secured by the mortgage or deed of
trust plus accrued and unpaid interest and the expenses of foreclosure, in
which event the mortgagor's debt will be extinguished or the lender may
purchase for a lesser amount in order to preserve its right against a borrower
to seek a deficiency judgment in states where such a judgment is available.
Thereafter, subject to the right of the borrower in some states to remain in
possession during the redemption period, the lender will assume the burdens of
ownership, including obtaining hazard insurance, paying taxes and making 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. Any loss may be
reduced by the receipt of any mortgage guaranty Insurance Proceeds.

ENVIRONMENTAL RISKS

         Federal, state and local laws and regulations impose a wide range of
requirements on activities that may affect the environment, health and safety.
These include laws and regulations governing air pollutant emissions, hazardous
and toxic substances, impacts to wetlands, leaks from underground storage tanks
and the management, removal and disposal of lead- and asbestos-containing
materials. In certain circumstances, these laws and regulations impose
obligations on the owners or operators of residential properties such as those
subject to the Loans. The failure to comply with such laws and regulations may
result in fines and penalties.

         Moreover, under various federal, state and local laws and regulations,
an owner or operator of real estate may be liable for the costs of addressing
hazardous substances on, in or beneath such property and related costs. Such
liability may be imposed without regard to whether the owner or operator knew
of, or was responsible for, the presence of such substances, and could exceed
the value of the property and the aggregate assets of the owner or operator. In
addition, persons who transport or dispose of





                                      44
<PAGE>

hazardous substances, or arrange for the transportation, disposal or treatment
of hazardous substances, at off-site locations may also be held liable if there
are releases or threatened releases of hazardous substances at such off-site
locations.

         In addition, under the laws of some states and under the Federal
Comprehensive Environmental Response, Compensation and Liability Act
("CERCLA"), contamination of property may give rise to a lien on the property
to assure the payment of the costs of clean-up. In several states, such a lien
has priority over the lien of an existing mortgage against such property. Under
CERCLA, such a lien is subordinate to pre-existing, perfected security
interests.

         Under the laws of some states, and under CERCLA, there is a
possibility that a lender may be held liable as an "owner or operator" for
costs of addressing releases or threatened releases of hazardous substances at
a property, regardless of whether or not the environmental damage or threat was
caused by a current or prior owner or operator. CERCLA and some state laws
provide an exemption from the definition of "owner or operator" for a secured
creditor who, without "participating in the management" of a facility, holds
indicia of ownership primarily to protect its security interest in the
facility. The Solid Waste Disposal Act (the "SWDA") provides similar protection
to secured creditors in connection with liability for releases of petroleum
from certain underground storage tanks. However, if a lender "participates in
the management" of the facility in question or is found not to have held its
interest primarily to protect a security interest, the lender may forfeit its
secured creditor exemption status.

         A regulation promulgated by the U.S. Environmental Protection Agency
(the "EPA") in April 1992 attempted to clarify the activities in which lenders
could engage both prior to and subsequent to foreclosure of a security interest
without forfeiting the secured creditor exemption under CERCLA. The rule was
struck down in 1994 by the United States Court of Appeals for the District of
Columbia Circuit in Kelley ex rel State of Michigan v. Environmental Protection
Agency, 15 F.3d 1100 (D.C Cir. 1994), reh'g denied, 25 F.3d 1088, cert. denied
sub nom. Am. Bankers Ass'n v. Kelley, 115 S.Ct. 900 (1995). Another EPA
regulation promulgated in 1995 clarifies the activities in which lenders may
engage without forfeiting the secured creditor exemption under the underground
storage tank provisions of the SWDA. That regulation has not been struck down.

         On September 30, 1996, Congress enacted the Asset Conservation,
Limited Liability and Deposit Insurance Protection Act (ACA) which amended both
CERCLA and the SWDA to provide additional clarification regarding the scope of
the lender liability exemptions under the two statutes. Among other things, the
ACA specifies the circumstances under which a lender will be protected by the
CERCLA and SWDA exemptions, both while the borrower is still in possession of
the secured property and following foreclosure on the secured property.

         Generally, the ACA states that a lender who holds indicia of ownership
primarily to protect a security interest in a facility will be considered to
participate in management only if, while the borrower is still in possession of
the facility encumbered by the security interest, the lender (i) exercises
decision-making control over environmental compliance related to the facility
such that the lender has undertaken responsibility for hazardous substance
handling or disposal practices related to the facility or (ii) exercises
control at a level comparable to that of a manager of the facility such that
the lender has assumed or manifested responsibility for (a) overall management
of the facility encompassing daily decision-making with respect to
environmental compliance or (b) overall or substantially all of the operational
functions (as distinguished from financial or administrative functions) of the
facility other than the function of environmental compliance. The ACA also
specifies certain activities that are not considered to be "participation in
management," including monitoring or enforcing the terms of the extension of
credit or security interest, inspecting the facility, and requiring a lawful
means of addressing the release or threatened release of a hazardous substance.



                                      45
<PAGE>

         The ACA also specifies that a lender who did not participate in
management of a facility prior to foreclosure will not be considered an "owner
or operator," even if the lender forecloses on the facility and after
foreclosure sells or liquidates the facility, maintains business activities,
winds up operations, undertakes an appropriate response action, or takes any
other measure to preserve, protect, or prepare the facility prior to sale or
disposition, if the lender seeks to sell or otherwise divest the facility at
the earliest practicable, commercially reasonable time, on commercially
reasonable terms, taking into account market conditions and legal and
regulatory requirements.

         The ACA specifically addresses the potential liability of lenders who
hold mortgages or similar conventional security interests in real property,
such as the Trust Fund does in connection with the Mortgage Loans and the Home
Improvement Contracts.

         If a lender is or becomes liable under CERCLA, it may be authorized to
bring a statutory action for contribution against any other "responsible
parties," including a previous owner or operator. However, such persons or
entities may be bankrupt or otherwise judgment proof, and the costs associated
with environmental cleanup and related actions may be substantial. Moreover,
some state laws imposing liability for addressing hazardous substances do not
contain exemptions from liability for lenders. Whether the costs of addressing
a release or threatened release at a property pledged as collateral for one of
the Loans would be imposed on the Trust Fund, and thus occasion a loss to the
Holders, therefore depends on the specific factual and legal circumstances at
issue.

RIGHTS OF REDEMPTION

         In some states, after sale pursuant to a deed of trust or foreclosure
of a mortgage, the trustor or mortgagor and foreclosed junior lienors are given
a statutory period in which to redeem the property from the foreclosure sale.
The right of redemption should be distinguished from the equity of redemption,
which is a non-statutory right that must be exercised prior to the foreclosure
sale. In some states, redemption may occur only upon payment of the entire
principal balance of the loan, accrued interest and expenses of foreclosure. In
other states, redemption may be authorized if the former borrower pays only a
portion of the sums due. The effect of a statutory right of redemption is to
diminish the ability of the lender to sell the foreclosed property. The
exercise of a right of redemption would defeat the title of any purchaser at a
foreclosure sale, or of any purchaser from the lender subsequent to foreclosure
or sale under a deed of trust. Consequently, the practical effect of a right of
redemption is to force the lender to retain the property and pay the expenses
of ownership until the redemption period has run. In some states, there is no
right to redeem property after a trustee's sale under a deed of trust.

JUNIOR MORTGAGES; RIGHTS OF SENIOR MORTGAGES

         The Mortgage Loans comprising or underlying the Primary Assets
included in the Trust Fund for a Series will be secured by mortgages or deeds
of trust, which may be second or more junior mortgages to other mortgages held
by other lenders or institutional investors. The rights of the Trust Fund (and
therefore of the Holders), as mortgagee under a junior mortgage, are
subordinate to those of the mortgagee under the senior mortgage, including the
prior rights of the senior mortgagee to receive hazard insurance and
condemnation proceeds and to cause the property securing the mortgage loan to
be sold upon default of the mortgagor, thereby extinguishing the junior
mortgagee's lien unless the junior mortgagee asserts its subordinate interest
in the property in foreclosure litigation and, possibly, satisfies the
defaulted senior mortgage. A junior mortgagee may satisfy a defaulted senior
loan in full and, in some states, may cure the default and bring the senior
loan current, in either event adding the amounts expended to the balance due on
the junior loan. In most states, absent a provision in the mortgage or deed of
trust, no notice of default is required to be given to a junior mortgagee.



                                      46
<PAGE>

         The standard form of the mortgage used by most institutional lenders
confers on the mortgagee the right both to receive all proceeds collected under
any hazard insurance policy and all awards made in connection with condemnation
proceedings, and to apply such proceeds and awards to any indebtedness secured
by the mortgage, in such order as the mortgagee may determine. Thus, in the
event improvements on the property are damaged or destroyed by fire or other
casualty, or in the event the property is taken by condemnation, the mortgagee
or beneficiary under underlying senior mortgages will have the prior right to
collect any insurance proceeds payable under a hazard insurance policy and any
award of damages in connection with the condemnation and to apply the same to
the indebtedness secured by the senior mortgages. Proceeds in excess of the
amount of senior mortgage indebtedness, in most cases, may be applied to the
indebtedness of a junior mortgage.

         Another provision sometimes found in the form of the mortgage or deed
of trust used by institutional lenders obligates the mortgagor to pay before
delinquency all taxes and assessments on the property and, when due, all
encumbrances, charges and liens on the property that appear prior to the
mortgage or deed of trust, to provide and maintain fire insurance on the
property, to maintain and repair the property and not to commit or permit any
waste thereof, and to appear in and defend any action or proceeding purporting
to affect the property or the rights of the mortgagee under the mortgage. Upon
a failure of the mortgagor to perform any of these obligations, the mortgagee
is given the right under certain mortgages to perform the obligation itself, at
its election, with the mortgagor agreeing to reimburse the mortgagee for any
sums expended by the mortgagee on behalf of the mortgagor. All sums so expended
by the mortgagee become part of the indebtedness secured by the mortgage.

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

         Certain states have imposed statutory prohibitions that limit the
remedies of a beneficiary under a deed of trust or a mortgagee under a
mortgage. In some states, 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 is 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. In certain other states, the lender has the option
of bringing a personal action against the borrower on the debt without first
exhausting such security. However, in some of these states, the lender,
following judgment on the personal action, may be deemed to have elected a
remedy and may be precluded from exercising remedies with respect to the
security. Consequently, the practical effect of the election requirement, when
applicable, is that lenders will usually proceed first against the security
rather than bringing a personal action against the borrower. Finally, other
statutory provisions limit any deficiency judgment against the former borrower
following a foreclosure sale to the excess of the outstanding debt over the
fair market value of the property at the time of the public sale. The purpose
of these statutes is generally to prevent a beneficiary or a mortgagee from
obtaining a large deficiency judgment against the former borrower as a result
of low or no bids at the foreclosure sale.

         In addition to laws limiting or prohibiting deficiency judgments,
numerous other statutory provisions, including the federal bankruptcy laws, the
Federal Soldiers' and Sailors' Relief Act of 1940 and state laws affording
relief to debtors, may interfere with or affect the ability of the secured
lender to realize upon collateral and/or enforce a deficiency judgment. For
example, with respect to federal bankruptcy law, the filing of a petition acts
as a stay against the enforcement of remedies for collection of a debt.
Moreover, a court with federal bankruptcy jurisdiction may permit a debtor
through a rehabilitation plan under chapter 13 of the federal bankruptcy code
to cure a monetary default with respect to a loan on his residence by paying
arrearages within a reasonable time period and reinstating the



                                      47
<PAGE>

original loan payment schedule even though the lender accelerated the loan and
the lender has taken all steps to realize upon its security (provided no sale
of the property has yet occurred) prior to the filing of the debtor's chapter
13 petition. Some courts with federal bankruptcy jurisdiction have approved
plans, based on the particular facts of the reorganization case, that effected
the curing of a loan default by permitting the obligor to pay arrearages over a
number of years.

         Courts with federal bankruptcy jurisdiction have also indicated that
the terms of a mortgage loan may be modified if the borrower has filed a
petition under chapter 13. These courts have suggested that such modifications
may include reducing the amount of each monthly payment, changing the rate of
interest, altering the repayment schedule and reducing the lender's security
interest to the value of the residence, thus leaving the lender a general
unsecured creditor for the difference between the value of the residence and
the outstanding balance of the loan. Federal bankruptcy law and limited case
law indicate that the foregoing modifications could not be applied to the terms
of a loan secured by property that is the principal residence of the debtor. In
all cases, the secured creditor is entitled to the value of its security plus
post-petition interest, attorney's fees and costs to the extent the value of
the security exceeds the debt.

         In a chapter 11 case under the federal bankruptcy code, the lender is
precluded from foreclosing without authorization from the bankruptcy court. The
lender's lien may be transferred to other collateral and/or be limited in
amount to the value of the lender's interest in the collateral as of the date
of the bankruptcy. The loan term may be extended, the interest rate may be
adjusted to market rates and the priority of the loan may be subordinated to
bankruptcy court-approved financing. The bankruptcy court can, in effect,
invalidate due-on-sale clauses through confirmed Chapter 11 plans of
reorganization.

         The bankruptcy code provides priority to certain tax liens over the
lender's security. This may delay or interfere with the enforcement of rights
in respect of a defaulted mortgage loan. In addition, substantive requirements
are imposed upon lenders in connection with the origination and the servicing
of mortgage loans by numerous federal and some state consumer protection laws.
The 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 and regulations. These federal laws
impose specific statutory liabilities upon lenders who originate loans and who
fail to comply with the provisions of the law. In some cases, this liability
may affect assignees of the loans.

DUE-ON-SALE CLAUSES IN MORTGAGE LOANS

         Due-on-sale clauses permit the lender to accelerate the maturity of
the loan if the borrower sells or transfers, whether voluntarily or
involuntarily, all or part of the real property securing the loan without the
lender's prior written consent. The enforceability of these clauses has been
the subject of legislation or litigation in many states, and in some cases,
typically involving single family residential mortgage transactions, their
enforceability has been limited or denied. In any event, the Garn-St. Germain
Depository Institutions Act of 1982 (the "Garn-St. Germain Act") 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 exceptions. As a result, due-on-sale
clauses have become generally enforceable except in those states whose
legislatures exercised their authority to regulate the enforceability of such
clauses with respect to mortgage loans that were (i) originated or assumed
during the "window period" under the Garn-St. Germain Act, which ended in all
cases not later than October 15, 1982, and (ii) originated by lenders other
than national banks, federal savings institutions and federal credit unions.
FHLMC has taken the position in its published mortgage servicing standards
that, out of a total of eleven "window period states," five states (Arizona,
Michigan, Minnesota, New Mexico and Utah) have enacted statutes extending, on
various terms and for varying periods, the prohibition on enforcement of
due-on-sale clauses with respect to certain categories of window period




                                      48
<PAGE>

loans. Also, the Garn-St. Germain Act does "encourage" lenders to permit
assumption of loans at the original rate of interest or at some other rate less
than the average of the original rate and the market rate.

         In addition, under federal bankruptcy law, due-on-sale clauses may not
be enforceable in bankruptcy proceedings and may, under certain circumstances,
be eliminated in any modified mortgage resulting from such bankruptcy
proceeding.

ENFORCEABILITY OF PREPAYMENT AND LATE PAYMENT FEES

         Forms of notes, mortgages and deeds of trust used by lenders may
contain provisions obligating the borrower to pay a late charge if payments are
not timely made, and in some circumstances may provide for prepayment fees or
penalties if the obligation is paid prior to maturity. In certain states, there
are or may be specific limitations, upon the late charges 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. Late charges and prepayment fees are typically retained by
servicers as additional servicing compensation.

EQUITABLE LIMITATIONS ON REMEDIES

         In connection with lenders' attempts to realize upon their security,
courts have invoked general equitable principles. The equitable principles are
generally designed to relieve the borrower from the legal effect of his
defaults under the loan documents. Examples of judicial remedies that have been
fashioned include judicial requirements that the lender undertake affirmative
and expensive actions to determine the causes of the borrower's default and the
likelihood that the borrower will be able to reinstate the loan. In some cases,
courts have substituted their judgment for the lender's judgment and have
required that lenders reinstate loans or recast payment schedules in order to
accommodate borrowers who are suffering from temporary financial disability. In
other cases, courts have limited the right of a lender to realize upon his
security if the default under the security agreement is not monetary, such as
the borrower's failure to adequately maintain the property or the borrower's
execution of secondary financing affecting the property. Finally, some courts
have been faced with the issue of whether or not federal or state
constitutional provisions reflecting due process concerns for adequate notice
require that borrowers under security agreements receive notices in addition to
the statutorily-prescribed minimums. For the most part, these cases have upheld
the notice provisions as being reasonable or have found that, in cases
involving the sale by a trustee under a deed of trust or by a mortgagee under a
mortgage having a power of sale, there is insufficient state action to afford
constitutional protections to the borrower.

         Most conventional single-family mortgage loans may be prepaid in full
or in part without penalty. The regulations of the Office of Thrift Supervision
(the "OTS") prohibit the imposition of a prepayment penalty or equivalent fee
for or in connection with the acceleration of a loan by exercise of a
due-on-sale clause. A mortgagee to whom a prepayment in full has been tendered
may be compelled to give either a release of the mortgage or an instrument
assigning the existing mortgage. The absence of a restraint on prepayment,
particularly with respect to mortgage loans having higher mortgage rates, may
increase the likelihood of refinancing or other early retirements of such
mortgage loans.

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. Similar
federal statutes were in effect with respect to mortgage loans made during the
first three months of 1980. The OTS, as successor




                                      49
<PAGE>

to the Federal Home Loan Bank Board, is authorized to issue rules and
regulations and to publish interpretations governing implementation of Title V.

         Title V authorizes any state to reimpose interest rate limits by
adopting, before April 1, 1983, a state law, or by certifying that the voters
of such state have voted in favor of any provision, constitutional or
otherwise, which expressly rejects an application of the federal law. Fifteen
states adopted such a law prior to the April 1, 1983 deadline. In addition,
even where Title V is not so rejected, any state is authorized by the law to
adopt a provision limiting discount points or other charges on mortgage loans
covered by Title V.

THE HOME IMPROVEMENT CONTRACTS

         General

         The Home Improvement Contracts, other than those Home Improvement
Contracts that are unsecured or secured by mortgages on real estate, generally
are "chattel paper" or constitute "purchase money security interests," each as
defined in the Uniform Commercial Code (the "UCC") in effect in the applicable
jurisdiction. 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
related Agreement, the Depositor will transfer physical possession of the Home
Improvement Contracts to the Trustee or Custodian or may retain possession of
the Contracts as custodian for the Trustee. In addition, the Depositor 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. Unless
otherwise specified in the related Prospectus Supplement, the Home Improvement
Contracts will not be stamped or otherwise marked to reflect their assignment
from the Depositor to the Trustee. Therefore, if through negligence, fraud or
otherwise, a subsequent purchaser were able to take physical possession of the
Home Improvement Contracts without notice of such assignment, the Trustee's
interest in the contracts could be defeated.

         Security Interests in Home Improvements

         The Home Improvement Contracts that are secured by the Home
Improvements financed thereby grant to the originator of such contracts a
purchase money security interest in such Home Improvements to secure all or
part of the purchase price of such Home Improvements and related services. A
financing statement generally is not required to be filed to perfect a purchase
money security interest in consumer goods. Purchase money security interests of
this type are assignable. In general, a purchase money security interest grants
to the holder a security interest that has priority over a conflicting security
interest in the same collateral and the proceeds of such collateral. However,
to the extent that the collateral subject to a purchase money security interest
becomes a fixture, in order for the related purchase money security interest to
take priority over a conflicting interest in the fixture, the holder's interest
in the Home Improvement must generally be perfected by a timely fixture filing.
In general, under the UCC, a security interest does not exist under the UCC in
ordinary building material incorporated into an improvement on land. Home
Improvement Contracts that finance lumber, bricks, other types of ordinary
building material or other goods that are deemed to lose such characterization,
upon incorporation of such materials into the related property, will not be
secured by a purchase money security interest in the Home Improvement being
financed.

         Enforcement of Security Interest in Home Improvements

         So long as the Home Improvement has not become subject to the real
estate law, a creditor can repossess a Home Improvement securing a Home
Improvement Contract by voluntary surrender, by "self-help" repossession that
is "peaceful" (i.e., without breach of the peace) or, in the absence of


                                      50
<PAGE>

voluntary surrender and the ability to repossess without breach of the peace,
by judicial process. The holder of a Home Improvement Contract must give the
debtor a number of days' notice, which varies from 10 to 30 days depending on
the state, prior to commencement of any repossession. The UCC and consumer
protection laws in most states place restrictions on repossession sales,
including requiring prior notice to the debtor and commercial reasonableness in
effecting such a sale. The law in most states also requires that the debtor be
given notice of any sale prior to resale of the unit that the debtor may redeem
it at or before the resale.

         Under the laws applicable in most states, a creditor is entitled to
obtain a deficiency judgement from a debtor for any deficiency on repossession
and resale of the property securing the debtor's loan. However, some states
impose prohibitions or limitations on deficiency judgements, and in many cases
the defaulting borrower would have no assets with which to pay a judgement.

         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 judgement.

         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 that is the seller of goods that gave rise to the transaction
(and certain related lenders and assignees) to transfer the contract free of
notice of claims by the debtor thereunder. The effect of this rule is to
subject the assignee of the contract to all claims and defenses 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.

         Applicability of Usury Laws

         Title V provides that, subject to the following conditions, state
usury limitations shall not apply to any contract that is secured by a first
lien on certain kinds of consumer goods. The Home Improvement 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
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 that 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.

INSTALLMENT SALES CONTRACTS

         The Loans may also consist of installment sales contracts. Under an
installment sales contract (each, an "Installment Sales Contract") the seller
(hereinafter referred to in this section as the "lender") retains legal title
to the property and enters into an agreement with the purchaser (hereinafter
referred to




                                      51
<PAGE>

in this section as the "borrower") for the payment of the purchase price, plus
interest, over the term of such contract. Only after full performance by the
borrower of the contract is the lender obligated to convey title to the
property to the purchaser. As with mortgage or deed of trust financing, during
the effective period of the Installment Sales Contract, the borrower is
generally responsible for maintaining the property in good condition and for
paying real estate taxes, assessments and hazard insurance policy premiums
associated with the property.

         The method of enforcing the rights of the lender under an Installment
Sales Contract varies on a state-by-state basis depending upon the extent to
which state courts are willing, or able pursuant to state statute, to enforce
the contract strictly according to the terms. The terms of Installment Sales
Contracts generally provide that upon a default by the borrower, the borrower
loses his right to occupy the property, the entire indebtedness is accelerated,
and the buyer's equitable interest in the property is forfeited. The lender in
such a situation does not have to foreclose in order to obtain title to the
property, although in some cases a quiet title action is in order if the
borrower has filed the Installment Sales Contract in local land records and an
ejectment action may be necessary to recover possession. In a few states,
particularly in cases of borrower default during the early years of an
Installment Sales Contract, the courts will permit ejectment of the buyer and a
forfeiture of his or her interest in the property. However, most state
legislatures have enacted provisions by analogy to mortgage law protecting
borrowers under Installment Sales Contracts from the harsh consequences of
forfeiture. Under those statutes, a judicial or nonjudicial foreclosure may be
required, the lender may be required to give notice of default and the borrower
may be granted some grace period during which the Installment Sales Contract
may be reinstated upon full payment of the default amount and the borrower may
have a post-foreclosure statutory redemption right. In other states, courts in
equity may permit a borrower with significant investment in the property under
an Installment Sales Contract for the sale of real estate to share in the
proceeds of sale of the property after the indebtedness is repaid or may
otherwise refuse to enforce the forfeiture clause. Nevertheless, generally
speaking, the lender's procedures for obtaining possession and clear title
under an Installment Sales Contract in a given state are simpler and less
time-consuming and costly than are the procedures for foreclosing and obtaining
clear title to a property subject to one or more liens.

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940

         Under the Soldiers' and Sailors' Civil Relief Act of 1940, members of
all branches of the military on active duty, including draftees and reservists
in military service, (i) are entitled to have interest rates reduced and capped
at 6% per annum, on obligations (including Loans) incurred prior to the
commencement of military service for the duration of military service, (ii) may
be entitled to a stay of proceedings on any kind of foreclosure or repossession
action in the case of defaults on such obligations entered into prior to
military service for the duration of military service and (iii) may have the
maturity of such obligations incurred prior to military service extended, the
payments lowered and the payment schedule readjusted for a period of time after
the completion of military service. However, the benefits of (i), (ii), or
(iii) above are subject to challenge by creditors and if, in the opinion of the
court, the ability of a person to comply with such obligations is not
materially impaired by military service, the court may apply equitable
principles accordingly. If a borrower's obligation to repay amounts otherwise
due on a Loan included in a Trust Fund for a Series is relieved pursuant to the
Soldiers' and Sailors' Civil Relief Act of 1940, none of the Trust Fund, the
Servicer, the Depositor nor any Trustee will be required to advance such
amounts, and any related loss may reduce the amounts available to be paid to
the Holders of the related Securities. Unless otherwise specified in the
related Prospectus Supplement, any shortfalls in interest collections on Loans
(or Underlying Loans), included in a Trust Fund for a Series resulting from
application of the Soldiers' and Sailors' Civil Relief Act of 1940 will be
allocated to each Class of Securities of the Series that is entitled to receive
interest in respect of such Loans (or Underlying Loans) in proportion to the
interest that each such Class of Securities would have otherwise been entitled
to receive in respect of such Loans (or Underlying Loans) had the interest
shortfall not occurred.



                                      52
<PAGE>

                                 THE DEPOSITOR

         The Depositor was incorporated in the State of Delaware in June 1995,
and is a wholly-owned subsidiary of The Bear Stearns Companies Inc. The
Depositor's principal executive offices are located at 245 Park Avenue, New
York, New York 10167. Its telephone number is (212) 272-4095.

         The Depositor will not engage in any activities other than to
authorize, issue, sell, deliver, purchase and invest in (and enter into
agreements in connection with), and/or to engage in the establishment of one or
more trusts, which will issue and sell, bonds, notes, debt or equity
securities, obligations and other securities and instruments ("Depositor
Securities"). The Depositor Securities must be collateralized or otherwise
secured or backed by, or otherwise represent an interest in, among other
things, receivables or pass-through certificates, (or participations or
certificates of participation or beneficial ownership in one or more pools of
receivables), and the proceeds of the foregoing, that arise in connection with
loans secured by certain first or junior mortgages on real estate or
manufactured housing and any and all other commercial transactions and
commercial, sovereign, student or consumer loans or indebtedness, In connection
therewith or otherwise, the depositor may purchase, acquire, own, hold,
transfer, convey, service, sell, pledge, assign, finance and otherwise deal
with such receivables, pass-through certificates, or participations or
certificates of participation or beneficial ownership. Article Third of the
Depositor's Certificate of Incorporation limits the Depositor's activities to
the above activities and certain related activities, such as credit enhancement
with respect to such Depositor Securities, and to any activities incidental to
and necessary or convenient for the accomplishment of those purposes.

                                USE OF PROCEEDS

         The Depositor will apply all or substantially all of the net proceeds
from the sale of each Series of Securities for one or more of the following
purposes:

     o    to purchase the related Primary Assets,

     o    to repay indebtedness incurred to obtain funds to acquire such
          Primary Assets,

     o    to establish any Reserve Funds described in the related Prospectus
          Supplement and

     o    to pay costs of structuring and issuing the Securities, including the
          costs of obtaining any Enhancement.

If so specified in the related Prospectus Supplement, the purchase of the
Primary Assets for a Series may be effected by an exchange of Securities with
the Seller of such Primary Assets.

                   CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

GENERAL

         The following is a summary of certain anticipated material federal
income tax consequences of the purchase, ownership, and disposition of the
Securities and is based on the opinion of Brown & Wood LLP, Morgan, Lewis &
Bockius LLP or such other counsel so designated in the Prospectus Supplement,
special counsel to the Depositor (in such capacity, "Tax Counsel"). The summary
is based upon the provisions of the Code, the regulations promulgated
thereunder, including, where applicable, proposed regulations, and the judicial
and administrative rulings and decisions now in effect, all of which are
subject to change or possible differing interpretations. The statutory
provisions, regulations, and




                                      53
<PAGE>

interpretations on which this interpretation is based are subject to change,
and such a change could apply retroactively.

         The summary does not purport to deal with all aspects of federal
income taxation that may affect particular investors in light of their
individual circumstances. This summary focuses primarily upon investors who
will hold Securities as "capital assets" (generally, property held for
investment) within the meaning of Section 1221 of the Code. Prospective
investors may wish to consult their own tax advisers concerning the federal,
state, local and any other tax consequences as relates specifically to such
investors in connection with the purchase, ownership and disposition of the
Securities.

         The federal income tax consequences to Holders will vary depending on
whether (i) the Securities of a Series are classified as indebtedness; (ii) an
election is made to treat the Trust Fund relating to a particular Series of
Securities as a real estate mortgage investment conduit (a "REMIC") under the
Code; (iii) the Securities represent an ownership interest in some or all of
the assets included in the Trust Fund for a Series; or (iv) an election is made
to treat the Trust Fund relating to a particular Series of Certificates as a
partnership; or (v) an election is made to treat the Trust Fund relating to a
particular Series of Securities as a Financial Asset Securitization Investment
Trust ("FASIT") under the Code. The Prospectus Supplement for each Series of
Securities will specify how the Securities will be treated for federal income
tax purposes and will discuss whether a REMIC election, if any, will be made
with respect to such Series.

         As used herein, the term "U.S. Person" means a citizen or resident of
the United States, a corporation, partnership or other entity created or
organized in or under the laws of the United States, any state thereof or the
District of Columbia (other than a partnership that is not treated as a United
States person under any applicable Treasury regulations), an estate whose
income is subject to U.S. federal income tax regardless of its source of
income, or a trust if a court within the United States is able to exercise
primary supervision of the trust and one or more United States persons have the
authority to control all substantial decisions of the trust. Notwithstanding
the preceding sentence, to the extent provided in 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 shall
be considered U.S. Persons as well.

TAXATION OF DEBT SECURITIES

         Status as Real Property Loans. Except to the extent otherwise provided
in the related Prospectus Supplement, if the Securities are regular interests
in a REMIC ("Regular Interest Securities") or represent interests in a grantor
trust, Tax Counsel is of the opinion that: (i) Securities held by a domestic
building and loan association will constitute "loans... secured by an interest
in real property" within the meaning of Code section 7701(a)(19)(C)(v); and
(ii) Securities held by a real estate investment trust will constitute "real
estate assets" within the meaning of Code section 856(c)(4)(A) and interest on
Securities will be considered "interest on obligations secured by mortgages on
real property or on interests in real property" within the meaning of Code
section 856(c)(3)(B).

         Interest and Acquisition Discount. In the opinion of Tax Counsel,
Regular Interest Securities are generally taxable to Holders in the same manner
as evidences of indebtedness issued by the REMIC. Stated interest on the
Regular Interest Securities will be taxable as ordinary income and taken into
account using the accrual method of accounting, regardless of the Holder's
normal accounting method. Interest (other than original issue discount) on
Securities (other than Regular Interest Securities) that are characterized as
indebtedness for federal income tax purposes will be includible in income by
Holders thereof in accordance with their usual methods of accounting.
Securities characterized as debt for federal






                                      54
<PAGE>

income tax purposes and Regular Interest Securities will be referred to
hereinafter collectively as "Debt Securities."

         Tax Counsel is of the opinion that Debt Securities that are Compound
Interest Securities will, and certain of the other Debt Securities issued at a
discount may, be issued with "original issue discount" ("OID"). The following
discussion is based in part on the rules governing OID, which are set forth in
Sections 1271-1275 of the Code and the Treasury regulations issued thereunder
on February 2, 1994 and amended on June 11, 1996 (the "OID Regulations"). A
Holder should be aware, however, that the OID Regulations do not adequately
address certain issues relevant to prepayable securities, such as the Debt
Securities.

         In general, OID, if any, will equal the difference between the stated
redemption price at maturity of a Debt Security and its issue price. In the
opinion of Tax Counsel, a Holder of a Debt Security must include such OID in
gross income as ordinary interest income as it accrues under a method taking
into account an economic accrual of the discount. In general, OID must be
included in income in advance of the receipt of the cash representing that
income. The amount of OID on a Debt Security will be considered to be zero if
it is less than a de minimis amount determined under the Code.

         The issue price of a Debt Security is the first price at which a
substantial amount of Debt Securities of that Class are sold to the public
(excluding bond houses, brokers, underwriters or wholesalers). If less than a
substantial amount of a particular Class of Debt Securities is sold for cash on
or prior to the Closing Date, the issue price for such Class will be treated as
the fair market value of such Class on the Closing Date. The issue price of a
Debt Security also includes the amount paid by an initial Debt Security Holder
for accrued interest that relates to a period prior to the issue date of the
Debt Security. The stated redemption price at maturity of a Debt Security
includes the original principal amount of the Debt Security, but generally will
not include distributions of interest if such distributions constitute
"qualified stated interest."

         Under the OID Regulations, qualified stated interest generally means
interest payable at a single fixed rate or qualified variable rate (as
described below); provided, that such interest payments are unconditionally
payable at intervals of one year or less during the entire term of the Debt
Security. The OID Regulations state that interest payments are unconditionally
payable only if a late payment or nonpayment is expected to be penalized or
reasonable remedies exist to compel payment. Certain Debt Securities may
provide for default remedies in the event of late payment or nonpayment of
interest. Although the matter is not free from doubt, the Trustee intends to
treat interest on such Debt Securities as unconditionally payable and as
constituting qualified stated interest, not OID. However, absent clarification
of the OID Regulations, where Debt Securities do not provide for default
remedies, the interest payments will be included in the Debt Security's stated
redemption price at maturity and taxed as OID. Interest is payable at a single
fixed rate only if the rate appropriately takes into account the length of the
interval between payments. Distributions of interest on Debt Securities with
respect to which deferred interest will accrue, will not constitute qualified
stated interest payments, in which case the stated redemption price at maturity
of such Debt Securities includes all distributions of interest as well as
principal thereon. Where the interval between the issue date and the first
Distribution Date on a Debt Security is longer than the interval between
subsequent Distribution Dates, the greater of (i) the interest foregone and
(ii) the excess of the stated principal amount over the issue price will be
included in the stated redemption price at maturity and tested under the de
minimis rule described below. Where the interval between the issue date and the
first Distribution Date on a Debt Security is shorter than the interval between
subsequent Distribution Dates, all of the additional interest will be included
in the stated redemption price at maturity and tested under the de minimis rule
described below. In the case of a Debt Security with a long first period that
has non-de minimis OID, all stated interest in excess of interest payable at
the effective interest rate for the long first period will be included in the
stated redemption






                                      55
<PAGE>

price at maturity and the Debt Security will generally have OID. Holders of
Debt Securities should consult their own tax advisors to determine the issue
price and stated redemption price at maturity of a Debt Security.

         Under the de minimis rule, OID on a Debt Security will be considered
to be zero if such OID is less than 0.25% of the stated redemption price at
maturity of the Debt Security multiplied by the weighted average maturity of
the Debt Security. For this purpose, the weighted average maturity of the Debt
Security is computed as the sum of the amounts determined by multiplying the
number of full years (i.e., rounding down partial years) from the issue date
until each distribution in reduction of stated redemption price at maturity is
scheduled to be made by a fraction, the numerator of which is the amount of
each distribution included in the stated redemption price at maturity of the
Debt Security and the denominator of which is the stated redemption price at
maturity of the Debt Security. Holders generally must report de minimis OID pro
rata as principal payments are received, and such income will be capital gain
if the Debt Security is held as a capital asset. However, accrual method
Holders may elect to accrue all de minimis OID as well as market discount under
a constant interest method.

         Debt Securities may provide for interest based on a qualified variable
rate. Under the OID Regulations, interest is treated as payable at a qualified
variable rate and not as contingent interest if, generally, (i) such interest
is unconditionally payable at least annually, (ii) the issue price of the debt
instrument does not exceed the total noncontingent principal payments and (iii)
interest is based on a "qualified floating rate," an "objective rate," or a
combination of "qualified floating rates" that do not operate in a manner that
significantly accelerates or defers interest payments on such Debt Security. In
the case of Compound Interest Securities, certain Interest Weighted Securities,
and certain of the other Debt Securities, none of the payments under the
instrument will be considered qualified stated interest, and thus the aggregate
amount of all payments will be included in the stated redemption price at
maturity.

         The Internal Revenue Service (the "IRS") issued final regulations (the
"Contingent Payment Regulations") governing the calculation of OID on
instruments having contingent interest payments. The Contingent Payment
Regulations, represent the only guidance regarding the views of the IRS with
respect to contingent interest instruments and specifically do not apply for
purposes of calculating OID on debt instruments subject to Code Section
1272(a)(6), such as the Debt Security. Additionally, the OID Regulations do not
contain provisions specifically interpreting Code Section 1272(a)(6). Until the
Treasury issues guidance to the contrary, the applicable Trustee intends to
base its computation on Code Section 1272(a)(6) and the OID Regulations as
described in this Prospectus. However, because no regulatory guidance currently
exists under Code Section 1272(a)(6), there can be no assurance that such
methodology represents the correct manner of calculating OID.

         The Holder of a Debt Security issued with OID must include in gross
income, for all days during its taxable year on which it holds such Debt
Security, the sum of the "daily portions" of such original issue discount. The
amount of OID includible in income by a Holder will be computed by allocating
to each day during a taxable year a pro rata portion of the original issue
discount that accrued during the relevant accrual period. In the case of a Debt
Security that is not a Regular Interest Security and the principal payments on
which are not subject to acceleration resulting from prepayments on the Loans,
the amount of OID includible in income of a Holder for an accrual period
(generally the period over which interest accrues on the debt instrument) will
equal the product of the yield to maturity of the Debt Security and the
adjusted issue price of the Debt Security, reduced by any payments of qualified
stated interest. The adjusted issue price is the sum of its issue price plus
prior accruals or OID, reduced by the total payments made with respect to such
Debt Security in all prior periods, other than qualified stated interest
payments.



                                      56
<PAGE>

         The amount of OID to be included in income by a Holder of a debt
instrument, such as certain Classes of the Debt Securities, that is subject to
acceleration due to prepayments on other debt obligations securing such
instruments (a "Pay-Through Security"), is computed by taking into account the
anticipated rate of prepayments assumed in pricing the debt instrument (the
"Prepayment Assumption"). The amount of OID that will accrue during an accrual
period on a Pay-Through Security is the excess (if any) of the sum of (a) the
present value of all payments remaining to be made on the Pay-Through Security
as of the close of the accrual period and (b) the payments during the accrual
period of amounts included in the stated redemption price of the Pay-Through
Security, over the adjusted issue price of the Pay-Through Security at the
beginning of the accrual period. The present value of the remaining payments is
to be determined on the basis of three factors: (i) the original yield to
maturity of the Pay-Through Security (determined on the basis of compounding at
the end of each accrual period and properly adjusted for the length of the
accrual period), (ii) events that have occurred before the end of the accrual
period and (iii) the assumption that the remaining payments will be made in
accordance with the original Prepayment Assumption. The effect of this method
is to increase the portions of OID required to be included in income by a
Holder to take into account prepayments with respect to the Loans at a rate
that exceeds the Prepayment Assumption, and to decrease (but not below zero for
any period) the portions of OID required to be included in income by a Holder
of a Pay-Through Security to take into account prepayments with respect to the
Loans at a rate that is slower than the Prepayment Assumption. Although OID
will be reported to Holders of Pay-Through Securities based on the Prepayment
Assumption, no representation is made to Holders that Loans will be prepaid at
that rate or at any other rate.

         The Depositor may adjust the accrual of OID on a Class of Regular
Interest Securities (or other regular interests in a REMIC) in a manner that it
believes to be appropriate, to take account of realized losses on the Loans,
although the OID Regulations do not provide for such adjustments. If the IRS
were to require that OID be accrued without such adjustments, the rate of
accrual of OID for a Class of Regular Interest Securities could increase.

         Certain Classes of Regular Interest Securities may represent more than
one Class of REMIC regular interests. Unless otherwise provided in the related
Prospectus Supplement, the applicable Trustee intends, based on the OID
Regulations, to calculate OID on such Securities as if, solely for the purposes
of computing OID, the separate regular interests were a single debt instrument.

         A subsequent Holder of a Debt Security will also be required to
include OID in gross income, but such a Holder who purchases such Debt Security
for an amount that exceeds its adjusted issue price will be entitled (as will
an initial Holder who pays more than a Debt Security's issue price) to offset
such OID by comparable economic accruals of portions of such excess.

         Effects of Defaults and Delinquencies. In the opinion of Tax Counsel,
Holders will be required to report income with respect to the related
Securities under an accrual method without giving effect to delays and
reductions in distributions attributable to a default or delinquency on the
Loans, except possibly to the extent that it can be established that such
amounts are uncollectible. As a result, the amount of income (including OID)
reported by a Holder of such a Security in any period could significantly
exceed the amount of cash distributed to such Holder in that period. The Holder
will eventually be allowed a loss (or will be allowed to report a lesser amount
of income) to the extent that the aggregate amount of distributions on the
Securities is reduced as a result of a Loan default. However, the timing and
character of such losses or reductions in income are uncertain and,
accordingly, Holders of Securities should consult their own tax advisors on
this point.

         Interest Weighted Securities. It is not clear how income should be
accrued with respect to Regular Interest Securities or Stripped Securities (as
defined under "--Tax Status as a Grantor Trust; General" herein) the payments
on which consist solely or primarily of a specified portion of the interest


                                      57
<PAGE>

payments on qualified mortgages held by the REMIC or on Loans underlying
Pass-Through Securities ("Interest Weighted Securities"). The Trustee intends
to take the position that all of the income derived from an Interest Weighted
Security should be treated as OID and that the amount and rate of accrual of
such OID should be calculated by treating the Interest Weighted Security as a
Compound Interest Security. However, in the case of Interest Weighted
Securities that are entitled to some payments of principal and that are Regular
Interest Securities, the Internal Revenue Service could assert that income
derived from an Interest Weighted Security should be calculated as if the
Security were a security purchased at a premium equal to the excess of the
price paid by such Holder for such Security over its stated principal amount,
if any. Under this approach, a Holder would be entitled to amortize such
premium only if it has in effect an election under Section 171 of the Code with
respect to all taxable debt instruments held by such Holder, as described
below. Alternatively, the IRS could assert that an Interest Weighted Security
should be taxable under the rules governing bonds issued with contingent
payments. Such treatment may be more likely in the case of Interest Weighted
Securities that are Stripped Securities as described below. See "--Tax Status
as a Grantor Trust--Discount or Premium on Pass-Through Securities."

         Variable Rate Debt Securities. In the opinion of Tax Counsel, in the
case of Debt Securities bearing interest at a rate that varies directly,
according to a fixed formula, with an objective index, it appears that (i) the
yield to maturity of such Debt Securities and (ii) in the case of Pay-Through
Securities, the present value of all payments remaining to be made on such Debt
Securities, should be calculated as if the interest index remained at its value
as of the issue date of such Securities. Because the proper method of adjusting
accruals of OID on a variable rate Debt Security is uncertain, Holders of
variable rate Debt Securities should consult their own tax advisers regarding
the appropriate treatment of such Securities for federal income tax purposes.

         Market Discount. In the opinion of Tax Counsel, a purchaser of a
Security may be subject to the market discount rules of Sections 1276-1278 of
the Code. A Holder that acquires a Debt Security with more than a prescribed de
minimis amount of "market discount" (generally, the excess of the principal
amount of the Debt Security over the purchaser's purchase price) will be
required to include accrued market discount in income as ordinary income in
each month, but limited to an amount not exceeding the principal payments on
the Debt Security received in that month and, if the Securities are sold, the
gain realized. Such market discount would accrue in a manner to be provided in
Treasury regulations but, until such regulations are issued, such market
discount would in general accrue either (i) on the basis of a constant yield
(in the case of a Pay-Through Security, taking into account a prepayment
assumption) or (ii) in the ratio of (a) in the case of Securities (or in the
case of a Pass-Through Security, as set forth below, the Loans underlying such
Security) not originally issued with original issue discount, stated interest
payable in the relevant period to total stated interest remaining to be paid at
the beginning of the period or (b) in the case of Securities (or, in the case
of a Pass-Through Security, as described below, the Loans underlying such
Security) originally issued at a discount, OID in the relevant period to total
OID remaining to be paid.

         Section 1277 of the Code provides that, regardless of the origination
date of the Debt Security (or, in the case of a Pass-Through Security, the
Loans), the excess of interest paid or accrued to purchase or carry a Security
(or, in the case of a Pass-Through Security, as described below, the underlying
Loans) with market discount over interest received on such Security is allowed
as a current deduction only to the extent such excess is greater than the
market discount that accrued during the taxable year in which such interest
expense was incurred. In general, the deferred portion of any interest expense
will be deductible when such market discount is included in income, including
upon the sale, disposition, or repayment of the Security (or in the case of a
Pass-Through Security, an underlying Loan). A Holder may elect to include
market discount in income currently as it accrues, on all market discount
obligations acquired by




                                      58
<PAGE>

such Holder during the taxable year such election is made and thereafter, in
which case the interest deferral rule will not apply.

         Premium. In the opinion of Tax Counsel, a Holder who purchases a Debt
Security (other than an Interest Weighted Security to the extent described
above) at a cost greater than its stated redemption price at maturity,
generally will be considered to have purchased the Security at a premium, which
it may elect to amortize as an offset to interest income on such Security (and
not as a separate deduction item) on a constant yield method. Although no
regulations addressing the computation of premium accrual on securities similar
to the Securities have been issued, the legislative history of the 1986 Act
indicates that premium is to be accrued in the same manner as market discount.
Accordingly, it appears that the accrual of premium on a Class of Pay-Through
Securities will be calculated using the prepayment assumption used in pricing
such Class. If a Holder makes an election to amortize premium on a Debt
Security, such election will apply to all taxable debt instruments (including
all REMIC regular interests and all pass-through certificates representing
ownership interests in a trust holding debt obligations) held by the Holder at
the beginning of the taxable year in which the election is made, and to all
taxable debt instruments acquired thereafter by such Holder, and will be
irrevocable without the consent of the IRS. Purchasers who pay a premium for
the Securities should consult their tax advisers regarding the election to
amortize premium and the method to be employed.

         On December 30, 1997, the IRS issued final regulations (the
"Amortizable Bond Premium Regulations") dealing with amortizable bond premium.
The regulations specifically do not apply to prepayable debt instruments
subject to Code Section 1272(a)(6). Absent further guidance from the IRS, the
Trustee intends to account for amortizable bond premium in the manner described
above. Prospective Purchasers of the Debt Securities should consult their tax
advisors regarding the possible application of the Amortizable Bond Premium
Regulations.

         Election to Treat All Interest as Original Issue Discount. The OID
Regulations permit a Holder of a Debt Security to elect to accrue all interest,
discount (including de minimis market or original issue discount) and premium
in income as interest, based on a constant yield method for Debt Securities
acquired on or after April 4, 1994. If such an election were to be made with
respect to a Debt Security with market discount, the Holder of the Debt
Security would be deemed to have made an election to include in income
currently market discount with respect to all other debt instruments having
market discount that such Holder of the Debt Security acquires during the year
of the election or thereafter. Similarly, a Holder of a Debt Security that
makes this election for a Debt Security that is acquired at a premium will be
deemed to have made an election to amortize bond premium with respect to all
debt instruments having amortizable bond premium that such Holder owns or
acquires. The election to accrue interest, discount and premium on a constant
yield method with respect to a Debt Security is irrevocable.

TAXATION OF THE REMIC AND ITS HOLDERS

         General. In the opinion of Tax Counsel, if a REMIC election is made
with respect to a Series of Securities, then the arrangement by which the
Securities of that Series are issued will be treated as a REMIC as long as all
of the provisions of the applicable Agreement are complied with and the
statutory and regulatory requirements are satisfied. Securities will be
designated as "Regular Interests" or "Residual Interests" in a REMIC, as
specified in the related Prospectus Supplement.

         Except to the extent specified otherwise in a Prospectus Supplement,
if a REMIC election is made with respect to a Series of Securities, in the
opinion of Tax Counsel (i) Securities held by a domestic building and loan
association will constitute "a regular or a residual interest in a REMIC"
within the meaning of Code Section 7701(a)(19)(C)(xi) (assuming that at least
95% of the REMIC's assets consist of cash, government securities, "loans
secured by an interest in real property," and other types of assets




                                      59
<PAGE>

described in Code Section 7701(a)(19)(C)); and (ii) Securities held by a real
estate investment trust will constitute "real estate assets" within the meaning
of Code Section 856(c)(4)(A), and income with respect to the Securities will be
considered "interest on obligations secured by mortgages on real property or on
interests in real property" within the meaning of Code Section 856(c)(3)(B)
(assuming, for both purposes, that at least 95% of the REMIC's assets are
qualifying assets). If less than 95% of the REMIC's assets consist of assets
described in (i) or (ii) above, then a Security will qualify for the tax
treatment described in (i) or (ii) in the proportion that such REMIC assets are
qualifying assets.

REMIC EXPENSES; SINGLE CLASS REMICS

         As a general rule, in the opinion of Tax Counsel, all of the expenses
of a REMIC will be taken into account by Holders of the Residual Interest
Securities. In the case of a "single class REMIC," however, the expenses will
be allocated, under Treasury regulations, among the Holders of the Regular
Interest Securities and the Holders of the Residual Interest Securities on a
daily basis in proportion to the relative amounts of income accruing to each
Holder on that day. In the case of a Holder of a Regular Interest Security who
is an individual or a "pass-through interest holder" (including certain
pass-through entities but not including real estate investment trusts), such
expenses will be deductible only to the extent that such expenses, plus other
"miscellaneous itemized deductions" of the Holder, exceed 2% of such Holder's
adjusted gross income. In addition, for taxable years beginning after December
31, 1990, the amount of itemized deductions otherwise allowable for the taxable
year for an individual whose adjusted gross income exceeds the applicable
amount (which amount will be adjusted for inflation for taxable years beginning
after 1990) will be reduced by the lesser of (i) 3% of the excess of adjusted
gross income over the applicable amount, or (ii) 80% of the amount of itemized
deductions otherwise allowable for such taxable year. The reduction or
disallowance of this deduction may have a significant impact on the yield of
the Regular Interest Security to such a Holder. In general terms, a single
class REMIC is one that either (i) would qualify, under existing Treasury
regulations, as a grantor trust if it were not a REMIC (treating all interests
as ownership interests, even if they would be classified as debt for federal
income tax purposes) or (ii) is similar to such a trust and that is structured
with the principal purpose of avoiding the single class REMIC rules. Unless
otherwise specified in the related Prospectus Supplement, the expenses of the
REMIC will be allocated to Holders of the related residual interest securities.

TAXATION OF THE REMIC

         General. Although a REMIC is a separate entity for federal income tax
purposes, in the opinion of Tax Counsel, a REMIC is not generally subject to
entity-level tax. Rather, the taxable income or net loss of a REMIC is taken
into account by the Holders of residual interests. As described above, the
regular interests are generally taxable as debt of the REMIC. Qualification as
a REMIC requires ongoing compliance with certain conditions. Although a REMIC
is not generally subject to federal income tax, the Code provides that failure
to comply with one or more of the ongoing requirements of the Code for REMIC
status during any taxable year, including the implementation of restrictions on
the purchase and transfer of the residual interests in a REMIC as described
below under "Taxation of Owners of Residual Interest Securities", would cause
the Trust not to be treated as a REMIC for such year and thereafter. In that
event, such entity may be taxable as a separate corporation and the related
certificates may not be accorded the status or given the tax treatment
described below.

         Calculation of REMIC Income. In the opinion of Tax Counsel, the
taxable income or net loss of a REMIC is determined under an accrual method of
accounting and in the same manner as in the case of an individual, with certain
adjustments. In general, the taxable income or net loss will be the difference
between (i) the gross income produced by the REMIC's assets, including stated
interest and any original issue discount or market discount on loans and other
assets, and (ii) deductions, including stated interest and original issue
discount accrued on Regular Interest Securities, amortization of any premium
with



                                      60
<PAGE>

respect to Loans, and servicing fees and other expenses of the REMIC. A Holder
of a Residual Interest Security that is an individual or a "pass-through
interest holder" (including certain pass-through entities, but not including
real estate investment trusts) will be unable to deduct servicing fees payable
on the loans or other administrative expenses of the REMIC for a given taxable
year, to the extent that such expenses, when aggregated with such Holder's
other miscellaneous itemized deductions for that year, do not exceed two
percent of such Holder's adjusted gross income.

         For purposes of computing its taxable income or net loss, the REMIC
should have an initial aggregate tax basis in its assets equal to the aggregate
fair market value of the regular interests and the residual interests on the
Startup Day (generally, the day that the interests are issued). That aggregate
basis will be allocated among the assets of the REMIC in proportion to their
respective fair market values.

         The OID provisions of the Code apply to loans of individuals
originated on or after March 2, 1984, and the market discount provisions apply
to loans originated after July 18, 1984. Subject to possible application of the
de minimis rules, the method of accrual by the REMIC of OID income on such
loans will be equivalent to the method under which Holders of Pay-Through
Securities accrue original issue discount (i.e., under the constant yield
method taking into account the Prepayment Assumption). The REMIC will deduct
OID on the Regular Interest Securities in the same manner that the Holders of
the Regular Interest Securities include such discount in income, but without
regard to the de minimis rules. See "Taxation of Debt Securities" above.
However, a REMIC that acquires loans at a market discount must include such
market discount in income currently, as it accrues, on a constant interest
basis.

         To the extent that the REMIC's basis allocable to loans that it holds
exceeds their principal amounts, the resulting premium, if attributable to
mortgages originated after September 27, 1985, will be amortized over the life
of the loans (taking into account the Prepayment Assumption) on a constant
yield method. Although the law is somewhat unclear regarding recovery of
premium attributable to loans originated on or before such date, it is possible
that such premium may be recovered in proportion to payments of loan principal.

         Prohibited Transactions and Contributions Tax. The REMIC will be
subject to a 100% tax on any net income derived from a "prohibited
transaction." For this purpose, net income will be calculated without taking
into account any losses from prohibited transactions or any deductions
attributable to any prohibited transaction that resulted in a loss. In general,
prohibited transactions include: (i) subject to limited exceptions, the sale or
other disposition of any qualified mortgage transferred to the REMIC; (ii)
subject to a limited exception, the sale or other disposition of a cash flow
investment; (iii) the receipt of any income from assets not permitted to be
held by the REMIC pursuant to the Code; or (iv) the receipt of any fees or
other compensation for services rendered by the REMIC. It is anticipated that a
REMIC will not engage in any prohibited transactions in which it would
recognize a material amount of net income. In addition, subject to a number of
exceptions, a tax is imposed at the rate of 100% on amounts contributed to a
REMIC after the close of the three-month period beginning on the Startup Day.
The Holders of Residual Interest Securities will generally be responsible for
the payment of any such taxes imposed on the REMIC. To the extent not paid by
such Holders or otherwise, however, such taxes will be paid out of the Trust
Fund and will be allocated pro rata to all outstanding Classes of Securities of
such REMIC.

TAXATION OF HOLDERS OF RESIDUAL INTEREST SECURITIES

         In the opinion of Tax Counsel, the Holder of a Certificate
representing a residual interest (a "Residual Interest Security") will take
into account the "daily portion" of the taxable income or net loss of the REMIC
for each day during the taxable year on which such Holder held the Residual
Interest Security. The daily portion is determined by allocating to each day in
any calendar quarter its ratable




                                      61
<PAGE>

portion of the taxable income or net loss of the REMIC for such quarter, and by
allocating that amount among the Holders (on such day) of the Residual Interest
Securities in proportion to their respective holdings on such day.

         In the opinion of Tax Counsel, the Holder of a Residual Interest
Security must report its proportionate share of the taxable income of the REMIC
whether or not it receives cash distributions from the REMIC attributable to
such income or loss. The reporting of taxable income without corresponding
distributions could occur, for example, in certain REMIC issues in which the
loans held by the REMIC were issued or acquired at a discount, since mortgage
prepayments cause recognition of discount income, while the corresponding
portion of the prepayment could be used in whole or in part to make principal
payments on REMIC Regular Interests issued without any discount or at an
insubstantial discount (if this occurs, it is likely that cash distributions
will exceed taxable income in later years). Taxable income may also be greater
in earlier years of certain REMIC issues as a result of the fact that interest
expense deductions, as a percentage of outstanding principal on REMIC Regular
Interest Securities, will typically increase over time as lower yielding
Securities are paid, whereas interest income with respect to loans will
generally remain constant over time as a percentage of loan principal.

         In any event, because the Holder of a residual interest is taxed on
the net income of the REMIC, the taxable income derived from a Residual
Interest Security in a given taxable year will not be equal to the taxable
income associated with investment in a corporate bond or stripped instrument
having similar cash flow characteristics and pretax yield. Therefore, the
after-tax yield on the Residual Interest Security may be less than that of such
a bond or instrument.

         Limitation on Losses. In the opinion of Tax Counsel, the amount of the
REMIC's net loss that a Holder may take into account currently is limited to
the Holder's adjusted basis at the end of the calendar quarter in which such
loss arises. A Holder's basis in a Residual Interest Security will initially
equal such Holder's purchase price, and will subsequently be increased by the
amount of the REMIC's taxable income allocated to the Holder, and decreased
(but not below zero) by the amount of distributions made and the amount of the
REMIC's net loss allocated to the Holder. Any disallowed loss may be carried
forward indefinitely, but may be used only to offset income of the REMIC
generated by the same REMIC. The ability of Holders of Residual Interest
Securities to deduct net losses may be subject to additional limitations under
the Code, as to which such Holders should consult their tax advisers.

         Distributions. In the opinion of Tax Counsel, distributions on a
Residual Interest Security (whether at their scheduled times or as a result of
prepayments) will generally not result in any additional taxable income or loss
to a Holder of a Residual Interest Security. If the amount of such payment
exceeds a Holder's adjusted basis in the Residual Interest Security, however,
the Holder will recognize gain (treated as gain from the sale of the Residual
Interest Security) to the extent of such excess.

         Sale or Exchange. In the opinion of Tax Counsel, a Holder of a
Residual Interest Security will recognize gain or loss on the sale or exchange
of a Residual Interest Security equal to the difference, if any, between the
amount realized and such Holder's adjusted basis in the Residual Interest
Security at the time of such sale or exchange. A Holder's adjusted basis in a
Residual Certificate generally equals the cost of such Residual Certificate
increased by the taxable income of the REMIC that was included in the income of
such Residual Certificate Holder and decreased by distributions received
thereon by such Residual Certificateholder. Except to the extent provided in
regulations, which have not yet been issued, any loss upon disposition of a
Residual Interest Security will be disallowed if the selling Holder acquires
any residual interest in a REMIC or similar mortgage pool within six months
before or after such disposition. In that event, the loss will be used to
increase such Residual Interest Security Holder's adjusted basis in the newly
acquired asset.



                                      62
<PAGE>

         Excess Inclusions. In the opinion of Tax Counsel, the portion of the
REMIC taxable income of a Holder of a Residual Interest Security consisting of
"excess inclusion" income may not be offset by other deductions or losses,
including net operating losses, on such Holder's federal income tax return.
Further, if the Holder of a Residual Interest Security is an organization
subject to the tax on unrelated business income imposed by Code Section 511,
such Holder's excess inclusion income will be treated as unrelated business
taxable income of such Holder. In addition, under Treasury regulations yet to
be issued, if a real estate investment trust, a regulated investment company, a
common trust fund, or certain cooperatives were to own a Residual Interest
Security, a portion of dividends (or other distributions) paid by the real
estate investment trust (or other entity) would be treated as excess inclusion
income. If a Residual Security is owned by a foreign person, excess inclusion
income is subject to tax at a rate of 30%, which may not be reduced by treaty,
is not eligible for treatment as "portfolio interest" and is subject to certain
additional limitations. See "Tax Treatment of Foreign Investors." The Small
Business Job Protection Act of 1996 has eliminated the special rule permitting
Section 593 institutions ("thrift institutions") to use net operating losses
and other allowable deductions to offset their excess inclusion income from
Residual Interest Securities that have "significant value" within the meaning
of the REMIC Regulations, effective for taxable years beginning after December
31, 1995, except with respect to Residual Interest Securities continuously held
by a thrift institution since November 1, 1995.

         In addition, the Small Business Job Protection Act of 1996 provides
three rules for determining the effect of excess inclusions on the alternative
minimum taxable income of a residual Holder. First, alternative minimum taxable
income for such residual Holder is determined without regard to the special
rule that taxable income cannot be less than excess inclusions. Second, a
residual Holder's alternative minimum taxable income for a tax year cannot be
less than excess inclusions for the year. Third, the amount of any alternative
minimum tax net operating loss deductions must be computed without regard to
any excess inclusions. These rules are effective for tax years beginning after
December 31, 1986, unless a residual Holder elects to have such rules apply
only to tax years beginning after August 20, 1996.

         The excess inclusion portion of a REMIC's income is generally equal to
the excess, if any, of REMIC taxable income for the quarterly period allocable
to a Residual Interest Security, over the daily accruals for such quarterly
period of (i) 120% of the long term applicable federal rate on the Startup Day
multiplied by (ii) the adjusted issue price of such Residual Interest Security
at the beginning of such quarterly period. The adjusted issue price of a
Residual Interest at the beginning of each calendar quarter will equal its
issue price (calculated in a manner analogous to the determination of the issue
price of a Regular Interest), increased by the aggregate of the daily accruals
for prior calendar quarters, and decreased (but not below zero) by the amount
of loss allocated to a Holder and the amount of distributions made on the
Residual Interest Security before the beginning of the quarter. The long-term
federal rate, which is announced monthly by the Treasury Department, is an
interest rate that is based on the average market yield of outstanding
marketable obligations of the United States government having remaining
maturities in excess of nine years.

         Under the REMIC Regulations, in certain circumstances, transfers of
Residual Securities may be disregarded. See "--Restrictions on Ownership and
Transfer of Residual Interest Securities" and "--Tax Treatment of Foreign
Investors" below.

         Restrictions on Ownership and Transfer of Residual Interest
Securities. As a condition to qualification as a REMIC, reasonable arrangements
must be made to prevent the ownership of a REMIC residual interest by any
"Disqualified Organization." Disqualified Organizations include the United
States, any State or political subdivision thereof, any foreign government, any
international organization, or any agency or instrumentality of any of the
foregoing, a rural electric or telephone cooperative described in Section
1381(a)(2)(C) of the Code, or any entity exempt from the tax imposed by
Sections 1-1399 of the Code, if such entity is not subject to tax on its
unrelated business income. Accordingly, the




                                      63
<PAGE>

applicable Pooling and Servicing Agreement will prohibit Disqualified
Organizations from owning a Residual Interest Security. In addition, no
transfer of a Residual Interest Security will be permitted unless the proposed
transferee shall have furnished to the Trustee an affidavit representing and
warranting that it is neither a Disqualified Organization nor an agent or
nominee acting on behalf of a Disqualified Organization.

         If a Residual Interest Security is transferred to a Disqualified
Organization after March 31, 1988 (in violation of the restrictions set forth
above), a substantial tax will be imposed on the transferor of such Residual
Interest Security at the time of the transfer. In addition, if a Disqualified
Organization holds an interest in a pass-through entity after March 31, 1988
(including, among others, a partnership, trust, real estate investment trust,
regulated investment company, or any person holding as nominee), that owns a
Residual Interest Security, the pass-through entity will be required to pay an
annual tax on its allocable share of the excess inclusion income of the REMIC.

         Under the REMIC Regulations, if a Residual Interest Security is a
"noneconomic residual interest," as described below, a transfer of a Residual
Interest Security to a United States person will be disregarded for all federal
tax purposes unless no significant purpose of the transfer was to impede the
assessment or collection of tax. Such a purpose 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. However, a safe harbor exists under which a transferor is
presumed to lack such knowledge provided that two conditions are met: (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 had
historically paid its debts as they became due and found no significant
evidence to indicate that the transferee will not continue to pay its debts as
they become due, and (ii) the transferee represents to the transferor that it
understands that, as the holder of the noneconomic residual interest, it may
incur tax liabilities in excess of any cash flows generated by the interest and
that it intends to pay taxes associated with holding the residual interest as
they become due.

         A Residual Interest Security 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 Security at least equals the
product of the present value of the anticipated excess inclusions and the
highest rate of tax for the year in which the transfer occurs and (ii) the
transferor reasonably expects that the transferee will receive distributions
from the REMIC at or after the time at which the taxes accrue on the
anticipated excess inclusions in an amount sufficient to satisfy the accrued
taxes. If a transfer of a Residual Interest is disregarded, the transferor
would be liable for any federal income tax imposed upon taxable income derived
by the transferee from the REMIC. A similar type of limitation exists with
respect to certain transfers of residual interests by foreign persons to United
States persons. See "--Tax Treatment of Foreign Investors."

         Proposed Treasury regulations issued on February 4, 2000 (the "New
Proposed Regulations") would add a third condition to the safe harbor under
which transfers of noneconomic residual interests would not be disregarded for
federal income tax purposes. Under the New Proposed Regulations, a transfer of
a noneconomic residual interest will qualify under this safe harbor only if the
present value of the anticipated tax liabilities associated with holding the
residual interest does not exceed the present value of the sum of (i) any
consideration given to the transferee to acquire the interest, (ii) future
distributions on the interest, and (iii) any anticipated tax savings associated
with holding the interest as the REMIC generates losses. For purposes of this
calculation, the present value generally is calculated using a discount rate
equal to the applicable federal rate. The New Proposed Regulations have a
proposed effective date of February 4, 2000.



                                      64
<PAGE>

         Mark to Market Rules. Prospective purchasers of a REMIC Residual
Interest Security should be aware that the IRS recently finalized regulations
(the "Final Mark-to-Market Regulations"), which provide that a REMIC Residual
Interest Security acquired after January 3, 1995 cannot be marked-to-market.
Prospective purchasers of a REMIC Residual Interest Security should consult
their tax advisors regarding the possible application of the Mark to Market
Regulations.

ADMINISTRATIVE MATTERS

         The REMIC's books must be maintained on a calendar year basis and the
REMIC must file an annual federal income tax return. The REMIC will also be
subject to the procedural and administrative rules of the Code applicable to
partnerships, including the determination of any adjustments to, among other
things, items of REMIC income, gain, loss, deduction, or credit, by the IRS in
a unified administrative proceeding.

TAX STATUS AS A GRANTOR TRUST

         General. As further specified in the related Prospectus Supplement, if
a REMIC election is not made and the Trust Fund is not structured as a
partnership, then, in the opinion of Tax Counsel, the Trust Fund relating to a
Series of Securities will be classified for federal income tax purposes as a
grantor trust under Subpart E, Part 1 of Subchapter J of the Code and not as an
association taxable as a corporation (the Securities of such Series,
"Pass-Through Securities"). In some Series there will be no separation of the
principal and interest payments on the Loans. In such circumstances, a Holder
will be considered to have purchased a pro rata undivided interest in each of
the Loans. In other cases ("Stripped Securities"), sale of the Securities will
produce a separation in the ownership of all or a portion of the principal
payments from all or a portion of the interest payments on the Loans.

         In the opinion of Tax Counsel, each Holder must report on its federal
income tax return its share of the gross income derived from the Loans (not
reduced by the amount payable as fees to the applicable Trustee and the
Servicer and similar fees (collectively, the "Servicing Fee")), at the same
time and in the same manner as such items would have been reported under the
Holder's tax accounting method had it held its interest in the Loans directly,
received directly its share of the amounts received with respect to the Loans,
and paid directly its share of the Servicing Fees. In the case of Pass-Through
Securities other than Stripped Securities, such income will consist of a pro
rata share of all of the income derived from all of the Loans and, in the case
of Stripped Securities, such income will consist of a pro rata share of the
income derived from each stripped bond or stripped coupon in which the Holder
owns an interest. The Holder of a Security will generally be entitled to deduct
such Servicing Fees under Section 162 or Section 212 of the Code to the extent
that such Servicing Fees represent "reasonable" compensation for the services
rendered by the applicable Trustee and the Servicer (or third parties that are
compensated for the performance of services). In the case of a noncorporate
Holder, however, Servicing Fees (to the extent not otherwise disallowed, e.g.,
because they exceed reasonable compensation) will be deductible in computing
such Holder's regular tax liability only to the extent that such fees, when
added to other miscellaneous itemized deductions, exceed 2% of adjusted gross
income and may not be deductible to any extent in computing such Holder's
alternative minimum tax liability. In addition, for taxable years beginning
after December 31, 1990, the amount of itemized deductions otherwise allowable
for the taxable year for an individual whose adjusted gross income exceeds the
applicable amount (which amount will be adjusted for inflation in taxable years
beginning after 1990) will be reduced by the lesser of (i) 3% of the excess of
adjusted gross income over the applicable amount or (ii) 80% of the amount of
itemized deductions otherwise allowable for such taxable year.

         Discount or Premium on Pass-Through Securities. In the opinion of Tax
Counsel, the Holder's purchase price of a Pass-Through Security is to be
allocated among the Loans in proportion to their fair




                                      65
<PAGE>

market values, determined as of the time of purchase of the Securities. In the
typical case, the Trustee (to the extent necessary to fulfill its reporting
obligations) will treat each Loan as having a fair market value proportional to
the share of the aggregate Principal Balances of all of the Loans that it
represents, since the Securities, unless otherwise specified in the related
Prospectus Supplement, will have a relatively uniform interest rate and other
common characteristics. To the extent that the portion of the purchase price of
a Pass-Through Security allocated to a Loan (other than to a right to receive
any accrued interest thereon and any undistributed principal payments) is less
than or greater than the portion of the Principal Balance of the Loan allocable
to the Security, the interest in the Loan allocable to the Pass-Through
Security will be deemed to have been acquired at a discount or premium,
respectively.

         The treatment of any discount will depend on whether the discount
represents OID or market discount. In the case of a Loan with OID in excess of
a prescribed de minimis amount or a Stripped Security, a Holder of a Security
will be required to report as interest income in each taxable year its share of
the amount of OID that accrues during that year in the manner described above.
OID with respect to a Loan could arise, for example, by virtue of the financing
of points by the originator of the Loan, or by virtue of the charging of points
by the originator of the Loan in an amount greater than a statutory de minimis
exception, in circumstances under which the points are not currently deductible
pursuant to applicable Code provisions. Any market discount or premium on a
Loan will be includible in income, generally in the manner described above,
except that in the case of Pass-Through Securities, market discount is
calculated with respect to the Loans underlying the Certificate, rather than
with respect to the Security. A Holder that acquires an interest in a Loan
originated after July 18, 1984 with more than a de minimis amount of market
discount (generally, the excess of the principal amount of the Loan over the
purchaser's allocable purchase price) will be required to include accrued
market discount in income in the manner set forth above. See "--Taxation of
Debt Securities Market Discount" and "--Premium" above.

         In the case of market discount on a Pass-Through Security attributable
to Loans originated on or before July 18, 1984, the Holder generally will be
required to allocate the portion of such discount that is allocable to a loan
among the principal payments on the Loan and to include the discount allocable
to each principal payment in ordinary income at the time such principal payment
is made. Such treatment would generally result in discount being included in
income at a slower rate than discount would be required to be included in
income using the method described in the preceding paragraph.

         Stripped Securities. A Stripped Security may represent a right to
receive only a portion of the interest payments on the Loans, a right to
receive only principal payments on the Loans, or a right to receive certain
payments of both interest and principal. Certain Stripped Securities ("Ratio
Strip Securities") may represent a right to receive differing percentages of
both the interest and principal on each Loan. Pursuant to Section 1286 of the
Code, the separation of ownership of the right to receive some or all of the
interest payments on an obligation from ownership of the right to receive some
or all of the principal payments results in the creation of "stripped bonds"
with respect to principal payments and "stripped coupons" with respect to
interest payments. Section 1286 of the Code applies the OID rules to stripped
bonds and stripped coupons. For purposes of computing original issue discount,
a stripped bond or a stripped coupon is treated as a debt instrument issued on
the date that such stripped interest is purchased with an issue price equal to
its purchase price or, if more than one stripped interest is purchased, the
ratable share of the purchase price allocable to such stripped interest.

         Servicing fees in excess of reasonable servicing fees (the "excess
servicing fee") will be treated under the stripped bond rules. If the excess
servicing fee is less than 100 basis points (i.e., 1% interest on the Loan's
Principal Balance) or the Securities are initially sold with a de minimis
discount (assuming no prepayment assumption is required), any non-de minimis
discount arising from a subsequent transfer of the Securities should be treated
as market discount. The IRS appears to require that reasonable servicing




                                      66
<PAGE>

fees be calculated on a Loan by Loan basis, which could result in some Loans
being treated as having more than 100 basis points of interest stripped off.

         The Code, OID Regulations and judicial decisions provide no direct
guidance as to how the interest and original issue discount rules are to apply
to Stripped Securities and other Pass-Through Securities. Under the method
described above for Pay-Through Securities (the "Cash Flow Bond Method"), a
prepayment assumption is used and periodic recalculations are made that take
into account with respect to each accrual period the effect of prepayments
during such period. However, the 1986 Act does not, absent Treasury
regulations, appear specifically to cover instruments such as the Stripped
Securities, which technically represent ownership interests in the underlying
Loans, rather than being debt instruments "secured by" those loans.
Nevertheless, it is believed that the Cash Flow Bond Method is a reasonable
method of reporting income for such Securities, and it is expected that OID
will be reported on that basis unless otherwise specified in the related
Prospectus Supplement. In applying the calculation to Pass-Through Securities,
the Trustee will treat all payments to be received by a Holder with respect to
the underlying Loans as payments on a single installment obligation. The IRS
could, however, assert that original issue discount must be calculated
separately for each Loan underlying a Security.

         Under certain circumstances, if the Loans prepay at a rate faster than
the Prepayment Assumption, the use of the Cash Flow Bond Method may accelerate
a Holder's recognition of income. If, however, the Loans prepay at a rate
slower than the Prepayment Assumption, in some circumstances the use of this
method may decelerate a Holder's recognition of income.

         In the case of a Stripped Security that is an Interest Weighted
Security, the applicable Trustee intends, absent contrary authority, to report
income to Holders as OID, in the manner described above for Interest Weighted
Securities.

         Possible Alternative Characterizations. The characterizations of the
Stripped Securities described above are not the only possible interpretations
of the applicable Code provisions. Among other possibilities, the Internal
Revenue Service could contend that (i) in certain Series, each non-Interest
Weighted Security is composed of an unstripped undivided ownership interest in
Loans and an installment obligation consisting of stripped principal payments;
(ii) the non-Interest Weighted Securities are subject to the contingent payment
provisions of the Proposed Regulations; or (iii) each Interest Weighted
Stripped Security is composed of an unstripped undivided ownership interest in
Loans and an installment obligation consisting of stripped interest payments.

         Given the variety of alternatives for treatment of the Stripped
Securities and the different federal income tax consequences that result from
each alternative, potential purchasers are urged to consult their own tax
advisers regarding the proper treatment of the Securities for federal income
tax purposes.

         Character as Qualifying Loans. In the case of Stripped Securities,
there is no specific legal authority existing regarding whether the character
of the Securities, for federal income tax purposes, will be the same as the
Loans. The IRS could take the position that the Loans' character is not carried
over to the Securities in such circumstances. Pass-Through Securities will be,
and, although the matter is not free from doubt, Stripped Securities should be
considered to represent "real estate assets" within the meaning of Section
856(c)(4)(A) of the Code, and "loans secured by an interest in real property"
within the meaning of Section 7701(a)(19)(C)(v) of the Code; and interest
income attributable to the Securities should be considered to represent
"interest on obligations secured by mortgages on real property or on interests
in real property" within the meaning of Section 856(c)(3)(B) of the Code.
Reserves or funds underlying the Securities may cause a proportionate reduction
in the above-described qualifying status categories of Securities.



                                      67
<PAGE>

SALE OR EXCHANGE

         Subject to the discussion below with respect to Trust Funds as to
which a partnership election is made, in the opinion of Tax Counsel, a Holder's
tax basis in its Security is the price such Holder pays for a Security, plus
amounts of original issue or market discount included in income and reduced by
any payments received (other than qualified stated interest payments) and any
amortized premium. Gain or loss recognized on a sale, exchange, or redemption
of a Security, measured by the difference between the amount realized and the
Security's basis as so adjusted, will generally be capital gain or loss,
assuming that the Security is held as a capital asset and will generally be
long-term capital gain or loss if the holding period of the Security is more
than one year and short-term capital gain or loss if the holding period of the
Security is one year or less. Non-corporate taxpayers are subject to reduced
maximum rates on long-term capital gains and are generally subject to tax at
ordinary income rates on short-term capital gains. The deductibility of capital
losses is subject to certain limitations. Prospective investors should consult
their own tax advisors concerning these tax law provisions.

         In the case of a Security held by a bank, thrift, or similar
institution described in Section 582 of the Code, however, gain or loss
realized on the sale or exchange of a Regular Interest Security will be taxable
as ordinary income or loss. In addition, gain from the disposition of a Regular
Interest Security that might otherwise be capital gain will be treated as
ordinary income to the extent of the excess, if any, of (i) the amount that
would have been includible in the Holder's income if the yield on such Regular
Interest Security had equaled 110% of the applicable federal rate as of the
beginning of such Holder's holding period, over the amount of ordinary income
actually recognized by the Holder with respect to such Regular Interest
Security.

MISCELLANEOUS TAX ASPECTS

         Backup Withholding. Subject to the discussion below with respect to
Trust Funds as to which a partnership election is made, a Holder, other than a
Holder of a REMIC Residual Security, may, under certain circumstances, be
subject to "backup withholding" at a rate of 31% with respect to distributions
or the proceeds of a sale of certificates to or through brokers that represent
interest or original issue discount on the Securities. This withholding
generally applies if the Holder of a Security (i) fails to furnish the
applicable Trustee with its taxpayer identification number (the "TIN"); (ii)
furnishes the applicable Trustee an incorrect TIN; (iii) fails to report
properly interest, dividends or other "reportable payments" as defined in the
Code; or (iv) under certain circumstances, fails to provide the applicable
Trustee or such Holder's securities broker with a certified statement, signed
under penalty of perjury, that the TIN provided is its correct number and that
the Holder is not subject to backup withholding. Backup withholding will not
apply, however, with respect to certain payments made to Holders, including
payments to certain exempt recipients (such as exempt organizations) and to
certain Nonresidents (as defined below). Holders should consult their tax
advisers as to their qualification for exemption from backup withholding and
the procedure for obtaining the exemption.

         The applicable Trustee will report to the Holders and to the Servicer
for each calendar year the amount of any "reportable payments" during such year
and the amount of tax withheld, if any, with respect to payments on the
Securities.

NEW WITHHOLDING REGULATIONS

         On October 6, 1997, the Treasury Department issued new regulations
(the "New Regulations"), which make certain modifications to the withholding,
backup withholding and information reporting rules described above. The New
Regulations attempt to unify certification requirements and modify reliance
standards. The New Regulations will generally be effective for payments made
after December 31, 2000,




                                      68
<PAGE>

subject to certain transition rules. Prospective investors are urged to consult
their own tax advisors regarding the New Regulations.

TAX TREATMENT OF FOREIGN INVESTORS

         Subject to the discussion below with respect to Trust Funds as to
which a partnership election is made, under the Code, unless interest
(including OID) paid on a Security (other than a Residual Interest Security is
considered to be "effectively connected" with a trade or business conducted in
the United States by a nonresident alien individual, foreign partnership or
foreign corporation ("Nonresidents"), in the opinion of Tax Counsel, such
interest will normally qualify as portfolio interest (except where (i) the
recipient is a holder, directly or by attribution, of 10% or more of the
capital or profits interest in the issuer, or (ii) the recipient is a
controlled foreign corporation to which the issuer is a related person) and
will be exempt from federal income tax. Upon receipt of appropriate ownership
statements, the issuer normally will be relieved of obligations to withhold tax
from such interest payments. These provisions supersede the generally
applicable provisions of United States law that would otherwise require the
issuer to withhold at a 30% rate (unless such rate were reduced or eliminated
by an applicable tax treaty) on, among other things, interest and other fixed
or determinable, annual or periodic income paid to Nonresidents. Holders of
Pass-Through Securities and Stripped Securities, including Ratio Strip
Securities, however, may be subject to withholding to the extent that the Loans
were originated on or before July 18, 1984.

         Interest and OID of Holders who are foreign persons are not subject to
withholding if they are effectively connected with a United States business
conducted by the Holder. They will, however, generally be subject to the
regular United States income tax.

         Payments to Holders of Residual Interest Securities who are foreign
persons will generally be treated as interest for purposes of the 30% (or lower
treaty rate) United States withholding tax. Holders should assume that such
income does not qualify for exemption from United States withholding tax as
"portfolio interest." It is clear that, to the extent that a payment represents
a portion of REMIC taxable income that constitutes excess inclusion income, a
Holder of a Residual Interest Security will not be entitled to an exemption
from or reduction of the 30% (or lower treaty rate) withholding tax rule. If
the payments are subject to United States withholding tax, they generally will
be taken into account for withholding tax purposes only when paid or
distributed (or when the Residual Interest Security is disposed of). The
Treasury has statutory authority, however, to promulgate regulations that would
require such amounts to be taken into account at an earlier time in order to
prevent the avoidance of tax. Such regulations could, for example, require
withholding prior to the distribution of cash in the case of Residual Interest
Securities that do not have significant value. Under the REMIC Regulations, if
a Residual Interest Security has tax avoidance potential, a transfer of a
Residual Interest Security to a Nonresident will be disregarded for all federal
tax purposes. A Residual Interest Security has tax avoidance potential unless,
at the time of the transfer the transferor reasonably expects that the REMIC
will distribute to the transferee residual interest Holder amounts that will
equal at least 30% of each excess inclusion, and that such amounts will be
distributed at or after the time at which the excess inclusions accrue and not
later than the calendar year following the calendar year of accrual. If a
Nonresident transfers a Residual Interest Security to a United States person,
and if the transfer has the effect of allowing the transferor to avoid tax on
accrued excess inclusions, then the transfer is disregarded and the transferor
continues to be treated as the owner of the Residual Interest Security for
purposes of the withholding tax provisions of the Code. See "--Excess
Inclusions."



                                      69
<PAGE>

TAX CHARACTERIZATION OF THE TRUST FUND AS A PARTNERSHIP

         Tax Counsel is of the opinion that a Trust Fund structured as a
partnership will not be an association (or publicly traded partnership) taxable
as a corporation for federal income tax purposes. This opinion is based on the
assumption that the terms of the Trust Agreement and related documents will be
complied with, and on counsel's conclusions 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 or the issuance of the Certificates
has been structured as a private placement under an IRS safe harbor, so that
the Trust Fund will not be characterized as a publicly traded partnership
taxable as a corporation.

         If the Trust Fund were taxable as a corporation for federal income tax
purposes, in the opinion of Tax Counsel, the Trust Fund would be subject to
corporate income tax on its taxable income. The Trust Fund's taxable income
would include all its income, possibly reduced by its interest expense on the
Notes. Any such corporate income tax could materially reduce cash available to
make payments on the Notes and distributions on the Certificates, and
Certificateholders could be liable for any such tax that is unpaid by the Trust
Fund.

TAX CONSEQUENCES TO HOLDERS OF THE NOTES

         Treatment of the Notes as Indebtedness. The Trust Fund will agree, and
the Noteholders will agree by their purchase of Notes, to treat the Notes as
debt for federal income tax purposes. In such a circumstance, Tax Counsel is,
except as otherwise provided in the related Prospectus Supplement, of the
opinion that the Notes will be classified as debt for federal income tax
purposes. The discussion below assumes this characterization of the Notes is
correct.

         OID, Indexed Securities, etc. The discussion below assumes that all
payments on the Notes are denominated in U.S. dollars, and that the Notes are
not Indexed Securities or Strip Notes. Moreover, the discussion assumes that
the interest formula for the Notes meets the requirements for "qualified stated
interest" under the OID Regulations, and that any OID on the Notes (i.e., any
excess of the principal amount of the Notes over their issue price) does not
exceed a de minimis amount (i.e., 0.25% of their principal amount multiplied by
the number of full years included in their term), all within the meaning of the
OID regulations. If these conditions are not satisfied with respect to any
given Series of Notes, additional tax considerations with respect to such Notes
will be disclosed in the applicable Prospectus Supplement.

         Interest Income on the Notes. Based on the above assumptions, except
as discussed in the following paragraph, in the opinion of Tax Counsel, the
Notes will not be considered issued with OID. The stated interest thereon will
be taxable to a Noteholder as ordinary interest income when received or accrued
in accordance with such Noteholder's method of tax accounting. Under the OID
Regulations, a Holder of a Note issued with a de minimis amount of OID must
include such OID in income, on a pro rata basis, as principal payments are made
on the Note. It is believed that any prepayment premium paid as a result of a
mandatory redemption will be taxable as contingent interest when it becomes
fixed and unconditionally payable. A purchaser who buys a Note for more or less
than its principal amount will generally be subject, respectively, to the
premium amortization or market discount rules of the Code.

         A Holder of a Note that has a fixed maturity date of not more than one
year from the issue date of such Note (a "Short-Term Note") may be subject to
special rules. An accrual basis Holder of a Short-Term Note (and certain cash
method Holders, including regulated investment companies, as set forth in
Section 1281 of the Code) generally would be required to report interest income
as interest accrues on a straight-line basis over the term of each interest
period. Other cash basis Holders of a Short-Term Note would, in general, be
required to report interest income as interest is paid (or, if earlier,




                                      70
<PAGE>

upon the taxable disposition of the Short-Term Note). However, a cash basis
Holder of a Short-Term Note reporting interest income as it is paid may be
required to defer a portion of any interest expense otherwise deductible on
indebtedness incurred to purchase or carry the Short-Term Note until the
taxable disposition of the Short-Term Note. A cash basis taxpayer may elect
under Section 1281 of the Code to accrue interest income on all nongovernment
debt obligations with a term of one year or less, in which case the taxpayer
would include interest on the Short-Term Note in income as it accrues, but
would not be subject to the interest expense deferral rule referred to in the
preceding sentence. Certain special rules apply if a Short-Term Note is
purchased for more or less than its principal amount.

         Sale or Other Disposition. In the opinion of Tax Counsel, if a
Noteholder sells a Note, the Holder will recognize gain or loss in an amount
equal to the difference between the amount realized on the sale and the
Holder's adjusted tax basis in the Note. The adjusted tax basis of a Note to a
particular Noteholder will equal the Holder's cost for the Note, increased by
any market discount, acquisition discount, OID and gain previously included by
such Noteholder in income with respect to the Note and decreased by the amount
of bond premium (if any) previously amortized and by the amount of principal
payments previously received by such Noteholder with respect to such Note. Any
such gain or loss will be capital gain or loss if the Note was held as a
capital asset, except for gain representing accrued interest and accrued market
discount not previously included in income. Capital losses generally may be
used only to offset capital gains.

         Foreign Holders. In the opinion of Tax Counsel, interest payments made
(or accrued) to a Noteholder who is a nonresident alien, foreign corporation or
other non-United States person (a "foreign person") generally will be
considered "portfolio interest," and generally will not be subject to United
States federal income tax and withholding tax, if the interest is not
effectively connected with the conduct of a trade or business within the United
States by the foreign person and the foreign person (i) is not actually or
constructively a "10 percent shareholder" of the Trust Fund or the Seller
(including a Holder of 10% of the outstanding Certificates) or a "controlled
foreign corporation" with respect to which the Trust Fund or the Seller is a
"related person" within the meaning of the Code and (ii) provides the Trustee
or other person who is otherwise required to withhold U.S. tax with respect to
the Notes with an appropriate statement (on Form W-8 or a similar form), signed
under penalties of perjury, certifying that the beneficial owner of the Note is
a foreign person and providing the foreign person's name and address. If a Note
is held through a securities clearing organization or certain other financial
institutions, the organization or institution may provide the relevant signed
statement to the withholding agent; in that case, however, the signed statement
must be accompanied by a Form W-8 or substitute form provided by the foreign
person that owns the Note. If such interest is not portfolio interest, then it
will be subject to United States federal income and withholding tax at a rate
of 30 percent, unless reduced or eliminated pursuant to an applicable tax
treaty.

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

         Backup Withholding. Each Holder of a Note (other than an exempt Holder
such as a corporation, tax-exempt organization, qualified pension and
profit-sharing trust, individual retirement account or nonresident alien who
provides certification as to status as a nonresident) will be required to
provide, under penalties of perjury, a certificate containing the Holder's
name, address, correct federal taxpayer identification number and a statement
that the Holder is not subject to backup withholding. Should a nonexempt
Noteholder fail to provide the required certification, the Trust Fund will be
required to





                                      71
<PAGE>

withhold 31 percent of the amount otherwise payable to the Holder, and remit
the withheld amount to the IRS as a credit against the Holder's federal income
tax liability.

         The New Regulations described herein make certain modifications to the
backup withholding and information reporting rules. The New Regulations
generally will be effective for payments made after December 31, 2000, subject
to certain transition rules. Prospective investors are urged to consult their
own tax advisors regarding the New Regulations.

         Possible Alternative Treatments of the Notes. If, contrary to the
opinion of Tax Counsel, the IRS successfully asserted that one or more of the
Notes did not represent debt for federal income tax purposes, the Notes might
be treated as equity interests in the Trust Fund. If so treated, the Trust Fund
might be taxable as a corporation with the adverse consequences described above
(and the taxable corporation would not be able to reduce its taxable income by
deductions for interest expense on Notes recharacterized as equity).
Alternatively, and most likely in the view of Tax Counsel, the Trust Fund might
be treated as a publicly traded partnership that would not be taxable as a
corporation because it would meet certain qualifying income tests. Nonetheless,
treatment of the Notes as equity interests in such a publicly traded
partnership could have adverse tax consequences to certain Holders. For
example, income to certain tax-exempt entities (including pension funds) would
be "unrelated business taxable income," income to foreign Holders generally
would be subject to U.S. tax and U.S. tax return filing and withholding
requirements, and individual Holders might be subject to certain limitations on
their ability to deduct their share of the Trust Fund's expenses.

TAX CONSEQUENCES TO HOLDERS OF THE CERTIFICATES

         Treatment of the Trust Fund as a Partnership. The Trust Fund and the
Servicer will agree, and the Certificateholders will agree by their purchase of
Certificates, to treat the Trust Fund as a partnership for purposes of federal
and state income tax, franchise tax and any other tax measured in whole or in
part by income, with the assets of the partnership being the assets held by the
Trust Fund, the partners of the partnership being the Certificateholders, and
the Notes being debt of the partnership. However, the proper characterization
of the arrangement involving the Trust Fund, the Certificates, the Notes, the
Trust Fund and the Servicer is not clear because there is no authority on
transactions closely comparable to that contemplated herein.

         A variety of alternative characterizations are possible. For example,
because the Certificates have certain features characteristic of debt, the
Certificates might be considered debt of the Trust Fund. Any such
characterization would not result in materially adverse tax consequences to
Certificateholders as compared to the consequences from treatment of the
Certificates as equity in a partnership, described below. The following
discussion assumes that the Certificates represent equity interests in a
partnership.

         Indexed Securities, etc. The following discussion assumes that all
payments on the Certificates are denominated in U.S. dollars, none of the
Certificates are Indexed Securities or Strip Certificates, and that a Series of
Securities includes a single Class of Certificates. If these conditions are not
satisfied with respect to any given Series of Certificates, additional tax
considerations with respect to such Certificates will be disclosed in the
applicable Prospectus Supplement.

         Partnership Taxation. If the Trust Fund is a partnership, in the
opinion of Tax Counsel, the Trust Fund will not be subject to federal income
tax. Rather, in the opinion of Tax Counsel, each Certificateholder will be
required to separately take into account such Holder's allocated share of
income, gains, losses, deductions and credits of the Trust Fund. The Trust
Fund's income will consist primarily of interest and finance charges earned on
the Loans (including appropriate adjustments for market discount, OID and bond
premium) and any gain upon collection or disposition of Loans. The Trust Fund's





                                      72
<PAGE>

deductions will consist primarily of interest accruing with respect to the
Notes, servicing and other fees, and losses or deductions upon collection or
disposition of Loans.

         In the opinion of Tax Counsel, the tax items of a partnership are
allocable to the partners in accordance with the Code, Treasury regulations and
the partnership agreement (here, the Trust Agreement and related documents).
The Trust Agreement will provide, in general, that the Certificateholders will
be allocated taxable income of the Trust Fund for each month equal to the sum
of (i) the interest that accrues on the Certificates in accordance with their
terms for such month, including interest accruing at the Pass-Through Rate for
such month and interest on amounts previously due on the Certificates but not
yet distributed; (ii) any Trust Fund income attributable to discount on the
Loans that corresponds to any excess of the principal amount of the
Certificates over their initial issue price; (iii) prepayment premium payable
to the Certificateholders for such month; and (iv) any other amounts of income
payable to the Certificateholders for such month. Such allocation will be
reduced by any amortization by the Trust Fund of premium on Loans that
corresponds to any excess of the issue price of Certificates over their
principal amount. All remaining taxable income of the Trust Fund will be
allocated to the Depositor. Based on the economic arrangement of the parties,
in the opinion of Tax Counsel, this approach for allocating 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 Certificateholders. Moreover, in the opinion of Tax
Counsel, even under the foregoing method of allocation, Certificateholders may
be allocated income equal to the entire Pass-Through Rate plus the other items
described above even though the Trust Fund might not have sufficient cash to
make current cash distributions of such amount. Thus, cash basis Holders will
in effect be required to report income from the Certificates on the accrual
basis and Certificateholders may become liable for taxes on Trust Fund income
even if they have not received cash from the Trust Fund to pay such taxes. In
addition, because tax allocations and tax reporting will be done on a uniform
basis for all Certificateholders but Certificateholders may be purchasing
Certificates at different times and at different prices, Certificateholders may
be required to report on their tax returns taxable income that is greater or
less than the amount reported to them by the Trust Fund.

         In the opinion of Tax Counsel, all of the taxable income allocated to
a Certificateholder that is a pension, profit sharing or employee benefit plan
or other tax-exempt entity (including an individual retirement account) will
constitute "unrelated business taxable income" generally taxable to such a
Holder under the Code.

         In the opinion of Tax Counsel, an individual taxpayer's share of
expenses of the Trust Fund (including fees to the Servicer but not interest
expense) would be miscellaneous itemized deductions. 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 Trust Fund.

         The Trust Fund intends to make all tax calculations relating to income
and allocations to Certificateholders on an aggregate basis. If the IRS were to
require that such calculations be made separately for each Loan, the Trust Fund
might be required to incur additional expense but it is believed that there
would not be a material adverse effect on Certificateholders.

         Discount and Premium. It is believed that the Loans were not issued
with OID, and, therefore, the Trust Fund should not have OID income. However,
the purchase price paid by the Trust Fund for the Loans may be greater or less
than the remaining Principal Balance of the Loans at the time of purchase. If
so, in the opinion of Tax Counsel, the Loan will have been acquired at a
premium or discount, as the case may be. (As indicated above, the Trust Fund
will make this calculation on an aggregate basis, but might be required to
recompute it on a Loan by Loan basis.)



                                      73
<PAGE>

         If the Trust Fund acquires the Loans at a market discount or premium,
the Trust Fund will elect to include any such discount in income currently as
it accrues over the life of the Loans or to offset any such premium against
interest income on the Loans. As indicated above, a portion of such market
discount income or premium deduction may be allocated to Certificateholders.

         Section 708 Termination. In the opinion of Tax Counsel, under Section
708 of the Code, the Trust Fund will be deemed to terminate for federal income
tax purposes if 50% or more of the capital and profits interests in the Trust
Fund are sold or exchanged within a 12-month period. Pursuant to final Treasury
regulations issued May 9, 1997 under Section 708 of the Code, if such a
termination occurs, the Trust Fund (the "old partnership") would be deemed to
contribute its assets to a new partnership (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.

         Disposition of Certificates. Generally, in the opinion of Tax Counsel,
capital gain or loss will be recognized on a sale of Certificates in an amount
equal to the difference between the amount realized and the seller's tax basis
in the Certificates sold. A Certificateholder's tax basis in a Certificate will
generally equal the Holder's cost increased by the Holder's share of Trust Fund
income (includible in income) and decreased by any distributions received with
respect to such Certificate. In addition, both the tax basis in the
Certificates and the amount realized on a sale of a Certificate would include
the Holder's share of the Notes and other liabilities of the Trust Fund. A
Holder acquiring Certificates at different prices may be required to maintain a
single aggregate adjusted tax basis in such Certificates, and, upon sale or
other disposition of some of the Certificates, allocate a portion of such
aggregate tax basis to the Certificates sold (rather than maintaining a
separate tax basis in each Certificate for purposes of computing gain or loss
on a sale of that Certificate).

         Any gain on the sale of a Certificate attributable to the Holder's
share of unrecognized accrued market discount on the Loans would generally be
treated as ordinary income to the Holder and would give rise to special tax
reporting requirements. The Trust Fund does not expect to have any other assets
that would give rise to such special reporting requirements. Thus, to avoid
those special reporting requirements, the Trust Fund will elect to include
market discount in income as it accrues.

         If a Certificateholder is required to recognize an aggregate amount of
income (not including income attributable to disallowed itemized deductions
described above) over the life of the Certificates that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise
to a capital loss upon the retirement of the Certificates.

         Allocations Between Transferors and Transferees. In general, the Trust
Fund's taxable income and losses will be determined monthly and the tax items
for a particular calendar month will be apportioned among the
Certificateholders in proportion to the principal amount of Certificates owned
by them as of the close of the last day of such month. As a result, a Holder
purchasing Certificates may be allocated tax items (which will affect its tax
liability and tax basis) attributable to periods before the actual transaction.

         The use of such a monthly convention may not be permitted by existing
regulations. If a monthly convention is not allowed (or only applies to
transfers of less than all of the partner's interest), taxable income or losses
of the Trust Fund might be reallocated among the Certificateholders. The Trust
Fund's method of allocation between transferors and transferees may be revised
to conform to a method permitted by future regulations.



                                      74
<PAGE>

         Section 754 Election. In the event that a Certificateholder sells its
Certificates at a profit (loss), the purchasing Certificateholder will have a
higher (lower) basis in the Certificates than the selling Certificateholder
had. The tax basis of the Trust Fund's assets will not be adjusted to reflect
that higher (or lower) basis unless the Trust Fund were to file an election
under Section 754 of the Code. In order to avoid the administrative
complexities that would be involved in keeping accurate accounting records, as
well as potentially onerous information reporting requirements, the Trust Fund
will not make such election. As a result, Certificateholders might be allocated
a greater or lesser amount of Trust Fund income than would be appropriate based
on their own purchase price for Certificates.

         Administrative Matters. The Trustee is required to keep or have kept
complete and accurate books of the Trust Fund. Such books will be maintained
for financial reporting and tax purposes on an accrual basis and the fiscal
year of the Trust Fund will be the calendar year. The Trustee will file a
partnership information return (IRS Form 1065) with the IRS for each taxable
year of the Trust Fund and will report each Certificateholder's allocable share
of items of Trust Fund income and expense to Holders and the IRS on Schedule
K-1. The Trust Fund will provide the Schedule K-l information to nominees that
fail to provide the Trust Fund with the information statement described below
and such nominees will be required to forward such information to the
beneficial owners of the Certificates. Generally, Holders must file tax returns
that are consistent with the information return filed by the Trust Fund or be
subject to penalties unless the Holder notifies the IRS of all such
inconsistencies.

         Under Section 6031 of the Code, any person that holds Certificates as
a nominee at any time during a calendar year is required to furnish the Trust
Fund with a statement containing certain information on the nominee, the
beneficial owners and the Certificates so held. Such information includes (i)
the name, address and taxpayer identification number of the nominee and (ii) as
to each beneficial owner (a) the name, address and identification number of
such person, (b) 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 (c) certain
information on Certificates that were held, bought or sold on behalf of such
person throughout the year. In addition, brokers and financial institutions
that hold Certificates through a nominee are required to furnish directly to
the Trust Fund information as to themselves and their ownership of
Certificates. A clearing agency registered under Section 17A of the Exchange
Act is not required to furnish any such information statement to the Trust
Fund. The information referred to above for any calendar year must be furnished
to the Trust Fund on or before the following January 31. Nominees, brokers and
financial institutions that fail to provide the Trust Fund with the information
described above may be subject to penalties.

         The Depositor will be designated as the tax matters partner in the
related Trust Agreement and, as such, will be responsible for representing the
Certificateholders 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 before three years after the date on which
the partnership information return is filed. Any adverse determination
following an audit of the return of the Trust Fund by the appropriate taxing
authorities could result in an adjustment of the returns of the
Certificateholders, and, under certain circumstances, a Certificateholder may
be precluded from separately litigating a proposed adjustment to the items of
the Trust Fund. An adjustment could also result in an audit of a
Certificateholder's returns and adjustments of items not related to the income
and losses of the Trust Fund.

         Tax Consequences to Foreign Certificateholders. It is not clear
whether the Trust Fund would be considered to be engaged in a trade or business
in the United States for purposes of federal withholding taxes 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 Trust Fund would be engaged in a trade or business in the
United States for such purposes, the Trust Fund will




                                      75
<PAGE>

withhold as if it were so engaged in order to protect the Trust Fund from
possible adverse consequences of a failure to withhold. The Trust Fund expects
to withhold on the portion of its taxable income that is allocable to foreign
Certificateholders 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 foreign
Holders that are taxable as corporations and 39.6% for all other foreign
Holders. Subsequent adoption of Treasury regulations or the issuance of other
administrative pronouncements may require the Trust Fund to change its
withholding procedures. In determining a Holder's withholding status, the Trust
Fund may rely on IRS Form W-8, IRS Form W-9 or the Holder's certification of
nonforeign status signed under penalties of perjury.

         Each foreign 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 Trust Fund's income. Each foreign
Holder must obtain a taxpayer identification number from the IRS and submit
that number to the Trust Fund on Form W-8 in order to assure appropriate
crediting of the taxes withheld. A foreign Holder generally would be entitled
to file with the IRS a claim for refund with respect to taxes withheld by the
Trust Fund taking the position that no taxes were due because the Trust Fund
was not engaged in a U.S. trade or business. However, interest payments made
(or accrued) to a Certificateholder who is a foreign person generally will be
considered guaranteed payments to the extent such payments are determined
without regard to the income of the Trust Fund. If these interest payments are
properly characterized as guaranteed payments, then the interest will not be
considered "portfolio interest." As a result, Certificateholders will be
subject to United States federal income tax and withholding tax at a rate of 30
percent, unless reduced or eliminated pursuant to an applicable treaty. In such
case, a foreign Holder would only be entitled to claim a refund for that
portion of the taxes in excess of the taxes that should be withheld with
respect to the guaranteed payments.

         Backup Withholding. Distributions made on the Certificates and
proceeds from the sale of the Certificates will be subject to a "backup"
withholding tax of 31% if, in general, the Certificateholder fails to comply
with certain identification procedures, unless the Holder is an exempt
recipient under applicable provisions of the Code. The New Regulations
described herein make certain modifications to the backup withholding and
information reporting rules. The New Regulations will generally be effective
for payments made after December 31, 2000, subject to certain transition rules.
Prospective investors are urged to consult their own tax advisors regarding the
New Regulations.

                            STATE TAX CONSIDERATIONS

         In addition to the federal income tax considerations described in
"Certain Federal Income Tax Considerations," potential investors should
consider the state and local income tax consequences of the acquisition,
ownership, and disposition of the Securities. State and local income tax law
may differ substantially from the corresponding federal law, and this
discussion does not purport to describe any aspect of the income tax laws of
any state or locality. Therefore, potential investors should consult their own
tax advisors with respect to the various state and local tax consequences of an
investment in the Securities.

                                FASIT SECURITIES

         General. The FASIT provisions of the Code were enacted by the Small
Business Job Protection Act of 1996 and create a new elective statutory vehicle
for the issuance of mortgage-backed and asset-backed securities ("FASIT
Securities") effective on September 1, 1997. On February 4, 2000, the IRS and
Treasury issued proposed Treasury regulations on FASITs. The regulations
generally would not be effective until final regulations are filed with the
federal register. However, it appears that certain anti-abuse rules would apply
as of February 4, 2000. Investors also should note that the FASIT discussions




                                      76
<PAGE>

contained herein constitutes only a summary of the federal income tax
consequences to Holders of FASIT Securities. With respect to each Series of
FASIT Securities, the related Prospectus Supplement will provide a detailed
discussion regarding the federal income tax consequences associated with the
particular transaction.

         FASIT Securities will be classified as either FASIT Regular
Securities, which generally will be treated as debt for federal income tax
purposes, or FASIT Ownership Securities, which generally are not treated as
debt for such purposes, but rather as representing rights and responsibilities
with respect to the taxable income or loss of the related Series. The
Prospectus Supplement for each Series of Securities will indicate whether one
or more FASIT elections will be made for such Series, and which Securities of
such Series will be designated as Regular Securities, and which, if any, will
be designated as Ownership Securities.

         Qualification as a FASIT. The Trust Fund underlying a Series (or one
or more designated pools of assets held in the Trust Fund) will qualify under
the Code as a FASIT in which the FASIT Regular Securities and the FASIT
Ownership Securities will constitute the "regular interests" and the "ownership
interests," respectively, if (i) a FASIT election is in effect, (ii) certain
tests concerning (a) the composition of the FASIT's assets and (b) the nature
of the Holders' interest in the FASIT are met on a continuing basis and (iii)
the Trust Fund is not a regulated company as defined in Section 851(a) of the
Code.

         However, the qualification as a FASIT of any Trust Fund for which a
FASIT election is made (a "FASIT Trust") depends on the trust's ability to
satisfy the requirements of the FASIT provisions on an ongoing basis,
including, without limitation, the requirements of any final Treasury
regulations that may be promulgated in the future under the FASIT provisions or
as a result of any change in applicable law. Thus, no assurances can be made
regarding the qualification as a FASIT of any FASIT Trust for which a FASIT
election is made at any particular time after the issuance of securities by the
FASIT Trust.

         Asset Composition. In order for a Trust Fund (on one or more
designated pools of assets held by a Trust Fund) to be eligible for FASIT
status, substantially all of the assets of the Trust Fund (or the designated
pool) must consist of "permitted assets" as of the close of the third month
beginning after the Closing Date and at all times thereafter (the "FASIT
Qualification Test"). Permitted assets include (i) cash or cash equivalents,
(ii) debt instruments with fixed terms that would qualify as REMIC regular
interests if issued by a REMIC (generally, instruments that provide for
interest at a fixed rate, a qualifying variable rate, or a qualifying
interest-only type rate, (iii) foreclosure property, (iv) certain hedging
instruments (generally, interest and currency rate swaps and credit enhancement
contracts) that are reasonably required to guarantee or hedge against the
FASIT's risks associated with being the obligor on FASIT interests, (v)
contract rights to acquire qualifying debt instruments or qualifying hedging
instruments, (vi) FASIT regular interests and (vii) REMIC regular interests.
Permitted assets do not include any debt instruments issued by the Holder of
the FASIT's ownership interest or by any person related to such Holder.

         Interests in a FASIT. In addition to the foregoing asset qualification
requirements, the interests in a FASIT also must meet certain requirements. All
of the interests in a FASIT must belong to either of the following: (i) one or
more Classes of regular interests or (ii) a single Class of ownership interest
that is held by a fully taxable domestic corporation. In the case of Series
that include FASIT Ownership Securities, the ownership interest will be
represented by the FASIT Ownership Securities.

         A FASIT interest generally qualifies as a regular interest if (i) it
is designated as a regular interest, (ii) it has a stated maturity no greater
than thirty years, (iii) it entitles its Holder to a specified principal
amount, (iv) the issue price of the interest does not exceed 125% of its stated
principal amount, (v) the yield to maturity of the interest is less than the
applicable Treasury rate published by the IRS plus 5% and



                                      77
<PAGE>

(vi) if it pays interest, such interest is payable at either (a) a fixed rate
with respect to the principal amount of the regular interest or (b) a
permissible variable rate with respect to such principal amount. Permissible
variable rates for FASIT regular interests are the same as those for REMIC
regular interest (i.e., certain qualified floating rates and weighted average
rates). See "Certain Federal Income Tax Considerations--Taxation of Debt
Securities--Variable Rate Debt Securities."

         If a FASIT Security fails to meet one or more of the requirements set
out in clauses (iii), (iv) or (v) above, but otherwise meets the above
requirements, it may still qualify as a type of regular interest known as a
"High-Yield Interest." In addition, if a FASIT Security fails to meet the
requirements of clause (vi), but the interest payable on the Security consists
of a specified portion of the interest payments on permitted assets and that
portion does not vary over the life of the Security, the Security also will
qualify as a High-Yield Interest. A High-Yield Interest may be held only by
domestic corporations that are fully subject to corporate income tax ("Eligible
Corporations"), other FASITs and dealers in securities who acquire such
interests as inventory, rather than for investment. In addition, Holders of
High-Yield Interests are subject to limitations on offset of income derived
from such interest. See "Certain Federal Income Tax Considerations--FASIT
Securities--Tax Treatment of FASIT Regular Securities--Treatment of High-Yield
Interests."

         Anti-Abuse Rule. Under proposed Treasury regulations, the Commissioner
may make appropriate adjustments with regard to the FASIT and any arrangement
or transaction involving the FASIT if a principal purpose of forming or using
the FASIT is to achieve results inconsistent with the intent of the FASIT
provisions and the FASIT regulations. This determination would be based on all
of the facts and circumstances, including a comparison of the purported
business purpose for a transaction and the claimed tax benefits resulting from
the transaction.

         Consequences of the Failure of the FASIT Trust to Qualify as a FASIT.
If a FASIT Trust fails to comply with one or more of the Code's ongoing
requirements for FASIT status during any taxable year, proposed Treasury
regulations provide that its FASIT status would be lost for that year and the
FASIT Trust will be unable to elect FASIT status without the Commissioner's
approval. If FASIT status is lost, under proposed Treasury regulations the
entity classification of the former FASIT (the "New Arrangement") is determined
under general federal income tax principles. The holder of the FASIT Ownership
Security is treated as exchanging the New Arrangement's assets for an amount
equal to their value and gain recognized is treated as gain from a prohibited
transaction that is subject to the 100 percent tax, without exception. Loss, if
any, is disallowed. In addition, the holder of the FASIT Ownership Security
must recognize cancellation of indebtedness income, on a regular interest by
regular interest basis, in an amount equal to the adjusted issue price of each
FASIT Regular Security outstanding immediately before the cessation over its
fair market value. If the holder of the FASIT Ownership Security has a
continuing economic interest in the New Arrangement, the characterization of
this interest is determined under general federal income tax principles.
Holders of FASIT Regular Securities are treated as exchanging their Securities
for interests in the New Arrangement, the classification of which is determined
under general federal income tax principles. Gain is recognized to the extent
the new interest either does not qualify as debt or differs either in kind or
extent. The basis of the interest in the New Arrangement equals the basis in
the FASIT Regular Security increased by any gain recognized on the exchange.

         Tax Treatment of FASIT Regular Securities. Payments received by
Holders of FASIT Regular Securities generally should be accorded the same tax
treatment under the Code as payments received on other taxable corporate debt
instruments and on REMIC Regular Securities. As in the case of Holders of REMIC
Regular Securities, Holders of FASIT Regular Securities must report income from
such Securities under an accrual method of accounting, even if they otherwise
would have used the case receipts and disbursements method. Except in the case
of FASIT Regular Securities issued with original




                                      78
<PAGE>

issue discount or acquired with market discount or premium, interest paid or
accrued on a FASIT Regular Security generally will be treated as ordinary
income to the Holder and a principal payment on such Security will be treated
as a return of capital to the extent that the Holder's basis is allocable to
that payment. FASIT Regular Securities issued with original issue discount or
acquired with market discount or premium generally will treat interest and
principal payments on such Securities in the same manner described for REMIC
Regular Securities. See "Certain Federal Income Tax Considerations--Taxation of
Debt Securities,""--Market Discount," and "--Premium" above. High-Yield
Securities may be held only by fully taxable domestic corporations, other
FASITs, and certain securities dealers. Holders of High-Yield Securities are
subject to limitations on their ability to use current losses or net operating
loss carryforwards or carrybacks to offset any income derived from those
Securities.

         If a FASIT Regular Security is sold or exchanged, the Holder generally
will recognize gain or loss upon the sale in the manner described above for
REMIC Regular Securities. See "Certain Federal Income Tax Considerations--Sale
or Exchange." In addition, if a FASIT Regular Security becomes wholly or
partially worthless as a result of Default and Delinquencies of the underlying
assets, the Holder of such Security should be allowed to deduct the loss
sustained (or alternatively be able to report a lesser amount of income). See
"Certain Federal Income Tax Considerations--Taxation of Debt
Instruments--Effects of Default and Delinquencies."

         FASIT Regular Securities held by a REIT will qualify as "real estate
assets" within the meaning of section 856(c) (4)(A) of the Code, and interest
on such Securities will be considered Qualifying REIT Interest to the same
extent that REMIC Securities would be so considered. FASIT Regular Securities
held by a Thrift Institution taxed as a "domestic building and loan
association" will represent qualifying assets for purposes of the qualification
requirements set forth in Code Section 7701(a)(19) to the same extent that
REMIC Securities would be so considered. See "Certain Federal Income Tax
Considerations--Taxation of Debt Securities--Status as Real Property Loans." In
addition, FASIT Regular Securities held by a financial institution to which
Section 585 of the Code applies will be treated as evidences of indebtedness
for purposes of Section 582(c)(1) of the Code. FASIT Securities will not
qualify as "Government Securities" for either REIT or RIC qualification
purposes.

         Treatment of High-Yield Interests. High-Yield Interests are subject to
special rules regarding the eligibility of Holders of such interests, and the
ability of such Holders to offset income derived from their FASIT Security with
losses. High-Yield Interests may be held only by Eligible Corporations other
FASITs, and dealers in securities who acquire such interests as inventory. If a
securities dealer (other than an Eligible Corporation) initially acquires a
High-Yield Interest as inventory, but later begins to hold it for investment,
the dealer will be subject to an excise tax equal to the income from the
High-Yield Interest multiplied by the highest corporate income tax rate. In
addition, transfers of High-Yield Interests to disqualified Holders will be
disregarded for federal income tax purposes, and the transferor still will be
treated as the Holder of the High-Yield Interest.

         The Holder of a High-Yield Interest may not use non-FASIT current
losses or net operating loss carryforwards or carrybacks to offset any income
derived from the High-Yield Interest, for either regular federal income tax
purposes or for alternative minimum tax purposes. In addition, the FASIT
provisions contain an anti-abuse rule that imposes corporate income tax on
income derived from a FASIT Regular Security that is held by a pass-through
entity (other than another FASIT) that issues debt or equity securities backed
by the FASIT Regular Security and that have the same features as High-Yield
Interests.

         Tax Treatment of FASIT Ownership Securities. A FASIT Ownership
Security represents the residual equity interest in a FASIT. As such, the
Holder of a FASIT Ownership Security determines its taxable income by taking
into account all assets, liabilities and items of income, gain, deduction, loss
and credit of a FASIT. In general, the character of the income to the Holder of
a FASIT Ownership Interest will be the same as the character of such income of
the FASIT, except that any tax-exempt interest income taken into account by the
Holder of a FASIT Ownership Interest




                                      79
<PAGE>

is treated as ordinary income. In determining that taxable income, the Holder
of a FASIT Ownership Security must determine the amount of interest, original
issue discount, market discount and premium recognized with respect to the
FASIT's assets and the FASIT Regular Securities issued by the FASIT according
to a constant yield methodology and under an accrual method of accounting. In
addition, Holders of FASIT Ownership Securities are subject to the same
limitations on their ability to use losses to offset income from their FASIT
Security as are the Holders of High-Yield Interests. See "Certain Federal
Income Tax Considerations--Treatment of High-Yield Interests."

         Rules similar to the wash sale rules applicable to REMIC Residual
Securities also will apply to FASIT Ownership Securities. Accordingly, losses
on dispositions of a FASIT Ownership Security generally will be disallowed
where, within six months before or after the disposition, the seller of such
Security acquires any other FASIT Ownership Security or, in the case of a FASIT
holding mortgage assets, any interest in a Taxable Mortgage Pool that is
economically comparable to a FASIT Ownership Security. In addition, if any
security that is sold or contributed to a FASIT by the Holder of the related
FASIT Ownership Security was required to be marked-to-market under Code section
475 by such Holder, then section 475 will continue to apply to such securities,
except that the amount realized under the mark-to-market rules will be a
greater of the securities' value under present law or the securities' value
after applying special valuation rules contained in the FASIT provisions. Those
special valuation rules generally require that the value of debt instruments
that are not traded on an established securities market be determined by
calculating the present value of the reasonably expected payments under the
instrument using a discount rate of 120% of the applicable federal rate,
compounded semiannually.

         The Holder of a FASIT Ownership Security will be subject to a tax
equal to 100% of the net income derived by the FASIT from any "prohibited
transactions." Prohibited transactions include (i) the receipt of income
derived from assets that are not permitted assets, (ii) certain dispositions of
permitted assets, (iii) the receipt of any income derived from any loan
originated by a FASIT and (iv) in certain cases, the receipt of income
representing a servicing fee or other compensation. Any Series for which a
FASIT election is made generally will be structured in order to avoid
application of the prohibited transaction tax.

         Backup Withholding, Reporting and Tax Administration. Holders of FASIT
Securities will be subject to backup withholding to the same extent Holders of
REMIC Securities would be subject. See "Certain Federal Income Tax
Considerations--Miscellaneous Tax Aspects--Backup Withholding." For purposes of
reporting and tax administration, Holders of record of FASIT Securities
generally will be treated in the same manner as Holders of REMIC Securities.

         Under proposed Treasury regulations, if a non-U.S. Person holds
(either directly or through a vehicle which itself is not subject to U.S.
federal income tax, such as a partnership or a trust) a FASIT Regular Security
and a "conduit debtor" pays or accrues interest on a debt instrument held by
such FASIT, any interest received or accrued by the non-U.S. Person FASIT
Regular Security holder is treated as received or accrued from the conduit
debtor. The proposed Treasury regulations state that a debtor is a conduit
debtor if the debtor is a U.S. Person or the United States branch of a non-U.S.
Person and the non-U.S. Person regular interest holder is (1) a "10 percent
shareholder" of the debtor, (2) a "controlled foreign corporation" and the
debtor is a related person with respect to the controlled foreign corporation
or (3) related to the debtor. As set forth above, the proposed Treasury
regulations would not be effective until final regulations are filed with the
federal register.

DUE TO THE COMPLEXITY OF THE FEDERAL INCOME TAX RULES APPLICABLE TO HOLDERS AND
THE CONSIDERABLE UNCERTAINTY THAT EXISTS WITH RESPECT TO MANY ASPECTS OF THOSE
RULES, POTENTIAL INVESTORS SHOULD




                                      80
<PAGE>

CONSULT THEIR OWN TAX ADVISORS REGARDING THE TAX TREATMENT OF THE ACQUISITION,
OWNERSHIP, AND DISPOSITION OF THE SECURITIES.

                              ERISA CONSIDERATIONS

         The following describes certain considerations under the Employee
Retirement Security Act of 1974, as amended ("ERISA"), and Section 4975 of the
Code, which apply only to Securities of a Series that are not divided into
subclasses. If Securities are divided into subclasses, the related Prospectus
Supplement will contain information concerning considerations relating to ERISA
and the Code that are applicable to such Securities and such subclasses of
Securities.

         ERISA and Section 4975 of the Code impose requirements on employee
benefit plans and on certain other retirement plans and arrangements, including
certain individual retirement accounts and annuities, Keogh plans and
collective investment funds and separate accounts in which such plans, accounts
or arrangements are invested (collectively "Plans") subject to ERISA or to
Section 4975 of the Code and on persons who are fiduciaries with respect to
such Plans. Generally, ERISA applies to investments made by Plans. Among other
things, ERISA requires in general that the assets of Plans be held in trust and
that the trustee, or other duly authorized fiduciary, have exclusive authority
and discretion to manage and control the assets of such Plans. ERISA also
imposes certain duties on persons who are fiduciaries of Plans. Under ERISA,
any person who exercises any discretionary authority or control respecting the
management or disposition of the assets of a Plan is considered to be a
fiduciary of such Plan (subject to certain exceptions not here relevant).
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 ERISA Section 3(33)), are not subject to
ERISA requirements. Accordingly, assets of such plans may be invested in
Securities without regard to the ERISA considerations described above and
below, subject to the provisions of applicable law. Any such plan that 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.

         On January 5, 2000, the United States Department of Labor (the "DOL")
issued final regulations under Section 401(c) of ERISA describing a safe harbor
for insurers that issued nonguaranteed policies supported by their general
accounts to Plans, and under which an insurer would not be considered an ERISA
fiduciary with respect to its general account by virtue of a Plan's investment
in such a policy. In general, to meet the safe harbor, an insurer must (a)
disclose certain specified information to investing Plan fiduciaries initially
and on an annual basis; (b) allow Plans to terminate or discontinue a policy on
90 days' notice to the insurer, and to elect, without penalty, (i) a lump-sum
payment, or (ii) annual installment payments over a ten-year period, with
interest; and (c) give Plans written notice of "insurer-initiated amendments"
60 days before the amendments take effect.

         In addition to the imposition of general fiduciary standards of
investment prudence and diversification, ERISA and Section 4975 of the Code
prohibit a broad range of transactions involving Plan assets and persons
("Parties in Interest") having certain specified relationships to a Plan, and
impose additional prohibitions where Parties in Interest are fiduciaries with
respect to such Plan. Certain Parties in Interest that participate in a
prohibited transaction may be subject to excise taxes imposed pursuant to
Section 4975 of the Code, or a penalty imposed pursuant to Section 502(i) of
ERISA, unless a statutory, regulatory or administrative exemption is available.

         On November 13, 1986, the DOL issued final regulations (Labor Reg.
Section 2510.3-101) concerning the definition of what constitutes the assets of
a Plan (the "Plan Asset Regulation"). Under this regulation, the underlying
assets and properties of corporations, partnerships, trusts and certain other
entities in which a Plan acquires an "equity" interest could be deemed for
purposes of ERISA to be assets of the investing Plan in certain circumstances,
unless certain exceptions apply.



                                      81
<PAGE>

         Under the Plan Asset Regulation, the term "equity" interest is defined
as any interest in an entity other than an instrument that is treated as
indebtedness under "applicable local law" and which has no "substantial equity
features." If the Trust Fund issues Notes that are not treated as equity
interests in the Trust Fund for purposes of the Plan Asset Regulation, a Plan's
investment in such Notes would not cause the assets of the Trust to be deemed
Plan assets. However, the Seller, the Servicer, the Special Servicer, the
Backup Servicer, the Indenture Trustee, the Owner Trustee, the Underwriter and
the Depositor 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 the Notes, the purchase of Notes using Plan assets over which
any such parties (or any affiliates thereof) 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, Notes may not be
purchased using the assets of any Plan if the Seller, the Servicer, the Special
Servicer, the Backup Servicer, the Indenture Trustee, the Owner Trustee, the
Underwriter, the Depositor or any of their affiliates (a) has investment or
administrative discretion with respect to such Plan assets; (b) has authority
or responsibility to give, or regularly gives, investment advice with respect
to such Plan assets for a fee and pursuant to an agreement of understanding
that such advice (i) will serve as a primary basis for investment decisions
with respect to such Plan assets and (ii) will be based on the particular
investment needs for such Plan; or (c) is an employer maintaining or
contributing to such Plan.

         In addition, the Trust Fund, any underwriter, trustee, servicer,
administrator or producer of credit support or their affiliates might be
considered or might become Parties in Interest with respect to a Plan. Also,
any holder of certificates of the Trust Fund, 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 Notes
by or on behalf of such a Plan could be considered to give rise to a prohibited
transaction within the meaning of ERISA and the Code, unless it is subject to
one or more exemptions such as: Prohibited Transaction Class Exemption ("PTCE")
84-14, which exempts certain transactions effected on behalf of a Plan by a
"qualified professional asset manager"; PTCE 90-1, which exempts certain
transactions involving insurance company pooled separate accounts; PTCE 91-38,
which exempts certain transactions involving bank collective investment funds;
PTCE 95-60, which exempts certain transactions involving insurance company
general accounts; or PTCE 96-23, which exempts certain transactions effected on
behalf of a Plan by certain "in-house asset managers." There can be no
assurance that any of these class exemptions will apply with respect to any
particular Plan's investment in Notes, or, even if it did apply, that any
exemption would apply to all prohibited transactions that may occur in
connection with such an investment. Each prospective purchaser or transferee of
a Note that is a Plan or a person acting on behalf or investing the assets of a
Plan shall be required to represent (or, with respect to any transfer of a
beneficial interest in a Global Note, shall be deemed to represent) to the
Indenture Trustee and the Note Registrar that the relevant conditions for
exemptive relief under at least one of the foregoing exemptions have been
satisfied.

         The Plan Asset Regulation provides that, generally, the assets of a
corporation or partnership in which a Plan invests will not be deemed for
purposes of ERISA to be assets of such Plan if the equity interest acquired by
the investing Plan is a publicly-offered security, or if equity participation
by benefit plan investors is not significant. In general, publicly-offered
security, as defined in the Plan Asset Regulation, is a security that is widely
held, freely transferable and registered under the Exchange Act. Equity
participation in an entity by benefit plan investors is not significant if,
after the most recent acquisition of an equity interest in the entity, less
than 25% of the value of each class of equity interest in the entity is held by
"benefit plan investors," which include benefit plans described in ERISA or
under Section 4975 of the Code, whether or not they are subject to ERISA, as
well as entities whose underlying assets include assets of a Plan by reason of
a Plan's investment in the entity.



                                      82
<PAGE>

         If no exception under the Plan Asset Regulation applies and if a Plan
(or a person investing Plan assets, such as an insurance company general
account) acquires an equity interest in the Trust Fund, then the assets of the
Trust Fund would be considered to be assets of the Plan. Because the Loans held
by the Trust Fund may be deemed Plan assets of each Plan that purchases an
equity interest, an investment in the equity interests by a Plan might be a
prohibited transaction under Sections 406 and 407 of ERISA and subject to an
excise tax under Section 4975 of the Code and may cause transactions undertaken
in the course of operating the Trust Fund to constitute prohibited
transactions, unless a statutory or administrative exemption applies.

     The DOL issued to Bear, Stearns & Co. Inc., an individual exemption
(Prohibited Transaction Exemption 90-30; Exemption Application No. D-8207, 55
Fed. Reg. 21461 (1990)) (the "Underwriter Exemption"), which exempts from the
application of the prohibited transaction rules transactions relating to (1)
the acquisition, sale and holding by Plans of certain certificates representing
an interest in asset-backed pass-through trusts that hold certain types of
receivables or obligations and with respect to which Bear, Stearns & Co. Inc.
is the underwriter, or the manager or co-manager of an underwriting syndicate.

         The Exemption sets forth the following general conditions which must
be satisfied before a transaction involving the acquisition, sale and holding
of the certificates or a transaction in connection with the servicing,
operation and management of the trust fund may be eligible for exemptive relief
thereunder:

          (1) The acquisition of the certificates by a Plan is on terms
(including the price for such certificates) that are at least as favorable to
the investing 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 same trust fund;

          (3) The certificates acquired by the Plan have received a rating at
the time of such acquisition that is in one of the three highest generic rating
categories from any of Duff & Phelps, Inc., Fitch IBCA, Inc., Moody's Investors
Service, Inc. and Standard & Poor's Ratings Group (each, a "rating agency");

          (4) The trustee is not an affiliate of the underwriters, the
depositor, the servicers, any borrower whose obligations under one or more
mortgage loans constitute more than 5% of the aggregate unamortized principal
balance of the assets in the trust, or any of their respective affiliates
(together with the trustee, the "Restricted Group");

          (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 or placing such certificates; the
sum of all payments made to and retained by the Depositor pursuant to the sale
of the mortgage loans to the trust represents not more than the fair market
value of such mortgage loans; and the sum of all payments made to and retained
by the servicers represent not more than reasonable compensation for the
servicers' services under the agreements and reimbursement of the servicers'
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, as amended.

         Moreover, the Exemption provides relief from certain
self-dealing/conflict of interest prohibited transactions that may occur when a
fiduciary causes a Plan to acquire certificates in a trust containing


                                      83
<PAGE>

receivables on which such person (or its affiliate) is an obligor, provided
that, among other requirements: (i) such person (or its affiliate) is not an
obligor with respect to more than five percent of the fair market value of the
obligations or receivables contained in the trust; (ii) the Plan is not a plan
with respect to which any member of the Restricted Group is the "plan sponsor"
(as defined in Section 3(16)(B) of ERISA); (iii) in the case of an acquisition
in connection with the initial issuance of certificates, at least fifty percent
of each class of certificates in which Plans have invested is acquired by
persons independent of the Restricted Group and at least fifty percent of the
aggregate interest in the trust fund is acquired by persons independent of the
Restricted Group; (iv) a Plan's investment in certificates of any class does
not exceed twenty-five percent of all of the certificates of that class
outstanding at the time of the acquisition; and (v) immediately after the
acquisition, no more than twenty-five percent of the assets of any Plan with
respect to which such person has discretionary authority or renders investment
advice are invested in certificates representing an interest in one or more
trusts containing assets sold or serviced by the same entity.

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

          (1)  The ratio of the amount allocated to the pre-funding account to
               the total principal amount of the certificates being offered
               (the "Funding Limit") must not exceed twenty-five percent (25%).

          (2)  All obligations transferred after the closing date (the
               "additional obligations") must meet the same terms and
               conditions for eligibility as the original obligations used to
               create the trust, which terms and conditions have been approved
               by a rating agency; provided that the terms and conditions for
               determining the eligibility of an obligation may be changed if
               such changes receive prior approval either by a majority vote of
               the outstanding certificate holders or by a rating agency.

          (3)  The transfer of such additional obligations to the trust during
               the Funding Period must not result in the certificates to be
               covered by the Exemption receiving a lower credit rating from a
               rating agency upon termination of the Funding Period than the
               rating that was obtained at the time of the initial issuance of
               the certificates by the trust.

          (4)  Solely as a result of the use of pre-funding, the weighted
               average annual percentage interest rate for all of the
               obligations in the trust at the end of the Funding Period must
               not be more than 100 basis points lower than the average
               interest rate for the obligations transferred to the trust on
               the closing date.

          (5)  In order to insure that the characteristics of the additional
               obligations are substantially similar to the original
               obligations which were transferred to the Trust Fund:

                                      84
<PAGE>

               (i)  the characteristics of the additional obligations must be
                    monitored by an insurer or other credit support provider
                    that is independent of the depositor; or

               (ii) an independent accountant retained by the depositor must
                    provide the depositor with a letter (with copies provided
                    to each rating agency rating the certificates, the related
                    underwriter and the related trustee) stating whether or not
                    the characteristics of the additional obligations conform
                    to the characteristics described in the related prospectus
                    or prospectus supplement and/or pooling and servicing
                    agreement. In preparing such letter, the independent
                    accountant must use the same type of procedures as were
                    applicable to the obligations transferred to the trust as
                    of the closing date.

          (6)  The period of pre-funding must end no later than three months or
               90 days after the closing date or earlier in certain
               circumstances if the pre-funding account falls below the minimum
               level specified in the pooling and servicing agreement or an
               Event of Default occurs.

          (7)  Amounts transferred to any pre-funding account and/or
               capitalized interest account used in connection with the
               pre-funding may be invested only in certain permitted
               investments.

          (8)  The related prospectus or Prospectus Supplement must describe:

               (i)  any pre-funding account and/or capitalized interest account
                    used in connection with a pre-funding account;

               (ii) the duration of the period of pre-funding;

               (iii) the percentage and/or dollar amount of the Funding Limit
                    for the trust; and

               (iv) that the amounts remaining in the pre-funding account at
                    the end of the Funding Period will be remitted to
                    certificateholders as repayments of principal.

          (9)  The related pooling and servicing agreement must describe the
               permitted investments for the pre-funding account and/or
               capitalized interest account and, if not disclosed in the
               related prospectus or Prospectus Supplement, the terms and
               conditions for eligibility of Additional Obligations.

         The DOL has proposed amendments to the Underwriter Exemption (the
"Proposed Amendments") that, if finalized in current form, generally will be
effective as of August 23, 2000. Among other things, it is anticipated that the
amended Underwriter Exemption would permit Plans to purchase subordinated
certificates rated in any of the four highest ratings categories (provided that
all other requirements of the Underwriter Exemption are met). It is not certain
if and when the Proposed Amendments will be issued in final form, and it is not
certain that the Proposed Amendments, if finalized, will contain the same
relief as is currently proposed. Plan fiduciaries should, and other potential
investors who may be analyzing the potential liquidity of their investment may
wish to, consult with their advisors regarding the Proposed Amendments



                                      85
<PAGE>

         Neither PTCE 83-1, which exempts certain transactions involving plan
investments in mortgage trusts, nor the Underwriter Exemption applies to a
trust which contains unsecured obligations.

         Any Plan fiduciary that proposes to cause a Plan to purchase
Securities should consult with counsel concerning the impact of ERISA and the
Code, the applicability of PTCE 83-1, the Underwriter Exemption, or any other
exemption and the potential consequences in their specific circumstances, prior
to making such investment. Moreover, each Plan fiduciary should determine
whether under the general fiduciary standards of investment procedure and
diversification an investment in the Securities is appropriate for the Plan,
taking into account the overall investment policy of the Plan and the
composition of the Plan's investment portfolio.

                                 LEGAL MATTERS

         The legality of the Securities of each Series, including certain
material federal income tax consequences with respect thereto, will be passed
upon for the Depositor by Brown & Wood LLP, New York, New York or Morgan, Lewis
& Bockius LLP, New York, New York.

                             FINANCIAL INFORMATION

         A new Trust Fund will be formed for each Series of Securities. 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.

                             AVAILABLE INFORMATION

         The Depositor has filed with the SEC a Registration Statement under
the Securities Act of 1933, as amended, with respect to the Securities. This
Prospectus, which forms a part of the Registration Statement, and the
Prospectus Supplement relating to each Series of Securities contain summaries
of the material terms of the documents referred to herein and therein, but do
not contain all of the information set forth in the Registration Statement
pursuant to the Rules and Regulations of the SEC. For further information,
reference is made to such Registration Statement and the exhibits thereto. Such
Registration Statement and exhibits can be inspected and copied at prescribed
rates at the public reference facilities maintained by the SEC at its Public
Reference Section, 450 Fifth Street, N.W., Washington, D.C. 20549, and at its
Regional Offices located as follows: Midwest Regional Office, 500 West Madison
Street, Suite 1400, Chicago, Illinois 60661-2511; and Northeast Regional
Office, 7 World Trade Center, Suite 1300, New York, New York 10048. In
addition, the SEC maintains a Web site at http://www.sec.gov containing
reports, proxy and information statements and other information regarding
registrants, including the Depositor, that file electronically with the
Commission.

               INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

         This Prospectus incorporates by reference all documents and reports
filed on behalf of the Depositor with respect to a Trust Fund pursuant to
Section 13(a), 14 or 15(d) of the Securities Exchange Act of 1934, as amended,
prior to the termination of the offering the related Securities. Upon request
by any person to whom this prospectus is delivered in connection with the
offering of one or more Classes Securities, the Depositor will provide or cause
to be provided without charge a copy of any of the documents and/or reports
incorporated herein by reference, in each case to the extent the documents or
reports relate to such Classes of Securities, other than the exhibits to such
documents (unless those exhibits are specifically incorporated by reference in
such documents). Requests to the Depositor should



                                      86
<PAGE>

be directed in writing to: Bear Stearns Asset Backed Securities Inc., 245 Park
Avenue, New York, New York 10167, Telephone number (212) 272-4095 . The
Depositor has determined that its financial statements are not material to the
offering of any Certificates.

         Investors may read and copy the documents and/or reports incorporated
herein by reference at the Public Reference Room of the Securities and Exchange
Commission at 450 Fifth Street, N.W., Washington, D.C. 20549. Investors may
obtain information on the operation of the Public Reference Room by calling the
SEC at 1-800-SEC-0330. In addition, the SEC maintains a website at
http://www.sec.gov containing reports, proxy and information statements and
other information regarding issuers, including each Trust Fund, that file
electronically with the SEC.

                                     RATING

         It is a condition to the issuance of the Securities of each Series
offered hereby and by the Prospectus Supplement that they shall have been rated
in one of the four highest rating categories by the nationally recognized
statistical rating agency or agencies (each, a "Rating Agency") specified in
the related Prospectus Supplement.

         Any such rating would be based on, among other things, the adequacy of
the value of the Trust Fund assets and any credit enhancement with respect to
the related Class and will reflect such Rating Agency's assessment solely of
the likelihood that the related Holders will receive payments to which such
Holders are entitled under the related Agreement. Such rating will not
constitute an assessment of the likelihood that principal prepayments on the
related Loans will be made, the degree to which the rate of such prepayments
might differ from that originally anticipated or the likelihood of early
optional termination of the Series of Securities. Such rating should not be
deemed a recommendation to purchase, hold or sell Securities, inasmuch as it
does not address market price or suitability for a particular investor. Such
rating will not address the possibility that prepayment 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.

         There is also no assurance that any such rating will remain in effect
for any given period of time or that it may not be lowered or withdrawn
entirely by the Rating Agencies in the future if in their judgment
circumstances so warrant. In addition to being lowered or withdrawn due to any
erosion in the adequacy of the value of the Trust Fund assets or any credit
enhancement with respect to a Series, such rating might also be lowered or
withdrawn because of, among other reasons, an adverse change in the financial
or other condition of a credit enhancement provider or a change in the rating
of such credit enhancement provider's long term debt.

         The amount, type and nature of credit enhancement, if any, established
with respect to a Series of Securities will be determined on the basis of
criteria established by each Rating Agency rating Classes of such Series. Such
criteria are sometimes based upon an actuarial analysis of the behavior of
mortgage loans in a larger group. Such analysis is often the basis upon which
each Rating Agency determines the amount of credit enhancement required with
respect to each such Class. There can be no assurance that the historical data
supporting any such actuarial analysis will accurately reflect future
experience nor any assurance that the data derived from a large pool of
mortgage loans accurately predicts the delinquency, foreclosure or loss
experience of any particular pool of Loans. No assurance can be given that
values of any Properties have remained or will remain at their levels on the
respective dates of origination of the related Loans. If the residential real
estate markets should experience an overall decline in property values such
that the Principal Balances of the Loans in a particular Trust Fund and any
secondary financing on the related Properties become equal to or greater than
the value of such Properties, the rates




                                      87
<PAGE>

of delinquencies, foreclosures and losses could be higher than those now
generally experienced in the mortgage lending industry. In additional, adverse
economic conditions (which may or may not affect real property values) may
affect the timely payment by mortgagors of scheduled payments of principal of
and interest on the Loans and, accordingly, the rates of delinquencies,
foreclosures and losses with respect to any Trust Fund. To the extent that such
losses are not covered by credit enhancement, such losses will be borne, at
least in part, by the Holders of one or more Classes of the Securities of the
related Series.

                                LEGAL INVESTMENT

         Unless otherwise specified in the related Prospectus Supplement, the
Securities will not constitute "mortgage-related securities" within the meaning
of the Secondary Market Mortgage Enhancement Act. Accordingly, investors whose
investment authority is subject to legal restrictions should consult their own
legal advisors to determine whether and to what extent the Securities
constitute legal investments for them.

                              PLAN OF DISTRIBUTION

         The Depositor may offer each Series of Securities through Bear,
Stearns & Co. Inc. ("Bear Stearns") or one or more other firms that may be
designated at the time of each offering of such Securities. The participation
of Bear Stearns in any offering will comply with Schedule E to the By-Laws of
the National Association of Securities Dealers, Inc. The Prospectus Supplement
relating to each Series of Securities will set forth the specific terms of the
offering of such Series of Securities and of each Class within such Series, the
names of the underwriters, the purchase price of the Securities, the proceeds
to the Depositor from such sale, any securities exchange on which the
Securities may be listed, and, if applicable, the initial public offering
prices, the discounts and commissions to the underwriters and any discounts and
concessions allowed or reallowed to certain dealers. The place and time of
delivery of each Series of Securities will also be set forth in the Prospectus
Supplement relating to such Series. Bear Stearns is an affiliate of the
Depositor.

                                      88
<PAGE>


                             INDEX OF DEFINED TERMS


additional obligations:............................84
Advances...........................................27
Agreements..........................................8
Amortizable Bond Premium Regulations...............59
Asset Value........................................10
Assumed Reinvestment Rate..........................10
Available Interest Amount..........................11
Capitalized Interest Account.......................22
Cash Flow Bond Method..............................67
CERCLA.............................................45
Certificates........................................8
Class...............................................9
Closed-End Loans...................................14
Code...............................................12
Collection Account..............................9, 26
Contingent Payment Regulations.....................56
Custodian..........................................33
Cut-off Date.......................................14
Debt Securities....................................55
Deleted Primary Asset..............................35
Depositor...........................................8
Depositor Securities...............................53
Disqualified Organization..........................63
Distribution Account................................9
Distribution Date...................................9
DOL................................................81
Eligible Investments...............................21
Enhancement....................................13, 22
EPA................................................45
ERISA..............................................81
Escrow Account.....................................25
Events of Default..............................37, 38
FASIT..............................................54
FASIT Qualification Test...........................77
FASIT Securities...................................76
FHA................................................16
Final Mark-to-Market Regulations...................65
Final Scheduled Distribution Date..................11
Funding Limit......................................84
Funding Period.....................................84
Garn-St. Germain Act...............................48
High-Yield Interest................................78
Holder..............................................9
Holders............................................41
Home Improvement Contracts.....................10, 16
Home Improvements..............................10, 16
HUD................................................17
Indenture...........................................8
Installment Sales Contract.........................51
Insurance Proceeds.................................27
Interest Weighted Securities.......................58
IRS................................................56
Liquidation Proceeds...............................26
Loans..............................................10
Mortgage...........................................33
Mortgage Loans......................................9
New Regulations....................................68
Nonresidents.......................................69
Notes...............................................8
OID................................................55
OID Regulations....................................55
OTS................................................49
Parties in Interest................................81
Pass-Through Securities............................65
Pay-Through Security...............................57
Plan Asset Regulation..............................81
Plans..............................................81
Pool Insurance Policy..............................23
Pooling and Servicing Agreement.....................8
Pre-Funded Amount..................................21
Pre-Funding Account................................21
Pre-Funding Period.................................21
Prepayment Assumption..............................57
Primary Assets......................................9
Private Securities.................................10
Property...........................................16
PS Agreement.......................................19
PS Servicer........................................19
PS Sponsor.........................................19
PS Trustee.........................................19
PTCE...............................................82
Qualifying Substitute Primary Asset................35
Rating Agency...................................9, 86
Ratio Strip Securities.............................66
Regular Interest Securities........................54
Regular Interests..................................59
REMIC..........................................12, 54
REO Property.......................................13
Reserve Fund....................................9, 24
Residual Interest Security.........................61
Residual Interests.................................59
Revolving Credit Line Loans........................14
Revolving Mortgage Loans...........................14
Scheduled Payments.................................26
Securities..........................................8
Seller..............................................8
Servicing Fee..................................26, 65
Short-Term Note....................................70


                                      89
<PAGE>

Single Family Property.............................15
Special Redemption Date............................11
Stripped Securities................................65
Tax Counsel........................................53
TIN................................................68
Title V............................................49
Trust Agreement.................................8, 13
Trust Fund..........................................8
Trustee.............................................8
U.S. Person........................................54
UCC................................................50
Underlying Loans...............................10, 19
Underwriter Exemption..............................83
VA ................................................16


                                      90
<PAGE>




                                 $352,800,000

                      HOME EQUITY LOAN-BACKED TERM NOTES,
                                 SERIES 2000-1

                      IRWIN HOME EQUITY LOAN TRUST 2000-1
                                     ISSUER

                         IRWIN HOME EQUITY CORPORATION
                                   ORIGINATOR

                       IRWIN UNION BANK AND TRUST COMPANY
                                MASTER SERVICER

                   BEAR STEARNS ASSET BACKED SECURITIES, INC.
                                   DEPOSITOR



                               ----------------
                             PROSPECTUS SUPPLEMENT
                               ----------------



                            BEAR, STEARNS & CO. INC.


                               SEPTEMBER 13, 2000

NO PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY
REPRESENTATION OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS SUPPLEMENT OR THE
PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATION MUST NOT
BE RELIED UPON. THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS DO NOT CONSTITUTE
AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY ANY SECURITIES OTHER THAN
THE NOTES OFFERED HEREBY, NOR AN OFFER OF THE NOTES IN ANY STATE OR
JURISDICTION IN WHICH, OR TO ANY PERSON TO WHOM, SUCH OFFER WOULD BE UNLAWFUL.
THE DELIVERY OF THIS PROSPECTUS SUPPLEMENT OR THE PROSPECTUS AT ANY TIME DOES
NOT IMPLY THAT INFORMATION HEREIN OR THEREIN IS CORRECT AS OF ANY TIME
SUBSEQUENT TO ITS DATE; HOWEVER, IF ANY MATERIAL CHANGE OCCURS WHILE THIS
PROSPECTUS SUPPLEMENT OR THE PROSPECTUS IS REQUIRED BY LAW TO BE DELIVERED,
THIS PROSPECTUS SUPPLEMENT OR THE PROSPECTUS WILL BE AMENDED OR SUPPLEMENTED
ACCORDINGLY.




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission