PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED MARCH 14, 2006)

                                 $672,978,672
                                 (APPROXIMATE)

                  MORGAN STANLEY MORTGAGE LOAN TRUST 2006-11
                               (ISSUING ENTITY)

              MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-11

                         MORGAN STANLEY CAPITAL I INC.
                                  (DEPOSITOR)

                     MORGAN STANLEY MORTGAGE CAPITAL INC.
                             (SPONSOR AND SELLER)

                     WELLS FARGO BANK, NATIONAL ASSOCIATION
                                (MASTER SERVICER)

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

MORGAN STANLEY MORTGAGE LOAN TRUST 2006-11 IS ISSUING THIRTY-SEVEN CLASSES OF
CERTIFICATES, BUT IS OFFERING ONLY THIRTY-ONE OF THESE CLASSES OF CERTIFICATES
THROUGH THIS PROSPECTUS SUPPLEMENT.

EACH CLASS OF CERTIFICATES WILL RECEIVE MONTHLY DISTRIBUTIONS OF INTEREST,
PRINCIPAL OR BOTH, COMMENCING AUGUST 25, 2006.

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

YOU SHOULD READ THE SECTION ENTITLED "RISK FACTORS" STARTING ON PAGE S-17 OF
THIS PROSPECTUS SUPPLEMENT AND PAGE 6 OF THE ACCOMPANYING PROSPECTUS AND
CONSIDER THESE FACTORS BEFORE MAKING A DECISION TO INVEST IN THE CERTIFICATES.

THE CERTIFICATES REPRESENT INTERESTS IN THE ASSETS OF THE ISSUING ENTITY ONLY
AND ARE NOT INTERESTS IN OR OBLIGATIONS OF ANY OTHER PERSON.

NEITHER THE CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS WILL BE INSURED OR
GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

THIS PROSPECTUS SUPPLEMENT MAY BE USED TO OFFER AND SELL THE OFFERED
CERTIFICATES ONLY IF ACCOMPANIED BY THE PROSPECTUS.

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

THE ASSETS OF THE ISSUING ENTITY--

o    THE ASSETS OF THE ISSUING ENTITY WILL CONSIST PRIMARILY OF THREE LOAN
     GROUPS, WHICH WILL BE DIVIDED INTO FIVE o SEPARATE COLLATERAL ALLOCATION
     GROUPS FROM WHICH DISTRIBUTIONS WILL BE MADE TO FOUR CERTIFICATE GROUPS.
     THE MORTGAGE LOANS ARE SECURED BY FIXED-RATE, FIRST-LIEN MORTGAGES ON
     RESIDENTIAL REAL PROPERTIES WITH ORIGINAL TERMS TO MATURITY OF UP TO 30
     YEARS.

THE CERTIFICATES--

o    THE CERTIFICATES WILL REPRESENT BENEFICIAL INTERESTS IN SPECIFIED ASSETS OF
     THE ISSUING ENTITY, AS DESCRIBED IN o THIS PROSPECTUS SUPPLEMENT.

CREDIT ENHANCEMENT--

o    FOR THE CERTIFICATES RELATED TO LOAN GROUP 1 -- SUBORDINATION, EXCESS
     INTEREST AND OVERCOLLATERALIZATION AS o DESCRIBED IN THIS PROSPECTUS
     SUPPLEMENT.

o    FOR THE CERTIFICATES RELATED TO LOAN GROUP 2 AND LOAN GROUP 3 --
     SUBORDINATION AND CROSS-COLLATERALIZATION AS o DESCRIBED IN THIS PROSPECTUS
     SUPPLEMENT.

     THE SECURITIES AND EXCHANGE COMMISSION AND STATE SECURITIES REGULATORS
HAVE NOT APPROVED OR DISAPPROVED OF THE OFFERED CERTIFICATES OR DETERMINED IF
THIS PROSPECTUS SUPPLEMENT OR THE ACCOMPANYING PROSPECTUS IS TRUTHFUL OR
COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

     MORGAN STANLEY CAPITAL I INC. WILL NOT LIST THE OFFERED CERTIFICATES ON
ANY SECURITIES EXCHANGES OR ON ANY AUTOMATED QUOTATION SYSTEM OF ANY SECURITIES
ASSOCIATION.

     THE CERTIFICATES OFFERED BY THIS PROSPECTUS SUPPLEMENT WILL BE PURCHASED
BY MORGAN STANLEY & CO. INCORPORATED AND OFFERED FROM TIME TO TIME TO THE
PUBLIC IN NEGOTIATED TRANSACTIONS OR OTHERWISE AT VARYING PRICES TO BE
DETERMINED AT THE TIME OF SALE. PROCEEDS TO THE DEPOSITOR FROM THE SALE OF THE
OFFERED CERTIFICATES ARE ANTICIPATED TO BE APPROXIMATELY 99.70% OF THE
PRINCIPAL BALANCE OF THESE CLASSES OF CERTIFICATES (EXCLUDING ACCRUED INTEREST)
BEFORE THE DEDUCTION OF EXPENSES PAYABLE BY THE DEPOSITOR, ESTIMATED TO BE
APPROXIMATELY $750,000. THE OFFERED CERTIFICATES, OTHER THAN THE CLASS A-R
CERTIFICATES, WILL BE AVAILABLE FOR DELIVERY TO INVESTORS IN BOOK-ENTRY FORM
THROUGH THE FACILITIES OF THE DEPOSITORY TRUST COMPANY, CLEARSTREAM, LUXEMBOURG
AND THE EUROCLEAR SYSTEM ON OR ABOUT JULY 31, 2006.

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

                                 MORGAN STANLEY

July 26, 2006




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

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

      You should rely only on the information contained or incorporated by
reference in this prospectus supplement and the accompanying prospectus. We have
not authorized anyone to provide you with different information.

      We are not offering the Mortgage Pass-Through Certificates, Series 2006-11
in any state or other jurisdiction where the offer is not permitted.

      For 90 days following the date of this prospectus supplement, all dealers
selling certificates will deliver a prospectus supplement and prospectus. This
requirement is in addition to the dealers' obligation to deliver a prospectus
when acting as underwriters of the certificates with respect to their unsold
allotments or subscriptions.

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

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

      Some of the terms used in this prospectus supplement are capitalized.
These capitalized terms have specified definitions, which can be located using
the "Index of Certain Definitions" at the end of this prospectus supplement.

      In this prospectus supplement, the terms "depositor," "we," "us" and "our"
refer to Morgan Stanley Capital I Inc.

      Morgan Stanley Capital I Inc.'s principal offices are located at 1585
Broadway, New York, New York 10036, and its phone number is (212) 761-4000.

                             EUROPEAN ECONOMIC AREA

      In relation to each Member State of the European Economic Area which has
implemented the Prospectus Directive (each, a "RELEVANT MEMBER STATE"), the
underwriter has represented and agreed that with effect from and including the
date on which the Prospectus Directive is implemented in that Relevant Member
State (the "RELEVANT IMPLEMENTATION DATE") it has not made and will not make an
offer of certificates to the public in that Relevant Member State prior to the
publication of a prospectus in relation to the certificates which has been
approved by the competent authority in that Relevant Member State or, where
appropriate, approved in another Relevant Member State and notified to the
competent authority in that Relevant Member State, all in accordance with the
Prospectus Directive, except that it may, with effect from and including the
Relevant Implementation Date, make an offer of certificates to the public in
that Relevant Member State at any time:

      (a)   to legal entities which are authorized or regulated to operate in
the financial markets or, if not so authorized or regulated, whose corporate
purpose is solely to invest in securities;


                                       iii



      (b)   to any legal entity which has two or more of (1) an average of at
least 250 employees during the last financial year; (2) a total balance sheet of
more than (euro)43,000,000 and (3) an annual net turnover of more than
(euro)50,000,000, as shown in its last annual or consolidated accounts; or

      (c)   in any other circumstances which do not require the publication by
the issuer of a prospectus pursuant to Article 3 of the Prospectus Directive.

      For the purposes of this provision, the expression an "offer of
certificates to the public" in relation to any certificates in any Relevant
Member State means the communication in any form and by any means of sufficient
information on the terms of the offer and the certificates to be offered so as
to enable an investor to decide to purchase or subscribe the certificates, as
the same may be varied in that Member State by any measure implementing the
Prospectus Directive in that Member State and the expression "PROSPECTUS
DIRECTIVE" means Directive 2003/71/EC and includes any relevant implementing
measure in each Relevant Member State.


                                       iv



                         THE SERIES 2006-11 CERTIFICATES



                                                                                                         INITIAL RATING OF
                                                                                                        THE CERTIFICATES (2)
                                                                                                       ---------------------

                            INITIAL          PASS-                                         INTEREST
                           PRINCIPAL        THROUGH       PRINCIPAL                         ACCRUAL
       CLASS              BALANCE (1)        RATE           TYPES        ACCRUAL PERIOD   CONVENTION      S&P        MOODY'S
---------------------    -------------     ----------   --------------   --------------   -----------    -----       -------
OFFERED CERTIFICATES

Class 1-A-1..........     $127,038,000      Floating    Senior,          Distribution     Actual/360      AAA          Aaa
                                            Rate (3),   Sequential       Date to          (6)
                                               (4)                       Distribution
                                                                         Date (5)
Class 1-A-2..........      $92,113,000     Fixed Rate   Senior,          Calendar month   30/360 (9)      AAA          Aaa
                                            (3), (7)    Sequential       (8)
Class 1-A-3..........      $14,624,000     Fixed Rate   Senior,          Calendar month   30/360 (9)      AAA          Aaa
                                            (3), (10)   Sequential       (8)
Class 1-A-4..........      $34,923,000     Fixed Rate   Senior,          Calendar month   30/360 (9)      AAA          Aaa
                                            (3), (11)   Sequential       (8)
Class 1-A-5..........       $3,880,000     Fixed Rate   Senior,          Calendar month   30/360 (9)      AAA          Aaa
                                            (3), (12)   Sequential       (8)
Class 1-A-6..........      $30,286,000     Fixed Rate   Senior, NAS      Calendar month   30/360 (9)      AAA          Aaa
                                            (3), (13)                    (8)
Class 2-A-1..........     $117,190,000      6.00000%    Senior,          Calendar month   30/360 (9)      AAA          Aaa
                                                        Sequential,      (8)
                                                        Super Senior
Class 2-A-2..........      $17,796,000      6.00000%    Senior,          Calendar month   30/360 (9)      AAA          Aaa
                                                        Sequential,      (8)
                                                        Super Senior
Class 2-A-3..........       $9,875,000      6.00000%    Senior, NAS,     Calendar month   30/360 (9)      AAA          Aaa
                                                        Super Senior     (8)
Class 2-A-4..........       $7,625,000      6.00000%    Senior, NAS,     Calendar month   30/360 (9)      AAA          Aa1
                                                        Support          (8)
Class 2-A-P..........       $1,354,872        (14)      Senior,          N/A (14)         N/A             AAA          Aaa
                                                        Principal Only
Class 3-A-1..........      $89,081,000      6.00000%    Senior,          Calendar month   30/360 (9)      AAA          Aaa
                                                        Sequential,      (8)
                                                        Super Senior
Class 3-A-2..........      $12,396,000      6.00000%    Senior,          Calendar month   30/360 (9)      AAA          Aaa
                                                        Sequential,      (8)
                                                        Super Senior
Class 3-A-3..........       $7,429,000      6.00000%    Senior, NAS,     Calendar month   30/360 (9)      AAA          Aaa
                                                        Super Senior     (8)
Class 3-A-4..........       $5,732,000      6.00000%    Senior, NAS,     Calendar month   30/360 (9)      AAA          Aa1
                                                        Support          (8)
Class 3-A-P..........       $1,339,700        (14)      Senior,          N/A (14)         N/A             AAA          Aaa
                                                        Principal Only
Class 4-A-1..........      $69,392,000      Floating    Senior           25th to 24th     30/360 (9)      AAA          Aaa
                                            Rate (15)                    (16)
Class 4-A-2..........     Notional (17)      Inverse    Senior,          25th to 24th     30/360 (9)      AAA          Aaa
                                            Floating    Notional         (16)
                                            Rate (18)   Amount,
                                                        Interest Only
Class 1-M-1..........       $5,042,000      Floating    Subordinate      Distribution     Actual/360      AA+          Aa1
                                            Rate (3),                    Date to          (6)
                                              (20)                       Distribution
                                                                         Date (5)



                                        v





                                                                                                         INITIAL RATING OF
                                                                                                       THE CERTIFICATES (2)
                                                                                                       ---------------------

                            INITIAL          PASS-                                         INTEREST
                           PRINCIPAL        THROUGH       PRINCIPAL                         ACCRUAL
       CLASS              BALANCE (1)        RATE           TYPES        ACCRUAL PERIOD   CONVENTION       S&P       MOODY'S
---------------------    -------------     ----------   --------------   --------------   -----------    -----       -------
OFFERED CERTIFICATES

Class 1-M-2..........       $2,927,000      Floating    Subordinate      Distribution     Actual/360      AA           Aa2
                                           Rate (3),                     Date to          (6)
                                              (21)                       Distribution
                                                                         Date (5)

Class 1-M-3..........       $2,114,000      Floating    Subordinate      Distribution     Actual/360      AA           Aa3
                                           Rate (3),                     Date to          (6)
                                              (22)                       Distribution
                                                                         Date (5)

Class 1-M-4..........       $1,626,000      Floating    Subordinate      Distribution     Actual/360      AA-          A1
                                           Rate (3),                     Date to          (6)
                                              (23)                       Distribution
                                                                         Date (5)

Class 1-M-5..........       $1,301,000      Floating    Subordinate      Distribution     Actual/360      A+           A2
                                           Rate (3),                     Date to          (6)
                                              (24)                       Distribution
                                                                         Date (5)

Class 1-M-6..........       $1,138,000      Floating    Subordinate      Distribution     Actual/360      A+           A3
                                           Rate (3),                     Date to          (6)
                                              (25)                       Distribution
                                                                         Date (5)

Class 1-B-1..........       $1,138,000      Floating    Subordinate      Distribution     Actual/360       A          Baa1
                                           Rate (3),                     Date to          (6)
                                              (26)                       Distribution
                                                                         Date (5)

Class 1-B-2..........       $1,138,000      Floating    Subordinate      Distribution     Actual/360      A-          Baa2
                                           Rate (3),                     Date to          (6)
                                              (27)                       Distribution
                                                                         Date (5)

Class 1-B-3..........       $1,626,000      Floating    Subordinate      Distribution     Actual/360      BBB         Baa3
                                           Rate (3),                     Date to          (6)
                                              (28)                       Distribution
                                                                         Date (5)

Class B-1............       $6,427,000      Variable    Subordinate      Calendar month   30/360 (9)      AA           Aa2
                                              (19)                       (8)
Class B-2............       $4,106,000      Variable    Subordinate      Calendar month   30/360 (9)       A           A2
                                              (19)                       (8)
Class B-3............       $2,321,000      Variable    Subordinate      Calendar month   30/360 (9)      BBB         Baa2
                                              (19)                       (8)
Class A-R............             $100      6.00000%    Senior,          Calendar month   30/360 (9)      AAA          Aaa
                                                        Residual

NON-OFFERED CERTIFICATES
Class OC.............              (29)      (N/A)      Subordinate      N/A              N/A             (30)          (30)
Class B-4............       $2,143,000      Variable    Subordinate      Calendar month   30/360 (9)       BB           (30)
                                              (19)                       (8)
Class B-5............       $1,606,000      Variable    Subordinate      Calendar month   30/360 (9)        B           (30)
                                              (19)                       (8)
Class B-6............       $1,250,686      Variable    Subordinate      Calendar month   30/360 (9)      (30)          (30)
                                              (19)                       (8)
Class P-1............           $1,000      N/A (31)         N/A         N/A              N/A             (30)          (30)
Class P-2............           $1,000      N/A (31)         N/A         N/A              N/A             (30)          (30)


(1)   Approximate, subject to adjustment as described in this prospectus
      supplement.

(2)   A description of the ratings of the offered certificates is set forth
      under the heading "Ratings" in this prospectus supplement. The ratings of
      the group 1 certificates do not address the likelihood that any prepayment
      interest shortfalls, relief act interest shortfalls, or basis risk carry
      forward amounts, each as described in this prospectus supplement, will be
      paid to certificateholders.

(3)   The pass-through rate for each class of group 1 certificates will be
      subject to the weighted average adjusted net rate of the collateral
      allocation group 1 mortgage loans (the "Net WAC Cap") as described in this
      prospectus supplement under "Description of the Certificates--The Group 1
      Certificates--Glossary" and "--Interest Distributions on the Group 1
      Certificates." The "Optional Termination Date" for the group 1
      certificates is the first distribution date on which the aggregate stated
      principal balance of the collateral allocation group 1 mortgage loans is
      less than or equal to 10% of the aggregate stated principal balance of the
      collateral allocation group 1 mortgage loans as of the cut-off date.

(4)   The pass-through rate for the Class 1-A-1 Certificates for the interest
      accrual period related to any distribution date will be a per annum rate
      equal to the least of (i) one-month LIBOR + 0.10000%, (ii) the Net WAC Cap
      and (iii) 11.00000%.

(5)   For the August 2006 distribution date, the interest accrual period for
      this class of certificates will be the period commencing on the closing
      date and ending on the day immediately preceding that distribution date.
      For any distribution date thereafter, the interest


                                       vi



      accrual period for this class of certificates will be the period
      commencing on the distribution date in the prior calendar month and ending
      on the day immediately preceding that distribution date.

(6)   Interest will accrue on this class of certificates at the rate described
      in this table on the basis of a 360 day year and the actual number of days
      that elapsed in the related interest accrual period.

(7)   The pass-through rate for the Class 1-A-2 Certificates for the interest
      accrual period related to each distribution date will be a per annum rate
      equal to the lesser of (i) 6.35400% and (ii) the Net WAC Cap.

(8)   The interest accrual period for this class of certificates and any
      distribution date will be the calendar month before the month of that
      distribution date.

(9)   Interest will accrue for this class of certificates at the rate described
      in this table on the basis of a 360 day year divided into twelve 30 day
      months.

(10)  The pass-through rate for the Class 1-A-3 Certificates for the interest
      accrual period related to any distribution date on or prior to the first
      related Optional Termination Date will be a per annum rate equal to the
      lesser of (i) 6.42400% and (ii) the Net WAC Cap. Beginning with the
      interest accrual period related to the distribution date immediately
      following the first related Optional Termination Date, the pass-through
      rate for the Class 1-A-3 Certificates will be a per annum rate equal to
      the lesser of (i) 6.92400% and (ii) the Net WAC Cap.

(11)  The pass-through rate for the Class 1-A-4 Certificates for the interest
      accrual period related to any distribution date on or prior to the first
      related Optional Termination Date will be a per annum rate equal to the
      lesser of (i) 6.51300% and (ii) the Net WAC Cap. Beginning with the
      interest accrual period related to the distribution date immediately
      following the first related Optional Termination Date, the pass-through
      rate for the Class 1-A-4 Certificates will be a per annum rate equal to
      the lesser of (i) 7.01300% and (ii) the Net WAC Cap.

(12)  The pass-through rate for the Class 1-A-5 Certificates for the interest
      accrual period related to any distribution date on or prior to the first
      related Optional Termination Date will be a per annum rate equal to the
      lesser of (i) 6.63100% and (ii) the Net WAC Cap. Beginning with the
      interest accrual period related to the distribution date immediately
      following the first related Optional Termination Date, the pass-through
      rate for the Class 1-A-5 Certificates will be a per annum rate equal to
      the lesser of (i) 7.13100% and (ii) the Net WAC Cap.

(13)  The pass-through rate for the Class 1-A-6 Certificates for the interest
      accrual period related to any distribution date on or prior to the first
      related Optional Termination Date will be a per annum rate equal to the
      lesser of (i) 6.23100% and (ii) the Net WAC Cap. Beginning with the
      interest accrual period related to the distribution date immediately
      following the first related Optional Termination Date, the pass-through
      rate for the Class 1-A-6 Certificates will be a per annum rate equal to
      the lesser of (i) 6.73100% and (ii) the Net WAC Cap.

(14)  The Class 2-A-P and Class 3-A-P Certificates are principal only
      certificates and are not entitled to receive any distributions of
      interest.

(15)  The pass-through rate for the Class 4-A-1 Certificates for any
      distribution date will be a per annum rate equal to the sum of one-month
      LIBOR plus 0.42000%, subject to a maximum per annum rate of 7.50000% and a
      minimum rate of 0.42000%. The pass-through rate for the Class 4-A-1
      Certificates for the first distribution date will be a per annum rate of
      approximately 5.80500%.

(16)  The interest accrual period for this class of certificates and any
      distribution date will be one-month, commencing on the 25th day of the
      month prior to the month in which that distribution date occurs and ending
      on the 24th day of the month in which that distribution date occurs.

(17)  Interest will accrue on the notional amount of the Class 4-A-2
      Certificates, initially equal to approximately $69,392,000, at the per
      annum pass-through rates described in this table. These certificates will
      not receive any distributions of principal.

(18)  The pass-through rate for the Class 4-A-2 Certificates for any
      distribution date will be a per annum rate equal to 7.08000% minus
      one-month LIBOR, subject to a maximum per annum rate of 7.08000% and a
      minimum rate of 0.00000%. The pass-through rate for the Class 4-A-2
      Certificates for the first distribution date will be a per annum rate of
      approximately 1.69500%.

(19)  The pass-through rate for the Class B-1, Class B-2, Class B-3, Class B-4,
      Class B-5 and Class B-6 Certificates for any distribution date will be a
      per annum rate equal to the sum of: (1) 6.00000% multiplied by the excess
      of the aggregate stated principal balance of the collateral allocation
      group 2 mortgage loans as of the due date in the month preceding the month
      of that distribution date (after giving effect to prepayments received in
      the prepayment period related to such prior due date) over the principal
      balance of the group 2 senior p&i portion immediately prior to that
      distribution date, (2) 6.00000% multiplied by the excess of the aggregate
      stated principal balance of the collateral allocation group 3 mortgage
      loans as of the due date in the month preceding the month of that
      distribution date (after giving effect to prepayments received in the
      prepayment period related to such prior due date) over the principal
      balance of the group 3 senior p&i portion immediately prior to that
      distribution date, (3) 7.50000% multiplied by the excess of the aggregate
      stated principal balance of the collateral allocation group 4A mortgage
      loans as of the due date in the month preceding the month of that
      distribution date (after giving effect to prepayments received in the
      prepayment period related to such prior due date) over the principal
      balance of the group 4A senior p&i portion immediately prior to that
      distribution date, and (4) 7.50000% multiplied by the excess of the
      aggregate stated principal balance of the collateral allocation group 4B
      mortgage loans as of the due date in the month preceding the month of that
      distribution date (after giving effect to prepayments received in the
      prepayment period related to such prior due date) over the principal
      balance of the group 4B senior p&i portion immediately prior to that
      distribution date; divided by the aggregate of the class principal
      balances of the Class B-1, Class B-2, Class B-3, Class B-4, Class B-5 and
      Class B-6 Certificates immediately prior to that distribution date. The
      pass-through rate for the Class B-1, Class B-2, Class B-3, Class B-4,
      Class B-5 and Class B-6 Certificates for the first distribution date will
      be a per annum rate of approximately 6.30688%.


                                       vii



(20)  The pass-through rate for the Class 1-M-1 Certificates for the interest
      accrual period related to any distribution date on or prior to the first
      related Optional Termination Date will be a per annum rate equal to the
      least of (i) one-month LIBOR + 0.32000%, (ii) the Net WAC Cap and (iii)
      11.00000%. Beginning with the interest accrual period related to the
      distribution date immediately following the first related Optional
      Termination Date, the pass-through rate for the Class 1-M-1 Certificates
      will be a per annum rate equal to the least of (i) one-month LIBOR +
      0.48000%, (ii) the Net WAC Cap and (iii) 11.00000%.

(21)  The pass-through rate for the Class 1-M-2 Certificates for the interest
      accrual period related to any distribution date on or prior to the first
      related Optional Termination Date will be a per annum rate equal to the
      least of (i) one-month LIBOR +0.34000%, (ii) the Net WAC Cap and (iii)
      11.00000%. Beginning with the interest accrual period related to the
      distribution date immediately following the first related Optional
      Termination Date, the pass-through rate for the Class 1-M-2 Certificates
      will be a per annum rate equal to the least of (i) one-month LIBOR
      +0.51000%, (ii) the Net WAC Cap and (iii) 11.00000%.

(22)  The pass-through rate for the Class 1-M-3 Certificates for the interest
      accrual period related to any distribution date on or prior to the first
      related Optional Termination Date will be a per annum rate equal to the
      least of (i) one-month LIBOR +0.36000%, (ii) the Net WAC Cap and (iii)
      11.00000%. Beginning with the interest accrual period related to the
      distribution date immediately following the first related Optional
      Termination Date, the pass-through rate for the Class 1-M-3 Certificates
      will be a per annum rate equal to the least of (i) one-month LIBOR
      +0.54000%, (ii) the Net WAC Cap and (iii) 11.00000%.

(23)  The pass-through rate for the Class 1-M-4 Certificates for the interest
      accrual period related to any distribution date on or prior to the first
      related Optional Termination Date will be a per annum rate equal to the
      least of (i) one-month LIBOR +0.42000%, (ii) the Net WAC Cap and (iii)
      11.00000%. Beginning with the interest accrual period related to the
      distribution date immediately following the first related Optional
      Termination Date, the pass-through rate for the Class 1-M-4 Certificates
      will be a per annum rate equal to the least of (i) one-month LIBOR
      +0.63000%, (ii) the Net WAC Cap and (iii) 11.00000%.

(24)  The pass-through rate for the Class 1-M-5 Certificates for the interest
      accrual period related to any distribution date on or prior to the first
      related Optional Termination Date will be a per annum rate equal to the
      least of (i) one-month LIBOR +0.44000%, (ii) the Net WAC Cap and (iii)
      11.00000%. Beginning with the interest accrual period related to the
      distribution date immediately following the first related Optional
      Termination Date, the pass-through rate for the Class 1-M-5 Certificates
      will be a per annum rate equal to the least of (i) one-month LIBOR
      +0.66000%, (ii) the Net WAC Cap and (iii) 11.00000%.

(25)  The pass-through rate for the Class 1-M-6 Certificates for the interest
      accrual period related to any distribution date on or prior to the first
      related Optional Termination Date will be a per annum rate equal to the
      least of (i) one-month LIBOR +0.50000%, (ii) the Net WAC Cap and (iii)
      11.00000%. Beginning with the interest accrual period related to the
      distribution date immediately following the first related Optional
      Termination Date, the pass-through rate for the Class 1-M-6 Certificates
      will be a per annum rate equal to the least of (i) one-month LIBOR
      +0.75000%, (ii) the Net WAC Cap and (iii) 11.00000%.

(26)  The pass-through rate for the Class 1-B-1 Certificates for the interest
      accrual period related to any distribution date on or prior to the first
      related Optional Termination Date will be a per annum rate equal to the
      least of (i) one-month LIBOR + 1.10000%, (ii) the Net WAC Cap and (iii)
      11.00000%. Beginning with the interest accrual period related to the
      distribution date immediately following the first related Optional
      Termination Date, the pass-through rate for the Class 1-B-1 Certificates
      will be a per annum rate equal to the least of (i) one-month LIBOR +
      1.65000%, (ii) the Net WAC Cap and (iii) 11.00000%.

(27)  The pass-through rate for the Class 1-B-2 Certificates for the interest
      accrual period related to any distribution date on or prior to the first
      related Optional Termination Date will be a per annum rate equal to the
      least of (i) one-month LIBOR + 1.30000%, (ii) the Net WAC Cap and (iii)
      11.00000%. Beginning with the interest accrual period related to the
      distribution date immediately following the first related Optional
      Termination Date, the pass-through rate for the Class 1-B-2 Certificates
      will be a per annum rate equal to the least of (i) one-month LIBOR +
      1.95000%, (ii) the Net WAC Cap and (iii) 11.00000%.

(28)  The pass-through rate for the Class 1-B-3 Certificates for the interest
      accrual period related to any distribution date on or prior to the first
      related Optional Termination Date will be a per annum rate equal to the
      least of (i) one-month LIBOR + 1.30000%, (ii) the Net WAC Cap and (iii)
      11.00000%. Beginning with the interest accrual period related to the
      distribution date immediately following the first related Optional
      Termination Date, the pass-through rate for the Class 1-B-3 Certificates
      will be a per annum rate equal to the least of (i) one-month LIBOR +
      1.95000%, (ii) the Net WAC Cap and (iii) 11.00000%.

(29)  The class principal balance of the Class OC Certificates for any
      distribution date will be equal to the aggregate stated principal balance
      of the collateral allocation group 1 mortgage loans minus the aggregate
      class principal balance of the group 1 certificates as of that
      distribution date. As of the closing date, the class principal balance of
      the Class OC Certificates is expected to equal approximately $4,396,833.
      The Class OC Certificates are not entitled to receive any distributions of
      interest.

(30)  The depositor has not requested that this class of certificates be rated
      by this rating agency.

(31)  The Class P-1 and Class P-2 Certificates will receive all payments in
      respect of prepayment penalties on the mortgage loans in loan group 1 and
      aggregate loan group II, respectively, and are not entitled to receive any
      distributions of interest.


                                      viii



                          TRANSACTION PARTIES OVERVIEW

The following diagram illustrates the various parties involved in this
transaction and their respective functions:



--------------          --------------          -------------------          --------------           ---------------------------
American Home           Morgan Stanley          Quicken Loans, Inc.          Sovereign Bank           Originators of under 10% of
Mortgage Corp.           Credit Corp.              (Originator)                 (Seller)               the Mortgage Loans in any
 (Originator)            (Originator)                                                                 Collateral Allocation Group
--------------          --------------          -------------------          --------------           ---------------------------
      ^                       ^                          ^                         ^                               ^
      |                       |                          |                         |                               |
      --------------------------------------------------------------------------------------------------------------
                                                      |                  ^
                                       Mortgage Loans |                $ |
                                                      v                  |
                                              ------------------------------------
                                              Morgan Stanley Mortgage Capital Inc.
                                                    (Originator and Sponsor)
                                              ------------------------------------
                                                      Mortgage  |
                                                         Loans  |
                                                                v
                                              ------------------------------------                              --------------------
                                                  Morgan Stanley Capital I Inc.                                 Deutsche Bank Trust
                                                           (Depositor)                                    |--->   Company Americas
                                              ------------------------------------                        |         (Custodian)
                                                |                     ^                                   |     --------------------
                                                | Mortgage Loans      | Certificates                      |
                                                v                     |                                   |     --------------------
                                           ------------------------------------------                     |      Wells Fargo Bank,
                                                                                      Custody of mortgage |---> National Association
                                           Morgan Stanley Mortgage Loan Trust 2006-11 loan files          |         (Custodian)
                                                        (Issuing Entity)              <-------------------|     --------------------
                                   ------>      LaSalle Bank National Association                         |
                                   |                        (Trustee)                                     |     --------------------
                                   |                                                                      |         LaSalle Bank
                                   |       ------------------------------------------                     |---> National Association
              Master Servicer pays |                    |          ^                                      |         (Custodian)
                Trustee fee out of |  Master Servicing  |          | Master Servicing and                 |     --------------------
                  master servicing |      Compensation  |          | Securities Administration            |
                      compensation |                    v          |                                      |     --------------------
                                   |      ---------------------------------------------   --------------->|--->  J.P. Morgan Trust
                                   |                                                      |  Master Servicer       Company, N.A.
                                   ------            Wells Fargo Bank, N.A.             --   pays Custodians        (Custodian)
                                          (Master Servicer and Securities Administrator      fees out of        --------------------
                                                                                             master servicing
      Servicing Fee (payable out of       ---------------------------------------------      compensation
      interest paid on the mortgage loans)             |                 ^    Primary Mortgage
                                                       v                 |    Loan Servicing
      ---------------------------------------------------------------------------------------------------
      |                       |                          |                       |                      |
      v                       v                          v                       v                      v
--------------       -------------------       ----------------------       ------------       --------------------
GMAC Mortgage        GreenPoint Mortgage       Morgan Stanley Credit        PHH Mortgage        Wells Fargo Bank,
 Corporation            Funding Inc.                   Corp.                Corporation        National Association
  (Servicer)             (Servicer)                  (Servicer)              (Servicer)             (Servicer)
--------------       -------------------       ----------------------       ------------       --------------------





                                TABLE OF CONTENTS

                              PROSPECTUS SUPPLEMENT


SUMMARY ........................................................................................................................S-1
RISK FACTORS ..................................................................................................................S-17
    Certificates May Not Be Appropriate for Individual Investors ..............................................................S-17
    Credit Enhancement May Not Be Adequate ....................................................................................S-18
    There Are Risks Involving Unpredictability of Prepayments and the Effect of Prepayments on Yields .........................S-21
    Your Yield Will Be Affected By The Interest-Only Feature Of Some Of The Mortgage Loans ....................................S-22
    The Pass-Through Rates on the Group 1 Certificates Are Subject to a Weighted Average Net Rate Cap and Are
        Sensitive to  One-Month LIBOR .........................................................................................S-23
    The Yields on the Class 4-A-1 and Class 4-A-2 Certificates Will be Affected by the Level of One-Month LIBOR ...............S-24
    High Balance Mortgage Loans Pose Special Risks ............................................................................S-24
    High Loan-To-Value Ratios Increase Risk of Loss ...........................................................................S-24
    Payments in Full of a Balloon Loan Depend on the Borrower's Ability to Refinance the Balloon Loan or Sell the
        Mortgaged Property ....................................................................................................S-24
    Inadequacy of Value of Properties Could Affect Severity of Losses .........................................................S-25
    Bankruptcy of Borrowers May Adversely Affect Distributions on the Certificates ........................................... S-25
    There Are Risks in Holding Subordinated Certificates ......................................................................S-25
    Excess Interest from the Collateral Allocation Group 1 Mortgage Loans May Not Provide Adequate Credit
        Enhancement to the Group 1 Certificates ...............................................................................S-27
    Geographic Concentration Could Increase Losses on The Mortgage Loans ......................................................S-27
    Hurricane Katrina And Its Aftermath May Pose Special Risks ................................................................S-28
    Cross-Collateralization Among the Mortgage Loans in Aggregate Loan Group II ...............................................S-28
    Recourse on Defective Mortgage Loans Is Limited; Limited Recourse .........................................................S-29
    Rapid Prepayments on the Related Mortgage Loans Will Reduce the Yields on the Notional Amount Certificates ................S-29
    Slower Prepayments on the Mortgage Loans Will Reduce the Yields on the Class 2-A-P and Class 3-A-P Certificates ...........S-29
    Bankruptcy or Insolvency May Affect the Timing and Amount of Distributions on the Certificates ............................S-29
    You Could be Adversely Affected by Violations of Consumer Protection Laws .................................................S-30
    Failure of Servicers and Master Servicer to Perform May Adversely Affect Distributions on Certificates ....................S-31
    The Servicing Compensation May Be Insufficient To Engage Replacement Servicers or Master Servicer .........................S-31
    Your Yield May be Affected if There is a Transfer of Servicing of Certain Mortgage Loans ..................................S-31
    Limited Liquidity May Adversely Affect Market Value of Certificates .......................................................S-31
    Rights of Beneficial Owners May Be Limited by Book-Entry System ...........................................................S-31
    Military Action and Terrorist Attacks .....................................................................................S-32
    Risks Related to the Class A-R Certificates ...............................................................................S-32
FORWARD-LOOKING STATEMENTS ....................................................................................................S-34
DESCRIPTION OF THE MORTGAGE  LOANS ............................................................................................S-34
    General ...................................................................................................................S-34
    Tabular Characteristics of the Mortgage Loans .............................................................................S-41
    Assignment of the Mortgage Loans; Representations and Warranties Relating to the Mortgage Loans ...........................S-80
    Loan Purchasing Guidelines and/or Underwriting Standards ..................................................................S-81
    Loan Purchasing Guidelines - Morgan Stanley Mortgage Capital Inc. .........................................................S-82
    Underwriting Standards - Morgan Stanley Credit Corporation ................................................................S-83
    Underwriting Standards - American Home Mortgage Corp. .....................................................................S-84
THE SERVICERS .................................................................................................................S-86
    General ...................................................................................................................S-86
    Morgan Stanley Credit Corporation .........................................................................................S-87
    GMAC Mortgage Corporation .................................................................................................S-88
SERVICING OF THE MORTGAGE LOANS ...............................................................................................S-91
    Servicing and Collection Procedures .......................................................................................S-91



                                        x





    Servicing Compensation and Payment of Expenses; Master Servicing Compensation; Administrative Fees ....................... S-92
    Adjustment to Servicing Fees in Connection with Certain Prepaid Mortgage Loans ............................................S-96
    Advances ..................................................................................................................S-96
    Evidence as to Compliance .................................................................................................S-96
    Master Servicer Default; Servicer Default .................................................................................S-97
    Resignation of the Master Servicer or a Servicer; Assignment and Merger ...................................................S-98
    Eligibility Requirements for Trustee and Securities Administrator; Resignation and Removal of Trustee or
        Securities Administrator ..............................................................................................S-98
    Seller's Retention of Servicing Rights ....................................................................................S-99
THE SPONSOR ...................................................................................................................S-99
STATIC POOL INFORMATION ......................................................................................................S-100
THE DEPOSITOR ................................................................................................................S-101
THE ISSUING ENTITY ...........................................................................................................S-101
THE TRUSTEE ..................................................................................................................S-102
THE MASTER SERVICER AND SECURITIES ADMINISTRATOR .............................................................................S-103
THE CUSTODIANS ...............................................................................................................S-104
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS ...............................................................................S-104
DESCRIPTION OF THE CERTIFICATES ..............................................................................................S-104
    General ..................................................................................................................S-104
    Senior Certificates ......................................................................................................S-105
    Subordinated Certificates ................................................................................................S-105
    Class P Certificates .....................................................................................................S-106
    Designations .............................................................................................................S-106
    Notional Amount Certificates .............................................................................................S-109
    Senior P&I Portions ......................................................................................................S-109
    Forms and Denominations of Offered Certificates; Distributions to Certificates ...........................................S-110
    Book-Entry Certificates ..................................................................................................S-111
    Physical Certificates ....................................................................................................S-113
    Calculation of One-Month LIBOR ...........................................................................................S-113
    Payments on Mortgage Loans; Accounts .....................................................................................S-114
    Investments of Amounts Held in Accounts ..................................................................................S-114
    Priority of Distributions Among Certificates .............................................................................S-114
    Group 1 Certificates .....................................................................................................S-115
    Aggregate Group II Certificates ..........................................................................................S-116
    The Group 1 Certificates-Priority of Distributions .......................................................................S-117
    The Group 1 Certificates-Glossary ........................................................................................S-118
    Interest Distributions on the Group 1 Certificates .......................................................................S-127
    Principal Distributions on the Group 1 Certificates ......................................................................S-128
    Allocation of Principal Payments to Class 1-A Certificates ...............................................................S-129
    Net Monthly Excess Cashflow and Overcollateralization Provisions on the Group 1 Certificates .............................S-130
    Subordination and Allocation of Losses on the Group 1 Certificates .......................................................S-131
    The Aggregate Group II Certificates-Priority of Distributions ............................................................S-133
    Interest Distributions on the Aggregate Group II Certificates ............................................................S-133
    Principal Distributions on the Aggregate Group II Certificates ...........................................................S-135
    Aggregate Group II Certificates Glossary .................................................................................S-138
    Cross-Collateralization of the Aggregate Group II Senior Certificates ....................................................S-142
    Allocation of Losses on the Aggregate Group II Certificates ..............................................................S-146
    Allocation of Subsequent Recoveries to the Aggregate Group II Certificates ...............................................S-149
    Credit Enhancement for the Aggregate Group II Certificates ...............................................................S-151
    Residual Certificates ....................................................................................................S-151
    Reports to Certificateholders ............................................................................................S-154
    Last Scheduled Distribution Date .........................................................................................S-154
    Structuring Assumptions ..................................................................................................S-154
    Depositor's Option to Purchase Breached Mortgage Loans ...................................................................S-162
    Auction and Optional Termination of the Group 1 Certificates and Optional Termination of the Aggregate Group II
        Certificates .........................................................................................................S-162
    Voting Rights ............................................................................................................S-163
    Amendment ................................................................................................................S-163
    Certain Matters Regarding the Depositor, the Master Servicer, the Securities Administrator, the Servicers, the
        Custodians and the Trustee ...........................................................................................S-164
YIELD, PREPAYMENT AND WEIGHTED AVERAGE LIFE ..................................................................................S-165
    General ..................................................................................................................S-165
    Prepayment Considerations and Risks ......................................................................................S-166
    Overcollateralization and the Group 1 Certificates .......................................................................S-167
    Interest Shortfalls and Realized Losses ..................................................................................S-168
    Pass-Through Rates .......................................................................................................S-168
    Sensitivity of the Class 4-A-2 Certificates ..............................................................................S-170
    Sensitivity of the Class 2-A-P and Class 3-A-P Certificates ..............................................................S-171
    Weighted Average Lives of the Offered Certificates .......................................................................S-171
    Decrement Tables .........................................................................................................S-172
    The Subordinated Certificates ............................................................................................S-180
USE OF PROCEEDS ..............................................................................................................S-180
MATERIAL FEDERAL INCOME TAX CONSEQUENCES .....................................................................................S-181
    General ..................................................................................................................S-181



                                       xi





    Taxation of Regular Certificates .........................................................................................S-181
OTHER TAXES ..................................................................................................................S-184
ERISA MATTERS ................................................................................................................S-184
METHOD OF DISTRIBUTION .......................................................................................................S-187
LEGAL MATTERS ................................................................................................................S-187
RATINGS ......................................................................................................................S-187
INDEX OF CERTAIN DEFINITIONS .................................................................................................S-189
ANNEX I  GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES .........................................................I-1



                                       xii



                                TABLE OF CONTENTS
                                   PROSPECTUS

SUMMARY OF PROSPECTUS..........................................................1
RISK FACTORS...................................................................6
DESCRIPTION OF THE TRUST FUNDS................................................29
    Assets ...................................................................29
    Mortgage Loans............................................................29
    Mortgage-Backed Securities................................................31
    Government Securities.....................................................32
    Accounts..................................................................33
    Credit Support............................................................33
    Cash Flow Agreements and Derivatives......................................33
USE OF PROCEEDS...............................................................35
YIELD CONSIDERATIONS..........................................................35
    General ..................................................................35
    Pass-Through Rate.........................................................35
    Timing of Payment of Interest.............................................35
    Payments of Principal; Prepayments........................................36
    Prepayments, Maturity and Weighted Average Life...........................37
    Other Factors Affecting Weighted Average Life.............................38
THE DEPOSITOR.................................................................39
THE SPONSOR...................................................................40
STATIC POOL INFORMATION.......................................................40
ISSUING ENTITY................................................................40
DESCRIPTION OF THE CERTIFICATES...............................................40
    General ..................................................................40
    Categories of Classes of Certificates.....................................41
    Indices Applicable to Floating Rate and Inverse Floating Rate Classes.....43
    LIBOR ....................................................................43
    COFI .....................................................................44
    Treasury Index............................................................46
    Prime Rate................................................................46
    Distributions.............................................................46
    Available Distribution Amount.............................................47
    Distributions of Interest on the Certificates.............................47
    Distributions of Principal of the Certificates............................48
    Components................................................................48
    Distributions on the Certificates of Prepayment Premiums..................48
    Allocation of Losses and Shortfalls.......................................48
    Advances in Respect of Delinquencies......................................49
    Reports to Certificateholders.............................................49
    Termination...............................................................52
    Book-Entry Registration and Definitive Certificates.......................52
DESCRIPTION OF THE AGREEMENTS.................................................56
    Assignment of Assets; Repurchases.........................................56
    Representations and Warranties;
           Repurchases........................................................58
    Certificate Account and Other Collection
           Accounts...........................................................59
    Pre-Funding Account.......................................................62
    Collection and Other Servicing Procedures.................................63
    Subservicers..............................................................64
    Realization Upon Defaulted Mortgage Loans.................................64
    Hazard Insurance Policies.................................................66
    Fidelity Bonds and Errors and Omissions Insurance.........................68
    Due-on-Sale Provisions....................................................68
    Retained Interest; Servicing Compensation and Payment of Expenses.........68
    Evidence as to Compliance.................................................69
    Matters Regarding a Master Servicer and the Depositor.....................69
    Events of Default.........................................................71
    Rights Upon Event of Default..............................................71
    Amendment.................................................................72
    The Trustee...............................................................73
    Duties of the Trustee.....................................................73
    Matters Regarding the Trustee.............................................73
    Resignation and Removal of the Trustee....................................74
DESCRIPTION OF CREDIT SUPPORT.................................................74
    General ..................................................................74
    Subordinate Certificates..................................................75
    Cross-Support Provisions..................................................75
    Insurance or Guarantees for the Mortgage Loans............................75
    Letter of Credit..........................................................75
    Insurance Policies and Surety Bonds.......................................76
    Reserve Funds.............................................................76
    Derivative Products.......................................................76
    Credit Support for Mortgage-Backed Securities.............................76
LEGAL ASPECTS OF MORTGAGE LOANS...............................................77
    General ..................................................................77
    Types of Mortgage Instruments.............................................77
    Interest in Real Property.................................................78
    Cooperative Loans.........................................................78
    Foreclosure...............................................................79
    Junior Mortgages..........................................................83
    Anti-Deficiency Legislation and Other Limitations on Lenders..............83
    Environmental Legislation.................................................84
    Due-on-Sale Clauses.......................................................84
    Prepayment Charges........................................................85
    Subordinate Financing.....................................................85
    Applicability of Usury Laws...............................................85
    Alternative Mortgage Instruments..........................................86
    Servicemembers' Civil Relief Act..........................................87
    Forfeiture for Drug, RICO and Money Laundering Violations.................87
FEDERAL INCOME TAX CONSEQUENCES...............................................88
    General ..................................................................88
    Grantor Trust Funds.......................................................88
    a. Single Class of Grantor Trust Certificates.............................88


                                      xiii



    b. Multiple Classes of Grantor Trust Certificates.........................92
    c. Sale or Exchange of a Grantor Trust Certificate .......................95
    d. Non-U.S. Persons.......................................................96
    e. Information Reporting and Backup Withholding...........................96
    REMICS ...................................................................97
    a. Taxation of Owners of REMIC Regular Certificates.......................99
    b. Taxation of Owners of REMIC Residual Certificates.....................108
    Prohibited Transactions and Other Taxes..................................112
    Liquidation and Termination..............................................113
    Administrative Matters...................................................113
    Tax-Exempt Investors.....................................................113
    Residual Certificate Payments - Non-U.S. Persons.........................114
    Tax Related Restrictions on Transfers of REMIC Residual Certificates.....114
    Reportable Transactions..................................................117
STATE TAX CONSIDERATIONS.....................................................117
ERISA CONSIDERATIONS.........................................................117
    General .................................................................117
    Prohibited Transactions..................................................117
    Review by Plan Fiduciaries...............................................121
LEGAL INVESTMENT.............................................................121
PLAN OF DISTRIBUTION.........................................................123
LEGAL MATTERS................................................................124
FINANCIAL INFORMATION........................................................124
RATING.......................................................................124
INCORPORATION OF INFORMATION BY REFERENCE....................................125
GLOSSARY OF TERMS............................................................126


                                       xiv



                                    SUMMARY

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

      WHILE THIS SUMMARY CONTAINS AN OVERVIEW OF CERTAIN CALCULATIONS,
DISTRIBUTION PRIORITIES AND OTHER INFORMATION TO AID YOUR UNDERSTANDING, YOU
SHOULD CAREFULLY READ THE FULL DESCRIPTIONS OF THE CALCULATIONS, DISTRIBUTION
PRIORITIES AND OTHER INFORMATION IN THIS PROSPECTUS SUPPLEMENT AND THE
ACCOMPANYING PROSPECTUS BEFORE MAKING AN INVESTMENT DECISION.

RELEVANT PARTIES

                                  See "Transaction Parties Overview" in this
                                  prospectus supplement for a diagram that
                                  illustrates the various parties involved in
                                  the transaction and their functions.

   Issuing Entity..............   Morgan Stanley Mortgage Loan Trust 2006-11.
                                  The issuing entity will be established under a
                                  pooling and servicing agreement, dated as of
                                  the cut-off date, among Morgan Stanley Capital
                                  I Inc., as depositor, Morgan Stanley Mortgage
                                  Capital Inc., as seller, Wells Fargo Bank,
                                  National Association, as master servicer and
                                  securities administrator, and LaSalle Bank
                                  National Association, as trustee. The issuing
                                  entity will be a common law trust formed under
                                  the laws of the State of New York.

   Depositor...................   Morgan Stanley Capital I Inc., a Delaware
                                  corporation. The depositor's address is 1585
                                  Broadway, New York, New York 10036, telephone
                                  number (212) 761-4000. See "The Depositor" in
                                  this prospectus supplement and in the
                                  accompanying prospectus.

   Sponsor and Seller..........   Morgan Stanley Mortgage Capital Inc., a New
                                  York corporation. The sponsor and seller is an
                                  affiliate of the depositor, of Morgan Stanley
                                  & Co. Incorporated, the underwriter, and of
                                  Morgan Stanley Credit Corporation, an
                                  originator and servicer. The sponsor's and
                                  seller's address is 1221 Avenue of the
                                  Americas, New York, New York 10020. See
                                  "Description of the Mortgage Loans--Assignment
                                  of the Mortgage Loans; Representations and
                                  Warranties Relating to the Mortgage Loans" and
                                  "The Sponsor" in this prospectus supplement.

   Master Servicer,
   Securities Administrator
   and Auction Administrator...   Wells Fargo Bank, National Association, a
                                  national banking association will act as
                                  master servicer, securities administrator, and
                                  in its capacity as securities administrator,
                                  as auction administrator under the pooling and
                                  servicing agreement. Wells Fargo's offices are
                                  located at Sixth Street and Marquette Avenue,
                                  Minneapolis, Minnesota 55479 for certificate
                                  transfer purposes, and for all other purposes
                                  at 9062 Old Annapolis Road, Columbia,
                                  Maryland, 21045. See "Servicing of the
                                  Mortgage Loans" and "The Master Servicer and
                                  Securities Administrator" in this prospectus
                                  supplement.


                                       S-1



   Originators.................   The sponsor previously acquired the mortgage
                                  loans from various qualified correspondent
                                  lenders, other mortgage loan sellers who
                                  originated less than 10% of the mortgage loans
                                  and the following originators, each of which
                                  originated 10% or more of the mortgage loans
                                  in one or more of the collateral allocation
                                  groups:

                                  o  American Home Mortgage Corp.
                                     538 Broadhollow Road
                                     Melville, New York 11747

                                  See "Description of the Mortgage Loans--Loan
                                  Purchasing Guidelines and/or Underwriting
                                  Standards--American Home Mortgage Corp." in
                                  this prospectus supplement.

                                  o  Quicken Loans, Inc.
                                     20555 Victor Parkway
                                     Livonia, Michigan 48152

                                  The sponsor also acquired a small percentage
                                  of mortgage loans from the following
                                  affiliate:

                                  o  Morgan Stanley Credit Corporation
                                     2500 Lake Cook Road
                                     Riverwoods, Illinois 60015

                                  See "Description of the Mortgage Loans--Loan
                                  Purchasing Guidelines and/or Underwriting
                                  Standards--Morgan Stanley Credit Corporation"
                                  in this prospectus supplement.

                                  The sponsor also purchased certain mortgage
                                  loans from:

                                  o  Sovereign Bank
                                     3 Friends Lane
                                     Newtown, Pennsylvania 18940

                                  These mortgage loans were originated or
                                  purchased by Terwin Advisors LLC and by UBS
                                  Real Estate Securities Inc.

                                  On the closing date, the sponsor will sell all
                                  of its interest in the mortgage loans (other
                                  than the servicing rights on the mortgage
                                  loans serviced by GMAC Mortgage Corporation)
                                  to the depositor.

   Servicers...................   The following entities will initially act as
                                  the direct servicers of the mortgage loans:

                                  o  Morgan Stanley Credit Corporation
                                     2500 Lake Cook Road
                                     Riverwoods, Illinois 60015

                                  See "The Servicers-- Morgan Stanley Credit
                                  Corporation" in this prospectus supplement.

                                  o  GMAC Mortgage Corporation
                                     100 Witmer Road
                                     Horsham, Pennsylvania 19044


                                       S-2



                                  See "The Servicers--GMAC Mortgage Corporation"
                                  in this prospectus supplement.

                                  o  GreenPoint Mortgage Funding, Inc.
                                     100 Wood Hollow Drive
                                     Novato, California 94945

                                  o  PHH Mortgage Corporation
                                     3000 Leadenhall Road
                                     Mt. Laurel, New Jersey 08054

                                  o  Wells Fargo Bank, National Association
                                     1 Home Campus
                                     Des Moines, Iowa 50328

                                  We refer you to "Servicing of the Mortgage
                                  Loans" in this prospectus supplement for more
                                  information.

   Trustee.....................   LaSalle Bank National Association having an
                                  address at 135 South LaSalle Street, Suite
                                  1625, Chicago, Illinois 60603; Attn:
                                  Global-Securities and Trust Services MSM
                                  2006-11. See "The Trustee" in this prospectus
                                  supplement.

   Custodians..................   Deutsche Bank Trust Company Americas, having
                                  an address at 1761 East St. Andrew Place,
                                  Santa Ana, California 92705-4934.

                                  J.P. Morgan Trust Company, N.A. having an
                                  address at 2220 Chemsearch Boulevard, Suite
                                  150, Irving, Texas 75062.

                                  LaSalle Bank National Association having an
                                  address at 2571 Busse Road, Suite 200, Elk
                                  Grove Village Illinois 60007.

                                  Wells Fargo Bank, National Association having
                                  an address at 24 Executive Park, Suite 100,
                                  Irvine, California 92614.

                                  See "The Custodians" in this prospectus
                                  supplement.

   Rating Agencies.............   Standard & Poor's Ratings Services, a division
                                  of The McGraw-Hill Companies, Inc. and Moody's
                                  Investors Service, Inc. will issue ratings
                                  with respect to the offered certificates.

RELEVANT DATES

   Cut-off Date................   July 1, 2006.

   Closing Date................   On or about July 31, 2006.

   Distribution Date...........   The 25th day of each month or, if that day is
                                  not a business day, the next business day,
                                  beginning August 25, 2006.

   Interest Accrual Period.....   For the Class 1-A-1, Class 1-M-1, Class 1-M-2,
                                  Class 1-M-3, Class 1-M-4, Class 1-M-5, Class
                                  1-M-6, Class 1-B-1, Class 1-B-2 and Class
                                  1-B-3 Certificates and the August 2006
                                  distribution date, the period commencing on
                                  the closing date and ending on the day
                                  immediately preceding that distribution date.
                                  For the Class 1-A-1, Class 1-M-1, Class 1-M-2,
                                  Class 1-M-3, Class 1-M-4, Class 1-M-5, Class
                                  1-M-6, Class 1-B-1, Class 1-B-2 and Class
                                  1-B-3 Certificates and any distribution date
                                  thereafter, the period commencing on the


                                       S-3



                                  distribution date in the prior calendar month
                                  and ending on the day immediately preceding
                                  that distribution date. For the Class 4-A-1
                                  and Class 4-A-2 Certificates and any
                                  distribution date, the one-month period
                                  commencing on the 25th day of the month prior
                                  to the month in which that distribution date
                                  occurs and ending on the 24th day of the month
                                  in which that distribution date occurs. For
                                  each other class of certificates and any
                                  distribution date, the calendar month
                                  immediately prior to the month in which the
                                  relevant distribution date occurs.

                                  Interest is required to be calculated on the
                                  Class 1-A-1, Class 1-M-1, Class 1-M-2, Class
                                  1-M-3, Class 1-M-4, Class 1-M-5, Class 1-M-6,
                                  Class 1-B-1, Class 1-B-2 and Class 1-B-3
                                  Certificates on the basis of a 360-day year
                                  and the actual number of days that elapsed in
                                  that interest accrual period and on all other
                                  classes of certificates on the basis of a
                                  360-day year consisting of twelve 30-day
                                  months.

   Record Date.................   For the Class 1-A-1, Class 1-M-1, Class 1-M-2,
                                  Class 1-M-3, Class 1-M-4, Class 1-M-5, Class
                                  1-M-6, Class 1-B-1, Class 1-B-2, Class 1-B-3,
                                  Class 4-A-1 and Class 4-A-2 Certificates and
                                  any distribution date, the business day
                                  immediately preceding that distribution date,
                                  or if the Class 1-A-1, Class 1-M-1, Class
                                  1-M-2, Class 1-M-3, Class 1-M-4, Class 1-M-5,
                                  Class 1-M-6, Class 1-B-1, Class 1-B-2, Class
                                  1-B-3, Class 4-A-1 or Class 4-A-2 Certificates
                                  are no longer book-entry certificates, the
                                  last business day of the calendar month
                                  preceding the month of that distribution date.
                                  For each other class of certificates and any
                                  distribution date, the last business day of
                                  the calendar month immediately prior to the
                                  month in which that distribution date occurs.

   Last Scheduled
     Distribution Date.........   The last scheduled distribution date for the
                                  group 1 certificates is the distribution date
                                  occurring in August 2036 which is the
                                  distribution date in the month following the
                                  scheduled maturity date for the latest
                                  maturing collateral allocation group 1
                                  mortgage loan. The last scheduled distribution
                                  date for the aggregate group II certificates
                                  is the distribution date occurring in August
                                  2036 which is the distribution date in the
                                  month following the scheduled maturity date
                                  for the latest maturing aggregate group II
                                  mortgage loan. The actual final distribution
                                  date of any class of certificates may be
                                  earlier or later, and could be substantially
                                  earlier, than such class' last scheduled
                                  distribution date.

OFFERED CERTIFICATES...........   We are offering the classes of certificates in
                                  the approximate original principal balance or
                                  notional amount, as applicable, set forth on
                                  pages v and vi of this prospectus supplement,
                                  subject to a permitted variance of plus or
                                  minus 5%.

                                  The certificates will consist of a total of
                                  thirty-seven classes. The Class OC, Class B-4,
                                  Class B-5, Class B-6, Class P-1 and Class P-2
                                  Certificates are not being offered through
                                  this prospectus supplement and the
                                  accompanying prospectus.

   Interest Distributions......   The offered certificates will bear interest at
                                  the per annum rates calculated as set forth or
                                  described on pages vi, vii and viii of this
                                  prospectus supplement.

                                  The actual amount of interest you receive on
                                  your certificates on each distribution date
                                  will depend on:

                                  o  the amount of interest accrued on your
                                     certificates;

                                  o  the total amount of funds available for
                                     distribution to your certificates;


                                       S-4



                                  o  the amount of any interest accrued at the
                                     related pass-through rate not paid on your
                                     certificates on earlier distribution dates.

                                  See "Description of the Certificates" in this
                                  prospectus supplement.

   Principal Distributions.....   On each distribution date, one or more classes
                                  of the offered certificates will be entitled
                                  to distributions of principal. The Class 4-A-2
                                  Certificates are notional amount certificates
                                  and are not entitled to distributions of
                                  principal. See "Description of the
                                  Certificates--Principal Distributions on the
                                  Group 1 Certificates" and "--Principal
                                  Distributions on the Aggregate Group II
                                  Certificates" in this prospectus supplement
                                  for a detailed discussion of the amount and
                                  timing of principal distributions.

   Distribution Priorities.....

      Group 1 Certificates

      As more fully described in this prospectus supplement, distributions
      on the group 1 certificates will be made on each distribution date
      primarily from the available distribution amount of collateral
      allocation group 1 for such distribution date in the following order
      of priority:

      1. Distributions of Interest

          ------------------------------------------------------------------
             from the interest remittance amount, concurrently, to current
           interest and unpaid interest from prior distribution dates (other
           than any basis risk carry forward amounts) on each class of group
             senior certificates, pro rata, in each case up to the maximum
             amount of interest to be distributed to those classes on that
                                distribution date; and
          ------------------------------------------------------------------
                                       |
                                       |
                                       |
          ------------------------------------------------------------------
           from the remaining interest remittance amount, sequentially, to
          current interest on the group 1 subordinated certificates, in the
             order of their priorities of payment, in each case up to the
           maximum amount of interest to be distributed to those classes on
                               that distribution date.
          ------------------------------------------------------------------

      2. Distributions of Principal

          ------------------------------------------------------------------
           from the group 1 principal distribution amount, to principal of
             the classes of group 1 senior certificates then entitled to
          receive distributions of principal, in each case up to the maximum
            amount of principal to be distributed to those classes on that
                                distribution date; and
          ------------------------------------------------------------------
                                       |
                                       |
                                       |
          ------------------------------------------------------------------
              from the remaining group 1 principal distribution amount,
                sequentially, to principal on the group 1 subordinated
          certificates, in the order of their priorities of payment, in each
           case up to the maximum amount of principal to be distributed to
                       those classes on that distribution date.
          ------------------------------------------------------------------

      3. Distributions of Net Monthly Excess Cashflow

          ------------------------------------------------------------------
           from the remaining net monthly excess cashflow, first, to unpaid
             interest shortfall amounts (other than any basis risk carry
          forward amounts) and then, to allocated unreimbursed realized loss
          amounts, in that order, sequentially, to the group 1 subordinated
              certificates, in the order of their priorities of payment;
          ------------------------------------------------------------------
                                       |
                                       |
                                       |


                                       S-5



          ------------------------------------------------------------------
            from the remaining net monthly excess cashflow, to basis risk
                carry forward amounts on each class of group 1 senior
                               certificates, pro rata;
          ------------------------------------------------------------------
                                       |
                                       |
                                       |
          ------------------------------------------------------------------
            from the remaining net monthly excess cashflow, to basis risk
           carry forward amounts sequentially, to the group 1 subordinated
              certificates, in the order of their priorities of payment;
          ------------------------------------------------------------------
                                       |
                                       |
                                       |
          ------------------------------------------------------------------
            from the remaining net monthly excess cashflow, to prepayment
          interest and Relief Act shortfalls on each class of group 1 senior
                               certificates, pro rata;
          ------------------------------------------------------------------
                                       |
                                       |
                                       |
          ------------------------------------------------------------------
            from the remaining net monthly excess cashflow, to prepayment
           interest and Relief Act shortfalls sequentially, to the group 1
            subordinated certificates, in the order of their priorities of
                                       payment;
          ------------------------------------------------------------------
                                       |
                                       |
                                       |
          ------------------------------------------------------------------
             commencing with the distribution date in July 2012, from the
          remaining net monthly excess cashflow, to principal on the group 1
                                  certificates; and
          ------------------------------------------------------------------
                                       |
                                       |
                                       |
          ------------------------------------------------------------------
           from the remaining net monthly excess cashflow, to the Class OC
                                    Certificates.
          ------------------------------------------------------------------

      Aggregate Group II Certificates

      Distributions on the group 2 senior certificates (other than the Class
2-A-P Certificates) and the group 3 senior certificates (other than the Class
3-A-P Certificates) on each distribution date will be made from amounts
distributed to the group 2 senior p&i portion and the group 3 senior p&i
portion, respectively. Distributions on the group 4 senior certificates on each
distribution date will be made from amounts distributed to both the group 4A
senior p&i portion and the group 4B senior p&i portion. Distributions on the
group 2 certificates (other than the Class 2-A-P Certificates), group 3
certificates (other than the Class 3-A-P Certificates) and group 4 certificates
will be made on each distribution date primarily from available funds of the
related senior p&i portion or senior p&i portions for such distribution date and
under certain circumstances from any available funds from the other collateral
allocation groups in aggregate loan group II remaining after distributions to
the other classes of senior certificates related to aggregate loan group II.
Remaining available funds for aggregate loan group II will then be used to make
distributions on the aggregate group II subordinated certificates. These
distributions will be made in the following order of priority:

          ------------------------------------------------------------------
           from amounts paid to the related senior p&i portion, to interest
           on each interest-bearing class of senior certificates related to
             that senior p&i portion, pro rata, based on their respective
                          interest distribution amounts;
          ------------------------------------------------------------------
                                       |
                                       |
                                       |
          ------------------------------------------------------------------
          from amounts paid to the related senior p&i portion, to principal
          of the classes of senior certificates relating to that senior p&i
            portion then entitled to receive distributions of principal as
           provided under "--Principal Distributions on the Aggregate Group
             II Certificates," in each case up to the maximum amount of
           principal to be distributed to those classes on that distribution
                                    date;
          ------------------------------------------------------------------
                                       |
                                       |
                                       |


                                       S-6



          ------------------------------------------------------------------
            from remaining available funds for aggregate loan group II, to
            distributions of interest on and principal solely in respect of
                      cross-collateralization as provided under
                 "--Cross-Collateralization of the Aggregate Group II
              Certificates," to the classes of the senior certificates in
                         aggregate certificate group II;
          ------------------------------------------------------------------
                                       |
                                       |
                                       |
          ------------------------------------------------------------------
          from remaining available funds for aggregate loan group II, to any
            Class A-P Deferred Amounts with respect to the Class 2-A-P and
                            Class 3-A-P Certificates;
          ------------------------------------------------------------------
                                       |
                                       |
                                       |
          ------------------------------------------------------------------
              from remaining available funds for aggregate loan group II,
            sequentially, first to interest on and then to principal of the
          aggregate group II subordinated certificates, each in the order of
             numerical class designations, in each case up to the maximum
             amount of interest and principal to be distributed to those
                     classes on that distribution date; and
          ------------------------------------------------------------------
                                       |
                                       |
                                       |
          ------------------------------------------------------------------
                 any remaining amounts to the Class A-R Certificates.
          ------------------------------------------------------------------

AMOUNTS AVAILABLE FOR
DISTRIBUTIONS ON THE
CERTIFICATES                      The amount available for distributions on the
                                  offered certificates on any distribution date
                                  will generally consist of the following
                                  amounts (subject to fees and expenses to be
                                  netted as described below):

                                  o  all scheduled installments of interest (net
                                     of the related fees and expenses) and
                                     principal due and received on the mortgage
                                     loans in the applicable period, together
                                     with any advances with respect to them;

                                  o  all proceeds of any primary mortgage
                                     guaranty insurance policies and any other
                                     insurance policies with respect to the
                                     mortgage loans, to the extent the proceeds
                                     are not applied to the restoration of the
                                     related mortgaged property or released to
                                     the borrower in accordance with the
                                     applicable servicer's normal servicing
                                     procedures;

                                  o  net proceeds from the liquidation of
                                     defaulted mortgage loans during the
                                     applicable period, by foreclosure or
                                     otherwise during the calendar month
                                     preceding the month of the distribution
                                     date (to the extent the amounts do not
                                     exceed the unpaid principal balance of the
                                     mortgage loan, plus accrued interest);

                                  o  subsequent recoveries with respect to
                                     mortgage loans;

                                  o  partial or full prepayments collected
                                     during the applicable period, together with
                                     interest paid in connection with the
                                     prepayment and the compensating interest
                                     payable by the related servicer; and

                                  o  any substitution adjustment amounts or
                                     purchase price in respect of a deleted
                                     mortgage loan or a mortgage loan
                                     repurchased by the seller or the related
                                     originator.


                                       S-7



RELATIONSHIP BETWEEN
LOAN GROUPS AND COLLATERAL
ALLOCATION GROUPS..............   Each of the mortgage loans in loan group 1
                                  will be allocated to collateral allocation
                                  group 1. Each of the mortgage loans in loan
                                  group 2 will be allocated to collateral
                                  allocation group 2 and/or collateral
                                  allocation group 4A as follows: on the closing
                                  date, the scheduled principal balance of each
                                  mortgage loan in loan group 2 will be
                                  allocated, based upon a fraction derived from
                                  that mortgage loan's net mortgage rate (in
                                  each case, the "applicable fraction"), either
                                  (i) only to one collateral allocation group
                                  related to that loan group or (ii) between the
                                  two collateral allocation groups in that loan
                                  group. Therefore, collateral allocation group
                                  2 and collateral allocation group 4A will
                                  consist of a specified percentage (ranging
                                  from 0% to 100%) of the principal balance of
                                  each mortgage loan in loan group 2. Each of
                                  the mortgage loans in loan group 3 will be
                                  allocated to collateral allocation group 3
                                  and/or collateral allocation group 4B as
                                  follows: on the closing date, the scheduled
                                  principal balance of each mortgage loan in
                                  loan group 3 will be allocated, based upon a
                                  fraction derived from that mortgage loan's net
                                  mortgage rate (in each case, the "applicable
                                  fraction"), either (i) only to one collateral
                                  allocation group related to that loan group or
                                  (ii) between the two collateral allocation
                                  groups in that loan group. Therefore,
                                  collateral allocation group 3 and collateral
                                  allocation group 4B will consist of a
                                  specified percentage (ranging from 0% to 100%)
                                  of the principal balance of each mortgage loan
                                  in loan group 3. To the extent that the
                                  specified percentage of any mortgage loan in a
                                  collateral allocation group is not 0% or 100%,
                                  the allocation between the two collateral
                                  allocation groups in the related loan group
                                  will result in the treatment of that mortgage
                                  loan as if the mortgage loan were two separate
                                  mortgage loans bearing interest at two
                                  different effective net mortgage rates, one
                                  higher than and one lower than the original
                                  net rate of the mortgage loan.

                                  Combined collateral allocation group 4 will
                                  consist of the applicable fractions of the
                                  mortgage loans in both collateral allocation
                                  group 4A and collateral allocation group 4B.

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

RELATIONSHIP BETWEEN LOAN
GROUPS, COLLATERAL ALLOCATION
GROUPS AND
CERTIFICATE GROUPS.............   The certificates with a "1" prefix are
                                  sometimes referred to in this prospectus
                                  supplement as the group 1 certificates and
                                  they correspond to collateral allocation group
                                  1. The certificates with a "2" prefix and the
                                  Class A-R Certificates are sometimes referred
                                  to in this prospectus supplement as the group
                                  2 certificates and they correspond to
                                  collateral allocation group 2. The
                                  certificates with a "3" prefix are sometimes
                                  referred to in this prospectus supplement as
                                  the group 3 certificates and they correspond
                                  to collateral allocation group 3. The
                                  certificates with a "4" prefix are sometimes
                                  referred to in this prospectus supplement as
                                  the group 4 certificates and they correspond
                                  to combined collateral allocation group 4. The
                                  aggregate group II subordinated certificates
                                  correspond to the mortgage loans in loan group
                                  2 and loan group 3. The certificates with a
                                  "1" prefix are sometimes referred to in this
                                  prospectus supplement as the group 1
                                  certificates and they, together with the Class
                                  OC Certificates, correspond to the mortgage
                                  loans in collateral allocation group 1. The
                                  aggregate group II subordinated certificates,
                                  together with the group 2, group 3 and group 4
                                  certificates, are sometimes referred to in
                                  this prospectus supplement as the aggregate
                                  group II certificates, and the mortgage loans
                                  in loan


                                       S-8



                                  group 2 and loan group 3, in the aggregate,
                                  are sometimes referred to in this prospectus
                                  supplement as the aggregate group II mortgage
                                  loans or the aggregate group II loan group.
                                  The certificates generally receive
                                  distributions based on principal and interest
                                  collected from the mortgage loans in the
                                  corresponding collateral allocation group or
                                  collateral allocation groups. References in
                                  this prospectus supplement to a "collateral
                                  allocation group" will be to one of the five
                                  collateral allocation groups and references to
                                  a "combined collateral allocation group" will
                                  be to combined collateral allocation group 4.

                                  See "Description of the Certificates--General"
                                  and "--Book-Entry Certificates" in this
                                  prospectus supplement, "Description of the
                                  Mortgage Loans--General" in this prospectus
                                  supplement and "Description of the Trust
                                  Funds--Mortgage Loans" in the accompanying
                                  prospectus.

THE MORTGAGE LOANS.............   The assets of the issuing entity will be
                                  comprised primarily of three groups of
                                  fixed-rate mortgage loans secured by first
                                  priority mortgages or deeds of trust on
                                  residential one- to four-family properties
                                  with original terms to maturity of up to
                                  approximately 30 years.

                                  The mortgage loans to be deposited into the
                                  trust on the closing date are expected to have
                                  the following approximate characteristics
                                  based on the stated principal balances of the
                                  mortgage loans as of July 1, 2006:



                                  Loan Group 1

                                  Number of Mortgage Loans:...................................................1,435
                                  Aggregate Scheduled
                                  Principal Balance:...................................................$325,310,833
                                  Range of Scheduled Principal Balances:......................$24,676 to $1,408,585
                                  Average Scheduled Principal Balance:.....................................$226,697
                                  Range of Mortgage Interest Rates:...............................4.625% to 10.500%
                                  Aggregate Original Principal Balance:................................$326,277,881
                                  Weighted Average Mortgage Interest Rate:...................................7.465%
                                  Weighted Average Original Term to Maturity:............................341 months
                                  Weighted Average Remaining Scheduled
                                      Term to Maturity:..................................................339 months
                                  Weighted Average Original Loan-to-Value Ratio:.............................74.05%
                                  Weighted Average Original Effective Loan-to-Value Ratio:...................74.05%
                                  Owner-Occupied:............................................................70.20%
                                  Weighted Average Credit Score:................................................698
                                  Geographic Concentration of Mortgaged Properties
                                      Securing Mortgage Loans in Excess of 5% of the
                                      Aggregate Scheduled Principal Balance:                California.......23.19%
                                                                                            Florida..........10.17%
                                                                                            New York..........7.35%
                                                                                            Virginia..........5.52%
                                                                                            Texas.............5.45%
                                                                                            New Jersey........5.08%




                                  Loan Group 2

                                  Number of Mortgage Loans:.....................................................977
                                  Aggregate Scheduled Principal Balance:...................  ..........$208,428,014
                                  Range of Scheduled Principal Balances:........................$37,916 to $630,000
                                  Average Scheduled Principal Balance:.....................................$213,335
                                  Range of Mortgage Interest Rates:................................5.000% to 6.990%
                                  Aggregate Original Principal Balance:................................$209,280,762
                                  Weighted Average Mortgage Interest Rate:...................................6.546%
                                  Weighted Average Original Term to Maturity:............................359 months
                                  Weighted Average Remaining Scheduled
                                      Term to Maturity:....................................  ............354 months
                                  Weighted Average Original Loan-to-Value Ratio:.............................70.68%
                                  Weighted Average Original Effective Loan-to-Value Ratio:...................70.64%



                                       S-9





                                  Owner-Occupied:............................................................83.42%
                                  Weighted Average Credit Score:................................................706
                                  Geographic Concentration of Mortgaged Properties
                                      Securing Mortgage Loans in Excess of 5% of the
                                      Aggregate Scheduled Principal Balance:                California.......28.21%
                                                                                            New York..........8.92%
                                                                                            Florida...........7.80%
                                                                                            Arizona...........5.43%




                                  Loan Group 3

                                  Number of Mortgage Loans:.....................................................255
                                  Aggregate Scheduled Principal Balance:...............................$148,636,345
                                  Range of Scheduled Principal Balances:.....................$411,942 to $1,989,266
                                  Average Scheduled Principal Balance:.....................................$582,888
                                  Range of Mortgage Interest Rates:................................5.500% to 6.990%
                                  Aggregate Original Principal Balance:................................$149,283,544
                                  Weighted Average Mortgage Interest Rate:...................................6.464%
                                  Weighted Average Original Term to Maturity:............................360 months
                                  Weighted Average Remaining Scheduled
                                      Term to Maturity:..................................................355 months
                                  Weighted Average Original Loan-to-Value Ratio:.............................70.17%
                                  Weighted Average Original Effective Loan-to-Value Ratio:...................70.17%
                                  Owner-Occupied:............................................................92.09%
                                  Weighted Average Credit Score:................................................714
                                  Geographic Concentration of Mortgaged Properties
                                      Securing Mortgage Loans in Excess of 5% of the
                                      Aggregate Scheduled Principal Balance:                California.......48.67%
                                                                                            Virginia..........8.39%
                                                                                            New York..........7.42%
                                                                                            Florida...........5.42%
                                                                                            New Jersey........5.30%


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

SERVICING OF THE
  MORTGAGE LOANS...............   The master servicer will supervise the
                                  performance of each servicer under the related
                                  underlying servicing agreement to the extent
                                  required by the pooling and servicing
                                  agreement.

                                  Under the underlying servicing agreements,
                                  each servicer is generally obligated to make
                                  monthly advances of cash (to the extent such
                                  advances are deemed recoverable), which will
                                  be included with mortgage principal and
                                  interest collections, in an amount equal to
                                  any delinquent monthly payments due on the
                                  related mortgage loans serviced by that
                                  servicer on the immediately preceding
                                  determination date. The master servicer will
                                  be obligated to make any required advance if a
                                  servicer fails in its obligation to do so, to
                                  the extent described in this prospectus
                                  supplement and required by the pooling and
                                  servicing agreement. The master servicer and
                                  the servicers will be entitled to reimburse
                                  themselves for any such advances from future
                                  payments and collections (including insurance
                                  or liquidation proceeds) with respect to the
                                  related mortgage loans. However, neither the
                                  master servicer nor the servicers will be
                                  obligated to make advances which it determines
                                  to be nonrecoverable from future payments and
                                  collections on the related mortgage loans, and
                                  such parties will be entitled to reimbursement
                                  for advances subsequently determined to be
                                  nonrecoverable prior to any distributions to
                                  certificateholders.

                                  The servicers will also make interest payments
                                  out of their servicing fees to compensate in
                                  part for any shortfall in interest payments on
                                  the certificates which results from a
                                  mortgagor prepaying a related mortgage loan.
                                  If a servicer fails to make required payments
                                  in respect of such shortfalls, the master
                                  servicer


                                      S-10



                                  will be obligated to reduce a portion of its
                                  master servicing compensation to the extent
                                  necessary to fund any such shortfalls.

                                  Each servicer is entitled with respect to each
                                  mortgage loan serviced by it to a monthly
                                  servicing fee, which will be retained by the
                                  applicable servicer from such mortgage loan or
                                  payable monthly from amounts on deposit in the
                                  collection account. The servicing fee will be
                                  an amount equal to interest at 0.250% per
                                  annum.

                                  For its compensation the master servicer will
                                  receive reinvestment income on amounts on
                                  deposit for the period from between the
                                  servicer remittance date and the Distribution
                                  Date. From its compensation, the master
                                  servicer will pay the fees of the Securities
                                  Administrator, the Trustee and any Custodians
                                  ongoing (safekeeping and loan file release
                                  only) fees.

                                  See "Servicing of the Mortgage Loans" and
                                  "Servicing of the Mortgage Loans--Advances" in
                                  this prospectus supplement.

RETENTION OF CERTAIN
  SERVICING RIGHTS.............   The sponsor, as the original owner of the
                                  mortgage loans to be sold to the issuing
                                  entity will retain certain rights relating to
                                  the servicing by GMAC Mortgage Corporation of
                                  certain of the mortgage loans, including the
                                  right to terminate GMAC Mortgage Corporation
                                  as servicer at any time, without cause, as
                                  further specified in the pooling and servicing
                                  agreement. The seller may, at its option, sell
                                  those servicing rights in the future.

                                  See "Servicing of the Mortgage Loans--Seller's
                                  Retention of Servicing Rights" in this
                                  prospectus supplement.

REQUIRED REPURCHASES
  OR SUBSTITUTIONS OF MORTGAGE
  LOANS........................   The originators and the sponsor have each made
                                  or will make certain representations and
                                  warranties relating to the mortgage loans. If
                                  with respect to any mortgage loan any of the
                                  representations and warranties made by the
                                  originators or the sponsor are breached in any
                                  material respect as of the date made, or there
                                  exists any uncured material document defect,
                                  the related originator or the sponsor will be
                                  obligated to repurchase, or substitute for,
                                  the mortgage loan as further described in this
                                  prospectus supplement under "Description of
                                  The Mortgage Loans--Assignment of the Mortgage
                                  Loans; Representations and Warranties Relating
                                  to the Mortgage Loans."

CREDIT ENHANCEMENT.............   Credit enhancement provides limited protection
                                  to holders of the certificates related to one
                                  or more loan groups against shortfalls in
                                  payments received on the related mortgage
                                  loans. This transaction employs the following
                                  forms of credit enhancement for the offered
                                  certificates:

   Subordination...............   The issuance of senior certificates and
                                  subordinated certificates by the issuing
                                  entity is designed to increase the likelihood
                                  that senior certificateholders will receive
                                  regular payments of interest and principal.

                                  Within each aggregate certificate group, the
                                  related senior certificates will have a
                                  payment priority over the related subordinated
                                  certificates. Within the classes of
                                  subordinated certificates in certificate group
                                  1, the Class 1-M Certificates will have
                                  payment priority over the Class 1-B
                                  Certificates. The payment priority within the
                                  Class 1-M Certificates and Class 1-B
                                  Certificates is in numerical order, with the
                                  class of certificates with the lowest
                                  numerical designation having


                                      S-11



                                  the highest priority of payment. The Class OC
                                  Certificates, which are not being offered to
                                  the public, are subordinated to all of the
                                  classes of group 1 certificates. Within the
                                  classes of subordinated certificates in
                                  aggregate certificate group II, the payment
                                  priority within the Class B Certificates is in
                                  numerical order, with the class of
                                  certificates with the lowest numerical
                                  designation having the highest priority of
                                  payment.

                                  Subordination is designed to provide the
                                  holders of certificates in a certificate group
                                  having a higher payment priority with
                                  protection against most losses realized when
                                  the remaining unpaid principal balance on a
                                  mortgage loan in a related loan group exceeds
                                  the amount of proceeds recovered upon the
                                  liquidation of that mortgage loan.

                                  With respect to the aggregate group II
                                  certificates, this loss protection is
                                  accomplished by allocating the realized losses
                                  among the aggregate group II subordinated
                                  certificates, beginning with the class of
                                  aggregate group II subordinated certificates
                                  then outstanding with the lowest payment
                                  priority, before realized losses on the
                                  aggregate group II mortgage loans are
                                  allocated to the related class or classes of
                                  senior certificates. However, some losses such
                                  as special hazard losses, bankruptcy losses,
                                  and fraud losses on the mortgage loans that
                                  are aggregate group II mortgage loans in
                                  excess of the amounts set forth in this
                                  prospectus supplement are, in general,
                                  allocated pro rata to each class of
                                  certificates (other than the notional amount
                                  certificates) related to the affected loan
                                  group instead of first being allocated to the
                                  aggregate group II subordinated certificates.

                                  The pooling and servicing agreement does not
                                  permit the allocation of realized losses to
                                  the group 1 senior certificates or the Class
                                  P-1 or Class P-2 Certificates.

                                  See "Description of the
                                  Certificates--Allocation of Losses on the
                                  Aggregate Group II Certificates" in this
                                  prospectus supplement.

   Shifting of Interests.......   Except under the circumstances described in
                                  "Description of the Certificates--Principal
                                  Distributions on the Group 1 Certificates" in
                                  this prospectus supplement, the Class 1-A-1,
                                  Class 1-A-2, Class 1-A-3, Class 1-A-4, Class
                                  1-A-5 and Class 1-A-6 Certificates will
                                  receive 100% of principal payments received on
                                  the mortgage loans in collateral allocation
                                  group 1 for the first three years following
                                  the closing date, and if certain loss and
                                  delinquency levels are exceeded thereafter,
                                  the Class 1-A-1, Class 1-A-2, Class 1-A-3,
                                  Class 1-A-4, Class 1-A-5 and Class 1-A-6
                                  Certificates may once again receive 100% of
                                  principal payments received on the mortgage
                                  loans in collateral allocation group 1.

                                  Similarly, except under the circumstances
                                  described in "Description of the
                                  Certificates--Principal Distributions on the
                                  Aggregate Group II Certificates" in this
                                  prospectus supplement, the aggregate group II
                                  senior certificates will receive 100% of
                                  principal prepayments received on the related
                                  aggregate group II mortgage loans until the
                                  fifth anniversary of the first distribution
                                  date. On the other hand, the aggregate group
                                  II senior certificates and the aggregate group
                                  II subordinated certificates will all
                                  generally be entitled to receive their pro
                                  rata portion of scheduled principal payments
                                  on the related aggregate group II mortgage
                                  loans on each distribution date. During the
                                  next four years, except under the
                                  circumstances described in this prospectus
                                  supplement, the aggregate group II senior
                                  certificates will generally receive a
                                  disproportionately large, but decreasing,
                                  share of the principal prepayments on the
                                  applicable fractions of the


                                      S-12



                                  aggregate group II mortgage loans in the
                                  related collateral allocation group. This
                                  shifting interest feature will result in a
                                  quicker return of principal to the aggregate
                                  group II senior certificates and increases the
                                  likelihood that holders of the aggregate group
                                  II senior certificates will be paid the full
                                  amount of principal to which they are
                                  entitled.

   Cross-Collateralization.....   With respect to the aggregate group II
                                  certificates, in certain circumstances
                                  relating to a collateral allocation group of
                                  aggregate group II mortgage loans experiencing
                                  disproportionately high realized losses,
                                  principal and interest collected from one or
                                  more of the other collateral allocation groups
                                  of aggregate group II mortgage loans may be
                                  applied to pay principal or interest, or both,
                                  to the senior certificates related to the
                                  collateral allocation group experiencing such
                                  realized losses.

                                  There is no cross-collateralization between
                                  the group 1 certificates and the aggregate
                                  group II certificates.

   Overcollateralization in
     Collateral Allocation
       Group 1                    The amount by which the aggregate stated
                                  principal balance of the collateral allocation
                                  group 1 mortgage loans is greater than the
                                  aggregate class principal balance of the group
                                  1 certificates is referred to as
                                  "overcollateralization." On the closing date
                                  the aggregate stated principal balance of the
                                  mortgage loans in collateral allocation group
                                  1 is expected to exceed the aggregate class
                                  principal balance of the group 1 certificates
                                  by approximately $4,396,833. In other words,
                                  it is expected that there will be
                                  approximately 1.35% overcollateralization as
                                  of the closing date. In addition, the mortgage
                                  loans in collateral allocation group 1 are
                                  expected to generate more interest than is
                                  needed to pay interest on the group 1
                                  certificates and related expenses of the trust
                                  fund because the weighted average interest
                                  rate of the mortgage loans in collateral
                                  allocation group 1 is expected to be higher
                                  than the weighted average pass-through rate on
                                  the group 1 certificates, plus the related
                                  weighted average expense fee rate. Any
                                  interest payments received in respect of the
                                  mortgage loans in collateral allocation group
                                  1 in excess of the amount that is needed to
                                  pay interest on the group 1 certificates and
                                  related trust expense fees will be used to
                                  reduce the total class principal balance of
                                  the group 1 certificates creating and/or
                                  maintaining overcollateralization at the level
                                  of overcollateralization required by the
                                  pooling and servicing agreement.

                                  We refer you to "Description of the
                                  Certificates--Net Monthly Excess Cashflow and
                                  Overcollateralization Provisions on the Group
                                  1 Certificates" in this prospectus supplement
                                  for more information.

SUBORDINATION..................   With respect to the group 1 certificates, if
                                  there is no overcollateralization or excess
                                  interest when realized losses occur, loss
                                  protection is accomplished by allocating
                                  realized losses on the mortgage loans in
                                  collateral allocation group 1 among the group
                                  1 certificates that are subordinated,
                                  beginning with the class of group 1
                                  certificates then outstanding with the lowest
                                  payment priority, before realized losses are
                                  allocated to the classes of group 1
                                  certificates with higher priorities of
                                  payment. The pooling and servicing agreement
                                  does not permit the allocation of realized
                                  losses on the collateral allocation group 1
                                  mortgage loans to the Class 1-A-1, Class
                                  1-A-2, Class 1-A-3, Class 1-A-4, Class 1-A-5
                                  or Class 1-A-6 Certificates; however,
                                  investors in the Class 1-A-1, Class 1-A-2,
                                  Class 1-A-3, Class 1-A-4, Class 1-A-5 and
                                  Class 1-A-6 Certificates should realize that
                                  under certain loss scenarios, there will not
                                  be enough principal and interest on the
                                  mortgage loans in collateral allocation group
                                  1 to pay the Class 1-A-1, Class 1-A-2, Class
                                  1-A-3, Class 1-A-4, Class 1-A-5 and Class
                                  1-A-6 Certificates all


                                      S-13



                                  interest and principal amounts to which such
                                  classes of certificates are then entitled.

                                  With respect to the aggregate group II
                                  certificates, on each distribution date, the
                                  amount of any realized loss on the mortgage
                                  loans will be allocated in the following order
                                  or priority:

                                  o  to the aggregate group II subordinated
                                     certificates in the reverse order of their
                                     priority of payment, beginning with the
                                     most junior class of aggregate group II
                                     subordinated certificates outstanding,
                                     until their respective class principal
                                     balances are reduced to zero, and

                                  o  to the aggregate group II senior
                                     certificates in the manner, order and
                                     priority described in "Description of the
                                     Certificates--Priority of Distributions
                                     Among Certificates" and "--Allocation of
                                     Losses on the Aggregate Group II
                                     Certificates" in this prospectus
                                     supplement.

                                  In addition, if, on any distribution date,
                                  following all distributions and the allocation
                                  of realized losses with respect to the
                                  aggregate group II mortgage loans, the
                                  aggregate class principal balance of all
                                  classes of aggregate group II certificates
                                  exceeds the aggregate stated principal balance
                                  of the aggregate group II mortgage loans, then
                                  the class principal balance of the class of
                                  aggregate group II subordinated certificates
                                  then outstanding with the lowest priority of
                                  payment will be reduced by the amount of the
                                  excess.

                                  Notwithstanding the foregoing, certain
                                  realized losses on the aggregate group II
                                  mortgage loans will be allocated to the
                                  classes of senior certificates in the manner,
                                  order and priority described in the
                                  "Description of the Certificates--Allocation
                                  of Losses on the Aggregate Group II
                                  Certificates" in this prospectus supplement.

REGISTRATION AND DENOMINATIONS
  OF THE CERTIFICATES..........   The offered certificates, other than the Class
                                  A-R Certificates, initially will be issued in
                                  book-entry form. The Class A-R Certificates
                                  are expected to be issued in fully registered,
                                  certificated form. No person acquiring an
                                  interest in the book-entry certificates will
                                  be entitled to receive a definitive
                                  certificate representing that person's
                                  interest in the assets of the issuing entity,
                                  except under limited circumstances as
                                  described in this prospectus supplement.
                                  Beneficial owners may elect to hold their
                                  interests through The Depository Trust
                                  Company. Transfers within DTC will be in
                                  accordance with the usual rules and operating
                                  procedures of DTC.

                                  The offered certificates (other than the Class
                                  2-A-2, Class 3-A-2, Class 4-A-2 and Class A-R
                                  Certificates) will be issued and available
                                  only in book entry form, in denominations of
                                  $25,000 initial principal balance and integral
                                  multiples of $1,000 in excess of $25,000. The
                                  Class 2-A-2 and Class 3-A-2 Certificates will
                                  be issued and available only in book entry
                                  form, in denominations of $1,000 initial
                                  principal balance and integral multiples of
                                  $1,000 in excess thereof. The Class 4-A-2
                                  Certificates will be issued and available only
                                  in book entry form, in denominations of
                                  $100,000 initial notional amount and integral
                                  multiples of $1,000 in excess of $100,000. One
                                  certificate of each class of offered
                                  certificates may be issued in an amount less
                                  than the amount described above. The Class A-R
                                  Certificates will be issued as two
                                  certificates in the denominations specified in
                                  the pooling and servicing agreement.


                                      S-14



                                  See "Description of the Certificates--Forms
                                  and Denominations of Offered Certificates;
                                  Distributions to Certificates" in this
                                  prospectus supplement.

DEPOSITOR'S OPTION TO PURCHASE
  BREACHED MORTGAGE LOANS......   The Depositor has the option, but is not
                                  obligated, to purchase from the Issuing Entity
                                  any Breached Mortgage Loan at the Purchase
                                  Price provided that certain conditions are
                                  met.

                                  See "Description of the
                                  Certificates--Depositor's Option to Purchase
                                  Breached Mortgage Loans" in this prospectus
                                  supplement.

OPTIONAL TERMINATION
OR AUCTION.....................   With respect to the group 1 certificates, on
                                  any distribution date on or after the
                                  distribution date in the month in which the
                                  aggregate stated principal balance of the
                                  collateral allocation group 1 mortgage loans
                                  declines to 10% or less of the aggregate
                                  stated principal balance of the collateral
                                  allocation group 1 mortgage loans as of the
                                  cut-off date, the auction administrator shall
                                  solicit bids for the purchase of the
                                  collateral allocation group 1 mortgage loans
                                  in accordance with the procedures set forth
                                  under "Description of the
                                  Certificates--Auction and Optional Termination
                                  of the Group 1 Certificates and Optional
                                  Termination of the Aggregate Group II
                                  Certificates" in this prospectus supplement,
                                  and, to the extent the auction is successful,
                                  thereby effect the early retirement of the
                                  group 1 certificates. In the event that the
                                  auction is unsuccessful, then, beginning on
                                  the subsequent distribution date, the master
                                  servicer shall have the right, at its option,
                                  to purchase all of the collateral allocation
                                  group 1 mortgage loans and any related REO
                                  properties owned by the issuing entity and
                                  thereby effect the early retirement of the
                                  group 1 certificates.

                                  With respect to the aggregate group II
                                  certificates, on any distribution date on or
                                  after the distribution date following the
                                  month in which the aggregate stated principal
                                  balance of the aggregate group II mortgage
                                  loans declines to 1% or less of the aggregate
                                  stated principal balance of the aggregate
                                  group II mortgage loans as of the cut-off
                                  date, the master servicer shall have the right
                                  to purchase all of the aggregate group II
                                  mortgage loans and any related REO properties
                                  owned by the issuing entity and thereby effect
                                  the early retirement of the aggregate group II
                                  certificates.

TAX STATUS.....................   For federal income tax purposes, the Assets of
                                  the Issuing Entity (exclusive of certain
                                  additional collateral) will comprise one or
                                  more REMICs: one or more underlying REMICs and
                                  the master REMIC. Each underlying REMIC (if
                                  any) will hold the mortgage loans (or
                                  uncertificated regular interests) and will
                                  issue several classes of uncertificated
                                  regular interests and a single uncertificated
                                  residual interest. The master REMIC will hold
                                  as assets regular interests issued by one or
                                  more underlying REMICs (or if there are no
                                  underlying REMICs, the mortgage loans) and
                                  will issue the several classes of
                                  certificates, which, other than the Class A-R
                                  Certificates, will represent the regular
                                  interests in the master REMIC. In addition,
                                  the group 1 certificates (other than the Class
                                  OC Certificates) will represent a beneficial
                                  interest in the right to receive payments of
                                  basis risk carry forward amounts. The Class
                                  A-R Certificates will represent ownership of
                                  both the residual interest in the master REMIC
                                  and the residual interests in any underlying
                                  REMICs.

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


                                      S-15



ERISA CONSIDERATIONS...........   If you are a fiduciary of any employee benefit
                                  plan or other retirement arrangement subject
                                  to the Employee Retirement Income Security Act
                                  of 1974, as amended, or Section 4975 of the
                                  Internal Revenue Code of 1986, as amended, you
                                  should consult with counsel as to whether you
                                  can buy or hold an offered certificate.
                                  Subject to a number of conditions, it is
                                  expected that offered certificates (other than
                                  the Class A-R Certificates) will be eligible
                                  for purchase by such investors. See "ERISA
                                  Matters" in this prospectus supplement.

LEGAL INVESTMENT...............   The offered certificates (other than the Class
                                  B-2, Class B-3, Class 1-M-5, Class 1-M-6,
                                  Class 1-B-1, Class 1-B-2 and Class 1-B-3
                                  Certificates) will constitute
                                  "mortgage-related securities" for purposes of
                                  the Secondary Mortgage Market Enhancement Act
                                  of 1984, as amended, so long as they are rated
                                  in one of the two highest rating categories by
                                  at least one nationally recognized statistical
                                  rating agency.

                                  The Class B-2, Class B-3, Class 1-M-5, Class
                                  1-M-6, Class 1-B-1, Class 1-B-2 and Class
                                  1-B-3 Certificates will not constitute
                                  "mortgage-related securities." See "Legal
                                  Investment" in the accompanying prospectus.

CERTIFICATE RATINGS............   On the closing date, the offered certificates
                                  must have ratings not lower than those set
                                  forth on pages v and vi of this prospectus
                                  supplement by Standard & Poor's Ratings
                                  Services, a division of The McGraw-Hill
                                  Companies, Inc., and by Moody's Investors
                                  Service, Inc.

                                  The depositor has requested that S&P and
                                  Moody's maintain ongoing surveillance of the
                                  ratings assigned to the offered certificates
                                  in accordance with their respective policies,
                                  but we cannot assure you that either S&P or
                                  Moody's will continue its surveillance of the
                                  ratings assigned to the offered certificates.

                                  A security rating is not a recommendation to
                                  buy, sell or hold securities and the assigning
                                  rating organization may revise or withdraw a
                                  rating at any time. The ratings do not address
                                  the possibility that holders of the offered
                                  certificates may suffer a lower than
                                  anticipated yield.

                                  See "Ratings" in this prospectus supplement
                                  for a discussion of the primary factors on
                                  which the ratings are based.


                                      S-16



                                  RISK FACTORS

      Before making an investment decision, you should carefully consider the
following risks which we believe describe the principal factors that make an
investment in the certificates speculative or risky. In particular, payments on
your certificates will depend on payments received on, and other recoveries with
respect to, the mortgage loans. Therefore, you should carefully consider the
risk factors relating to the mortgage loans.

      The certificates are complex securities. You should possess, either alone
or together with an investment advisor, the expertise necessary to evaluate the
information contained in this prospectus supplement and the accompanying
prospectus in the context of your financial situation and tolerance for risk.

      You should carefully consider, among other things, the factors described
below and under "Yield, Prepayment and Weighted Average Life" in this prospectus
supplement and "Risk Factors" in the accompanying prospectus before purchasing
the certificates.

CERTIFICATES MAY NOT BE APPROPRIATE FOR INDIVIDUAL INVESTORS

      The offered certificates are not suitable investments for all investors.
In particular, you should not purchase any class of offered certificates unless
you understand the prepayment, credit, liquidity and market risks associated
with that class because:

      o   The amounts you receive on your group 1 certificates will depend on
          the amount of the payments borrowers make on the mortgage loans in the
          related collateral allocation group. The amounts you receive on your
          aggregate group II certificates will depend on the amount of the
          payments borrowers make on the mortgage loans or portions thereof in
          the related collateral allocation group or combined collateral
          allocation group, in the case of the senior certificates, or on all of
          the aggregate group II mortgage loans, in the case of the aggregate
          group II subordinated certificates. Because we cannot predict the rate
          at which borrowers will repay their loans, you may receive
          distributions on your certificates in amounts that are larger or
          smaller than you expect. In addition, the life of your certificates
          may be longer or shorter than anticipated. Because of this, we cannot
          guarantee that you will receive distributions at any specific future
          date or in any specific amount. You bear the reinvestment risks
          resulting from a rate of principal payments that is faster or slower
          than you expect.

      o   The yield to maturity on your certificates will depend primarily on
          the purchase price of your certificates and the rate of principal
          payments and realized losses on the mortgage loans or portions thereof
          in the related collateral allocation group or combined collateral
          allocation group, in the case of the senior certificates, or on all of
          the related mortgage loans, in the case of the subordinated
          certificates.

      o   Rapid prepayment rates on the mortgage loans are likely to coincide
          with periods of low prevailing interest rates. During these periods,
          the yield at which you may be able to reinvest amounts received as
          payments on your certificates may be lower than the yield on your
          certificates. Conversely, slow prepayment rates on the mortgage loans
          are likely to coincide with periods of high interest rates. During
          these periods, the amount of payments available to you for
          reinvestment at high rates may be relatively low.

      o   If the mortgage loans in collateral allocation group 1 with relatively
          higher mortgage rates prepay, the Net WAC Cap will be reduced and this
          could affect both the yield on the group 1 certificates and the amount
          of excess interest generated by the collateral allocation group 1
          mortgage loans.

      o   The allocation of mortgage loans and/or portions thereof to a
          particular collateral allocation group will have an effect on the
          yield of the certificates related to that collateral allocation group.
          If you are considering investing in the senior certificates related to
          aggregate loan group II, you should consider the fact that the
          characteristics of the related mortgage loans - in particular, the
          interest rates - will


                                      S-17



          have particular bearing on the prepayment rate of those mortgage
          loans. For example, mortgage loans with lower interest rates may be
          expected to experience lower rates of prepayment than mortgage loans
          with higher interest rates. Consequently, the senior certificates
          related to the collateral allocation group in a loan group to which
          the lower-rate mortgage loans (the senior certificates in senior
          certificate group 2 and senior certificate group 3) are allocated may
          prepay more slowly than the group 4 senior certificates which are
          related to the aggregate group II mortgage loans with higher-rate
          mortgages. See "Yield, Prepayment and Weighted Average Life" in this
          prospectus supplement.

CREDIT ENHANCEMENT MAY NOT BE ADEQUATE

      Risks Related to the Offered Certificates. A decline in real estate values
or in economic conditions generally could increase the rates of delinquencies,
foreclosures and losses on the mortgage loans to a level that is significantly
higher than those experienced currently. This in turn will reduce the yield on
your certificates, particularly if the credit enhancement described in this
prospectus supplement is not enough to protect your certificates from these
losses.

      The certificates are not insured by any financial guaranty insurance
policy. The subordination and loss allocation features, with respect to all of
the offered certificates, the overcollateralization features, with respect to
the group 1 certificates, and the shifting interest features, with respect to
the aggregate group II certificates, described in this prospectus supplement are
intended to enhance the likelihood that holders of more senior classes of
certificates in a certificate group will receive regular payments of interest
and principal, but are limited in nature and may be insufficient to cover all
losses on the mortgage loans in the related loan group or loan groups.

      Risks Related to the Group 1 Certificates. The group 1 senior certificates
will generally receive 100% of principal payments received on the related
mortgage loans for three years following the closing date and if the loss and
delinquency levels described in "Description of the Certificates--The Group 1
Certificates--Glossary" are exceeded thereafter, the group 1 senior certificates
may once again receive 100% of principal payments received on the collateral
allocation group 1 mortgage loans and as a result the group 1 subordinated
certificates may continue (unless the aggregate class principal balance of the
group 1 senior certificates has been reduced to zero) to receive no portion of
the amount of principal then payable to the group 1 certificates. The weighted
average lives of the group 1 subordinated certificates will therefore be longer
than would otherwise be the case. The effect on the market value of the group 1
subordinated certificates of changes in market interest rates or market yields
for similar securities may be greater than for the group 1 senior certificates.

      If, as a result of losses on the mortgage loans in collateral allocation
group 1, the certificate principal balance of the Class OC Certificates is
reduced to zero and there is no excess interest on the collateral allocation
group 1 mortgage loans, the yield on each class of group 1 subordinated
certificates will be extremely sensitive to losses on the collateral allocation
group 1 mortgage loans since such losses will then be allocated to the Class
1-B-3, Class 1-B-2, Class 1-B-1, Class 1-M-6, Class 1-M-5, Class 1-M-4, Class
1-M-3, Class 1-M-2 and Class 1-M-1 Certificates, in that order, until their
respective certificate principal balances are reduced to zero.

      Delinquencies on the collateral allocation group 1 mortgage loans that are
not covered by amounts advanced by the servicers or the master servicer, as
applicable, because the servicers or the master servicer believe the amounts, if
advanced, would not be recoverable, will adversely affect the yield on the Class
OC, Class 1-B-3, Class 1-B-2, Class 1-B-1, Class 1-M-6, Class 1-M-5, Class
1-M-4, Class 1-M-3, Class 1-M-2 and Class 1-M-1 Certificates, in that order.
Because of the priority of distributions, shortfalls resulting from
delinquencies on the collateral allocation group 1 mortgage loans will be borne
first by the Class OC Certificates and then by the group 1 subordinated
certificates, in the reverse order of their priority of payment. Realized losses
will be allocated to a class of group 1 subordinated certificates by reducing or
"writing down" the principal balance thereof. Such written down amounts will not
accrue interest, nor, except under certain circumstances, will such amounts be
reinstated. However, if funds are available after all payments of interest and
principal required to be made on a distribution date to the group 1 certificates
are paid to the certificateholders, the holders of group 1 subordinated
certificates may receive a payment in respect of such written down principal in
order of their seniority.


                                      S-18



      The yield on the group 1 subordinated certificates, in decreasing order of
their seniority, will be progressively more sensitive to the rate and timing of
defaults and the severity of losses on the collateral allocation group 1
mortgage loans. In general, losses on the collateral allocation group 1 mortgage
loans and the resulting reduction in the principal balance of the group 1
subordinated certificates will mean that less interest will accrue on such
certificates than would otherwise be the case. The earlier a loss and resulting
reduction in principal balance occurs, the greater the effect on an investor's
yields.

      The amount of any realized losses experienced on the mortgage loans in
collateral allocation group 1, to the extent not covered by either excess
interest will be applied to reduce the class principal balance of the Class OC,
Class 1-B-3, Class 1-B-2, Class 1-B-1, Class 1-M-6, Class 1-M-5, Class 1-M-4,
Class 1-M-3, Class 1-M-2 and Class 1-M-1 Certificates, in that order, until the
principal balance of each such class has been reduced to zero. If subordination
is insufficient to absorb losses, then holders of more senior classes will incur
realized losses and may never receive all of their principal payments. The
pooling and servicing agreement does not permit the allocation of realized
losses on the collateral allocation group 1 mortgage loans to the Class 1-A-1,
Class 1-A-2, Class 1-A-3, Class 1-A-4, Class 1-A-5 or Class 1-A-6 Certificates;
however, investors in the Class 1-A-1, Class 1-A-2, Class 1-A-3, Class 1-A-4,
Class 1-A-5 and Class 1-A-6 Certificates should realize that under certain loss
scenarios, there will not be enough principal and interest on the mortgage loans
in collateral allocation group 1 to pay the Class 1-A-1, Class 1-A-2, Class
1-A-3, Class 1-A-4, Class 1-A-5 and Class 1-A-6 Certificates all interest and
principal amounts to which these classes of certificates are then entitled. You
should consider the following:

          o   if you buy a Class 1-B-3 Certificate and losses on the mortgage
              loans in collateral allocation group 1 exceed the total principal
              balance of the Class OC Certificates and the excess interest in
              that period, the principal balance of your certificate will be
              reduced proportionately with the principal balance of the other
              Class 1-B-3 Certificates by the amount of that excess;

          o   if you buy a Class 1-B-2 Certificate and losses on the mortgage
              loans in collateral allocation group 1 exceed the total principal
              balance of the Class 1-B-3 and Class OC Certificates and the
              excess interest in that period, the principal balance of your
              certificate will be reduced proportionately with the principal
              balance of the other Class 1-B-2 Certificates by the amount of
              that excess;

          o   if you buy a Class 1-B-1 Certificate and losses on the mortgage
              loans in collateral allocation group 1 exceed the total principal
              balance of the Class 1-B-2, Class 1-B-3 and Class OC Certificates
              and the excess interest in that period, the principal balance of
              your certificate will be reduced proportionately with the
              principal balance of the other Class 1-B-1 Certificates by the
              amount of that excess;

          o   if you buy a Class 1-M-6 Certificate and losses on the mortgage
              loans in collateral allocation group 1 exceed the total principal
              balance of the Class 1-B-1, Class 1-B-2, Class 1-B-3 and Class OC
              Certificates and the excess interest in that period, the principal
              balance of your certificate will be reduced proportionately with
              the principal balance of the other Class 1-M-6 Certificates by the
              amount of that excess;

          o   if you buy a Class 1-M-5 Certificate and losses on the mortgage
              loans in collateral allocation group 1 exceed the total principal
              balance of the Class 1-M-6, Class 1-B-1, Class 1-B-2, Class 1-B-3
              and Class OC Certificates and the excess interest in that period,
              the principal balance of your certificate will be reduced
              proportionately with the principal balance of the other Class
              1-M-5 Certificates by the amount of that excess;

          o   if you buy a Class 1-M-4 Certificate and losses on the mortgage
              loans in collateral allocation group 1 exceed the total principal
              balance of the Class 1-M-5, Class 1-M-6, Class 1-B-1, Class 1-B-2,
              Class 1-B-3 and Class OC Certificates and the excess interest in
              that period, the principal balance of your certificate will be
              reduced proportionately with the principal balance of the other
              Class 1-M-4 Certificates by the amount of that excess;


                                      S-19



          o   if you buy a Class 1-M-3 Certificate and losses on the mortgage
              loans in collateral allocation group 1 exceed the total principal
              balance of the Class 1-M-4, Class 1-M-5, Class 1-M-6, Class 1-B-1,
              Class 1-B-2, Class 1-B-3 and Class OC Certificates and the excess
              interest in that period, the principal balance of your certificate
              will be reduced proportionately with the principal balance of the
              other Class 1-M-3 Certificates by the amount of that excess;

          o   if you buy a Class 1-M-2 Certificate and losses on the mortgage
              loans in collateral allocation group 1 exceed the total principal
              balance of the Class 1-M-3, Class 1-M-4, Class 1-M-5, Class 1-M-6,
              Class 1-B-1, Class 1-B-2, Class 1-B-3 and Class OC Certificates
              and the excess interest in that period, the principal balance of
              your certificate will be reduced proportionately with the
              principal balance of the other Class 1-M-2 Certificates by the
              amount of that excess; and

          o   if you buy a Class 1-M-1 Certificate and losses on the mortgage
              loans in collateral allocation group 1 exceed the total principal
              balance of the Class 1-M-2, Class 1-M-3, Class 1-M-4, Class 1-M-5,
              Class 1-M-6, Class 1-B-1, Class 1-B-2, Class 1-B-3 and Class OC
              Certificates and the excess interest in that period, the principal
              balance of your certificate will be reduced proportionately with
              the principal balance of the other Class 1-M-1 Certificates by the
              amount of that excess.

      Risks relating to the Class 1-A-5 Certificates. The Class 1-A-5
Certificates are entitled to receive distributions of interest concurrently with
the Class 1-A-4 Certificates on a pro rata basis, and the Class 1-A-5
Certificates are supported by the subordination of the group 1 subordinated
certificates and the Class OC Certificates. However, the Class 1-A-5
Certificates will not receive any principal distributions until the class
principal balance of the Class 1-A-4 Certificates has been reduced to zero, if:

          o   with respect to any distribution date occurring before August
              2008, the aggregate amount of realized losses on the collateral
              allocation group 1 mortgage loans since the cut-off date, as a
              percentage of the aggregate stated principal balance of the
              collateral allocation group 1 mortgage loans as of the cut-off
              date, exceeds 0.25%, or

          o   with respect to any distribution date occurring in or after August
              2008, delinquencies and/or cumulative realized losses on the
              collateral allocation group 1 mortgage loans exceed certain
              specified levels as described under "Description of the
              Certificates --Principal Distributions on the Group 1
              Certificates" and "--Allocation of Principal Payments to Class 1-A
              Certificates" in this prospectus supplement.

      The allocation described above will increase the risk that shortfalls in
principal from the collateral allocation group 1 mortgage loans will be borne by
the Class 1-A-5 Certificates. If such shortfalls are borne by the Class 1-A-5
Certificates, the yield to investors in the Class 1-A-5 Certificates will be
adversely affected.

      Risks Related to the Aggregate Group II Certificates. The amount of any
realized losses, other than excess losses, experienced on the aggregate group II
mortgage loans will be applied to reduce the class principal balance of the
class of aggregate group II subordinated certificates with the highest numerical
class designation, until the principal balance of that class has been reduced to
zero. If subordination is insufficient to absorb losses on the aggregate group
II mortgage loans, then holders of more senior classes of aggregate group II
certificates will incur realized losses and may never receive all of their
principal payments. You should consider the following:

          o   if you buy a Class B-3 Certificate and losses on the aggregate
              group II mortgage loans exceed the total principal balance of the
              Class B-4, Class B-5 and Class B-6 Certificates, the principal
              balance of your certificate will be reduced proportionately with
              the principal balance of the other Class B-3 Certificates by the
              amount of that excess;

          o   if you buy a Class B-2 Certificate and losses on the aggregate
              group II mortgage loans exceed the total principal balance of the
              Class B-3, Class B-4, Class B-5 and Class B-6 Certificates, the


                                      S-20



              principal balance of your certificate will be reduced
              proportionately with the principal balance of the other Class B-2
              Certificates by the amount of that excess; and

          o   if you buy a Class B-1 Certificate and losses on the aggregate
              group II mortgage loans exceed the total principal balance of the
              Class B-2, Class B-3, Class B-4, Class B-5 and Class B-6
              Certificates, the principal balance of your certificate will be
              reduced proportionately with the principal balance of the other
              Class B-1 Certificates by the amount of that excess.

      Risks with respect to the Aggregate Group II Senior Certificates

          o   after the aggregate class principal balance of the aggregate group
              II subordinated certificates has been reduced to zero, realized
              losses on the aggregate group II mortgage loans in a collateral
              allocation group will reduce the class principal balances of the
              related senior certificates, in the manner, order and priority
              described in "Description of the Certificates--Priority of
              Distributions Among Certificates" and "--Allocation of Losses on
              the Aggregate Group II Certificates" in this prospectus
              supplement.

      Furthermore, the aggregate group II subordinated certificates will provide
only limited protection against some categories of losses on the aggregate group
II mortgage loans such as bankruptcy losses, fraud losses and special hazard
losses on the aggregate group II loan group in excess of the amounts specified
in this prospectus supplement. Any losses on the mortgage loans in collateral
allocation group 2, collateral allocation group 3 and combined collateral
allocation group 4, as applicable, in excess of those amounts will be allocated
pro rata among each class of senior certificates (other than any related
notional amount certificates) related to that collateral allocation group or
combined collateral allocation group and each class of aggregate group II
subordinated certificates, even if the principal balance of each class of
aggregate group II subordinated certificates has not been reduced to zero. You
should note that it is possible that a disproportionate amount of coverage for
these types of losses may be experienced by one loan group which could make
certificates related to the other loan group more likely to suffer a loss.

      Investors in the group 4 certificates should be aware that distributions
on these classes of certificates will be based upon payments received on the
mortgage loans with the highest mortgage rates in aggregate loan group II and
may therefore be more sensitive to prepayments.

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

      The rate of principal distributions and yield to maturity on the
certificates will be directly related to the rate of principal payments on the
mortgage loans or portions thereof in the related collateral allocation group or
combined collateral allocation group, in the case of the group 1 certificates or
the aggregate group II senior certificates, or all of the aggregate group II
mortgage loans, in the case of the aggregate group II subordinated certificates.
For example, the rate of principal payments on the mortgage loans will be
affected by the following:

o     the amortization schedules of the mortgage loans; and

o     the rate of principal prepayments, including partial prepayments and full
      prepayments resulting from:

              o   refinancing by borrowers;

              o   liquidations of defaulted loans by a servicer; and

              o   repurchases of mortgage loans by an originator or the seller
                  as a result of defective documentation or breaches of
                  representations and warranties.


                                      S-21



      The yield to maturity of the certificates will also be affected by the
exercise of the optional termination of the issuing entity by the master
servicer or, with respect to the collateral allocation group 1 mortgage loans,
if a successful auction occurs.

      With the exception of approximately 31.63% of the collateral allocation
group 1 mortgage loans and approximately 34.82% of the mortgage loans in
aggregate group II, in each case by aggregate stated principal balance of the
mortgage loans in the related collateral allocation group or collateral
allocation groups as of the cut-off date, all of the mortgage loans may be
prepaid in whole or in part at any time without payment of a prepayment penalty.
The rate of principal payments on mortgage loans is influenced by a wide variety
of economic, geographic, social and other factors, including general economic
conditions, the level of prevailing interest rates, the availability of
alternative financing and homeowner mobility. For example, if interest rates for
similar loans fall below the interest rates on the mortgage loans, the rate of
prepayment would generally be expected to increase. Conversely, if interest
rates on similar loans rise above the interest rates on the mortgage loans, the
rate of prepayment would generally be expected to decrease. We cannot predict
the rate at which borrowers will repay their mortgage loans. Please consider the
following:

      o   if you are purchasing a principal only certificate or any other
          offered certificate (other than a notional amount certificate) at a
          discount, your yield may be lower than expected if principal payments
          on the related mortgage loans occur at a slower rate than you
          expected;

      o   if you are purchasing a notional amount certificate or any other
          offered certificate at a premium, your yield may be lower than
          expected if principal payments on the related mortgage loans occur at
          a faster rate than you expected;

      o   prospective purchasers of the notional amount certificates should
          carefully consider the risk that a rapid rate of principal payments
          and realized losses on the related mortgage loans could result in the
          failure of such purchasers to recover their initial investments;

      o   if the rate of default and the amount of losses on the related
          mortgage loans are higher than you expect, then your yield may be
          lower than you expect;

      o   the earlier a payment of principal occurs, the greater the impact on
          your yield. For example, if you purchase any offered certificate at a
          premium, although the average rate of principal payments is consistent
          with your expectations, if the rate of principal payments occurs
          initially at a rate higher than expected, which would adversely impact
          your yield, a subsequent reduction in the rate of principal payments
          will not offset any adverse yield effect; and

      o   the priorities governing payments of scheduled and unscheduled
          principal on the mortgage loans in each aggregate loan group will have
          the effect of accelerating the rate of principal payments to holders
          of the classes of the related senior certificates relative to the
          classes of the related subordinated certificates.

      Prepayment penalties on the mortgage loans in an aggregate loan group will
be distributed to the related class of Class P Certificates and will not be
available to the holders of other classes of certificates. See "Yield,
Prepayment and Weighted Average Life," "Description of the
Certificates--Principal Distributions on the Group 1 Certificates" and
"Description of the Certificates--Principal Distributions on the Aggregate Group
II Certificates" in this prospectus supplement for a description of the factors
that may influence the rate and timing of prepayments on the mortgage loans.

YOUR YIELD WILL BE AFFECTED BY THE INTEREST-ONLY FEATURE OF SOME OF THE MORTGAGE
LOANS

      Approximately 56.71%, 42.75%, 29.01%, 51.81% and 35.84% of the mortgage
loans or portions thereof in collateral allocation group 1, collateral
allocation group 2, collateral allocation group 3, collateral allocation group
4A and collateral allocation group 4B, respectively, in each case by aggregate
stated principal balance of the


                                      S-22



mortgage loans or portions thereof in that collateral allocation group as of the
cut-off date, require monthly payments of only accrued interest for a
substantial period of time after origination. During the interest-only period,
less principal will be available for distribution to the holders of the related
certificates than otherwise would be the case. In addition, these loans may have
a higher risk of default after the interest-only period due to the larger
outstanding balance and the increased monthly payment necessary to amortize
fully the mortgage loan. In addition, during the interest-only period, these
mortgage loans may be less likely to prepay since the perceived benefits from
refinancing may be less than if the mortgage loans were fully amortizing. As the
interest-only period approaches its end, however, these mortgage loans may be
more likely to be refinanced in order to avoid higher monthly payments necessary
to amortize fully the mortgage loans.

      Investors should consider the fact that interest-only loans reduce the
monthly payment required by borrowers during the interest-only period and
consequently the monthly housing expense used to qualify borrowers pursuant to
originators' underwriting guidelines. As a result, interest-only loans may allow
some borrowers to qualify for a mortgage loan who would not otherwise qualify
for a fully-amortizing mortgage loan or may allow them to qualify for a larger
loan than would otherwise be the case.

THE PASS-THROUGH RATES ON THE GROUP 1 CERTIFICATES ARE SUBJECT TO A WEIGHTED
AVERAGE NET RATE CAP AND ARE SENSITIVE TO ONE-MONTH LIBOR

      The pass-through rates on the group 1 certificates are subject to a cap
(the "NET WAC CAP") equal to the weighted average of the mortgage rates of the
collateral allocation group 1 mortgage loans, net of certain expenses of the
issuing entity. Therefore, the prepayment of the collateral allocation group 1
mortgage loans with higher mortgage rates may result in a lower pass-through
rate on the group 1 certificates.

      In addition, the pass-through rates on the Class 1-A-1, Class 1-M-1, Class
1-M-2, Class 1-M-3, Class 1-M-4, Class 1-M-5, Class 1-M-6, Class 1-B-1, Class
1-B-2 and Class 1-B-3 Certificates for any distribution date will be equal to
the value of one-month LIBOR plus the related margin, but subject to the Net WAC
Cap, and the pass-through rates on the Class 1-A-2, Class 1-A-3, Class 1-A-4,
Class 1-A-5 and Class 1-A-6 Certificates for any distribution date will be equal
to the pass-through rate for that distribution date described on pages vi, vii
and viii of this prospectus supplement, but subject to the Net WAC Cap.

      Your yield on the Class 1-A-1, Class 1-M-1, Class 1-M-2, Class 1-M-3,
Class 1-M-4, Class 1-M-5, Class 1-M-6, Class 1-B-1, Class 1-B-2 and Class 1-B-3
Certificates will be sensitive to: (1) the level of one-month LIBOR, and (2) the
imposition of the Net WAC Cap, but subject to a maximum per annum rate of
11.000%. Your yield on the Class 1-A-2, Class 1-A-3, Class 1-A-4, Class 1-A-5
and Class 1-A-6 Certificates will also be sensitive to the imposition of the Net
WAC Cap.

      The Class 1-A-1, Class 1-M-1, Class 1-M-2, Class 1-M-3, Class 1-M-4, Class
1-M-5, Class 1-M-6, Class 1-B-1, Class 1-B-2 and Class 1-B-3 Certificates accrue
interest at pass-through rates based on the one-month LIBOR index plus specified
margins, but are subject to certain limitations, including the Net WAC Cap and
the maximum per annum pass-through rate of 11.000%. The Class 1-A-2, Class
1-A-3, Class 1-A-4, Class 1-A-5 and Class 1-A-6 Certificates accrue interest at
the related fixed pass-through rate set forth on pages vi, vii and viii hereof
but are also subject to the Net WAC Cap. Those limitations on the pass-through
rates for the group 1 certificates are, in part, based on the weighted average
of the interest rates on the mortgage loans, net of certain fees and expenses of
the issuing entity, from which the Net WAC Cap is determined. To the extent the
pass-through rate for any class of group 1 certificates is limited on any
distribution date by the application of the Net WAC Cap, the difference between
that rate and the pass-through rate that would otherwise have been paid to that
class of certificates absent such cap will create a shortfall. That shortfall
will carry forward with interest thereon. These shortfalls may remain unpaid on
the optional termination date or in the event of a successful auction or, if the
optional termination is not exercised and a successful auction does not occur,
on the final payment date.

      In addition, when the Net WAC Cap applies, there may be little or no
excess cash flow to cover losses and to maintain the required level of
overcollateralization. No assurance can be given that the excess cash flow that
may be available to cover the shortfalls resulting from the Net WAC Cap will be
sufficient for that purpose.


                                      S-23



      Although holders of each class of group 1 certificates will be entitled to
receive any basis risk carry forward from and to the limited extent of any net
monthly excess cashflow, there is no assurance that those funds will be
available or sufficient to pay such basis risk carry forward amount. There can
be no assurance that available net monthly excess cashflow will be sufficient to
cover these shortfalls, particularly because in a situation where the
pass-through rate on a class of group 1 certificates is limited by the Net WAC
Cap, there will be little or no net monthly excess cashflow on the collateral
allocation group 1 mortgage loans.

      See "Description of the Certificates--Interest Distributions on the Group
1 Certificates," and "Yield, Prepayment and Weighted Average Life" in this
prospectus supplement for a description of factors that may influence the rate
and timing of prepayments on the mortgage loans.

THE YIELDS ON THE CLASS 4-A-1 AND CLASS 4-A-2 CERTIFICATES WILL BE AFFECTED BY
THE LEVEL OF ONE-MONTH LIBOR

      The pass-through rate on the Class 4-A-1 Certificates will be based on
one-month LIBOR plus a margin, subject to a cap. The pass-through rate on the
Class 4-A-2 Certificates will be based on a fixed rate minus one-month LIBOR.
The yields on the Class 4-A-1 and Class 4-A-2 Certificates will be affected by
the level of one-month LIBOR. If the level of one-month LIBOR is different than
the level you expect, then your yields on the Class 4-A-1 and Class 4-A-2
Certificates may be lower than you expect. The pass-through rate on the Class
4-A-2 Certificates may become as little as 0%.

      See "Yield, Prepayment and Weighted Average Life" in this prospectus
supplement for more information.

HIGH BALANCE MORTGAGE LOANS POSE SPECIAL RISKS

      Approximately 21.39%, 1.09%, 70.30%, 1.37% and 70.81% of the mortgage
loans or portions thereof in collateral allocation group 1, collateral
allocation group 2, collateral allocation group 3, collateral allocation group
4A and collateral allocation group 4B, respectively, in each case by aggregate
stated principal balance of the mortgage loans in that loan group as of the
cut-off date, had principal balances greater than $500,000. You should consider
the risk that the loss and delinquency experience on these high balance mortgage
loans may have a disproportionate effect on the related loan group and the pool
of mortgage loans as a whole.

HIGH LOAN-TO-VALUE RATIOS INCREASE RISK OF LOSS

      Loans with higher loan-to-value ratios may present a greater risk of loss
than loans with loan-to-value ratios of 80.00% or below. Approximately 4.78%,
2.47%, 0.61%, 2.92% and 0.56% of the mortgage loans or portions thereof in
collateral allocation group 1, collateral allocation group 2, collateral
allocation group 3, collateral allocation group 4A and collateral allocation
group 4B, respectively, in each case by aggregate stated principal balance of
the mortgage loans or portions thereof in that collateral allocation group as of
the cut-off date, had loan-to-value ratios at origination in excess of 80.00%.
Additionally, the determination of the value of a mortgaged property used in the
calculation of the loan-to-value ratios or effective loan-to-value ratios of the
loans may differ from the appraised value of such mortgaged properties or the
actual value of such mortgaged properties.

PAYMENTS IN FULL OF A BALLOON LOAN DEPEND ON THE BORROWER'S ABILITY TO REFINANCE
THE BALLOON LOAN OR SELL THE MORTGAGED PROPERTY

      Approximately 1.35%, 1.08%, 1.22%, 0.97% and 3.27% of the mortgage loans
or portions thereof in collateral allocation group 1, collateral allocation
group 2, collateral allocation group 3, collateral allocation group 4A and
collateral allocation group 4B, respectively, respectively, in each case by
aggregate stated principal balance of the mortgage loans or portions thereof in
that collateral allocation group as of the cut-off date, are balloon loans.
Mortgage loans that are balloon loans may not be fully amortizing over their
terms to maturity and, thus, will require substantial principal payments, i.e.,
balloon payments, at their stated maturity. Mortgage loans with balloon payments
involve a greater degree of risk because the ability of a borrower to make a
balloon payment typically will depend upon its ability either to timely
refinance the loan or to timely sell the related mortgaged property. The ability
of a borrower to accomplish either of these goals will be affected by a number
of factors, including:


                                      S-24



      o   the level of available mortgage interest rates at the time of sale or
          refinancing;

      o   the borrower's equity in the related mortgaged property;

      o   the financial condition of the mortgagor;

      o   tax laws;

      o   prevailing general economic conditions; and

      o   the availability of credit for single family real properties
          generally.

INADEQUACY OF VALUE OF PROPERTIES COULD AFFECT SEVERITY OF LOSSES

      Assuming that the related mortgaged properties provide adequate security
for the mortgage loans, substantial delays in recoveries may occur from the
foreclosure or liquidation of defaulted loans. We cannot assure you that the
values of the properties have remained or will remain at the levels in effect on
the dates of origination of the related loans. Further, liquidation expenses,
including legal fees, real estate taxes, and maintenance and preservation
expenses will reduce the proceeds payable on the mortgage loans and thereby
reduce the security for the mortgage loans. As a result, the risk that you will
suffer losses could increase. If any of the properties fail to provide adequate
security for the related loan, you may experience a loss. See "Legal Aspects of
Mortgage Loans--Foreclosure" in the accompanying prospectus.

      Based upon representations of the related mortgagors, approximately
25.93%, 12.52%, 4.75%, 12.88% and 4.71% of the mortgage loans or portions
thereof in collateral allocation group 1, collateral allocation group 2,
collateral allocation group 3, collateral allocation group 4A and collateral
allocation group 4B, respectively, in each case by aggregate stated principal
balance of the mortgage loans or portions thereof in that collateral allocation
group as of the cut-off date, are investment properties. Investment properties
are generally considered to be subject to a greater risk of delinquency and/or
default than primary residences and therefore the certificates related to these
loan groups may be more likely to suffer losses.

BANKRUPTCY OF BORROWERS MAY ADVERSELY AFFECT DISTRIBUTIONS ON THE CERTIFICATES

      The application of federal and state laws, including bankruptcy and debtor
relief laws, may interfere with or adversely affect the ability to realize on
the properties, enforce deficiency judgments or pursue collection litigation
with respect to defaulted loans. As a consequence, borrowers who have defaulted
on their loans and sought, or are considering seeking, relief under bankruptcy
or debtor relief laws will have substantially less incentive to repay their
loans. As a result, these loans will likely experience more severe losses, which
may be total losses and could therefore increase the risk that you will suffer
losses. See "--Credit Enhancement May Not Be Adequate" above.

THERE ARE RISKS IN HOLDING SUBORDINATED CERTIFICATES

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

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

          o   If the servicer of a mortgage loan determines not to advance a
              delinquent payment on that mortgage loan because the servicer
              determines the amount is not recoverable from a borrower,


                                      S-25



              there may be a shortfall in distributions on the related
              certificates which will impact the related subordinated
              certificates.

          o   With respect to the group 1 certificates as a result of the
              absorption of realized losses on the mortgage loans by excess
              interest and overcollateralization as described in this prospectus
              supplement, liquidations of defaulted mortgage loans in collateral
              allocation group 1, whether or not realized losses are incurred
              upon the liquidations, are likely to result in an earlier return
              of principal to the offered certificates and are likely to
              influence the yield on the group 1 certificates in a manner
              similar to the manner in which principal prepayments on the
              collateral allocation group 1 mortgage loans would influence the
              yield on the group 1 certificates. The overcollateralization
              provisions are intended to result in an accelerated rate of
              principal distributions to holders of the group 1 certificates
              then entitled to principal distributions at any time that the
              overcollateralization provided by the mortgage loan pool falls
              below the required level. An earlier return of principal to the
              holders of the group 1 certificates as a result of the
              overcollateralization provisions will influence the yield on the
              offered certificates in a manner similar to the manner in which
              principal prepayments on the collateral allocation group 1
              mortgage loans will influence the yield on the group 1
              certificates. In addition, losses resulting from the liquidation
              of defaulted loans that are collateral allocation group 1 mortgage
              loans that are not covered by excess interest or
              overcollateralization will be allocated to the group 1
              subordinated certificates. A loss allocation results in a
              reduction in a certificate balance, potentially to zero, without a
              corresponding distribution of cash to the holder. A lower
              certificate balance will result in less interest accruing on the
              certificate.

          o   With respect to the aggregate group II certificates, losses
              resulting from the liquidation of defaulted loans that are
              aggregate group II mortgage loans will be directly allocated to
              the aggregate group II subordinated certificates. A loss
              allocation results in a reduction in a certificate balance,
              potentially to zero, without a corresponding distribution of cash
              to the holder. A lower certificate balance will result in less
              interest accruing on the certificate.

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

      The pooling and servicing agreement does not permit the allocation of
realized losses on any of the mortgage loans to either class of Class P
Certificates or the group 1 senior certificates. See "Description of the
Certificates" and "Yield, Prepayment and Weighted Average Life" in this
prospectus supplement.

      Unless the aggregate class principal balance of the group 1 senior
certificates has been reduced to zero, the group 1 subordinated certificates
will not be entitled to any principal distributions until at least the
distribution date in August 2009 or a later date as provided in this prospectus
supplement, or during any period in which delinquencies and/or realized losses
on the collateral allocation group 1 mortgage loans exceed certain levels set
forth in this prospectus supplement. Additionally, if losses on the collateral
allocation group 1 mortgage loans exceed certain levels set forth in this
prospectus supplement, the Class 1-A-5 Certificates will no longer receive
distributions of principal on a pro rata basis with the Class 1-A-4 Certificates
and instead the Class 1-A-5 Certificates will not receive any distributions of
principal until the class principal balance of the Class 1-A-4 Certificates has
been reduced to zero, as described under "Description of the Certificates
--Allocation of Principal Payments to Class 1-A Certificates" in this prospectus
supplement.

      Similarly, except under the circumstances described in this prospectus
supplement, the aggregate group II subordinated certificates are not entitled to
a full proportionate share of principal prepayments on the aggregate group II
mortgage loans until the beginning of the tenth year after the closing date. In
addition, if certain losses on the aggregate group II mortgage loans exceed
stated levels, a portion of the principal distribution payable to classes of the
aggregate group II subordinated certificates with lower priorities of payment
will be paid to the classes of aggregate group II subordinated certificates with
higher priorities of payment. Accordingly, the weighted average lives of the
subordinated certificates will be longer than would be the case if distributions
of principal were allocated among all of the related classes of certificates at
the same time. As a result of the longer weighted average


                                      S-26



lives of the subordinated certificates, the holders of these classes of
certificates have a greater risk of suffering a loss on their investments.

EXCESS INTEREST FROM THE COLLATERAL ALLOCATION GROUP 1 MORTGAGE LOANS MAY NOT
PROVIDE ADEQUATE CREDIT ENHANCEMENT TO THE GROUP 1 CERTIFICATES

      The mortgage loans in collateral allocation group 1 are expected to
generate more interest than is needed to pay interest on the group 1
certificates and the related expenses of the issuing entity because the weighted
average interest rate on the collateral allocation group 1 mortgage loans is
expected to be higher than is needed to make distributions of interest on the
group 1 certificates plus the related weighted average expense fee rate. If the
collateral allocation group 1 mortgage loans generate more interest than is
needed to pay interest on the group 1 certificates, such "excess interest" will
be used to make additional principal payments on the group 1 certificates to the
extent described in this prospectus supplement. The use of excess interest to
make additional distributions of principal on the group 1 certificates will
reduce the aggregate class principal balance of the group 1 certificates below
the aggregate stated principal balance of the collateral allocation group 1
mortgage loans, thereby maintaining the required level of
"overcollateralization." Overcollateralization is intended to provide limited
protection to the holders of the group 1 certificates by absorbing these
certificates' share of losses from liquidated mortgage loans. However, we cannot
assure you that enough excess interest will be generated on the collateral
allocation group 1 mortgage loans to maintain the required level of
overcollateralization.

      The excess interest available on any distribution date will be affected by
the actual amount of interest received, collected or advanced in respect of the
collateral allocation group 1 mortgage loans during the preceding month. Such
amount will be influenced by changes in the weighted average of the mortgage
rates resulting from prepayments and liquidations of the collateral allocation
group 1 mortgage loans. If on any distribution date, the pass-through rate of
one or more classes of group 1 certificates is limited by the Net WAC Cap, it
may be necessary to apply all or a portion of the interest funds available to
distribute interest at the pass-through rates for such classes of certificates.
As a result, interest may be unavailable for any other purpose.

      In addition, when a borrower makes a full or partial prepayment on a
mortgage loan, the amount of interest that the borrower is required to pay may
be less than the amount of interest certificateholders would otherwise be
entitled to receive with respect to the mortgage loan. The related servicer and,
in certain circumstances, the master servicer, are each required to reduce its
servicing fee or master servicing compensation, as applicable, to offset this
shortfall (such reduction is a payment of "COMPENSATING INTEREST"), but the
reduction for any distribution date is limited. If the aggregate amount of
interest shortfalls resulting from prepayments on the collateral allocation
group 1 mortgage loans exceeds the amount of the related reduction in the master
servicing compensation and the servicing fee, the amount of interest available
to make distributions of interest to the group 1 certificates and to build or
maintain overcollateralization will be reduced.

      If the protection afforded by overcollateralization is insufficient, then
the holders of the group 1 certificates could experience a loss on their
investment.

GEOGRAPHIC CONCENTRATION COULD INCREASE LOSSES ON THE MORTGAGE LOANS

      The yield to maturity on your certificates may be affected by the
geographic concentration of the mortgaged properties securing the mortgage
loans. Any concentration of the mortgaged properties securing the mortgage loans
in particular geographic regions might magnify the effect on the pool of
mortgage loans of adverse economic conditions or of special hazards in these
areas, such as earthquakes or tornadoes, and might increase the rate of
delinquencies, defaults and losses on the mortgage loans. Consequently, the
geographic concentration could result in shortfalls in distributions due on your
certificates more than would be the case if the mortgaged properties were more
geographically diversified.

      Approximately 23.19%, 28.35%, 47.61%, 27.72% and 53.53% of the mortgage
loans or portions thereof in collateral allocation group 1, collateral
allocation group 2, collateral allocation group 3, collateral allocation group
4A and collateral allocation group 4B, respectively, in each case by aggregate
stated principal balance of the mortgage loans or portions thereof in that
collateral allocation group as of the cut-off date, are secured by properties


                                      S-27



located in California. Property in California may be more susceptible than homes
located in other parts of the country to some types of uninsurable hazards, such
as wildfires, earthquakes, floods, mudslides and other natural disasters.

      In addition, certain Mortgage Loans are secured by properties located on
the Gulf Coast of Texas, and in Louisiana, Mississippi, Alabama, Florida,
Georgia, South Carolina and other states that frequently experience hurricanes
and other significant storms during the hurricane season.

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

HURRICANE KATRINA AND ITS AFTERMATH MAY POSE SPECIAL RISKS

      At the end of August 2005, Hurricane Katrina and related windstorms,
floods and tornadoes caused extensive and catastrophic physical damage to
coastal and inland areas located in the Gulf Coast region of the United States
(parts of Louisiana, Mississippi, Alabama and Florida) and may have adversely
affected mortgaged properties located in certain other parts of the United
States. The seller or the related originator, as applicable, will represent and
warrant as of the closing date that no mortgaged property has been damaged so as
to materially affect the value of the mortgaged property. In the event of a
breach of that representation and warranty, the seller or the related
originator, as applicable, will be obligated to repurchase or substitute for the
related mortgage loan. Any damage to a mortgaged property that secures a
mortgage loan in the assets of the issuing entity occurring after the closing
date as a result of any other hurricane, windstorm, flood, tornado or casualty
will not cause a breach of this representation and warranty. Any repurchase
would have the effect of increasing the rate of principal payment on the
certificates.

      The full economic impact of Hurricane Katrina and its aftermath is
uncertain. Initial economic effects appear to include nationwide decreases in
petroleum availability with a corresponding increase in price, decreases in
chemical production and availability and regional interruptions in travel and
transportation, tourism and economic activity generally. It is not possible to
determine how long these effects may last or whether other effects will
subsequently arise or become apparent in connection with Hurricane Katrina and
its aftermath. No assurance can be given as to the effect of any of these events
on consumer confidence and the performance of the mortgage loans. Any adverse
impact resulting from any of these events would be borne by the holders of the
certificates.

CROSS-COLLATERALIZATION AMONG THE MORTGAGE LOANS IN AGGREGATE LOAN GROUP II

      Except as described in "Description of the Certificates--Aggregate Group
II Certificates," interest and principal on the aggregate group II senior
certificates will be allocated based on amounts collected in respect of the
applicable fractions of mortgage loans in the related collateral allocation
group or collateral allocation groups. In the case of the aggregate group II
senior certificates, the aggregate group II mortgage loans will generally not be
"cross-collateralized"--interest and principal collections received on the
applicable fractions of mortgage loans in the related collateral allocation
group will only be available for distribution to the related aggregate group II
senior certificates and not to the aggregate group II senior certificates
related to the other collateral allocation groups of aggregate group II mortgage
loans. On the other hand, collections from all of the aggregate group II
mortgage loans will be available to make distributions to the aggregate group II
subordinated certificates.

      Because the aggregate group II subordinated certificates represent
interests in all of the aggregate group II mortgage loans, the class principal
balances of the aggregate group II subordinated certificates could be reduced to
zero as a result of realized losses on the applicable fractions of the aggregate
group II mortgage loans in any one collateral allocation group. Therefore, the
allocation of realized losses on the aggregate group II mortgage loans in any
loan group to the aggregate group II subordinated certificates will reduce the
subordination provided by the aggregate group II subordinated certificates to
all of the aggregate group II senior certificates, including the aggregate group
II senior certificates related to the loan groups of aggregate group II mortgage
loans that did not suffer any losses. This will increase the likelihood that
future realized losses may be allocated to the aggregate group II senior
certificates related to the collateral allocation groups of aggregate group II
mortgage loans that did not suffer those previous losses.


                                      S-28



      There is no cross-collateralization between the group 1 certificates and
the aggregate group II certificates.

RECOURSE ON DEFECTIVE MORTGAGE LOANS IS LIMITED; LIMITED RECOURSE

      The seller or an originator may be required to purchase mortgage loans
from the assets of the issuing entity in the event certain breaches of
representations and warranties made by it have not been cured. These purchases
will have the same effect on the holders of the offered certificates as a
prepayment of the mortgage loans. If the seller or the originator that made the
breached representation or warranty fails to repurchase that mortgage loan, it
will remain in the assets of the issuing entity.

      Neither the certificates nor the assets of the issuing entity will be
guaranteed by the depositor, the seller, the master servicer, the servicers, the
securities administrator, the trustee or any of their respective affiliates or
insured by any governmental agency. Consequently, with respect to the group 1
certificates, if collections on the collateral allocation group 1 mortgage loans
are insufficient to make all payments required on the group 1 certificates and
the protection against losses provided by subordination, overcollateralization
and excess spread is exhausted, you may incur a loss on your investment.
Similarly, with respect to the aggregate group II certificates, if collections
on the related aggregate group II mortgage loans are insufficient to make all
payments required on the aggregate group II certificates and the protection
against losses provided by subordination and limited cross-collateralization is
exhausted, you may incur a loss on your investment.

RAPID PREPAYMENTS ON THE RELATED MORTGAGE LOANS WILL REDUCE THE YIELDS ON THE
NOTIONAL AMOUNT CERTIFICATES

      The Notional Amount Certificates receive distributions only of interest.
Distributions to the holders of these classes are based on the respective
notional amounts for each such class, calculated as described in this prospectus
supplement under "Description of the Certificates--Notional Amount
Certificates". You should fully consider the risks associated with an investment
in the Notional Amount Certificates. If the related mortgage loans prepay faster
than expected or if the issuing entity is terminated earlier than expected, you
may not fully recover your initial investment.

      We refer you to "Yield, Prepayment and Weighted Average Life--Sensitivity
of the Class 4-A-2 Certificates" in this prospectus supplement for more detail.

SLOWER PREPAYMENTS ON THE MORTGAGE LOANS WILL REDUCE THE YIELDS ON THE CLASS
2-A-P AND CLASS 3-A-P CERTIFICATES

      Payments to the holders of the Class 2-A-P and Class 3-A-P Certificates
come only from principal payments on the discount mortgage loans in the related
collateral allocation group. These discount mortgage loans are the mortgage
loans with net mortgage rates less than 6.00% per annum. In general, the lower
the net mortgage rate is on a mortgage loan, the more principal the Class 2-A-P
or Class 3-A-P Certificates, if related to that mortgage loan, will receive from
it. Because holders of the Class 2-A-P and Class 3-A-P Certificates receive
distributions only of principal, they will be adversely affected by slower than
expected prepayments. If you are investing in the Class 2-A-P or Class 3-A-P
Certificates, you should consider that since the discount mortgage loans in a
collateral allocation group have lower net mortgage rates, they are likely to
have a slower prepayment rate than other mortgage loans in that collateral
allocation group.

      See "Yield, Prepayment and Weighted Average Life--Sensitivity of the Class
2-A-P and Class 3-A-P Certificates" in this prospectus supplement for tables
showing expected yields at different prepayment rates.

BANKRUPTCY OR INSOLVENCY MAY AFFECT THE TIMING AND AMOUNT OF DISTRIBUTIONS ON
THE CERTIFICATES

      The seller and the depositor will treat the transfer of the mortgage loans
held by the issuing entity by the seller to the depositor as a sale for
accounting purposes. The depositor and the issuing entity will treat the
transfer of the mortgage loans from the depositor to the issuing entity as a
sale for accounting purposes. If these characterizations are correct, then if
the seller were to become bankrupt, the mortgage loans would not be part of the


                                      S-29



seller's bankruptcy estate and would not be available to the seller's creditors.
If the seller becomes bankrupt, its bankruptcy trustee or one of the seller's
creditors may attempt to recharacterize the sale of the mortgage loans as a
borrowing by the seller, secured by a pledge of the mortgage loans. Presenting
this position to a bankruptcy court could prevent timely payments on the
certificates and even reduce the payments on the certificates. Similarly, if the
characterizations of the transfers as sales are correct, then if the depositor
were to become bankrupt, the mortgage loans would not be part of the depositor's
bankruptcy estate and would not be available to the depositor's creditors. On
the other hand, if the depositor becomes bankrupt, its bankruptcy trustee or one
of the depositor's creditors may attempt to recharacterize the sale of the
mortgage loans as a borrowing by the depositor, secured by a pledge of the
mortgage loans. Presenting this position to a bankruptcy court could prevent
timely payments on the certificates and even reduce the payments on the
certificates.

      If the master servicer becomes bankrupt, the bankruptcy trustee may have
the power to prevent the appointment of a successor to the master servicer. If
the master servicer becomes bankrupt and cash collections have been commingled
with the master servicer's own funds, the issuing entity may not have a
perfected interest in those collections. In this case the issuing entity might
be an unsecured creditor of the master servicer as to the commingled funds and
could recover only its share as a general creditor, which might be nothing.
Collections that are not commingled but still in an account of the master
servicer might also be included in the bankruptcy estate of the master servicer
even though the issuing entity may have a perfected security interest in them.
Their inclusion in the bankruptcy estate of the master servicer may result in
delays in payment and failure to pay amounts due on the certificates.

      Federal and state statutory provisions affording protection or relief to
distressed borrowers may affect the ability of the secured mortgage lender to
realize upon its security in other situations as well. For example, in a
proceeding under the federal Bankruptcy Code, a lender may not foreclose on a
mortgaged property without the permission of the bankruptcy court. And in
certain instances a bankruptcy court may allow a borrower to reduce the monthly
payments, change the rate of interest, and alter the mortgage loan repayment
schedule for under-collateralized mortgage loans. The effect of these types of
proceedings can be to cause delays in receiving payments on the mortgage loans
and even to reduce the aggregate amount of payments on the mortgage loans.

YOU COULD BE ADVERSELY AFFECTED BY VIOLATIONS OF CONSUMER PROTECTION LAWS

      Applicable state laws generally regulate interest rates and other charges
and require certain disclosures. In addition, state and federal consumer
protection laws, unfair and deceptive practices acts and debt collection
practices acts may apply to the origination or collection of the mortgage loans.
Depending on the provisions of the applicable law, violations of these laws may
limit the ability of the servicers to collect all or part of the principal of or
interest on the mortgage loans, may entitle the borrower to a refund of related
amounts previously paid and, in addition, could subject the master servicer (in
its capacity as successor servicer) or the related servicer to damages and
administrative enforcement.

      The Federal Home Ownership and Equity Protection Act of 1994, commonly
known as HOEPA, prohibits inclusion of some provisions in mortgage loans that
have mortgage rates or origination costs in excess of prescribed levels, and
requires that borrowers be given certain disclosures prior to the consummation
of such mortgage loans. Some states, as in the case of Georgia, with respect to
Georgia's Fair Lending Act of 2002, have enacted, or may enact, similar laws or
regulations, which in some case impose restrictions and requirements greater
than those in HOEPA. Failure to comply with these laws, to the extent applicable
to any of the mortgage loans, could subject the issuing entity as an assignee of
the mortgage loans, to monetary penalties and could result in the borrowers
rescinding such mortgage loans against the issuing entity. Lawsuits have been
brought in various states making claims against assignees of high cost loans for
violations of state law. Named defendants in these cases have included numerous
participants within the secondary mortgage market, including some securitization
trusts. The originators and the seller have warranted that the mortgage loans do
not include any mortgage loan in violation of HOEPA or similar state laws.
However, if the assets of the issuing entity should include loans subject to
HOEPA or in material violation of similar state laws, it will have repurchase
remedies against the related originator or the seller, as applicable. See "Legal
Aspects of Mortgage Loans" in the accompanying prospectus.


                                      S-30



FAILURE OF SERVICERS AND MASTER SERVICER TO PERFORM MAY ADVERSELY AFFECT
DISTRIBUTIONS ON CERTIFICATES

      The amount and timing of distributions on the certificates generally will
be dependent on servicers performing their respective servicing obligations and
on the master servicer performing its master servicing obligations in an
adequate and timely manner. See "Servicing of the Mortgage Loans--Servicing and
Collection Procedures" in this prospectus supplement. If a servicer or the
master servicer fails to perform its respective servicing or master servicing
obligations, this failure may result in the termination of that servicer or
master servicer. That termination, with its corresponding transfer of daily
collection activities, will likely increase the rates of delinquencies, defaults
and losses on the mortgage loans. As a result, shortfalls in the distributions
due on your certificates could occur.

THE SERVICING COMPENSATION MAY BE INSUFFICIENT TO ENGAGE REPLACEMENT SERVICERS
OR MASTER SERVICER

      The fees and expenses, including the servicing fee and master servicing
compensation, payable by that issuing entity are described in this prospectus
supplement under "Servicing of the Mortgage Loans--Servicing Compensation and
Payment of Expenses; Master Servicing Compensation; Administrative Fees." In the
event it becomes necessary to replace a servicer or master servicer, no
assurance can be made that the servicing fee or master servicing compensation,
as applicable, will be sufficient to attract replacement servicers or a
replacement master servicer to accept an appointment for the related issuing
entity. In addition, to the extent the loans of any series have amortized
significantly at the time that a replacement servicer or a replacement master
servicer is sought, the compensation that would be payable to any such
replacement may not be sufficient to attract a replacement to accept an
appointment for the issuing entity.

YOUR YIELD MAY BE AFFECTED IF THERE IS A TRANSFER OF SERVICING OF CERTAIN
MORTGAGE LOANS

      The seller retained the right, subject to certain conditions, to terminate
GMAC Mortgage Corporation as servicer with respect to the related mortgage loans
and cause the transfer of the servicing of those mortgage loans to be
transferred to third parties. All transfers of servicing involve the risk of
disruption in collections due to data input errors, misapplied or misdirected
payments, system incompatibilities and other reasons. As a result, if the
servicing of these mortgage loans is transferred, the rates of delinquencies,
defaults and losses are likely to increase, at least for a period of time. There
can be no assurance as to the extent or duration of any disruptions associated
with the transfer of any servicing or as to what the effect on the yield on your
certificates will be. In addition, even though a servicing transfer cannot occur
unless certain conditions set forth in the pooling and servicing agreement are
met, there can be no guarantee that a servicing transfer will not have an
adverse impact on the rates of delinquency, default and losses on the related
mortgage loans.

LIMITED LIQUIDITY MAY ADVERSELY AFFECT MARKET VALUE OF CERTIFICATES

      A secondary market for the offered certificates may not develop or, if it
does develop, it may not provide you with liquidity of investment or continue
while your certificates are outstanding. Lack of liquidity could result in a
substantial decrease in the market value of your certificates. See "Risk
Factors--Lack of a Secondary Market May Make it Difficult for You to Resell Your
Certificates" in the accompanying prospectus.

      The secondary market for mortgage-backed securities has experienced
periods of illiquidity and can be expected to do so in the future. Illiquidity
means that there may not be any purchasers for your class of certificates.
Although any class of certificates may experience illiquidity, it is more likely
that classes of certificates that are more sensitive to prepayment, credit or
interest rate risk will experience illiquidity.

RIGHTS OF BENEFICIAL OWNERS MAY BE LIMITED BY BOOK-ENTRY SYSTEM

      Unless you are the purchaser of a Class A-R Certificate, your ownership of
the offered certificates will be registered electronically with DTC. The lack of
physical certificates could:

      o   result in payment delays on your certificates because the securities
          administrator will be sending distributions on the certificates to DTC
          instead of directly to you;


                                      S-31



      o   make it difficult for you to pledge your certificates if physical
          certificates are required by the party demanding the pledge; and

      o   hinder your ability to resell your certificates because some investors
          may be unwilling to buy certificates that are not in physical form.
          See "Description of the Certificates--Book-Entry Certificates" in this
          prospectus supplement and "Description of the Certificates--Book-Entry
          Registration and Definitive Certificates" in the accompanying
          prospectus.

MILITARY ACTION AND TERRORIST ATTACKS

      The effects that military action by U.S. forces in Iraq and Afghanistan or
other regions and terrorist attacks in the United States or other incidents and
related military action may have on the performance of the mortgage loans or on
the values of mortgaged properties cannot be determined at this time. Investors
should consider the possible effects on delinquency, default and prepayment
experience of the mortgage loans. Federal agencies and non-government lenders
have and may continue to defer, reduce or forgive payments and delay foreclosure
proceedings in respect of loans to borrowers affected in some way by recent and
possible future events. In addition, activation of a substantial number of U.S.
military reservists or members of the National Guard may significantly increase
the proportion of mortgage loans whose mortgage rates are reduced by application
of the Servicemembers' Civil Relief Act (formerly known as the Soldiers' and
Sailors' Civil Relief Act of 1940), or similar state laws, and neither the
master servicer nor the servicers will be required to advance for any interest
shortfall caused by any such reduction. Shortfalls in interest may result from
the application of the Servicemembers' Civil Relief Act or similar state laws.
Interest payable to senior and subordinated certificateholders will be reduced
on a pro rata basis by any reductions in the amount of interest collectible as a
result of application of the Servicemembers' Civil Relief Act or similar state
laws. See "Legal Aspects of Mortgage Loans--Servicemembers' Civil Relief Act" in
the accompanying prospectus.

RISKS RELATED TO THE CLASS A-R CERTIFICATES

      The holders of the Class A-R Certificates must include the taxable income
or loss of each REMIC created by the issuing entity in determining its federal
taxable income. It is not anticipated that the residual certificateholders will
receive distributions from the issuing entity. As such, prospective investors
are cautioned that the residual certificateholders' REMIC taxable income and the
tax liability associated therewith may be substantial during certain periods, in
which event the holders of those certificates must have sufficient sources of
funds to pay such tax liability. Furthermore, it is anticipated that all or a
substantial portion of the taxable income of the REMICs includible by the
holders of the residual certificates will be treated as "excess inclusion"
income. As such, the holder will (i) be unable to use net operating losses to
offset such income, (ii) treat such income as "unrelated business taxable
income" (if applicable), and (iii) if such holder is a foreign person, be
subject to 30% withholding tax to certain non-U.S. investors, with no exemption
or treaty reduction.

      Under the provisions of the Internal Revenue Code relating to REMICs, it
is likely that the residual certificates will be considered to be a
"non-economic residual interest." As such, a transfer of those certificates
would be disregarded if it had a significant purpose to impede the assessment or
collection of tax. Accordingly, the transferee affidavit used for transfers of
the residual certificates will require each transferee to affirm that it (i)
historically has paid its debts as they have come due and intends to do so in
the future, (ii) understands that it may incur tax liabilities with respect to
the residual certificate in excess of cash flows generated by it, (iii) intends
to pay taxes associated with holding such residual certificates as such taxes
become due, (iv) will not cause the income from the residual certificates to be
attributable to a foreign permanent establishment or fixed base, within the
meaning of an applicable income tax treaty, of the transferee or any other
person and (v) will not transfer the residual certificates to any person or
entity that does not provide a similar affidavit. Each transferor must certify
in writing to the securities administrator that, as of the date of transfer, it
had no knowledge or reason to know that the affirmations made by the transferee
pursuant to the preceding sentence were false. Under the regulations, any
transfer of the Class A-R Certificate will be disregarded for federal tax
purposes if a significant purpose of the transfer was to enable the seller to
impede the assessment or collection of tax. A significant purpose to impede the
assessment or collection of tax exists if the seller, 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 each
REMIC


                                      S-32



created by the issuing entity.Notwithstanding the above, a transfer will be
respected if (a) the transferor has performed reasonable investigations of the
transferee and has no knowledge or no reason to know that a transferee intended
to impede the assessment or collection of taxes, (b) the transfer is not made to
a foreign permanent establishment or fixed base of a U.S. taxpayer (an "Offshore
Location"), (c) the transferee represents that it will not cause income from the
Class A-R Certificate to be attributable to an Offshore Location and (d) one of
the two tests set forth in Treasury regulations issued on July 19, 2002 is
satisfied. See "Material Federal Income Tax Consequences" and "ERISA Matters" in
this prospectus supplement and "Federal Income Tax Consequences--REMICs-Taxation
of Owners of REMIC Residual Certificates," and "Federal Income Tax
Consequences--Tax Related Restrictions on Transfers of REMIC Residual
Certificates" in the accompanying prospectus.

      An individual, trust or estate that holds a Class A-R Certificate (whether
the residual certificate is held directly or indirectly through certain
pass-through entities) also would have additional gross income with respect to,
but may be subject to limitations or disallowance of deductions for servicing
fees on the mortgage loans and other administrative expenses properly allocable
to such residual certificate in computing such holder's regular tax liability,
and may not be able to deduct such fees or expenses at all in computing such
holder's alternative minimum tax liability. As a result, the Class A-R
Certificates generally are not suitable investments for individuals or for
partnerships, estates or S corporations with individuals as partners,
beneficiaries or shareholders. The pooling and servicing agreement will require
that any such gross income and such fees and expenses will be allocable to
holders of the Class A-R Certificates in proportion to their respective
ownership interests. See "Federal Income Tax Consequences--REMICS-Taxation of
Owners of REMIC Residual Certificates" in the accompanying prospectus.
Furthermore, the federal income tax consequences of any consideration paid to a
transferee on a transfer of a Class A-R Certificate are unclear. Any transferee
of a Class A-R Certificate receiving such consideration should consult its tax
advisors.

      Due to the special tax treatment of residual interests, the effective
after-tax return of the Class A-R Certificates may be significantly lower than
would be the case if the Class A-R Certificates were taxed as debt instruments
and could be negative.


                                      S-33



                           FORWARD-LOOKING STATEMENTS

      In this prospectus supplement and the accompanying prospectus, we use
certain forward-looking statements. These forward-looking statements are found
in the material, including each of the tables set forth under "Yield, Prepayment
and Weighted Average Life" in this prospectus supplement. Forward-looking
statements are also found elsewhere in this prospectus supplement and the
accompanying prospectus and include words like "expects," "intends,"
"anticipates," "estimates" and other similar words. These statements are
intended to convey our projections or expectations as of the date of this
prospectus supplement. These statements are inherently subject to a variety of
risks and uncertainties. Actual results could differ materially from those we
anticipate due to changes in, among other things:

      (1)   economic conditions and industry competition;

      (2)   political and/or social conditions; and

      (3)   the law and government regulatory initiatives.

      We will not update or revise any forward-looking statement to reflect
changes in our expectations or changes in the conditions or circumstances on
which these statements were originally based.

                        DESCRIPTION OF THE MORTGAGE LOANS

GENERAL

      On the Closing Date, Morgan Stanley Mortgage Loan Trust 2006-11 (the
"ISSUING ENTITY") will own approximately 2,667 mortgage loans (the "MORTGAGE
LOANS" or the "MORTGAGE POOL") with an aggregate unpaid principal balance of
approximately $682,375,191 (the "AGGREGATE CUT-OFF DATE POOL PRINCIPAL BALANCE,"
and the aggregate cut-off date stated principal balance of the Mortgage Loans in
any Loan Group is referred to as the "AGGREGATE CUT-OFF DATE LOAN GROUP
BALANCE") as of July 1, 2006 (the "CUT-OFF DATE"), after deducting payments due
on or before the Cut-off Date. The Mortgage Loans are secured by first liens on
fee simple interests in one- to four-family residential properties (each, a
"MORTGAGED PROPERTY"). At the Cut-off Date, the Mortgage Loans have been
segregated into three loan groups ("LOAN GROUP 1", "LOAN GROUP 2", and "LOAN
GROUP 3", respectively, and each, a "LOAN GROUP"), each having the
characteristics set forth below as of the Cut-off Date:

                                                         APPROXIMATE AGGREGATE
                                  NUMBER OF MORTGAGE    CUT-OFF DATE LOAN GROUP
           LOAN GROUP                    LOANS                  BALANCE
-------------------------------   ------------------    ------------------------
          Loan Group 1
(the "GROUP 1 MORTGAGE LOANS")....       1,435                $325,310,833
          Loan Group 2
(the "GROUP 2 MORTGAGE LOANS")....         977                $208,428,013
          Loan Group 3
(the "GROUP 3 MORTGAGE LOANS")....         255                $148,636,345


      The Mortgage Loans were selected for the inclusion in the mortgage pool
from among mortgage loans purchased by the Sponsor from correspondent lenders
and mortgage loan originators based on the Sponsor's assessment of investor
preferences and rating agency criteria and not based upon Morgan Stanley
Mortgage Capital Inc.'s ("MSMC" ) loan purchase guidelines.

      All of the Mortgage Loans have original terms to maturity of up to
approximately 30 years. The mortgage loans were selected for the inclusion in
the mortgage pool from among mortgage loans purchased by the Sponsor from
correspondent lenders and mortgage loan originators based on the Sponsor's
assessment of investor


                                      S-34



preferences and rating agency criteria. All of the Mortgage Loans in Loan Group
2 have original Stated Principal Balances that conform to the guidelines of
Fannie Mae and Freddie Mac.

      As described herein at "Description of the Certificates--General," the
Mortgage Loans in each Loan Group have been segregated into collateral groups
("COLLATERAL ALLOCATION GROUP 1", "COLLATERAL ALLOCATION GROUP 2", "COLLATERAL
ALLOCATION GROUP 3", "COLLATERAL ALLOCATION GROUP 4A" and "COLLATERAL ALLOCATION
GROUP 4B", each, a "COLLATERAL ALLOCATION GROUP", and Collateral Allocation
Group 4A and Collateral Allocation Group 4B in the aggregate, "COMBINED
COLLATERAL ALLOCATION GROUP 4") for the purpose of allocating distributions
among the Senior Certificates.

      Collateral Allocation Group 1 consists of all of the Group 1 Mortgage
Loans.

      Collateral Allocation Group 2 consists of all of the Group 2 Mortgage
Loans with a Net Mortgage Rate less than or equal to 6.00%, and the Applicable
Fraction of the Cut-off Date Principal Balance of the Group 2 Mortgage Loans
with a Net Mortgage Rate greater than 6.00% and less than 7.50%. Collateral
Allocation Group 2 includes 100% of 192 Group 2 Mortgage Loans and portions
(based upon the Applicable Fraction thereof) of 785 other Group 2 Mortgage
Loans.

      Collateral Allocation Group 4A consists of all of the Group 2 Mortgage
Loans with a Net Mortgage Rate greater than or equal to 7.50%, and the
Applicable Fraction of the Cut-off Date Principal Balance of the Group 2
Mortgage Loans with a Net Mortgage Rate greater than 6.00% and less than 7.50%.
Collateral Allocation Group 4A includes portions (based upon the Applicable
Fraction thereof) of 785 Group 2 Mortgage Loans.

      Collateral Allocation Group 3 consists of all of the Group 3 Mortgage
Loans with a Net Mortgage Rate less than or equal to 6.00%, and the Applicable
Fraction of the Cut-off Date Principal Balance of the Group 3 Mortgage Loans
with a Net Mortgage Rate greater than 6.00% and less than 7.50%. Collateral
Allocation Group 3 includes 100% of 67 Group 3 Mortgage Loans and portions
(based upon the Applicable Fraction thereof) of 188 other Group 3 Mortgage
Loans.

      Collateral Allocation Group 4B consists of all of the Group 3 Mortgage
Loans with a Net Mortgage Rate greater than or equal to 7.50%, and the
Applicable Fraction of the Cut-off Date Principal Balance of the Group 3
Mortgage Loans with a Net Mortgage Rate greater than 6.00% and less than 7.50%.
Collateral Allocation Group 4B includes portions (based upon the Applicable
Fraction thereof) of 188 Group 3 Mortgage Loans.

      Combined Collateral Allocation Group 4 includes all of the Applicable
Fractions of the Mortgage Loans in Collateral Allocation Group 4A and in
Collateral Allocation Group 4B.

      The net mortgage rate (the "NET MORTGAGE RATE") with respect to any
Mortgage Loan is the related Mortgage Rate minus the related Expense Fee Rate.

      The applicable fraction (the "APPLICABLE FRACTION") of each Mortgage Loan
in Loan Group 2 that is allocated to Collateral Allocation Group 2 and
Collateral Allocation Group 4A is as follows:


                                      S-35



                                                  LOAN GROUP 2
                                    ---------------------------------------
                                      COLLATERAL          COLLATERAL
      NET MORTGAGE RATE               ALLOCATION          ALLOCATION
      OF THE MORTGAGE LOAN             GROUP 2             GROUP 4A
      ----------------------------  --------------  -----------------------

      less than or equal
      to 6.00%....................     100.00%               0.00%

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

                                      7.50% - Net            7.50% - Net
                                       Mortgage               Mortgage
      Greater than 6.00% and             Rate       100.00%-    Rate
      less than 7.50%.............  --------------           --------------
                                        1.50%                   1.50%

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

      7.50%
      and above...................      0.00%               100.00%
      ---------------------------------------------------------------------

      The Applicable Fraction of each Mortgage Loan in Loan Group 3 that is
allocated to Collateral Allocation Group 3 and Collateral Allocation Group 4B is
as follows:


                                                  LOAN GROUP 3
                                    ---------------------------------------
                                      COLLATERAL          COLLATERAL
      NET MORTGAGE RATE               ALLOCATION          ALLOCATION
      OF THE MORTGAGE LOAN             GROUP 3             GROUP 4B
      ----------------------------  --------------  -----------------------

      less than or equal
      to 6.00%....................     100.00%               0.00%
      ---------------------------------------------------------------------

                                      7.50% - Net            7.50% - Net
                                       Mortgage               Mortgage
      Greater than 6.00% and             Rate       100.00%-    Rate
      less than 7.50%.............  -------------            -------------
                                        1.50%                   1.50%

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

      7.50%
      and above...................      0.00%               100.00%
      ---------------------------------------------------------------------


                                      S-36



            The following diagram illustrates the structure of Aggregate Group
II:

    Loan Group        Collateral Allocation Group/     Senior Certificate Group
                            Pass-Through Rate

--------------      -----------------------------------      -------------------
 Loan Group 2  -----  Collateral Allocation     6.00%  ------ Senior Certificate
              \              Group 2                                Group 2
-------------- \    -----------------------------------      -------------------
                \____ Collateral Allocation     7.50%
                             Group 4A
                    -----------------------------------      -------------------
                                                       ------ Senior Certificate
                                                                   Group 4
--------------      -----------------------------------      -------------------
 Loan Group 3  ----- Collateral Allocation      7.50%
              \            Group 4B
-------------- \    -----------------------------------      -------------------
                \__ Collateral Allocation      6.00%   ----- Senior Certificate
                           Group 3                                Group 3
                    -----------------------------------      -------------------

      The Aggregate Group II Subordinated Certificates relate to all of the
Aggregate Group II Mortgage Loans.

      With respect to each Collateral Allocation Group, the aggregate Stated
Principal Balance of the Applicable Fractions of the Mortgage Loans in that
Collateral Allocation Group as of the Cut-off Date is referred to as the
"AGGREGATE CUT-OFF DATE COLLATERAL ALLOCATION GROUP BALANCE" of that Collateral
Allocation Group. As described herein at "Description of the
Certificates--General," the Mortgage Loans have been segregated into Collateral
Allocation Groups for the purpose of allocating distributions among the Senior
Certificates. Each Loan Group and each Collateral Allocation Group and Combined
Collateral Allocation Group therein has the characteristics described below.

      The "ASSETS OF THE ISSUING ENTITY" will include, in addition to the
Mortgage Pool, (i) the amounts held from time to time in one or more accounts
maintained in the name of the Trustee pursuant to the Pooling and Servicing
Agreement, (ii) the amounts held from time to time in the Custodial Accounts and
the Distribution Account maintained in the name of the Trustee pursuant to the
Pooling and Servicing Agreement, (iii) any property which initially secured a
Mortgage Loan and which is acquired by foreclosure or deed in lieu of
foreclosure, (iv) all insurance policies related to the Mortgage Loans and any
insurance proceeds, (v) the pledge agreements or guaranty agreements, as
applicable, in respect of the Additional Collateral Mortgage Loans, as described
below, (vi) all of the right, title and interest of the Depositor to the
mortgage loan purchase agreement, the underlying mortgage loan purchase
agreements and the underlying servicing agreements as described under
"Assignment of the Mortgage Loans; Representations and Warranties Relating to
the Mortgage Loans" below and (vii) $1,000 deposited on behalf of the Depositor
on the Closing Date in respect of the Class P Certificates. The rights in
respect of the Additional Collateral will not be part of any REMIC.

      The following is a summary description of the Mortgage Loans in each Loan
Group or Collateral Allocation Group, as applicable, as of the Cut-off Date. The
information presented herein does not take into account any Mortgage Loans that
have or may prepay in full or have been or may be removed because of incomplete
documentation or otherwise for the period from the Cut-off Date to the Closing
Date, or other Mortgage Loans that may be substituted therefor. As a result, the
information regarding the Mortgage Loans may vary from


                                      S-37



comparable information based upon the actual composition of the Loan Groups and
Collateral Allocation Groups as of the Closing Date, although such variance will
not be material.

      Whenever reference is made herein to a percentage of some or all of the
Mortgage Loans or some or all of a Loan Group, such percentage is determined on
the basis of the Stated Principal Balance (as defined below at "Description of
the Certificates--Aggregate Group II Certificates Glossary") of the Mortgage
Loans in the aggregate or in a particular Loan Group as of the Cut-off Date.
Except as provided below, whenever reference is made herein to a percentage of
some or all of a Collateral Allocation Group, such percentage is based upon the
Applicable Fractions of the Mortgage Loans in that Collateral Allocation Group.

Each of MSMC, American Home Mortgage Corp. ("AMERICAN HOME") Quicken Loans, Inc.
("QUICKEN""), Morgan Stanley Credit Corporation ("MSCC"), Sovereign Bank
("SOVEREIGN") and the various other mortgage loan sellers who originated
Mortgage Loans that account for less than 10% of the Mortgage Loans in any
Collateral Allocation Group (in each case by Aggregate Cut-off Date Loan Group
Balance) is referred to herein as an "ORIGINATOR". The MSMC Mortgage Loans are
Mortgage Loans purchased by MSMC that were underwritten by various
correspondents generally in accordance with MSMC's loan purchasing guidelines.
Sovereign sold certain mortgage loans (the "SOVEREIGN MORTGAGE LOANS") to MSMC
that were originated or purchased by Terwin Advisors LLC ("TERWIN") and by UBS
Real Estate Securities Inc. ("UBSRES") and will make certain representations and
warranties with respect thereto. The following table sets forth, by Aggregate
Cut-off Date Collateral Allocation Group Balance, the Originators for the
Mortgage Loans:





                                         PERCENT         PERCENT         PERCENT         PERCENT         PERCENT
                                      ORIGINATED IN   ORIGINATED IN   ORIGINATED IN   ORIGINATED IN   ORIGINATED IN
                                        COLLATERAL      COLLATERAL     COLLATERAL      COLLATERAL      COLLATERAL
                                        ALLOCATION      ALLOCATION     ALLOCATION      ALLOCATION      ALLOCATION
ORIGINATOR                               GROUP 1         GROUP 2         GROUP 3        GROUP 4A        GROUP 4B
                                      -------------   -------------   -------------   -------------   -------------

MSMC
(the "MSMC MORTGAGE LOANS")........       45.91%          37.65%         43.85%           42.84%          62.07%
MSCC
(the "MSCC MORTGAGE LOANS")........        0.07%           0.90%          6.37%            0.07%           4.24%
American Home
(the "AMERICAN HOME MORTGAGE
LOANS")............................       37.03%          12.99%          1.22%           20.94%           3.47%
Quicken
(the "QUICKEN MORTGAGE LOANS").....        4.21%          13.09%          8.44%           19.66%           9.41%
Terwin
(the "TERWIN MORTGAGE LOANS")......        0.00%          14.00%          2.00%            3.90%           0.46%
UBSRES
(the "UBSRES MORTGAGE LOANS")......        6.73%          17.71%         16.25%            8.55%           2.27%
Other
(the "OTHER MORTGAGE LOANS").......        6.05%           3.66%         21.86%            4.04%          18.07%


      Additional Collateral Mortgage Loans. Certain of the Mortgage Loans with
loan-to-value ratios in excess of 80% are "ADDITIONAL COLLATERAL MORTGAGE
LOANS," which, in addition to being secured by real property, are secured by a
security interest in a limited amount of additional collateral owned by the
borrower or are supported by a third-party guarantee (together, the "ADDITIONAL
COLLATERAL"). In connection with the liquidation of an Additional Collateral
Mortgage Loan, the related Servicer will attempt to realize for the benefit of
the issuing entity on the security interest in the Additional Collateral of a
defaulted Additional Collateral Mortgage Loan that is in liquidation. Such
Additional Collateral may no longer be required when the principal balance of
such Additional Collateral Mortgage Loan is reduced to a predetermined amount
set forth in the related pledge agreement or guaranty agreement, as applicable,
or when the loan-to-value ratio for such Additional Collateral Mortgage Loan is
reduced to the related Servicer's applicable loan-to-value ratio limit for such
Mortgage Loan by virtue of an increase in the appraised value of the mortgaged
property as determined by that servicer.


                                      S-38



      On or prior to the Closing Date, the Depositor will have assigned to the
Trust Fund its rights under a limited purpose surety bond issued to the related
Originator by AMBAC Assurance Corporation (the "LIMITED PURPOSE SURETY BOND"),
which is intended to guarantee the receipt by the Trust Fund of certain
shortfalls in the net proceeds realized from the liquidation of any required
Additional Collateral (such amount not to exceed 30% of the original principal
amount of the related Additional Collateral Mortgage Loan) to the extent that
any such shortfall results in a loss of principal as an Additional Collateral
Mortgage Loan that becomes a Liquidated Mortgage Loan, as more particularly
described in, and as limited by, the terms and provisions of the Limited Purpose
Surety Bond.

      Certain general information with respect to the Mortgage Loans as of the
Cut-off Date is set forth below. Prior to the Closing Date, Mortgage Loans may
be removed from the Assets of the Issuing Entity and other mortgage loans may be
substituted therefor. The Depositor believes that the information set forth
herein with respect to the Mortgage Loans as presently constituted is
representative of the characteristics of the Mortgage Loans as they will be
constituted at the Closing Date, although the numerical data and certain other
characteristics of the Mortgage Loans described herein may vary within a range
of plus or minus 5%.

      None of the Mortgage Loans will be guaranteed by any governmental agency.
Pursuant to assignment, assumption and recognition agreements (the "ASSIGNMENT
AGREEMENTS"), each among the Depositor, the Seller, the related Originator or
Servicer, as applicable, and the Trustee, on behalf of the Issuing Entity, the
Seller and the Depositor will assign to the Trustee, on behalf of the Issuing
Entity, their respective interests in the underlying mortgage loan purchase
agreements (each, an "UNDERLYING MORTGAGE LOAN PURCHASE AGREEMENT") and/or the
underlying servicing agreements (each, an "UNDERLYING SERVICING AGREEMENT") with
respect to the Mortgage Loans originally entered into between the Seller and the
Originators. With respect to the MSMC Mortgage Loans, the Seller will assign its
interests in those Mortgage Loans, other than any retained servicing rights, to
the Depositor and the Trustee under a mortgage loan purchase agreement (the
"MORTGAGE LOAN PURCHASE AGREEMENT").

      The Mortgage Loans other than the MSMC Mortgage Loans have been acquired
by the Seller from the Originators in the ordinary course of its business. The
Seller purchased the MSMC Mortgage Loans directly from correspondent lenders on
its behalf. See "--Loan Purchasing Guidelines and/or Underwriting Standards"
below. MSCC and GreenPoint will service the MSCC Mortgage Loans and the
GreenPoint Mortgage Loans, respectively, pursuant to existing underlying
servicing agreements with the Seller, which agreements, as they relate to the
Mortgage Loans, have been assigned to the Trustee, on behalf of the Issuing
Entity. GMAC Mortgage Corporation ("GMAC"), PHH Mortgage Corporation ("PHH") and
Wells Fargo Bank, National Association ("WELLS FARGO SERVICER") will service the
remainder of the Mortgage Loans. Wells Fargo Bank, National Association, as
master servicer ("WELLS FARGO" or, in such capacity, the "MASTER SERVICER") will
master service the Mortgage Loans.

      All of the Mortgage Loans provide for payments due on the first day of
each month (the "DUE DATE"). Due to the provisions for monthly advances by the
applicable Servicers, scheduled payments made by the borrowers either earlier or
later than the scheduled Due Dates thereof will not affect the amortization
schedule or the relative application of such payments to principal and interest.
Approximately 43.29%, 57.25%, 70.99%, 48.19% and 64.16% of the Mortgage Loans or
portions thereof in Collateral Allocation Group 1, Collateral Allocation Group
2, Collateral Allocation Group 3, Collateral Allocation Group 4A and Collateral
Allocation Group 4B, respectively, in each case by Aggregate Cut-off Date
Collateral Allocation Group Balance, provide for the amortization of the amount
financed over a series of substantially equal monthly payments. The remaining
approximately 56.71%, 42.75%, 29.01%, 51.81% and 35.84% of the Mortgage Loans or
portions thereof in Collateral Allocation Group 1, Collateral Allocation Group
2, Collateral Allocation Group 3, Collateral Allocation Group 4A and Collateral
Allocation Group 4B, respectively, in each case by Aggregate Cut-off Date
Collateral Allocation Group Balance, will provide that the related mortgagors
pay only interest on the principal balances of these Mortgage Loans for up to
60, 120 or 180 months after their origination, as applicable, but require the
entire principal balances of these Mortgage Loans to be fully amortized over the
related remaining term of the Mortgage Loans (the "INTEREST ONLY LOANS"). Except
for approximately 31.63%, 43.19%, 22.96%, 39.80% and 29.61% of the Mortgage
Loans or portions thereof in Collateral Allocation Group 1, Collateral
Allocation Group 2, Collateral Allocation Group 3, Collateral Allocation Group
4A and Collateral Allocation Group 4B, respectively, in each case by Aggregate
Cut-off Date Collateral Allocation Group Balance, the mortgagors may prepay
their Mortgage Loans at any time without penalty. Any prepayment penalties
received on these Mortgage Loans will be distributed to the related Class of
Class P Certificates and will not be available for distribution to the Offered
Certificates.


                                      S-39



      The earliest first payment date, earliest stated maturity date and latest
stated maturity date of any Mortgage Loan in each Collateral Allocation Group is
set forth in the following table:




                            EARLIEST FIRST PAYMENT DATE     EARLIEST STATED MATURITY DATE    LATEST STATED MATURITY DATE
                           -----------------------------   -------------------------------  -----------------------------

Collateral Allocation
Group 1.................           January 1, 2005                  February 1, 2015                  July 1, 2036
Collateral Allocation
Group 2.................           December 1, 2004                 January 1, 2025                   July 1, 2036
Collateral Allocation
Group 3.................           June 1, 2005                     May 1, 2035                       July 1, 2036
Collateral Allocation
Group 4A................           February 1, 2005                 January 1, 2025                   July 1, 2036
Collateral Allocation
Group 4B................           July 1, 2005                     June 1, 2035                      July 1, 2036


      As calculated using the MBA methodology, as of the Cut-off Date, none of
the Mortgage Loans were more than 30 days' delinquent. The Servicer of certain
of the Mortgage Loans has changed at least one time since they were originated.
A servicing transfer in some cases may have contributed to the delinquency of
the mortgage loan. The records of a given servicer may indicate that payments on
mortgage loans on which servicing transferred may indicate that those mortgage
loans were delinquent even though the related mortgagor made the scheduled
monthly payment. In addition, servicers may have incompatible servicing
platforms which may also contribute to the incorrect reporting of delinquencies
on mortgage loans. Determining the correct information would require a review of
underlying servicer records that is not readily available to the Depositor and
would require unreasonable effort or expense for the Depositor to obtain. Based
on the information available to the Depositor, it is estimated that no more than
1.50% of the Mortgage Loans, by aggregate Stated Principal Balance as of the
Cut-off Date, have been delinquent 30 days or more at least once since they were
originated. None of the Mortgage Loans have been 60 or more days delinquent
since they were originated. According to the MBA methodology, a mortgage loan
increases its delinquency status if a scheduled monthly payment with respect to
that mortgage loan is not received by the end of the day immediately preceding
that mortgage loan's next due date.

      No Mortgage Loan had a Loan-to-Value Ratio at origination of more than
100.00%. Except with respect to the Additional Collateral Mortgage Loans and
approximately 0.17% of Mortgage Loans by Aggregate Cut-off Date Pool Principal
Balance, each mortgage loan with a Loan-to-Value Ratio at origination of greater
than 80% will be covered by a primary mortgage guaranty insurance policy issued
by a mortgage insurance company acceptable to Fannie Mae or Freddie Mac. The
policy provides coverage in an amount equal to a specified percentage times the
sum of the remaining principal balance of the related mortgage loan, the accrued
interest thereon and the related foreclosure expenses. No primary mortgage
guaranty insurance policy will be required with respect to any Mortgage Loan if
maintaining the policy is prohibited by applicable law or after the date on
which the related Loan-to-Value Ratio is 80% or less or, based on a new
appraisal, the principal balance of the mortgage loan represents 80% or less of
the new appraised value.

      The "LOAN-TO-VALUE RATIO" of a Mortgage Loan at any given time is a
fraction, expressed as a percentage, the numerator of which is the principal
balance of the related Mortgage Loan at the date of determination and the
denominator of which is (a) in the case of a purchase, the lesser of the selling
price of the Mortgaged Property and its appraised value determined in an
appraisal obtained by the originator at origination of such Mortgage Loan, or
(b) in the case of a refinance, the appraised value of the Mortgaged Property at
the time of such refinance. The "EFFECTIVE LOAN-TO-VALUE RATIO" of a Mortgage
Loan at any given time is a fraction, expressed as a percentage, the numerator
of which is the original principal amount of the related Mortgage Loan, less the
amount secured by the Additional Collateral required at the time of origination,
if any, and the denominator of which is the appraised value of the related
Mortgaged Property at such time or, in the case of a Mortgage Loan financing the
acquisition of the Mortgaged Property, the sales price of the Mortgaged
Property, if such sales price is less than such appraised value. No assurance
can be given that the value of any Mortgaged Property has remained or will
remain at the level that existed on the appraisal or sales date. If residential
real estate values generally or in a particular geographic area


                                      S-40



decline, the Loan-to-Value Ratios might not be a reliable indicator of the rates
of delinquencies, foreclosures and losses that could occur with respect to such
Mortgage Loans.

      As set forth in the "Credit Scores" tables below, credit scores have been
supplied with respect to the mortgagors. Credit scores are obtained by many
mortgage lenders in connection with mortgage loan applications to help assess a
borrower's credit-worthiness. Credit scores are generated by models developed by
a third party which analyzed data on consumers in order to establish patterns
which are believed to be indicative of the borrower's probability of default.
The credit score is based on a borrower's historical credit data, including,
among other things, payment history, delinquencies on accounts, levels of
outstanding indebtedness, length of credit history, types of credit, and
bankruptcy experience. Credit scores range from approximately 250 to
approximately 900, with higher scores indicating an individual with a more
favorable credit history compared to an individual with a lower score. However,
a credit score purports only to be a measurement of the relative degree of risk
a borrower represents to a lender, i.e., that a borrower with a higher score is
statistically expected to be less likely to default in payment than a borrower
with a lower score. In addition, it should be noted that credit scores were
developed to indicate a level of default probability over a two-year period
which does not correspond to the life of a mortgage loan. Furthermore, credit
scores were not developed specifically for use in connection with mortgage
loans, but for consumer loans in general. Therefore, a credit score does not
take into consideration the effect of mortgage loan characteristics (which may
differ from consumer loan characteristics) on the probability of repayment by
the borrower. There can be no assurance that a credit score will be an accurate
predictor of the likely risk or quality of the related mortgage loan.

TABULAR CHARACTERISTICS OF THE MORTGAGE LOANS

      The following information sets forth in tabular format certain
information, as of the Cut-off Date, as to the Mortgage Loans. Other than with
respect to rates of interest, percentages (approximate) are stated by Stated
Principal Balance of the Mortgage Pool and in each Loan Group and the Mortgage
Loans or portions thereof in each Collateral Allocation Group, as applicable, as
of the Cut-off Date and, due to rounding, may not total 100%.

      The tables set forth below for each Collateral Allocation Group reflect
only the Applicable Fraction of each Mortgage Loan that is allocated to that
Collateral Allocation Group. If the Mortgage Loan is allocated solely to one
Collateral Allocation Group, it will be reflected as a single mortgage loan (at
its entire Stated Principal Balance as of the Cut-off Date) in each table for
that Collateral Allocation Group. If the Mortgage Loan is allocated to both
Collateral Allocation Groups, it will be reflected as a separate mortgage loan
(at the Applicable Fraction for that Collateral Allocation Group of its Stated
Principal Balance as of the Cut-off Date) in each table for each Collateral
Allocation Group. This may result in an aggregate number of Mortgage Loans in
each Collateral Allocation Group related to a Loan Group that is greater than
the aggregate number of Mortgage Loans in the related Loan Group.


                                      S-41





                        TABULAR CHARACTERISTICS OF LOAN GROUP 1/COLLATERAL ALLOCATION GROUP 1

                                                   MORTGAGE RATES(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
RANGE OF                         MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
MORTGAGE RATES (%)                LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

4.501 - 5.000 .............           1     $    145,305.31        0.04%         4.625              803         66.08
5.001 - 5.500 .............           9        4,192,395.03        1.29          5.420              748         50.74
5.501 - 6.000 .............          16        3,749,759.10        1.15          5.843              724         60.62
6.001 - 6.500 .............          32        7,232,914.88        2.22          6.319              697         63.72
6.501 - 7.000 .............         230       53,986,107.78       16.60          6.983              706         74.23
7.001 - 7.500 .............         580      130,988,344.12       40.27          7.300              701         73.99
7.501 - 8.000 .............         372       82,410,658.45       25.33          7.809              694         75.26
8.001 - 8.500 .............         132       30,520,044.07        9.38          8.292              684         75.81
8.501 - 9.000 .............          53       10,413,746.89        3.20          8.750              676         78.14
9.001 - 9.500 .............           4          712,837.33        0.22          9.491              658         85.25
9.501 - 10.000 ............           2          498,277.38        0.15          9.875              575         95.00
10.001 - 10.500  ..........           4          460,442.78        0.14         10.323              573         90.44
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..       1,435     $325,310,833.12      100.00%         7.465              698         74.05
                                =========   ===============   ===========


      _______________

      (1)   As of the Cut-off Date, the weighted average mortgage rate of the
            Mortgage Loans in Collateral Allocation Group 1 is expected to be
            approximately 7.465% per annum.



                                      CURRENT MORTGAGE LOAN PRINCIPAL BALANCES(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
RANGE OF CURRENT MORTGAGE        MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
LOAN PRINCIPAL BALANCES ($)       LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

0.01 - 100,000.00 .........         310     $ 21,864,171.05        6.72%         7.624              705         74.11
100,000.01 - 200,000.00 ...         518       76,408,728.29       23.49          7.453              695         73.89
200,000.01 - 300,000.00 ...         266       65,247,330.01       20.06          7.450              695         75.09
300,000.01 - 400,000.00 ...         166       57,617,894.36       17.71          7.399              695         75.70
400,000.01 - 500,000.00 ...          77       34,593,775.89       10.63          7.391              700         75.24
500,000.01 - 600,000.00 ...          38       20,646,017.93        6.35          7.486              707         71.60
600,000.01 - 700,000.00 ...          23       14,855,796.62        4.57          7.516              698         73.57
700,000.01 - 800,000.00 ...          18       13,449,633.81        4.13          7.363              710         71.72
800,000.01 - 900,000.00 ...           4        3,301,398.45        1.01          7.659              714         71.27
900,000.01 - 1,000,000.00 .           6        5,833,455.02        1.79          7.391              698         69.75
1,000,000.01 - 1,500,000.00           9       11,492,631.69        3.53          7.887              696         67.96
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..       1,435     $325,310,833.12      100.00%         7.465              698         74.05
                                =========   ===============   ===========


      _______________

      (1)   As of the Cut-off Date, the average current Mortgage Loan principal
            balance of the Mortgage Loans in Collateral Allocation Group 1 is
            approximately $226,697.44.


                                      S-42





                                                 DOCUMENTATION PROGRAM
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
DOCUMENTATION LEVEL               LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Limited ...................         664     $161,524,207.79       49.65%         7.488              694         75.08
No Ratio ..................         239       59,183,694.53       18.19          7.638              700         75.25
Full/Alternative ..........         266       49,089,102.04       15.09          7.224              706         76.38
No Documentation ..........         176       36,349,835.09       11.17          7.445              703         65.78
Stated Documentation ......          89       19,079,561.55        5.87          7.403              692         71.47
Lite ......................           1           84,432.12        0.03          6.375              772         42.86
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..       1,435     $325,310,833.12      100.00%         7.465              698         74.05
                                =========   ===============   ===========




                                          ORIGINAL LOAN-TO-VALUE RATIOS(1)(2)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
RANGE OF ORIGINAL                MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
LOAN-TO-VALUE RATIOS (%)          LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

30.00 and below ...........          16     $  2,442,049.12        0.75%         6.982              717         24.24
30.01 - 35.00  ............          14        3,053,073.59        0.94          6.410              707         33.12
35.01 - 40.00  ............           9        1,479,297.58        0.45          7.381              663         37.24
40.01 - 45.00  ............          11        2,760,796.75        0.85          7.225              697         44.07
45.01 - 50.00  ............          16        4,488,393.43        1.38          6.646              742         48.45
50.01 - 55.00  ............          15        3,444,316.14        1.06          7.116              675         53.32
55.01 - 60.00  ............          29        8,245,533.91        2.53          6.974              705         57.71
60.01 - 65.00  ............          60       16,527,164.91        5.08          7.298              698         63.67
65.01 - 70.00  ............         317       70,568,265.66       21.69          7.488              712         69.69
70.01 - 75.00  ............         163       41,365,979.86       12.72          7.572              697         74.41
75.01 - 80.00  ............         686      155,388,212.75       47.77          7.492              692         79.79
80.01 - 85.00  ............          14        2,317,103.14        0.71          7.695              689         84.94
85.01 - 90.00  ............          33        5,450,353.41        1.68          7.779              697         89.56
90.01 - 95.00  ............          45        6,686,486.54        2.06          8.117              673         94.90
95.01 - 100.00 ............           7        1,093,806.33        0.34          7.581              644         99.37
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..       1,435     $325,310,833.12      100.00%         7.465              698         74.05
                                =========   ===============   ===========


      _______________

      (1)   The weighted average original Loan-to-Value Ratio of the Mortgage
            Loans in Collateral Allocation Group 1 by Aggregate Cut-off Date
            Loan Balance is approximately 74.05%.

      (2)   Does not take into account any secondary financing on the Mortgage
            Loans in Collateral Allocation Group 1 that may exist at the time of
            origination or any Additional Collateral.



                                     ORIGINAL EFFECTIVE LOAN-TO-VALUE RATIOS(1)(2)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
RANGE OF ORIGINAL               NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
EFFECTIVE LOAN-TO-VALUE          MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
RATIOS (%)                        LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

00.01 - 10.00 .............           1     $     77,971.32        0.02%         7.125              720          9.63
10.01 - 20.00 .............           3          247,122.32        0.08          7.688              640         18.48
20.01 - 30.00 .............          12        2,116,955.48        0.65          6.894              726         25.45
30.01 - 40.00 .............          23        4,532,371.17        1.39          6.727              693         34.47
40.01 - 50.00 .............          27        7,249,190.18        2.23          6.867              725         46.78
50.01 - 60.00 .............          44       11,689,850.05        3.59          7.016              696         56.42
60.01 - 70.00 .............         377       87,095,430.57       26.77          7.452              709         68.55
70.01 - 80.00 .............         849      196,754,192.61       60.48          7.508              693         78.66
80.01 - 90.00 .............          47        7,767,456.55        2.39          7.754              695         88.18
90.01 - 100.00 ............          52        7,780,292.87        2.39          8.042              669         95.53
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..       1,435     $325,310,833.12      100.00%         7.465              698         74.05
                                =========   ===============   ===========


      _______________

      (1)   The weighted average original Effective Loan-to-Value Ratio of the
            Mortgage Loans in Collateral Allocation Group 1 by Aggregate Cut-off
            Date Loan Balance is approximately 74.05%.

      (2)   Does not take into account any secondary financing on the Mortgage
            Loans in Collateral Allocation Group 1 that may exist at the time of
            origination.



                                                    CREDIT SCORE(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
RANGE OF CREDIT SCORES            LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

600 and below .............          41     $  6,520,974.34        2.00%         8.234              588         72.45
601-625 ...................          66       13,965,325.63        4.29          7.700              616         73.68
626-650 ...................         150       35,225,611.15       10.83          7.562              639         75.52
651-675 ...................         238       54,314,748.20       16.70          7.477              663         76.22
676-700 ...................         267       65,469,851.24       20.13          7.487              687         74.56
701-725 ...................         225       54,937,857.23       16.89          7.515              713         74.06
726-750 ...................         207       43,901,248.84       13.50          7.333              737         73.42
751-775 ...................         130       25,893,687.03        7.96          7.278              762         70.37
776-800 ...................          83       20,192,996.95        6.21          7.275              786         72.58
801-825 ...................          28        4,888,532.51        1.50          7.050              807         66.62
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..       1,435     $325,310,833.12      100.00%         7.465              698         74.05
                                =========   ===============   ===========


      _______________

      (1)   As of the Cut-off Date, the weighted average Credit Score of the
            Mortgagors related to the Mortgage Loans in Collateral Allocation
            Group 1 is approximately 698.


                                      S-43





                                     STATE DISTRIBUTION OF MORTGAGED PROPERTIES(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
STATE                             LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

California ................         202     $ 75,442,871.47       23.19%         7.368              698         72.27
Florida ...................         138       33,070,736.21       10.17          7.581              697         72.82
New York ..................          74       23,910,758.86        7.35          7.425              691         69.54
Virginia ..................          56       17,971,771.48        5.52          7.345              713         76.76
Texas .....................          98       17,715,434.75        5.45          7.517              695         75.18
New Jersey ................          72       16,525,619.66        5.08          7.744              667         75.01
Maryland ..................          48       12,917,231.70        3.97          7.171              702         73.04
Arizona ...................          67       12,896,165.68        3.96          7.387              693         75.23
Massachusetts .............          40       10,983,583.07        3.38          7.487              701         75.22
Illinois ..................          57       10,954,141.61        3.37          7.750              709         72.68
Other .....................         583       92,922,518.63       28.56          7.492              702         76.19
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..       1,435     $325,310,833.12      100.00%         7.465              698         74.05
                                =========   ===============   ===========


      _______________

      (1)   The Other row in the preceding table includes 38 other states and
            the District of Columbia. No more than approximately 0.59% of the
            Mortgage Loans in Collateral Allocation Group 1 will be secured by
            mortgaged properties located in any one postal zip code area.



                                               PURPOSE OF MORTGAGE LOANS
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
LOAN PURPOSE                      LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Purchase ..................         841     $186,774,442.45       57.41%         7.496              706         76.77
Refinance - Cashout .......         464      109,429,583.16       33.64          7.463              685         69.85
Refinance - Rate Term .....         130       29,106,807.51        8.95          7.272              695         72.37
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..       1,435     $325,310,833.12      100.00%         7.465              698         74.05
                                =========   ===============   ===========




                                             TYPES OF MORTGAGED PROPERTIES
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
PROPERTY TYPE                     LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Single Family Residence ...         852     $184,672,492.57       56.77%         7.390              696         73.62
Planned Unit Development ..         248       61,808,279.01       19.00          7.541              700         75.65
2-4 Family ................         192       51,922,032.81       15.96          7.581              699         73.61
Condominium ...............         136       26,282,123.59        8.08          7.595              701         74.09
Cooperative ...............           6          493,905.14        0.15          7.171              682         76.33
Townhouse .................           1          132,000.00        0.04          7.125              775         76.30
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..       1,435     $325,310,833.12      100.00%         7.465              698         74.05
                                =========   ===============   ===========




                                                  OCCUPANCY TYPES(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
OCCUPANCY TYPES                   LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Primary ...................         859     $228,358,127.44       70.20%         7.385              694         74.12
Investment ................         515       84,339,267.27       25.93          7.674              706         74.05
Second Home ...............          61       12,613,438.41        3.88          7.515              707         72.81
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..       1,435     $325,310,833.12      100.00%         7.465              698         74.05
                                =========   ===============   ===========


      _______________

      (1)   Based upon representations of the related mortgagors at the time of
            origination.


                                      S-44





                                            REMAINING TERMS TO MATURITY(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
RANGE OF REMAINING TERMS         MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
TO MATURITY (MONTHS)              LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

120 and below .............           1     $     53,520.68        0.02%         6.000              648         75.00
151 - 180 .................         119       33,606,584.79       10.33          6.728              701         69.50
331 - 360 .................       1,315      291,650,727.65       89.65          7.550              698         74.57
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..       1,435     $325,310,833.12      100.00%         7.465              698         74.05
                                =========   ===============   ===========


      _______________

      (1)   As of the Cut-off Date, the weighted average remaining term to
            maturity of the Mortgage Loans in Collateral Allocation Group 1 is
            approximately 339 months.



                                                     PRODUCT TYPE
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
PRODUCT TYPE                      LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Balloon 15/30 .............           1     $    285,470.37        0.09%         7.375              656         80.00
Balloon 30/40 .............          16        4,105,252.76        1.26          7.398              690         74.79
10 Year Fixed .............           1           53,520.68        0.02          6.000              648         75.00
15 Year Fixed .............          76       17,380,308.26        5.34          6.120              719         60.21
15 Year Fixed - IO 5 Years           42       15,940,806.16        4.90          7.379              682         79.44
30 Year Fixed .............         620      119,001,913.46       36.58          7.580              688         74.30
30 Year Fixed - IO 10 Years         676      167,739,561.43       51.56          7.535              705         74.75
30 Year Fixed - IO 5 Years            3          804,000.00        0.25          7.166              710         77.38
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..       1,435     $325,310,833.12      100.00%         7.465              698         74.05
                                =========   ===============   ===========



                                      S-45





                                  TABULAR CHARACTERISTICS OF AGGREGATE LOAN GROUP II

                                                   MORTGAGE RATES(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
RANGE OF                         MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
MORTGAGE RATES (%)                LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

4.501 - 5.000 .............           2     $    557,374.47        0.16%         5.000              777         77.83
5.001 - 5.500 .............           4        1,115,739.46        0.31          5.432              719         76.60
5.501 - 6.000 .............         108       36,227,011.83       10.15          5.903              718         68.69
6.001 - 6.500 .............         521      154,612,622.18       43.30          6.379              713         69.62
6.501 - 7.000 .............         597      164,551,610.85       46.08          6.783              704         71.59
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..       1,232     $357,064,358.79      100.00%         6.512              709         70.47
                                =========   ===============   ===========


      _______________

      (1)   As of the Cut-off Date, the weighted average mortgage rate of the
            Mortgage Loans in Aggregate Loan Group II is expected to be
            approximately 6.512% per annum.



                                      CURRENT MORTGAGE LOAN PRINCIPAL BALANCES(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
RANGE OF CURRENT MORTGAGE        MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
LOAN PRINCIPAL BALANCES ($)       LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

0.01 - 100,000.00 .........          85     $  7,008,896.41        1.96%         6.578              715         65.83
100,000.01 - 200,000.00 ...         421       62,873,740.33       17.61          6.555              707         71.69
200,000.01 - 300,000.00 ...         273       67,072,943.61       18.78          6.541              702         70.77
300,000.01 - 400,000.00 ...         167       57,892,084.05       16.21          6.531              707         70.39
400,000.01 - 500,000.00 ...         124       55,447,651.27       15.53          6.463              709         71.47
500,000.01 - 600,000.00 ...          89       48,694,139.86       13.64          6.511              712         70.30
600,000.01 - 700,000.00 ...          31       20,098,736.11        5.63          6.340              728         71.80
700,000.01 - 800,000.00 ...          15       11,112,554.43        3.11          6.491              711         73.48
800,000.01 - 900,000.00 ...          10        8,514,983.69        2.38          6.481              713         63.92
900,000.01 - 1,000,000.00 .          13       12,566,320.46        3.52          6.598              703         67.22
1,000,000.01 - 1,500,000.00           3        3,793,043.03        1.06          6.274              742         64.96
Greater than 1,500,000.00 .           1        1,989,265.54        0.56          6.625              792         45.45
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..       1,232     $357,064,358.79      100.00%         6.512              709         70.47
                                =========   ===============   ===========


      _______________

      (1)   As of the Cut-off Date, the average current Mortgage Loan principal
            balance of the Mortgage Loans in Aggregate Loan Group II is
            approximately $289,824.97.


                                      S-46





                                                 DOCUMENTATION PROGRAM
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
DOCUMENTATION LEVEL               LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Limited ...................         474     $155,105,252.42       43.44%         6.574              707         70.98
Full/Alternative ..........         439      124,592,477.62       34.89          6.425              709         73.48
No Documentation ..........         148       31,691,241.96        8.88          6.439              709         60.71
No Ratio ..................          99       21,730,128.34        6.09          6.621              704         70.45
Stated Documentation ......          65       18,489,802.02        5.18          6.567              717         67.06
Lite ......................           7        5,455,456.43        1.53          6.504              772         55.35
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..       1,232     $357,064,358.79      100.00%         6.512              709         70.47
                                =========   ===============   ===========




                                          ORIGINAL LOAN-TO-VALUE RATIOS(1)(2)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
RANGE OF ORIGINAL               NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
LOAN-TO-VALUE                    MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
RATIOS (%)                        LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

30.00 and below ...........          15     $  2,500,374.31        0.70%         6.413              732         23.28
30.01 - 35.00 .............          10        1,665,734.94        0.47          6.358              724         33.27
35.01 - 40.00 .............          17        2,964,505.43        0.83          6.433              713         38.07
40.01 - 45.00 .............          25        6,685,919.24        1.87          6.451              726         42.73
45.01 - 50.00 .............          40       14,236,277.09        3.99          6.484              726         47.88
50.01 - 55.00 .............          47       13,912,703.18        3.90          6.466              706         52.81
55.01 - 60.00 .............          75       23,556,277.17        6.60          6.403              716         57.59
60.01 - 65.00 .............          96       37,088,166.13       10.39          6.417              703         63.45
65.01 - 70.00 .............         175       49,658,411.57       13.91          6.592              711         68.86
70.01 - 75.00 .............         128       42,555,697.98       11.92          6.532              693         73.67
75.01 - 80.00 .............         568      155,994,908.76       43.69          6.533              711         79.56
80.01 - 85.00 .............           6          984,664.82        0.28          6.718              679         84.71
85.01 - 90.00 .............          24        4,352,798.96        1.22          6.555              706         89.12
90.01 - 95.00 .............           5          646,495.52        0.18          6.541              696         95.00
95.01 - 100.00  ...........           1          261,423.69        0.07          5.000              758        100.00
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..       1,232     $357,064,358.79      100.00%         6.512              709         70.47
                                =========   ===============   ===========


      _______________

      (1)   The weighted average original Loan-to-Value Ratio of the Mortgage
            Loans in Aggregate Loan Group II by Aggregate Cut-off Date Loan
            Balance is approximately 70.47%.

      (2)   Does not take into account any secondary financing on the Mortgage
            Loans in Aggregate Loan Group II that may exist at the time of
            origination or any Additional Collateral.



                                     ORIGINAL EFFECTIVE LOAN-TO-VALUE RATIOS(1)(2)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
RANGE OF ORIGINAL               NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
EFFECTIVE LOAN-TO-VALUE          MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
RATIOS (%)                        LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

10.01 - 20.00 .............           4     $    779,479.94        0.22%         6.423              723         17.26
20.01 - 30.00 .............          11        1,720,894.37        0.48          6.408              736         26.00
30.01 - 40.00 .............          27        4,630,240.37        1.30          6.406              717         36.34
40.01 - 50.00 .............          65       20,922,196.33        5.86          6.474              726         46.24
50.01 - 60.00 .............         122       37,468,980.35       10.49          6.426              713         55.82
60.01 - 70.00 .............         272       87,008,001.39       24.37          6.512              708         66.65
70.01 - 80.00 .............         696      198,550,606.74       55.61          6.533              707         78.30
80.01 - 90.00 .............          30        5,337,463.78        1.49          6.585              701         88.31
90.01 - 100.00  ...........           5          646,495.52        0.18          6.541              696         95.00
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..       1,232     $357,064,358.79      100.00%         6.512              709         70.47
                                =========   ===============   ===========


      _______________

      (1)   The weighted average original Effective Loan-to-Value Ratio of the
            Mortgage Loans in Aggregate Loan Group II by Aggregate Cut-off Date
            Loan Balance is approximately 70.45%.

      (2)   Does not take into account any secondary financing on the Mortgage
            Loans in Aggregate Loan Group II that may exist at the time of
            origination.



                                                    CREDIT SCORE(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
RANGE OF CREDIT SCORES            LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

600 and below .............          14     $  3,045,067.83        0.85%         6.606              588         68.11
601 - 625 .................          45       11,984,325.18        3.36          6.496              615         69.33
626 - 650 .................         110       31,246,734.82        8.75          6.529              638         69.06
651 - 675 .................         159       46,389,102.43       12.99          6.561              664         71.33
676 - 700 .................         240       68,372,954.50       19.15          6.576              688         71.67
701 - 725 .................         211       63,856,527.59       17.88          6.492              713         70.31
726 - 750 .................         171       48,063,324.34       13.46          6.516              739         72.54
751 - 775 .................         151       44,061,513.34       12.34          6.438              762         70.94
776 - 800 .................         104       31,763,996.64        8.90          6.421              787         67.32
801 - 825 .................          27        8,280,812.12        2.32          6.490              808         62.45
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..       1,232     $357,064,358.79      100.00%         6.512              709         70.47
                                =========   ===============   ===========


      _______________

      (1)   As of the Cut-off Date, the weighted average Credit Score of the
            Mortgagors related to the Mortgage Loans in Aggregate Loan Group II
            is approximately 709.


                                      S-47





                                     STATE DISTRIBUTION OF MORTGAGED PROPERTIES(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
STATE                             LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

California ................         340     $131,136,505.62       36.73%         6.522              709         67.62
New York ..................          89       29,630,976.68        8.30          6.480              707         69.73
Florida ...................          97       24,302,295.74        6.81          6.477              715         68.18
Virginia ..................          52       19,061,994.95        5.34          6.376              724         71.96
New Jersey ................          56       16,662,721.50        4.67          6.494              705         65.13
Arizona ...................          64       14,141,330.84        3.96          6.522              704         71.26
Michigan ..................          56       10,976,384.72        3.07          6.674              696         77.74
Nevada ....................          37       10,932,007.86        3.06          6.599              704         74.19
Washington ................          44        9,388,704.99        2.63          6.555              698         74.59
Maryland ..................          27        8,414,387.09        2.36          6.302              691         73.49
Other .....................         370       82,417,048.80       23.08          6.534              714         74.31
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..       1,232     $357,064,358.79      100.00%         6.512              709         70.47
                                =========   ===============   ===========


      _______________

      (1)   The Other row in the preceding table includes 37 other states and
            the District of Columbia. No more than approximately 0.57% of the
            Mortgage Loans in Aggregate Loan Group II will be secured by
            mortgaged properties located in any one postal zip code area.



                                               PURPOSE OF MORTGAGE LOANS
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
LOAN PURPOSE                      LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Refinance - Cashout .......         517     $159,495,267.28       44.67%         6.481              699         66.19
Purchase ..................         512      139,291,364.63       39.01          6.530              724         75.41
Refinance - Rate Term .....         203       58,277,726.88       16.32          6.551              703         70.38
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..       1,232     $357,064,358.79      100.00%         6.512              709         70.47
                                =========   ===============   ===========




                                             TYPES OF MORTGAGED PROPERTIES
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
PROPERTY TYPE                     LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Single Family Residence ...         827     $238,632,142.40       66.83%         6.492              708         70.32
Planned Unit Development ..         206       63,796,569.36       17.87          6.558              711         72.46
2-4 Family ................          89       28,769,888.70        8.06          6.540              715         67.45
Condominium ...............          88       21,514,805.49        6.03          6.548              710         69.90
Cooperative ...............          19        3,356,640.57        0.94          6.551              724         69.88
Townhouse .................           2          600,205.67        0.17          6.434              732         79.42
Condominium-Hotel .........           1          394,106.60        0.11          6.375              772         80.00
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..       1,232     $357,064,358.79      100.00%         6.512              709         70.47
                                =========   ===============   ===========




                                                  OCCUPANCY TYPES(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
OCCUPANCY TYPES                   LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Primary ...................       1,029     $310,745,582.60       87.03%         6.508              708         70.93
Investment ................         154       33,308,441.40        9.33          6.544              717         66.02
Second Home ...............          49       13,010,334.79        3.64          6.524              725         70.85
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..       1,232     $357,064,358.79      100.00%         6.512              709         70.47
                                =========   ===============   ===========


      _______________

      (1)   Based upon representations of the related mortgagors at the time of
            origination.


                                      S-48





                                            REMAINING TERMS TO MATURITY(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
RANGE OF REMAINING TERMS         MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
TO MATURITY (MONTHS)              LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

211 - 240 .................           9     $  1,540,551.84        0.43%         6.340              693         60.85
331 - 360 .................       1,223      355,523,806.95       99.57          6.512              709         70.51
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..       1,232     $357,064,358.79      100.00%         6.512              709         70.47
                                =========   ===============   ===========


      _______________

      (1)   As of the Cut-off Date, the weighted average remaining term to
            maturity of the Mortgage Loans in Aggregate Loan Group II is
            approximately 355 months.



                                                     PRODUCT TYPE
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
PRODUCT TYPE                      LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Balloon 30/40 .............          12     $  4,554,921.82        1.28%         6.684              681         71.71
20 Year Fixed .............           9        1,540,551.84        0.43          6.340              693         60.85
30 Year Fixed .............         731      212,725,656.83       59.58          6.459              711         69.27
30 Year Fixed - IO 10 Years         475      137,101,798.19       38.40          6.588              708         72.37
30 Year Fixed - IO 15 Years           4        1,040,534.13        0.29          6.828              680         73.73
30 Year Fixed - IO 5 Years            1          100,895.98        0.03          5.950              677         61.21
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..       1,232     $357,064,358.79      100.00%         6.512              709         70.47
                                =========   ===============   ===========



                                      S-49





                                              TABULAR CHARACTERISTICS OF LOAN GROUP 2

                                                         MORTGAGE RATES(1)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4A
                                                            PERCENT OF                            WEIGHTED   GROUP 2 BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
RANGE OF                      MORTGAGE        BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
MORTGAGE RATES (%)              LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

4.501 - 5.000 .............         2     $    557,374.47        0.27%      5.000        777       77.83       100.00%         --
5.001 - 5.500 .............         3          627,251.03        0.30       5.380        761       74.45       100.00          --
5.501 - 6.000 .............        76       18,096,700.65        8.68       5.920        720       66.63       100.00          --
6.001 - 6.500 .............       397       82,706,105.91       39.68       6.388        708       69.87        90.09        9.91%
6.501 - 7.000 .............       499      106,440,581.63       51.07       6.790        701       71.94        64.03       35.97
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       977     $208,428,013.69      100.00%      6.546        706       70.68        77.69%      22.31%
                              =========   ===============   ===========                                      ==========   ==========


      _______________

      (1)   As of the Cut-off Date, the weighted average mortgage rate of the
            Group 2 Mortgage Loans is expected to be approximately 6.546% per
            annum.



                                             CURRENT MORTGAGE LOAN PRINCIPAL BALANCES(1)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4A
                                                            PERCENT OF                            WEIGHTED   GROUP 2 BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
RANGE OF CURRENT              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
MORTGAGE LOAN PRINCIPAL       MORTGAGE        BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
BALANCES ($)                    LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

0.01 - 100,000.00 .........        85     $  7,008,896.41        3.36%      6.578        715       65.83        76.97%      23.03%
100,000.01 - 200,000.00 ...       421       62,873,740.33       30.17       6.555        707       71.69        77.71       22.29
200,000.01 - 300,000.00 ...       273       67,072,943.61       32.18       6.541        702       70.77        77.63       22.37
300,000.01 - 400,000.00 ...       167       57,892,084.05       27.78       6.531        707       70.39        78.17       21.83
400,000.01 - 500,000.00 ...        27       11,298,349.29        5.42       6.539        709       70.00        78.18       21.82
500,000.01 - 600,000.00 ...         3        1,652,000.00        0.79       6.835        719       64.44        60.98       39.02
600,000.01 - 700,000.00 ...         1          630,000.00        0.30       6.500        708       70.00        83.33       16.67
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE .....    977     $208,428,013.69      100.00%      6.546        706       70.68        77.69%      22.31%
                              =========   ===============   ===========                                      ==========   ==========


      _______________

      (1)   As of the Cut-off Date, the average current Mortgage Loan principal
            balance of the Group 2 Mortgage Loans is approximately $213,334.71.



                                                       DOCUMENTATION PROGRAM
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4A
                                                            PERCENT OF                            WEIGHTED   GROUP 2 BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
                              MORTGAGE        BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
DOCUMENTATION LEVEL             LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

Limited ...................       343     $ 79,559,873.24       38.17%      6.585        704       71.12        75.75%      24.25%
Full/Alternative ..........       342       69,249,461.23       33.22       6.514        706       75.30        79.18       20.82
No Documentation ..........       140       26,513,512.23       12.72       6.433        711       60.23        83.00       17.00
No Ratio ..................        98       21,290,128.34       10.21       6.619        703       70.25        74.15       25.85
Stated Documentation ......        54       11,815,038.65        5.67       6.585        708       64.89        76.59       23.41
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE .....    977     $208,428,013.69      100.00%      6.546        706       70.68        77.69%      22.31%
                              =========   ===============   ===========                                      ==========   ==========



                                      S-50





                                                 ORIGINAL LOAN-TO-VALUE RATIOS(1)(2)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4A
                                                            PERCENT OF                            WEIGHTED   GROUP 2 BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
RANGE OF ORIGINAL             MORTGAGE        BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
LOAN-TO-VALUE RATIOS (%)        LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

30.00 and below ...........        13     $  1,577,294.54        0.76%      6.505        724       23.22        82.36%      17.64%
30.01 - 35.00 .............        10        1,665,734.94        0.80       6.358        724       33.27        86.28       13.72
35.01 - 40.00 .............        17        2,964,505.43        1.42       6.433        713       38.07        81.76       18.24
40.01 - 45.00 .............        20        3,384,948.87        1.62       6.531        699       43.05        79.47       20.53
45.01 - 50.00 .............        31        6,642,031.20        3.19       6.490        715       48.20        82.14       17.86
50.01 - 55.00 .............        39        9,321,301.38        4.47       6.476        709       52.48        83.09       16.91
55.01 - 60.00 .............        57       13,826,136.39        6.63       6.411        713       57.59        83.08       16.92
60.01 - 65.00 .............        64       15,635,994.39        7.50       6.464        695       63.33        82.22       17.78
65.01 - 70.00 .............       145       32,674,426.93       15.68       6.605        712       69.10        73.82       26.18
70.01 - 75.00 .............        94       22,687,749.02       10.89       6.542        699       73.60        77.58       22.42
75.01 - 80.00 .............       453       92,690,899.77       44.47       6.579        705       79.60        76.41       23.59
80.01 - 85.00 .............         6          984,664.82        0.47       6.718        679       84.71        68.82       31.18
85.01 - 90.00 .............        22        3,464,406.80        1.66       6.602        707       89.34        73.79       26.21
90.01 - 95.00 .............         5          646,495.52        0.31       6.541        696       95.00        77.82       22.18
95.01 - 100.00 ............         1          261,423.69        0.13       5.000        758      100.00       100.00          --
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       977     $208,428,013.69      100.00%      6.546        706       70.68        77.69%      22.31%
                              =========   ===============   ===========                                      ==========   ==========


      _______________

      (1)   The weighted average original Loan-to-Value Ratio if the Group 2
            Mortgage Loans by Aggregate Cut-off Date Loan Group 2 Balance is
            approximately 70.68%.

      (2)   Does not take into account any secondary financing on the Mortgage
            Loans in Loan Group 2 that may exist at the time of origination or
            any Additional Collateral.



                                           ORIGINAL EFFECTIVE LOAN-TO-VALUE RATIOS(1)(2)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4A
                                                            PERCENT OF                            WEIGHTED   GROUP 2 BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
RANGE OF ORIGINAL             NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
EFFECTIVE                     MORTGAGE        BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
LOAN-TO-VALUE RATIOS (%)        LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

10.01 - 20.00 .............         3     $    300,536.87        0.14%      6.500        729       17.28        83.35%      16.65%
20.01 - 30.00 .............        10        1,276,757.67        0.61       6.506        723       24.61        82.12       17.88
30.01 - 40.00 .............        27        4,630,240.37        2.22       6.406        717       36.34        83.38       16.62
40.01 - 50.00 .............        51       10,026,980.07        4.81       6.504        709       46.46        81.24       18.76
50.01 - 60.00 .............        96       23,147,437.77       11.11       6.437        711       55.53        83.08       16.92
60.01 - 70.00 .............       210       48,571,845.01       23.30       6.551        707       67.41        76.66       23.34
70.01 - 80.00 .............       547      115,378,648.79       55.36       6.572        704       78.42        76.64       23.36
80.01 - 90.00 .............        28        4,449,071.62        2.13       6.627        700       88.31        72.69       27.31
90.01 - 100.00 ............         5          646,495.52        0.31       6.541        696       95.00        77.82       22.18
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       977     $208,428,013.69      100.00%      6.546        706       70.68        77.69%      22.31%
                              =========   ===============   ===========                                      ==========   ==========


      _______________

      (1)   The weighted average original Effective Loan-to-Value Ratio if the
            Group 2 Mortgage Loans by Aggregate Cut-off Date Loan Group 2
            Balance is approximately 70.64%.

      (2)   Does not take into account any secondary financing on the Mortgage
            Loans in Loan Group 2 that may exist at the time of origination.


                                      S-51





                                                          CREDIT SCORES(1)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4A
                                                            PERCENT OF                            WEIGHTED   GROUP 2 BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
                              MORTGAGE        BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
RANGE OF CREDIT SCORES          LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

600 and below .............        14     $  3,045,067.83        1.46%      6.606        588       68.11        76.25%      23.75%
601 - 625 .................        38        8,449,971.35        4.05       6.540        615       70.56        78.95       21.05
626 - 650 .................        93       21,915,873.75       10.51       6.556        638       71.06        77.33       22.67
651 - 675 .................       122       25,856,492.36       12.41       6.621        663       70.86        73.94       26.06
676 - 700 .................       191       40,228,483.16       19.30       6.604        689       71.55        74.53       25.47
701 - 725 .................       162       33,472,441.55       16.06       6.547        713       70.02        78.27       21.73
726 - 750 .................       137       28,356,062.21       13.60       6.527        738       72.29        78.69       21.31
751 - 775 .................       118       24,416,483.41       11.71       6.458        761       71.81        82.07       17.93
776 - 800 .................        82       18,318,103.00        8.79       6.437        786       66.14        81.29       18.71
801 - 825 .................        20        4,369,035.07        2.10       6.525        808       69.24        79.10       20.90
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       977     $208,428,013.69      100.00%      6.546        706       70.68        77.69%      22.31%
                              =========   ===============   ===========                                      ==========   ==========


      _______________

      (1)   As of the Cut-off Date, the weighted average Credit Score of the
            Mortgagors related to the Mortgage Loans in Loan Group 2 is
            approximately 706.



                                           STATE DISTRIBUTION OF MORTGAGED PROPERTIES(1)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4A
                                                            PERCENT OF                            WEIGHTED   GROUP 2 BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
                              MORTGAGE        BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
STATE                           LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

California ................       212     $ 58,802,283.52       28.21%      6.544        704       64.42        78.08%      21.92%
New York ..................        72       18,601,014.88        8.92       6.462        701       69.92        81.75       18.25
Florida ...................        84       16,248,342.57        7.80       6.493        709       70.59        80.14       19.86
Arizona ...................        59       11,311,313.49        5.43       6.526        711       72.65        79.42       20.58
Michigan ..................        54        9,976,399.98        4.79       6.675        701       77.96        70.65       29.35
New Jersey ................        44        8,777,976.31        4.21       6.480        699       66.47        80.44       19.56
Washington ................        41        8,036,775.91        3.86       6.578        698       74.74        77.04       22.96
Nevada ....................        30        7,506,687.94        3.60       6.609        704       75.34        75.83       24.17
Virginia ..................        32        6,597,625.05        3.17       6.467        718       70.12        79.77       20.23
Texas .....................        42        6,080,918.26        2.92       6.624        717       77.27        74.01       25.99
Other .....................       307       56,488,675.78       27.10       6.569        708       74.62        76.22       23.78
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       977     $208,428,013.69      100.00%      6.546        706       70.68        77.69%      22.31%
                              =========   ===============   ===========                                      ==========   ==========


      _______________

      (1)   The Other row in the preceding table includes 36 other states and
            the District of Columbia. No more than approximately 0.69% of the
            Mortgage Loans in Loan Group 2 will be secured by mortgaged
            properties located in any one postal zip code area.



                                                     PURPOSE OF MORTGAGE LOANS
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4A
                                                            PERCENT OF                            WEIGHTED   GROUP 2 BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
                              MORTGAGE        BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
LOAN PURPOSE                    LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

Refinance - Cashout .......       393     $ 86,202,258.34       41.36%      6.515        694       65.92        79.15%      20.85%
Purchase ..................       419       84,255,758.92       40.42       6.569        722       75.12        76.74       23.26
Refinance - Rate Term .....       165       37,969,996.43       18.22       6.563        698       71.65        76.51       23.49
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       977     $208,428,013.69      100.00%      6.546        706       70.68        77.69%      22.31%
                              =========   ===============   ===========                                      ==========   ==========



                                      S-52





                                                    TYPES OF MORTGAGED PROPERTY
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4A
                                                            PERCENT OF                            WEIGHTED   GROUP 2 BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
                              MORTGAGE        BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
PROPERTY TYPE                   LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

Single Family Residence ...       643     $133,526,533.73       64.06%      6.536        703       70.68        78.06%      21.94%
Planned Unit Development ..       159       35,216,631.61       16.90       6.562        706       74.33        77.12       22.88
2-4 Family ................        79       21,444,833.73       10.29       6.568        710       65.34        76.21       23.79
Condominium ...............        76       14,750,492.45        7.08       6.552        716       69.88        77.84       22.16
Cooperative ...............        18        2,918,240.57        1.40       6.577        724       68.40        77.64       22.36
Condominium-Hotel .........         1          394,106.60        0.19       6.375        772       80.00        91.67        8.33
Townhouse .................         1          177,175.00        0.09       6.875        666       78.05        58.33       41.67
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       977     $208,428,013.69      100.00%      6.546        706       70.68        77.69%      22.31%
                              =========   ===============   ===========                                      ==========   ==========




                                                         OCCUPANCY TYPES(1)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4A
                                                            PERCENT OF                            WEIGHTED   GROUP 2 BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
                              MORTGAGE        BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
OCCUPANCY TYPES                 LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

Primary ...................       792     $173,872,467.69       83.42%      6.542        703       71.50        77.77%      22.23%
Investment ................       143       26,260,076.64       12.60       6.566        720       65.82        77.21       22.79
Secondary Home ............        42        8,295,469.36        3.98       6.550        727       69.02        77.67       22.33
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       977     $208,428,013.69      100.00%      6.546        706       70.68        77.69%      22.31%
                              =========   ===============   ===========                                      ==========   ==========


      _______________

      (1)   Based upon representations of the related mortgagors at the time of
            origination.



                                                REMAINING TERM TO STATED MATURITY(1)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4A
                                                            PERCENT OF                            WEIGHTED   GROUP 2 BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
RANGE OF REMAINING            NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
TERMS TO MATURITY             MORTGAGE        BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
(MONTHS)                        LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

211 - 240 .................         9     $  1,540,551.84        0.74%      6.340        693       60.85        90.00%      10.00%
331 - 360 .................       968      206,887,461.85       99.26       6.547        706       70.76        77.60       22.40
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       977     $208,428,013.69      100.00%      6.546        706       70.68        77.69%      22.31%
                              =========   ===============   ===========                                      ==========   ==========


      _______________

      (1)   As of the Cut-off Date, the weighted average remaining term to
            maturity of the Mortgage Loans in Loan Group 2 is approximately 354
            months.


                                      S-53





                                                            PRODUCT TYPE
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4A
                                                            PERCENT OF                            WEIGHTED   GROUP 2 BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
                              MORTGAGE        BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
PRODUCT TYPE                    LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

Balloon 30/40 .............         8     $  2,204,121.22        1.06%      6.556        676       66.15        79.62%      20.38%
20 Year Fixed .............         9        1,540,551.84        0.74       6.340        693       60.85        90.00       10.00
30 Year Fixed .............       558      111,371,846.48       53.43       6.488        703       69.38        80.43       19.57
30 Year Fixed - IO 10 Years       398       92,611,064.04       44.43       6.616        711       72.50        74.23       25.77
30 Year Fixed - IO 15 Years         3          599,534.13        0.29       6.794        687       76.48        63.73       36.27
30 Year Fixed - IO 5 Years          1          100,895.98        0.05       5.950        677       61.21       100.00          --
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       977     $208,428,013.69      100.00%      6.546        706       70.68        77.69%      22.31%
                              =========   ===============   ===========                                      ==========   ==========



                                      S-54





                         TABULAR CHARACTERISTICS OF LOAN GROUP 2/COLLATERAL ALLOCATION GROUP 2

                                                   MORTGAGE RATES(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
RANGE OF                         MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
MORTGAGE RATES (%)                LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

4.501 - 5.000 .............           2     $    557,374.47        0.34%         5.000              777         77.83
5.001 - 5.500 .............           3          627,251.03        0.39          5.380              761         74.45
5.501 - 6.000 .............          76       18,096,700.65       11.18          5.920              720         66.63
6.001 - 6.500 .............         397       74,507,245.13       46.01          6.378              708         69.84
6.501 - 7.000 .............         499       68,149,303.55       42.08          6.780              702         71.77
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         977     $161,937,874.83      100.00%         6.488              707         70.34
                                =========   ===============   ===========


      _______________

      (1)   As of the Cut-off Date, the weighted average mortgage rate of the
            Mortgage Loans in Collateral Allocation Group 2 is expected to be
            approximately 6.488% per annum.



                                      CURRENT MORTGAGE LOAN PRINCIPAL BALANCES(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
RANGE OF CURRENT                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
MORTGAGE LOAN PRINCIPAL          MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
BALANCES ($)                      LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

0.01 - 100,000.00 .........          85     $  5,394,730.62        3.33%         6.532              715         65.03
100,000.01 - 200,000.00 ...         421       48,857,961.63       30.17          6.499              708         71.27
200,000.01 - 300,000.00 ...         273       52,067,850.40       32.15          6.480              704         70.53
300,000.01 - 400,000.00 ...         167       45,252,017.76       27.94          6.470              708         69.96
400,000.01 - 500,000.00 ...          27        8,832,981.09        5.45          6.489              712         69.91
500,000.01 - 600,000.00 ...           3        1,007,333.33        0.62          6.832              721         64.17
600,000.01 - 700,000.00 ...           1          525,000.00        0.32          6.500              708         70.00
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         977     $161,937,874.83      100.00%         6.488              707         70.34
                                =========   ===============   ===========


      _______________

      (1)   As of the Cut-off Date, the average current Mortgage Loan principal
            balance of the Mortgage Loans in Collateral Allocation Group 2 is
            approximately $213,334.71.


                                      S-55





                                                 DOCUMENTATION PROGRAM
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
DOCUMENTATION LEVEL               LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Limited ...................         343     $ 60,267,842.05       37.22%         6.531              705         70.71
Full/Alternative ..........         342       54,828,832.67       33.86          6.452              708         75.05
No Documentation ..........         140       22,005,532.59       13.59          6.373              713         59.75
No Ratio ..................          98       15,786,815.57        9.75          6.572              702         70.27
Stated Documentation ......          54        9,048,851.95        5.59          6.543              708         65.16
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         977     $161,937,874.83      100.00%         6.488              707         70.34
                                =========   ===============   ===========




                                          ORIGINAL LOAN-TO-VALUE RATIOS(1)(2)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
RANGE OF ORIGINAL                MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
LOAN-TO-VALUE RATIOS (%)          LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

30.00 and below ...........          13     $  1,299,016.76        0.80%         6.478              728         23.28
30.01 - 35.00  ............          10        1,437,127.41        0.89          6.301              721         33.18
35.01 - 40.00  ............          17        2,423,792.19        1.50          6.357              711         38.24
40.01 - 45.00  ............          20        2,690,034.44        1.66          6.488              703         43.08
45.01 - 50.00  ............          31        5,455,744.52        3.37          6.449              719         48.25
50.01 - 55.00  ............          39        7,744,817.32        4.78          6.433              712         52.53
55.01 - 60.00  ............          57       11,486,811.47        7.09          6.351              716         57.62
60.01 - 65.00  ............          64       12,855,952.84        7.94          6.409              696         63.36
65.01 - 70.00  ............         145       24,120,124.53       14.89          6.545              712         69.03
70.01 - 75.00  ............          94       17,602,179.54       10.87          6.488              700         73.60
75.01 - 80.00  ............         453       70,823,670.46       43.74          6.523              706         79.59
80.01 - 85.00  ............           6          677,628.49        0.42          6.698              681         84.72
85.01 - 90.00  ............          22        2,556,445.97        1.58          6.529              703         89.25
90.01 - 95.00  ............           5          503,105.20        0.31          6.467              712         95.00
95.01 - 100.00 ............           1          261,423.69        0.16          5.000              758        100.00
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         977     $161,937,874.83      100.00%         6.488              707         70.34
                                =========   ===============   ===========


      _______________

      (1)   The weighted average original Loan-to-Value Ratio of the Mortgage
            Loans in Collateral Allocation Group 2 by Aggregate Cut-off Date
            Loan Balance is approximately 70.34%.

      (2)   Does not take into account any secondary financing on the Mortgage
            Loans in Collateral Allocation Group 2 that may exist at the time of
            origination or any Additional Collateral.



                                     ORIGINAL EFFECTIVE LOAN-TO-VALUE RATIOS(1)(2)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
RANGE OF ORIGINAL               NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
EFFECTIVE LOAN-TO-VALUE          MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
RATIOS (%)                        LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

10.01 - 20.00 .............           3     $    250,492.13        0.15%         6.487              731         17.45
20.01 - 30.00 .............          10        1,048,524.63        0.65          6.475              727         24.67
30.01 - 40.00 .............          27        3,860,919.60        2.38          6.336              715         36.36
40.01 - 50.00 .............          51        8,145,778.96        5.03          6.462              714         46.54
50.01 - 60.00 .............          96       19,231,628.79       11.88          6.384              714         55.57
60.01 - 70.00 .............         210       37,237,501.06       22.99          6.488              707         67.29
70.01 - 80.00 .............         547       88,425,850.00       54.60          6.516              705         78.40
80.01 - 90.00 .............          28        3,234,074.46        2.00          6.565              698         88.30
90.01 - 100.00 ............           5          503,105.20        0.31          6.467              712         95.00
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         977     $161,937,874.83      100.00%         6.488              707         70.34
                                =========   ===============   ===========


      _______________

      (1)   The weighted average original Effective Loan-to-Value Ratio of the
            Mortgage Loans in Collateral Allocation Group 2 by Aggregate Cut-off
            Date Loan Balance is approximately 70.29%.

      (2)   Does not take into account any secondary financing on the Mortgage
            Loans in Collateral Allocation Group 2 that may exist at the time of
            origination.



                                                    CREDIT SCORE(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
RANGE OF CREDIT SCORES            LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

600 and below .............          14     $  2,321,808.45        1.43%         6.554              588         67.79
601-625 ...................          38        6,671,283.56        4.12          6.489              615         69.89
626-650 ...................          93       16,947,010.40       10.47          6.497              638         70.75
651-675 ...................         122       19,118,084.89       11.81          6.569              663         70.22
676-700 ...................         191       29,982,392.71       18.51          6.544              688         71.67
701-725 ...................         162       26,198,980.36       16.18          6.500              713         69.87
726-750 ...................         137       22,312,378.21       13.78          6.472              738         71.80
751-775 ...................         118       20,039,553.81       12.37          6.405              761         71.74
776-800 ...................          82       14,890,637.35        9.20          6.365              787         65.22
801-825 ...................          20        3,455,745.09        2.13          6.464              808         67.93
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         977     $161,937,874.83      100.00%         6.488              707         70.34
                                =========   ===============   ===========


      _______________

      (1)   As of the Cut-off Date, the weighted average Credit Score of the
            Mortgagors related to the Mortgage Loans in Collateral Allocation
            Group 2 is approximately 707.


                                      S-56





                                     STATE DISTRIBUTION OF MORTGAGED PROPERTIES(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
 STATE                            LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

California ................         212     $ 45,915,006.19       28.35%         6.487              705         64.14
New York ..................          72       15,206,911.43        9.39          6.407              702         69.67
Florida ...................          84       13,020,727.58        8.04          6.431              709         70.24
Arizona ...................          59        8,983,322.10        5.55          6.474              713         72.20
New Jersey ................          44        7,060,972.14        4.36          6.420              702         66.07
Michigan ..................          54        7,048,334.03        4.35          6.623              703         77.80
Washington ................          41        6,191,645.64        3.82          6.522              698         74.99
Nevada ....................          30        5,692,460.92        3.52          6.574              706         75.09
Virginia ..................          32        5,263,001.79        3.25          6.396              720         69.25
Texas .....................          42        4,500,308.18        2.78          6.578              717         77.48
Other .....................         307       43,055,184.83       26.59          6.510              710         74.38
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         977     $161,937,874.83      100.00%         6.488              707         70.34
                                =========   ===============   ===========


      _______________

      (1)   The Other row in the preceding table includes 36 other states and
            the District of Columbia. No more than approximately 0.69% of the
            Mortgage Loans in Collateral Allocation Group 2 will be secured by
            mortgaged properties located in any one postal zip code area.



                                               PURPOSE OF MORTGAGE LOANS
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
LOAN PURPOSE                      LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Refinance - Cashout .......         393     $ 68,226,314.72       42.13%         6.455              696         65.68
Purchase ..................         419       64,660,053.99       39.93          6.514              723         74.95
Refinance - Rate Term .....         165       29,051,506.12       17.94          6.504              700         70.99
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         977     $161,937,874.83      100.00%         6.488              707         70.34
                                =========   ===============   ===========




                                             TYPES OF MORTGAGED PROPERTIES
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
PROPERTY TYPE                     LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Single Family Residence ...         643     $104,224,381.37       64.36%         6.477              705         70.34
Planned Unit Development ..         159       27,157,695.27       16.77          6.507              707         74.24
2-4 Family ................          79       16,344,104.21       10.09          6.510              712         64.89
Condominium ...............          76       11,481,396.72        7.09          6.500              718         68.97
Cooperative ...............          18        2,265,680.80        1.40          6.532              726         67.90
Condominium Hotel .........           1          361,264.38        0.22          6.375              772         80.00
Townhouse .................           1          103,352.08        0.06          6.875              666         78.05
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         977     $161,937,874.83      100.00%         6.488              707         70.34
                                =========   ===============   ===========




                                                  OCCUPANCY TYPES(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
OCCUPANCY TYPES                   LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Primary ...................         792     $135,220,745.88       83.50%         6.483              704         71.15
Investment ................         143       20,274,140.67       12.52          6.517              722         65.43
Second Home ...............          42        6,442,988.28        3.98          6.500              728         68.70
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         977     $161,937,874.83      100.00%         6.488              707         70.34
                                =========   ===============   ===========


      _______________

      (1)   Based upon representations of the related mortgagors at the time of
            origination.


                                      S-57





                                            REMAINING TERMS TO MATURITY(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
RANGE OF REMAINING TERMS         MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
TO MATURITY (MONTHS)              LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

220 - 222 .................           1     $    235,165.97        0.15%         6.375              717         58.04
223 - 225 .................           2          399,998.18        0.25          6.109              648         73.47
226 - 228 .................           5          704,739.14        0.44          6.347              714         56.68
238 - 240 .................           1           46,575.71        0.03          6.875              673         37.21
340 - 342 .................           1          285,845.87        0.18          5.375              764         80.00
343 - 345 .................          10        1,598,527.41        0.99          6.192              700         64.69
346 - 348 .................         202       34,683,338.47       21.42          6.294              713         68.75
349 - 351 .................          94       17,505,242.02       10.81          6.188              711         74.22
352 - 354 .................          20        3,588,300.65        2.22          6.332              663         72.57
355 - 357 .................          74       11,934,040.20        7.37          6.560              682         69.07
358 - 360 .................         567       90,956,101.21       56.17          6.627              709         70.48
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         977     $161,937,874.83      100.00%         6.488              707         70.34
                                =========   ===============   ===========


      _______________

      (1)   As of the Cut-off Date, the weighted average remaining term to
            maturity of the Mortgage Loans in Collateral Allocation Group 2 is
            approximately 354 months.



                                                     PRODUCT TYPE
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
PRODUCT TYPE                      LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Balloon 30/40 .............           8     $  1,754,890.85        1.08%         6.513              668         65.63
20 Year Fixed .............           9        1,386,479.00        0.86          6.301              694         61.10
30 Year Fixed .............         558       89,571,194.35       55.31          6.428              704         69.01
30 Year Fixed - IO 10 Years         398       68,742,352.87       42.45          6.567              712         72.35
30 Year Fixed - IO 15 Years           3          382,061.78        0.24          6.769              687         76.77
30 Year Fixed - IO 5 Years            1          100,895.98        0.06          5.950              677         61.21
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         977     $161,937,874.83      100.00%         6.488              707         70.34
                                =========   ===============   ===========



                                      S-58





                        TABULAR CHARACTERISTICS OF LOAN GROUP 2/COLLATERAL ALLOCATION GROUP 4A

                                                   MORTGAGE RATES(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
RANGE OF                         MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
MORTGAGE RATES (%)                LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

6.001 - 6.500 .............         286     $  8,198,860.78       17.64%         6.472              708         70.15
6.501 - 7.000 .............         499       38,291,278.08       82.36          6.807              700         72.26
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         785     $ 46,490,138.86      100.00%         6.748              702         71.89
                                =========   ===============   ===========


      _______________

      (1)   As of the Cut-off Date, the weighted average mortgage rate of the
            Mortgage Loans in Collateral Allocation Group 4A is expected to be
            approximately 6.748% per annum.



                                      CURRENT MORTGAGE LOAN PRINCIPAL BALANCES(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
RANGE OF CURRENT MORTGAGE       NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
LOAN PRINCIPAL                   MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
BALANCES ($)                      LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

0.01 - 100,000.00 .........          72     $  1,614,165.79        3.47%         6.734              715         68.51
100,000.01 - 200,000.00 ...         341       14,015,778.70       30.15          6.748              705         73.18
200,000.01 - 300,000.00 ...         215       15,005,093.21       32.28          6.750              697         71.60
300,000.01 - 400,000.00 ...         130       12,640,066.29       27.19          6.750              702         71.91
400,000.01 - 500,000.00 ...          23        2,465,368.20        5.30          6.716              700         70.31
500,000.01 - 600,000.00 ...           3          644,666.67        1.39          6.841              715         64.86
600,000.01 - 700,000.00 ...           1          105,000.00        0.23          6.500              708         70.00
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         785     $ 46,490,138.86      100.00%         6.748              702         71.89
                                =========   ===============   ===========


      _______________

      (1)   As of the Cut-off Date, the average current Mortgage Loan principal
            balance of the Mortgage Loans in Collateral Allocation Group 4A is
            approximately $212,316.82.


                                      S-59





                                                 DOCUMENTATION PROGRAM
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
DOCUMENTATION LEVEL               LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Limited ...................         293     $ 19,292,031.19       41.50%         6.754              701         72.40
Full/Alternative ..........         266       14,420,628.56       31.02          6.749              700         76.26
No Ratio ..................          87        5,503,312.77       11.84          6.753              705         70.22
No Documentation ..........          93        4,507,979.64        9.70          6.726              702         62.56
Stated Documentation ......          46        2,766,186.70        5.95          6.723              710         64.01
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         785     $ 46,490,138.86      100.00%         6.748              702         71.89
                                =========   ===============   ===========




                                          ORIGINAL LOAN-TO-VALUE RATIOS(1)(2)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
RANGE OF ORIGINAL                MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
LOAN-TO-VALUE RATIOS (%)          LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

30.00 and below ...........          10     $    278,277.78        0.60%         6.632              709         22.92
30.01 - 35.00  ............           7          228,607.53        0.49          6.716              742         33.89
35.01 - 40.00  ............          11          540,713.24        1.16          6.770              721         37.26
40.01 - 45.00  ............          16          694,914.43        1.49          6.699              681         42.95
45.01 - 50.00  ............          22        1,186,286.68        2.55          6.678              695         47.96
50.01 - 55.00  ............          28        1,576,484.06        3.39          6.686              697         52.25
55.01 - 60.00  ............          39        2,339,324.92        5.03          6.709              699         57.42
60.01 - 65.00  ............          43        2,780,041.55        5.98          6.716              693         63.18
65.01 - 70.00  ............         122        8,554,302.40       18.40          6.774              710         69.28
70.01 - 75.00  ............          79        5,085,569.48       10.94          6.730              699         73.62
75.01 - 80.00  ............         379       21,867,229.31       47.04          6.758              701         79.60
80.01 - 85.00  ............           6          307,036.33        0.66          6.761              676         84.69
85.01 - 90.00  ............          19          907,960.83        1.95          6.806              716         89.57
90.01 - 95.00  ............           4          143,390.32        0.31          6.802              640         95.00
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         785     $ 46,490,138.86      100.00%         6.748              702         71.89
                                =========   ===============   ===========


      _______________

      (1)   The weighted average original Loan-to-Value Ratio of the Mortgage
            Loans in Collateral Allocation Group 4A by Aggregate Cut-off Date
            Loan Balance is approximately 71.89%.

      (2)   Does not take into account any secondary financing on the Mortgage
            Loans in Collateral Allocation Group 4A that may exist at the time
            of origination or any Additional Collateral.



                                     ORIGINAL EFFECTIVE LOAN-TO-VALUE RATIOS(1)(2)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
RANGE OF ORIGINAL               NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
EFFECTIVE LOAN-TO-VALUE          MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
RATIOS (%)                        LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

10.01 - 20.00 .............           3     $     50,044.74        0.11%         6.562              719         16.46
20.01 - 30.00 .............           7          228,233.04        0.49          6.648              707         24.34
30.01 - 40.00 .............          18          769,320.77        1.65          6.754              728         36.26
40.01 - 50.00 .............          38        1,881,201.11        4.05          6.686              690         46.11
50.01 - 60.00 .............          67        3,915,808.98        8.42          6.699              699         55.34
60.01 - 70.00 .............         165       11,334,343.95       24.38          6.760              706         67.79
70.01 - 80.00 .............         458       26,952,798.79       57.98          6.753              701         78.47
80.01 - 90.00 .............          25        1,214,997.16        2.61          6.794              706         88.33
90.01 - 100.00 ............           4          143,390.32        0.31          6.802              640         95.00
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         785     $ 46,490,138.86      100.00%         6.748              702         71.89
                                =========   ===============   ===========


      _______________

      (1)   The weighted average original Effective Loan-to-Value Ratio of the
            Mortgage Loans in Collateral Allocation Group 4A by Aggregate
            Cut-off Date Loan Balance is approximately 71.89%.

      (2)   Does not take into account any secondary financing on the Mortgage
            Loans in Collateral Allocation Group 4A that may exist at the time
            of origination.



                                                    CREDIT SCORE(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
RANGE OF CREDIT SCORES            LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

600 and below .............          12     $    723,259.38        1.56%         6.773              587         69.13
601-625 ...................          31        1,778,687.79        3.83          6.733              614         73.07
626-650 ...................          73        4,968,863.35       10.69          6.757              637         72.10
651-675 ...................         105        6,738,407.47       14.49          6.772              664         72.69
676-700 ...................         156       10,246,090.45       22.04          6.778              689         71.20
701-725 ...................         138        7,273,461.19       15.65          6.718              712         70.55
726-750 ...................         111        6,043,684.00       13.00          6.732              738         74.07
751-775 ...................          88        4,376,929.60        9.41          6.703              762         72.12
776-800 ...................          54        3,427,465.65        7.37          6.745              785         70.11
801-825 ...................          17          913,289.98        1.96          6.754              807         74.19
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         785     $ 46,490,138.86      100.00%         6.748              702         71.89
                                =========   ===============   ===========


      _______________

      (1)   As of the Cut-off Date, the weighted average Credit Score of the
            Mortgagors related to the Mortgage Loans in Collateral Allocation
            Group 4A is approximately 702.


                                      S-60





                                     STATE DISTRIBUTION OF MORTGAGED PROPERTIES(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
 STATE                            LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

California ................         164     $ 12,887,277.33       27.72%         6.748              701         65.39
New York ..................          55        3,394,103.45        7.30          6.707              696         71.01
Florida ...................          60        3,227,614.99        6.94          6.742              707         72.03
Michigan ..................          49        2,928,065.95        6.30          6.799              696         78.34
Arizona ...................          47        2,327,991.39        5.01          6.724              706         74.38
Washington ................          31        1,845,130.27        3.97          6.768              695         73.91
Nevada ....................          27        1,814,227.02        3.90          6.717              699         76.13
New Jersey ................          33        1,717,004.17        3.69          6.723              689         68.12
Texas .....................          38        1,580,610.08        3.40          6.754              717         76.67
Virginia ..................          26        1,334,623.26        2.87          6.747              709         73.53
Other .....................         255       13,433,490.95       28.90          6.757              704         75.37
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         785     $ 46,490,138.86      100.00%         6.748              702         71.89
                                =========   ===============   ===========


      _______________

      (1)   The Other row in the preceding table includes 36 other states and
            the District of Columbia. No more than approximately 0.75% of the
            Mortgage Loans in Collateral Allocation Group 4A will be secured by
            mortgaged properties located in any one postal zip code area.



                                               PURPOSE OF MORTGAGE LOANS
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
LOAN PURPOSE                      LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Purchase ..................         352     $ 19,595,704.93       42.15%         6.752              719         75.66
Refinance - Cashout .......         300       17,975,943.62       38.67          6.739              688         66.84
Refinance - Rate Term .....         133        8,918,490.31       19.18          6.756              692         73.77
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         785     $ 46,490,138.86      100.00%         6.748              702         71.89
                                =========   ===============   ===========




                                             TYPES OF MORTGAGED PROPERTIES
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
PROPERTY TYPE                     LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Single Family Residence ...         509     $ 29,302,152.36       63.03%         6.749              700         71.91
Planned Unit Development ..         134        8,058,936.34       17.33          6.745              704         74.65
2-4 Family ................          66        5,100,729.52       10.97          6.756              704         66.76
Condominium ...............          58        3,269,095.73        7.03          6.733              710         73.04
Cooperative ...............          16          652,559.77        1.40          6.731              714         70.13
Townhouse .................           1           73,822.92        0.16          6.875              666         78.05
Condominium Hotel .........           1           32,842.22        0.07          6.375              772         80.00
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         785     $ 46,490,138.86      100.00%         6.748              702         71.89
                                =========   ===============   ===========




                                                   OCCUPANCY TYPES(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
OCCUPANCY TYPES                   LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Primary ...................         630     $ 38,651,721.81       83.14%         6.751              699         72.71
Investment ................         120        5,985,935.97       12.88          6.731              713         67.15
Second Home ...............          35        1,852,481.08        3.98          6.724              721         70.11
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         785     $ 46,490,138.86      100.00%         6.748              702         71.89
                                =========   ===============   ===========


      _______________

      (1)   Based upon representations of the related mortgagors at the time of
            origination.


                                      S-61





                                            REMAINING TERMS TO MATURITY(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
RANGE OF REMAINING TERMS         MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
TO MATURITY (MONTHS)              LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

220 - 222 .................           1     $     21,378.72        0.05%         6.375              717         58.04
226 - 228 .................           2           99,425.75        0.21          6.707              681         65.83
238 - 240 .................           1           33,268.37        0.07          6.875              673         37.21
343 - 345 .................           4           68,193.27        0.15          6.454              705         79.93
346 - 348 .................         119        4,496,092.24        9.67          6.650              700         73.71
349 - 351 .................          51        1,263,982.66        2.72          6.471              702         74.43
352 - 354 .................          14          516,993.68        1.11          6.667              636         77.99
355 - 357 .................          64        3,868,217.17        8.32          6.756              674         70.57
358 - 360 .................         529       36,122,587.00       77.70          6.771              706         71.67
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         785     $ 46,490,138.86      100.00%         6.748              702         71.89
                                =========   ===============   ===========


      _______________

      (1)   As of the Cut-off Date, the weighted average remaining term to
            maturity of the Mortgage Loans in Collateral Allocation Group 4A is
            approximately 356 months.



                                                     PRODUCT TYPE
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
PRODUCT TYPE                      LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Balloon 30/40 .............           6     $    449,230.37        0.97%         6.722              705         68.16
20 Year Fixed .............           4          154,072.84        0.33          6.697              684         58.57
30 Year Fixed .............         421       21,800,652.13       46.89          6.736              697         70.89
30 Year Fixed - IO 10 Years         351       23,868,711.17       51.34          6.759              706         72.92
30 Year Fixed - IO 15 Years           3          217,472.35        0.47          6.838              688         75.95
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         785     $ 46,490,138.86      100.00%         6.748              702         71.89
                                =========   ===============   ===========



                                      S-62





                                              TABULAR CHARACTERISTICS OF LOAN GROUP 3

                                                         MORTGAGE RATES(1)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4B
                                                            PERCENT OF                            WEIGHTED   GROUP 3 BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
RANGE OF                       MORTGAGE       BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
MORTGAGE RATES (%)              LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------


5.001 - 5.500 .............         1     $    488,488.43        0.33%      5.500        666       79.37       100.00%         --
5.501 - 6.000 .............        32       18,130,311.18       12.20       5.886        715       70.75       100.00          --
6.001 - 6.500 .............       124       71,906,516.27       48.38       6.369        719       69.34        91.10        8.90%
6.501 - 7.000 .............        98       58,111,029.22       39.10       6.770        708       70.95        65.32       34.68
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       255     $148,636,345.10      100.00%      6.464        714       70.17        82.13%      17.87%
                              =========   ===============   ===========                                      ==========   ==========


      _______________

      (1)   As of the Cut-off Date, the weighted average mortgage rate of the
            Group 3 Mortgage Loans is expected to be approximately 6.464% per
            annum.



                                            CURRENT MORTGAGE LOAN PRINCIPAL BALANCES(1)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4B
                                                            PERCENT OF                            WEIGHTED   GROUP 3 BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
RANGE OF CURRENT              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
MORTGAGE LOAN PRINCIPAL        MORTGAGE       BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
BALANCES ($)                    LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

400,000.01 - 500,000.00 ...        97     $ 44,149,301.98       29.70%      6.443        708       71.85        82.78%      17.22%
500,000.01 - 600,000.00 ...        86       47,042,139.86       31.65       6.499        711       70.51        80.92       19.08
600,000.01 - 700,000.00 ...        30       19,468,736.11       13.10       6.335        729       71.86        86.68       13.32
700,000.01 - 800,000.00 ...        15       11,112,554.43        7.48       6.491        711       73.48        81.65       18.35
800,000.01 - 900,000.00 ...        10        8,514,983.69        5.73       6.481        713       63.92        82.18       17.82
900,000.01 - 1,000,000.00 .        13       12,566,320.46        8.45       6.598        703       67.22        76.14       23.86
1,000,000.01 - 1,500,000.00         3        3,793,043.03        2.55       6.274        742       64.96        91.24        8.76
Greater than 1,500,000.00 .         1        1,989,265.54        1.34       6.625        792       45.45        75.00       25.00
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       255     $148,636,345.10      100.00%      6.464        714       70.17        82.13%      17.87%
                              =========   ===============   ===========                                      ==========   ==========


      _______________

      (1)   As of the Cut-off Date, the average current Mortgage Loan principal
            balance of the Group 3 Mortgage Loans is approximately $582,887.63.



                                                       DOCUMENTATION PROGRAM
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4B
                                                            PERCENT OF                            WEIGHTED   GROUP 3 BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
                               MORTGAGE       BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
DOCUMENTATION LEVEL             LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

Limited ...................       131     $ 75,545,379.18       50.83%      6.563        711       70.84        78.06%      21.94%
Full/Alternative ..........        97       55,343,016.39       37.23       6.313        711       71.21        88.06       11.94
Stated Documentation ......        11        6,674,763.37        4.49       6.537        733       70.91        80.89       19.11
Lite ......................         7        5,455,456.43        3.67       6.504        772       55.35        83.10       16.90
No Documentation ..........         8        5,177,729.73        3.48       6.472        703       63.17        80.08       19.92
No Ratio ..................         1          440,000.00        0.30       6.750        748       80.00        66.67       33.33
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       255     $148,636,345.10      100.00%      6.464        714       70.17        82.13%      17.87%
                              =========   ===============   ===========                                      ==========   ==========



                                      S-63





                                                ORIGINAL LOAN-TO-VALUE RATIOS(1)(2)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4B
                                                            PERCENT OF                            WEIGHTED   GROUP 3 BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
RANGE OF ORIGINAL              MORTGAGE       BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
LOAN-TO-VALUE RATIOS (%)        LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

30.00 and below ...........         2     $    923,079.77        0.62%      6.255        744       23.38        95.68%       4.32%
40.01 - 45.00 .............         5        3,300,970.37        2.22       6.368        755       42.41        89.70       10.30
45.01 - 50.00 .............         9        7,594,245.89        5.11       6.479        736       47.60        81.00       19.00
50.01 - 55.00 .............         8        4,591,401.80        3.09       6.447        701       53.47        83.63       16.37
55.01 - 60.00 .............        18        9,730,140.78        6.55       6.390        721       57.61        85.81       14.19
60.01 - 65.00 .............        32       21,452,171.74       14.43       6.383        709       63.54        86.07       13.93
65.01 - 70.00 .............        30       16,983,984.64       11.43       6.566        711       68.40        77.65       22.35
70.01 - 75.00 .............        34       19,867,948.96       13.37       6.521        686       73.75        79.07       20.93
75.01 - 80.00 .............       115       63,304,008.99       42.59       6.466        720       79.50        81.82       18.18
85.01 - 90.00 .............         2          888,392.16        0.60       6.375        703       88.27        83.32       16.68
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       255     $148,636,345.10      100.00%      6.464        714       70.17        82.13%      17.87%
                              =========   ===============   ===========                                      ==========   ==========


      _______________

      (1)   The weighted average original Loan-to-Value Ratio if the Group 3
            Mortgage Loans by Aggregate Cut-off Date Loan Group 3 Balance is
            approximately 70.17%.

      (2)   Does not take into account any secondary financing on the Mortgage
            Loans in Loan Group 3 that may exist at the time of origination or
            any Additional Collateral.



                                           ORIGINAL EFFECTIVE LOAN-TO-VALUE RATIOS(1)(2)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4B
                                                            PERCENT OF                            WEIGHTED   GROUP 3 BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
RANGE OF ORIGINAL EFFECTIVE    MORTGAGE       BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
LOAN-TO-VALUE RATIOS (%)        LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

10.01 - 20.00 .............         1     $    478,943.07        0.32%      6.375        719       17.25        91.67%       8.33%
20.01 - 30.00 .............         1          444,136.70        0.30       6.125        771       30.00       100.00          --
40.01 - 50.00 .............        14       10,895,216.26        7.33       6.446        742       46.03        83.63       16.37
50.01 - 60.00 .............        26       14,321,542.58        9.64       6.409        715       56.28        85.11       14.89
60.01 - 70.00 .............        62       38,436,156.38       25.86       6.464        710       65.68        82.35       17.65
70.01 - 80.00 .............       149       83,171,957.95       55.96       6.479        712       78.13        81.16       18.84
80.01 - 90.00 .............         2          888,392.16        0.60       6.375        703       88.27        83.32       16.68
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       255     $148,636,345.10      100.00%      6.464        714       70.17        82.13%      17.87%
                              =========   ===============   ===========                                      ==========   ==========


      _______________

      (1)   The weighted average original Effective Loan-to-Value Ratio if the
            Group 3 Mortgage Loans by Aggregate Cut-off Date Loan Group 3
            Balance is approximately 70.17%.

      (2)   Does not take into account any secondary financing on the Mortgage
            Loans in Loan Group 3 that may exist at the time of origination.



                                                          CREDIT SCORES(1)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4B
                                                            PERCENT OF                            WEIGHTED   GROUP 3 BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
                               MORTGAGE       BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
RANGE OF CREDIT SCORES          LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

601 - 625 .................         7     $  3,534,353.83        2.38%      6.391        616       66.40        88.48%      11.52%
626 - 650 .................        17        9,330,861.07        6.28       6.466        639       64.36        81.56       18.44
651 - 675 .................        37       20,532,610.07       13.81       6.485        664       71.91        80.37       19.63
676 - 700 .................        49       28,144,471.34       18.94       6.536        688       71.84        78.58       21.42
701 - 725 .................        49       30,384,086.04       20.44       6.431        713       70.62        83.98       16.02
726 - 750 .................        34       19,707,262.13       13.26       6.498        740       72.91        79.80       20.20
751 - 775 .................        33       19,645,029.93       13.22       6.413        764       69.86        86.50       13.50
776 - 800 .................        22       13,445,893.64        9.05       6.400        787       68.93        82.59       17.41
801 - 825 .................         7        3,911,777.05        2.63       6.450        808       54.87        86.64       13.36
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       255     $148,636,345.10      100.00%      6.464        714       70.17        82.13%      17.87%
                              =========   ===============   ===========                                      ==========   ==========


      _______________

      (1)   As of the Cut-off Date, the weighted average Credit Score of the
            Mortgagors related to the Mortgage Loans in Loan Group 3 is
            approximately 714.


                                      S-64





                                           STATE DISTRIBUTION OF MORTGAGED PROPERTIES(1)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4B
                                                            PERCENT OF                            WEIGHTED   GROUP 3 BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
                               MORTGAGE       BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
STATE                           LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

California ................       128     $ 72,334,222.10       48.67%      6.504        713       70.22        80.35%      19.65%
Virginia ..................        20       12,464,369.90        8.39       6.327        727       72.94        85.57       14.43
New York ..................        17       11,029,961.80        7.42       6.510        717       69.41        80.99       19.01
Florida ...................        13        8,053,953.17        5.42       6.444        727       63.31        85.10       14.90
New Jersey ................        12        7,884,745.19        5.30       6.510        711       63.63        79.83       20.17
Maryland ..................         6        3,614,374.55        2.43       6.098        697       76.61        94.02        5.98
Nevada ....................         7        3,425,319.92        2.30       6.578        702       71.67        75.82       24.18
Connecticut ...............         6        3,374,698.21        2.27       6.500        707       74.37        82.11       17.89
District of Columbia ......         5        3,194,628.44        2.15       6.087        738       67.90        94.99        5.01
Arizona ...................         5        2,830,017.35        1.90       6.506        675       65.69        80.02       19.98
Other .....................        36       20,430,054.47       13.74       6.464        714       72.85        83.95       16.05
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       255     $148,636,345.10      100.00%      6.464        714       70.17        82.13%      17.87%
                              =========   ===============   ===========                                      ==========   ==========


      _______________

      (1)   The Other row in the preceding table includes 20 other states. No
            more than approximately 1.34% of the Mortgage Loans in Loan Group 3
            will be secured by mortgaged properties located in any one postal
            zip code area.



                                                     PURPOSE OF MORTGAGE LOANS
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4B
                                                            PERCENT OF                            WEIGHTED   GROUP 3 BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
                               MORTGAGE       BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
LOAN PURPOSE                    LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

Refinance - Cashout .......       124     $ 73,293,008.94       49.31%      6.442        705       66.50        83.09%      16.91%
Purchase ..................        93       55,035,605.71       37.03       6.470        726       75.86        81.67       18.33
Refinance - Rate Term .....        38       20,307,730.45       13.66       6.528        712       68.02        79.96       20.04
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       255     $148,636,345.10      100.00%      6.464        714       70.17        82.13%      17.87%
                              =========   ===============   ===========                                      ==========   ==========




                                                    TYPES OF MORTGAGED PROPERTY
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4B
                                                            PERCENT OF                            WEIGHTED   GROUP 3 BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
                               MORTGAGE       BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
PROPERTY TYPE                   LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

Single Family Residence ...       184     $105,105,608.67       70.71%      6.436        713       69.87        83.09%      16.91%
Planned Unit Development ..        47       28,579,937.75       19.23       6.553        717       70.17        78.78       21.22
2-4 Family ................        10        7,325,054.97        4.93       6.458        728       73.64        83.98       16.02
Condominium ...............        12        6,764,313.04        4.55       6.541        696       69.95        77.72       22.28
Cooperative ...............         1          438,400.00        0.29       6.375        726       79.71        91.67        8.33
Townhouse .................         1          423,030.67        0.28       6.250        759       80.00       100.00          --
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       255     $148,636,345.10      100.00%      6.464        714       70.17        82.13%      17.87%
                              =========   ===============   ===========                                      ==========   ==========



                                      S-65





                                                         OCCUPANCY TYPES(1)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4B
                                                            PERCENT OF                            WEIGHTED   GROUP 3 BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
                               MORTGAGE       BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
OCCUPANCY TYPES                 LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

Primary ...................       237     $136,873,114.91       92.09%      6.464        714       70.21        82.15%      17.85%
Investment ................        11        7,048,364.76        4.74       6.460        704       66.75        82.27       17.73
Secondary Home ............         7        4,714,865.43        3.17       6.480        721       74.09        81.45       18.55
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       255     $148,636,345.10      100.00%      6.464        714       70.17        82.13%      17.87%
                              =========   ===============   ===========                                      ==========   ==========


      _______________

      (1)   Based upon representations of the related mortgagors at the time of
            origination.



                                                REMAINING TERM TO STATED MATURITY(1)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4B
                                                            PERCENT OF                            WEIGHTED   GROUP 3 BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
RANGE OF REMAINING             MORTGAGE       BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
TERMS TO MATURITY (MONTHS)      LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

331 - 360 .................       255     $148,636,345.10      100.00%      6.464        714       70.17        82.13%      17.87%
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       255     $148,636,345.10      100.00%      6.464        714       70.17        82.13%      17.87%
                              =========   ===============   ===========                                      ==========   ==========


      _______________

      (1)   As of the Cut-off Date, the weighted average remaining term to
            maturity of the Mortgage Loans in Loan Group 3 is approximately 355
            months.



                                                            PRODUCT TYPE
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4B
                                                            PERCENT OF                            WEIGHTED   GROUP 3 BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
                               MORTGAGE       BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
PRODUCT TYPE                    LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

Balloon 30/40 .............         4     $  2,350,800.60        1.58%      6.803        685       76.93        63.10%      36.90%
30 Year Fixed .............       173      101,353,810.35       68.19       6.426        719       69.16        84.05       15.95
30 Year Fixed - IO 10 Years        77       44,490,734.15       29.93       6.528        704       72.11        79.02       20.98
30 Year Fixed - IO 15 Years         1          441,000.00        0.30       6.875        669       70.00        58.33       41.67
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       255     $148,636,345.10      100.00%      6.464        714       70.17        82.13%      17.87%
                              =========   ===============   ===========                                      ==========   ==========



                                      S-66





                         TABULAR CHARACTERISTICS OF LOAN GROUP 3/COLLATERAL ALLOCATION GROUP 3

                                                   MORTGAGE RATES(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
RANGE OF                        NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
MORTGAGE                         MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
RATES (%)                         LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

5.001 - 5.500 .............           1     $    488,488.43        0.40%         5.500              666         79.37
5.501 - 6.000 .............          32       18,130,311.18       14.85          5.886              715         70.75
6.001 - 6.500 .............         124       65,504,358.87       53.66          6.360              719         69.30
6.501 - 7.000 .............          98       37,958,711.97       31.09          6.758              708         70.58
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         255     $122,081,870.45      100.00%         6.410              715         69.95
                                =========   ===============   ===========


      _______________

      (1)   As of the Cut-off Date, the weighted average mortgage rate of the
            Mortgage Loans in Collateral Allocation Group 3 is expected to be
            approximately 6.410% per annum.



                                      CURRENT MORTGAGE LOAN PRINCIPAL BALANCES(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
RANGE OF CURRENT MORTGAGE       NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
LOAN PRINCIPAL                   MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
BALANCES ($)                      LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

400,000.01 - 500,000.00 ...          97     $ 36,548,699.42       29.94%         6.385              708         71.48
500,000.01 - 600,000.00 ...          86       38,066,400.04       31.18          6.449              713         70.23
600,000.01 - 700,000.00 ...          30       16,875,325.92       13.82          6.286              730         71.71
700,000.01 - 800,000.00 ...          15        9,073,031.02        7.43          6.432              711         73.02
800,000.01 - 900,000.00 ...          10        6,997,413.23        5.73          6.436              715         64.28
900,000.01 - 1,000,000.00 .          13        9,568,148.12        7.84          6.552              703         66.82
1,000,000.01 - 1,500,000.00           3        3,460,903.54        2.83          6.256              743         64.95
Greater than 1,500,000.00 .           1        1,491,949.16        1.22          6.625              792         45.45
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         255     $122,081,870.45      100.00%         6.410              715         69.95
                                =========   ===============   ===========


      _______________

      (1)   As of the Cut-off Date, the average current Mortgage Loan principal
            balance of the Mortgage Loans in Collateral Allocation Group 3 is
            approximately $582,887.63.


                                      S-67





                                                 DOCUMENTATION PROGRAM
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
DOCUMENTATION LEVEL               LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Limited ...................         131     $ 58,972,733.34       48.31%         6.515              711         70.64
Full/Alternative ..........          97       48,737,165.56       39.92          6.260              712         70.92
Stated Documentation ......          11        5,399,250.94        4.42          6.524              735         70.39
Lite ......................           7        4,533,225.20        3.71          6.491              772         56.09
No Documentation ..........           8        4,146,162.08        3.40          6.418              702         62.66
No Ratio ..................           1          293,333.33        0.24          6.750              748         80.00
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         255     $122,081,870.45      100.00%         6.410              715         69.95
                                =========   ===============   ===========




                                          ORIGINAL LOAN-TO-VALUE RATIOS(1)(2)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
RANGE OF ORIGINAL                MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
LOAN-TO-VALUE RATIOS (%)          LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

30.00 and below ...........           2     $    883,167.85        0.72%         6.249              745         23.66
40.01 - 45.00  ............           5        2,960,910.74        2.43          6.352              756         42.35
45.01 - 50.00  ............           9        6,151,172.22        5.04          6.438              739         47.63
50.01 - 55.00  ............           8        3,839,961.91        3.15          6.408              701         53.50
55.01 - 60.00  ............          18        8,349,474.07        6.84          6.346              722         57.65
60.01 - 65.00  ............          32       18,462,904.19       15.12          6.338              710         63.49
65.01 - 70.00  ............          30       13,188,632.25       10.80          6.518              712         68.29
70.01 - 75.00  ............          34       15,709,045.35       12.87          6.458              685         73.76
75.01 - 80.00  ............         115       51,796,351.24       42.43          6.409              721         79.49
85.01 - 90.00  ............           2          740,250.63        0.61          6.300              695         87.92
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         255     $122,081,870.45      100.00%         6.410              715         69.95
                                =========   ===============   ===========


      _______________

      (1)   The weighted average original Loan-to-Value Ratio of the Mortgage
            Loans in Collateral Allocation Group 3 by Aggregate Cut-off Date
            Loan Balance is approximately 69.95%.

      (2)   Does not take into account any secondary financing on the Mortgage
            Loans in Collateral Allocation Group 3 that may exist at the time of
            origination or any Additional Collateral.



                                     ORIGINAL EFFECTIVE LOAN-TO-VALUE RATIOS(1)(2)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
RANGE OF ORIGINAL               NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
EFFECTIVE LOAN-TO-VALUE          MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
RATIOS (%)                        LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

10.01 - 20.00 .............           1     $    439,031.15        0.36%         6.375              719         17.25
20.01 - 30.00 .............           1          444,136.70        0.36          6.125              771         30.00
40.01 - 50.00 .............          14        9,112,082.96        7.46          6.410              744         45.91
50.01 - 60.00 .............          26       12,189,435.98        9.98          6.366              716         56.35
60.01 - 70.00 .............          62       31,651,536.44       25.93          6.413              711         65.49
70.01 - 80.00 .............         149       67,505,396.59       55.30          6.420              712         78.16
80.01 - 90.00 .............           2          740,250.63        0.61          6.300              695         87.92
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         255     $122,081,870.45      100.00%         6.410              715         69.95
                                =========   ===============   ===========


      _______________

      (1)   The weighted average original Effective Loan-to-Value Ratio of the
            Mortgage Loans in Collateral Allocation Group 3 by Aggregate Cut-off
            Date Loan Balance is approximately 69.95%.

      (2)   Does not take into account any secondary financing on the Mortgage
            Loans in Collateral Allocation Group 3 that may exist at the time of
            origination.



                                                    CREDIT SCORE(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
RANGE OF CREDIT SCORES            LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

601-625 ...................           7     $  3,127,175.83        2.56%         6.379              616         66.48
626-650 ...................          17        7,610,426.17        6.23          6.398              639         64.59
651-675 ...................          37       16,501,997.43       13.52          6.439              664         72.22
676-700 ...................          49       22,115,450.66       18.12          6.473              688         71.48
701-725 ...................          49       25,515,099.67       20.90          6.379              713         70.34
726-750 ...................          34       15,725,736.41       12.88          6.442              740         72.74
751-775 ...................          33       16,992,056.85       13.92          6.372              764         69.35
776-800 ...................          22       11,104,929.84        9.10          6.333              787         68.92
801-825 ...................           7        3,388,997.59        2.78          6.444              808         54.78
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         255     $122,081,870.45      100.00%         6.410              715         69.95
                                =========   ===============   ===========


      _______________

      (1)   As of the Cut-off Date, the weighted average Credit Score of the
            Mortgagors related to the Mortgage Loans in Collateral Allocation
            Group 3 is approximately 715.


                                      S-68





                                     STATE DISTRIBUTION OF MORTGAGED PROPERTIES(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                      AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED     SUBJECT
STATE                             LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO   LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

California ................         128     $ 58,118,780.98       47.61%         6.449              712         69.88
Virginia ..................          20       10,665,627.50        8.74          6.262              729         72.15
New York ..................          17        8,932,889.22        7.32          6.456              719         69.57
Florida ...................          13        6,854,193.03        5.61          6.411              729         63.21
New Jersey ................          12        6,294,097.85        5.16          6.470              709         63.65
Maryland ..................           6        3,398,076.31        2.78          6.048              698         76.39
District of Columbia ......           5        3,034,628.44        2.49          6.052              742         67.27
Connecticut ...............           6        2,770,836.58        2.27          6.468              707         73.72
Nevada ....................           7        2,597,166.97        2.13          6.510              705         71.26
Arizona ...................           5        2,264,645.54        1.86          6.469              674         66.25
Other .....................          36       17,150,928.03       14.05          6.428              715         72.91
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         255     $122,081,870.45      100.00%         6.410              715         69.95
                                =========   ===============   ===========


      _______________

      (1)   The Other row in the preceding table includes 20 other states. No
            more than approximately 1.49% of the Mortgage Loans in Collateral
            Allocation Group 3 will be secured by mortgaged properties located
            in any one postal zip code area.



                                               PURPOSE OF MORTGAGE LOANS
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
LOAN PURPOSE                      LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Refinance - Cashout .......         124     $ 60,897,696.95       49.88%         6.389              707         66.51
Purchase ..................          93       44,945,796.97       36.82          6.412              727         75.52
Refinance - Rate Term .....          38       16,238,376.53       13.30          6.482              712         67.43
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         255     $122,081,870.45      100.00%         6.410              715         69.95
                                =========   ===============   ===========




                                             TYPES OF MORTGAGED PROPERTIES
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
PROPERTY TYPE                     LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Single Family Residence ...         184     $ 87,333,947.07       71.54%         6.381              714         69.68
Planned Unit Development ..          47       22,514,197.52       18.44          6.507              718         69.52
2-4 Family ................          10        6,151,615.95        5.04          6.416              727         73.27
Condominium ...............          12        5,257,212.57        4.31          6.484              697         70.94
Townhouse .................           1          423,030.67        0.35          6.250              759         80.00
Cooperative ...............           1          401,866.67        0.33          6.375              726         79.71
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         255     $122,081,870.45      100.00%         6.410              715         69.95
                                =========   ===============   ===========




                                                  OCCUPANCY TYPES(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
OCCUPANCY TYPES                   LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Primary ...................         237     $112,443,209.49       92.10%         6.409              715         69.97
Investment ................          11        5,798,402.27        4.75          6.404              700         66.63
Second Home ...............           7        3,840,258.69        3.15          6.440              721         74.45
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         255     $122,081,870.45      100.00%         6.410              715         69.95
                                =========   ===============   ===========


      _______________

      (1)   Based upon representations of the related mortgagors at the time of
            origination.


                                      S-69





                                            REMAINING TERMS TO MATURITY(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
RANGE OF REMAINING TERMS         MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
TO MATURITY (MONTHS)              LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

346 - 348 .................          39     $ 22,332,245.40       18.29%         6.008              720         70.04
349 - 351 .................          10        5,959,795.38        4.88          6.110              713         75.65
352 - 354 .................          22       13,246,903.30       10.85          6.360              722         65.48
355 - 357 .................          70       33,272,102.12       27.25          6.518              717         69.52
358 - 360 .................         114       47,270,824.25       38.72          6.576              708         70.75
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         255     $122,081,870.45      100.00%         6.410              715         69.95
                                =========   ===============   ===========


      _______________

      (1)   As of the Cut-off Date, the weighted average remaining term to
            maturity of the Mortgage Loans in Collateral Allocation Group 3 is
            approximately 355 months.



                                                     PRODUCT TYPE
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
PRODUCT TYPE                      LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Balloon 30/40 .............           4     $  1,483,402.09        1.22%         6.781              686         76.79
30 Year Fixed .............         173       85,184,617.30       69.78          6.377              720         68.94
30 Year Fixed - IO 10 Years          77       35,156,601.06       28.80          6.470              704         72.12
30 Year Fixed - IO 15 Years           1          257,250.00        0.21          6.875              669         70.00
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         255     $122,081,870.45      100.00%         6.410              715         69.95
                                =========   ===============   ===========



                                      S-70





                        TABULAR CHARACTERISTICS OF LOAN GROUP 3/COLLATERAL ALLOCATION GROUP 4B

                                                   MORTGAGE RATES(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
RANGE OF MORTGAGE RATES (%)       LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

6.001 - 6.500 .............          90     $  6,402,157.40       24.11%         6.457              718         69.79
6.501 - 7.000 .............          98       20,152,317.25       75.89          6.793              708         71.62
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         188     $ 26,554,474.65      100.00%         6.712              711         71.18
                                =========   ===============   ===========


      _______________

      (1)   As of the Cut-off Date, the weighted average mortgage rate of the
            Mortgage Loans in Collateral Allocation Group 4B is expected to be
            approximately 6.712% per annum.



                                      CURRENT MORTGAGE LOAN PRINCIPAL BALANCES(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
RANGE OF CURRENT MORTGAGE       NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
LOAN PRINCIPAL                   MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
BALANCES ($)                      LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

400,000.01 - 500,000.00 ...          70     $  7,600,602.56       28.62%         6.723              711         73.64
500,000.01 - 600,000.00 ...          69        8,975,739.82       33.80          6.714              705         71.72
600,000.01 - 700,000.00 ...          18        2,593,410.19        9.77          6.656              723         72.82
700,000.01 - 800,000.00 ...          10        2,039,523.41        7.68          6.757              712         75.54
800,000.01 - 900,000.00 ...           7        1,517,570.46        5.71          6.689              707         62.21
900,000.01 - 1,000,000.00 .          11        2,998,172.34       11.29          6.747              702         68.47
1,000,000.01 - 1,500,000.00           2          332,139.49        1.25          6.455              731         64.96
Greater than 1,500,000.00 .           1          497,316.38        1.87          6.625              792         45.45
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         188     $ 26,554,474.65      100.00%         6.712              711         71.18
                                =========   ===============   ===========


      _______________

      (1)   As of the Cut-off Date, the average current Mortgage Loan principal
            balance of the Mortgage Loans in Collateral Allocation Group 4B is
            approximately $586,971.24.


                                      S-71





                                                 DOCUMENTATION PROGRAM
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
DOCUMENTATION LEVEL               LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Limited ...................         113     $ 16,572,645.84       62.41%         6.732              710         71.55
Full/Alternative ..........          50        6,605,850.83       24.88          6.706              702         73.35
Stated Documentation ......          11        1,275,512.43        4.80          6.591              724         73.10
No Documentation ..........           6        1,031,567.65        3.88          6.690              708         65.23
Lite ......................           7          922,231.23        3.47          6.565              775         51.72
No Ratio ..................           1          146,666.67        0.55          6.750              748         80.00
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         188     $ 26,554,474.65      100.00%         6.712              711         71.18
                                =========   ===============   ===========




                                          ORIGINAL LOAN-TO-VALUE RATIOS(1)(2)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
RANGE OF ORIGINAL                MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
LOAN-TO-VALUE RATIOS (%)          LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

30.00 and below ...........           1     $     39,911.92        0.15%         6.375              719         17.25
40.01 - 45.00 .............           4          340,059.63        1.28          6.512              742         42.90
45.01 - 50.00 .............           8        1,443,073.67        5.43          6.653              725         47.49
50.01 - 55.00 .............           7          751,439.89        2.83          6.649              698         53.29
55.01 - 60.00 .............          11        1,380,666.71        5.20          6.657              714         57.31
60.01 - 65.00 .............          21        2,989,267.55       11.26          6.662              705         63.80
65.01 - 70.00 .............          27        3,795,352.39       14.29          6.733              707         68.78
70.01 - 75.00 .............          25        4,158,903.61       15.66          6.758              691         73.74
75.01 - 80.00 .............          83       11,507,657.75       43.34          6.725              718         79.55
85.01 - 90.00 .............           1          148,141.53        0.56          6.750              738         90.00
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         188     $ 26,554,474.65      100.00%         6.712              711         71.18
                                =========   ===============   ===========


      _______________

      (1)   The weighted average original Loan-to-Value Ratio of the Mortgage
            Loans in Collateral Allocation Group 4B by Aggregate Cut-off Date
            Loan Balance is approximately 71.18%.

      (2)   Does not take into account any secondary financing on the Mortgage
            Loans in Collateral Allocation Group 4B that may exist at the time
            of origination or any Additional Collateral.



                                     ORIGINAL EFFECTIVE LOAN-TO-VALUE RATIOS(1)(2)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
RANGE OF ORIGINAL               NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
EFFECTIVE LOAN-TO-VALUE          MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
RATIOS (%)                        LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

10.01 - 20.00 .............           1     $     39,911.92        0.15%         6.375              719         17.25
40.01 - 50.00 .............          12        1,783,133.30        6.72          6.626              728         46.62
50.01 - 60.00 .............          18        2,132,106.60        8.03          6.654              708         55.90
60.01 - 70.00 .............          48        6,784,619.94       25.55          6.702              706         66.59
70.01 - 80.00 .............         108       15,666,561.36       59.00          6.734              711         78.01
80.01 - 90.00 .............           1          148,141.53        0.56          6.750              738         90.00
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         188     $ 26,554,474.65      100.00%         6.712              711         71.18
                                =========   ===============   ===========


      _______________

      (1)   The weighted average original Effective Loan-to-Value Ratio of the
            Mortgage Loans in Collateral Allocation Group 4B by Aggregate
            Cut-off Date Loan Balance is approximately 71.18%.

      (2)   Does not take into account any secondary financing on the Mortgage
            Loans in Collateral Allocation Group 4B that may exist at the time
            of origination.



                                                    CREDIT SCORE(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
RANGE OF CREDIT SCORES            LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

601-625 ...................           6     $    407,178.00        1.53%         6.484              612         65.74
626-650 ...................          11        1,720,434.90        6.48          6.768              640         63.34
651-675 ...................          29        4,030,612.64       15.18          6.673              663         70.68
676-700 ...................          38        6,029,020.68       22.70          6.766              688         73.17
701-725 ...................          33        4,868,986.37       18.34          6.707              714         72.10
726-750 ...................          27        3,981,525.72       14.99          6.721              739         73.60
751-775 ...................          22        2,652,973.08        9.99          6.676              763         73.10
776-800 ...................          15        2,340,963.80        8.82          6.718              787         68.96
801-825 ...................           7          522,779.46        1.97          6.493              808         55.44
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         188     $ 26,554,474.65      100.00%         6.712              711         71.18
                                =========   ===============   ===========


      _______________

      (1)   As of the Cut-off Date, the weighted average Credit Score of the
            Mortgagors related to the Mortgage Loans in Collateral Allocation
            Group 4B is approximately 711.


                                      S-72





                                     STATE DISTRIBUTION OF MORTGAGED PROPERTIES(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
STATE                             LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

California ................         102     $ 14,215,441.12       53.53%         6.728              713         71.60
New York ..................          12        2,097,072.58        7.90          6.743              710         68.74
Virginia ..................          10        1,798,742.40        6.77          6.714              716         77.60
New Jersey ................          10        1,590,647.34        5.99          6.669              719         63.59
Florida ...................           9        1,199,760.14        4.52          6.635              718         63.86
Nevada ....................           5          828,152.95        3.12          6.790              691         72.95
Connecticut ...............           5          603,861.63        2.27          6.648              705         77.31
Arizona ...................           4          565,371.81        2.13          6.656              679         63.45
Minnesota .................           4          487,826.33        1.84          6.622              702         74.38
Utah ......................           2          363,463.76        1.37          6.825              688         73.99
Other .....................          25        2,804,134.59       10.56          6.662              709         73.00
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         188     $ 26,554,474.65      100.00%         6.712              711         71.18
                                =========   ===============   ===========


      _______________

      (1)   The Other row in the preceding table includes 16 other states and
            the District of Columbia. No more than approximately 1.87% of the
            Mortgage Loans in Collateral Allocation Group 4B will be secured by
            mortgaged properties located in any one postal zip code area.



                                               PURPOSE OF MORTGAGE LOANS
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
LOAN PURPOSE                      LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Refinance - Cashout .......          89     $ 12,395,311.99       46.68%         6.698              699         66.42
Purchase ..................          66       10,089,808.74       38.00          6.728              724         77.36
Refinance - Rate Term .....          33        4,069,353.92       15.32          6.714              714         70.36
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         188     $ 26,554,474.65      100.00%         6.712              711         71.18
                                =========   ===============   ===========




                                             TYPES OF MORTGAGED PROPERTIES
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
PROPERTY TYPE                     LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Single Family Residence ...         131     $ 17,771,661.60       66.93%         6.709              710         70.80
Planned Unit Development ..          40        6,065,740.23       22.84          6.723              713         72.54
Condominium ...............           9        1,507,100.47        5.68          6.739              694         66.51
2-4 Family ................           7        1,173,439.02        4.42          6.676              736         75.59
Cooperative ...............           1           36,533.33        0.14          6.375              726         79.71
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         188     $ 26,554,474.65      100.00%         6.712              711         71.18
                                =========   ===============   ===========




                                                   OCCUPANCY TYPES(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
OCCUPANCY TYPES                   LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Primary ...................         174     $ 24,429,905.42       92.00%         6.713              710         71.33
Investment ................           9        1,249,962.49        4.71          6.718              721         67.27
Second Home ...............           5          874,606.74        3.29          6.655              720         72.50
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         188     $ 26,554,474.65      100.00%         6.712              711         71.18
                                =========   ===============   ===========


      _______________

      (1)   Based upon representations of the related mortgagors at the time of
            origination.


                                      S-73





                                            REMAINING TERMS TO MATURITY(1)
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
RANGE OF REMAINING TERMS         MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
TO MATURITY (MONTHS)              LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

346 - 348 .................           6     $    726,458.05        2.74%         6.512              701         71.56
352 - 354 .................          16        1,571,402.95        5.92          6.519              745         61.69
355 - 357 .................          66        8,207,045.60       30.91          6.656              711         71.32
358 - 360 .................         100       16,049,568.05       60.44          6.768              708         72.02
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         188     $ 26,554,474.65      100.00%         6.712              711         71.18
                                =========   ===============   ===========


      _______________

      (1)   As of the Cut-off Date, the weighted average remaining term to
            maturity of the Mortgage Loans in Collateral Allocation Group 4B is
            approximately 357 months.



                                                     PRODUCT TYPE
-----------------------------------------------------------------------------------------------------------------------
                                                              PERCENT OF                                      WEIGHTED
                                               AGGREGATE       AGGREGATE                                       AVERAGE
                                NUMBER OF      PRINCIPAL       PRINCIPAL                                      ORIGINAL
                                 MORTGAGE       BALANCE         BALANCE     WEIGHTED AVERAGE     WEIGHTED      SUBJECT
PRODUCT TYPE                      LOANS       OUTSTANDING     OUTSTANDING      COUPON (%)      AVERAGE FICO    LTV (%)
---------------------------     ---------   ---------------   -----------   ----------------   ------------   ---------

Balloon 30/40 .............           4     $    867,398.51        3.27%         6.843              685         77.17
30 Year Fixed .............         122       16,169,193.05       60.89          6.683              716         70.34
30 Year Fixed - IO 10 Years          61        9,334,133.09       35.15          6.746              704         72.10
30 Year Fixed - IO 15 Years           1          183,750.00        0.69          6.875              669         70.00
                                ---------   ---------------   -----------
  TOTAL/WEIGHTED AVERAGE ..         188     $ 26,554,474.65      100.00%         6.712              711         71.18
                                =========   ===============   ===========



                                      S-74





                                 TABULAR CHARACTERISTICS OF COMBINED COLLATERAL ALLOCATION GROUP 4

                                                         MORTGAGE RATES(1)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4B
                                                            PERCENT OF                            WEIGHTED   GROUP 4A BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
                               MORTGAGE       BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
RANGE OF MORTGAGE RATES (%)     LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

6.001 - 6.500 .............       376     $ 14,601,018.18       19.99%      6.465        712       69.99        56.15%      43.85%
6.501 - 7.000 .............       597       58,443,595.33       80.01       6.802        703       72.04        65.52       34.48
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       973     $ 73,044,613.51      100.00%      6.735        705       71.63        63.65%      36.35%
                              =========   ===============   ===========                                      ==========   ==========


      _______________

      (1)   As of the Cut-off Date, the weighted average mortgage rate of the
            Combined Collateral Allocation Group 4 Mortgage Loans is expected to
            be approximately 6.735% per annum.



                                            CURRENT MORTGAGE LOAN PRINCIPAL BALANCES(1)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4B
                                                            PERCENT OF                            WEIGHTED   GROUP 4A BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
RANGE OF CURRENT              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
MORTGAGE LOAN PRINCIPAL        MORTGAGE       BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
BALANCES ($)                    LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

0.01 - 100,000.00 .........        72     $  1,614,165.79        2.21%      6.734        715       68.51       100.00%           --
100,000.01 - 200,000.00 ...       341       14,015,778.70       19.19       6.748        705       73.18       100.00            --
200,000.01 - 300,000.00 ...       215       15,005,093.21       20.54       6.750        697       71.60       100.00            --
300,000.01 - 400,000.00 ...       130       12,640,066.29       17.30       6.750        702       71.91       100.00            --
400,000.01 - 500,000.00 ...        93       10,065,970.76       13.78       6.721        708       72.82        24.49         75.51%
500,000.01 - 600,000.00 ...        72        9,620,406.49       13.17       6.723        706       71.26         6.70         93.30
600,000.01 - 700,000.00 ...        19        2,698,410.19        3.69       6.650        722       72.71         3.89         96.11
700,000.01 - 800,000.00 ...        10        2,039,523.41        2.79       6.757        712       75.54           --        100.00
800,000.01 - 900,000.00 ...         7        1,517,570.46        2.08       6.689        707       62.21           --        100.00
900,000.01 - 1,000,000.00 .        11        2,998,172.34        4.10       6.747        702       68.47           --        100.00
1,000,000.01 - 1,500,000.00         2          332,139.49        0.45       6.455        731       64.96           --        100.00
Greater than 1,500,000.00 .         1          497,316.38        0.68       6.625        792       45.45           --        100.00
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       973     $ 73,044,613.51      100.00%      6.735        705       71.63        63.65%        36.35%
                              =========   ===============   ===========                                      ==========   ==========


      _______________

      (1)   As of the Cut-off Date, the average current Mortgage Loan principal
            balance of the Combined Collateral Allocation Group 4 Mortgage Loans
            is approximately $284,706.37.



                                                       DOCUMENTATION PROGRAM
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4B
                                                            PERCENT OF                            WEIGHTED   GROUP 4A BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
                               MORTGAGE       BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
DOCUMENTATION LEVEL             LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

Limited ...................       406     $ 35,864,677.03       49.10%      6.744        705       72.01        53.79%      46.21%
Full/Alternative ..........       316       21,026,479.39       28.79       6.736        700       75.35        68.58       31.42
No Ratio ..................        88        5,649,979.44        7.73       6.753        706       70.47        97.40        2.60
No Documentation ..........        99        5,539,547.29        7.58       6.719        703       63.05        81.38       18.62
Stated Documentation ......        57        4,041,699.13        5.53       6.681        714       66.88        68.44       31.56
Lite ......................         7          922,231.23        1.26       6.565        775       51.72           --      100.00
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       973     $ 73,044,613.51      100.00%      6.735        705       71.63        63.65%      36.35%
                              =========   ===============   ===========                                      ==========   ==========



                                      S-75





                                                ORIGINAL LOAN-TO-VALUE RATIOS(1)(2)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4B
                                                            PERCENT OF                            WEIGHTED   GROUP 4A BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
RANGE OF ORIGINAL              MORTGAGE       BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
LOAN-TO-VALUE RATIOS (%)        LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

30.00 and below ...........        11     $    318,189.70        0.44%      6.600        710       22.21        87.46%      12.54%
30.01 - 35.00 .............         7          228,607.53        0.31       6.716        742       33.89       100.00          --
35.01 - 40.00 .............        11          540,713.24        0.74       6.770        721       37.26       100.00          --
40.01 - 45.00 .............        20        1,034,974.06        1.42       6.638        701       42.94        67.14       32.86
45.01 - 50.00 .............        30        2,629,360.35        3.60       6.665        711       47.70        45.12       54.88
50.01 - 55.00 .............        35        2,327,923.95        3.19       6.674        697       52.59        67.72       32.28
55.01 - 60.00 .............        50        3,719,991.63        5.09       6.689        705       57.38        62.89       37.11
60.01 - 65.00 .............        64        5,769,309.10        7.90       6.688        699       63.50        48.19       51.81
65.01 - 70.00 .............       149       12,349,654.79       16.91       6.761        709       69.13        69.27       30.73
70.01 - 75.00 .............       104        9,244,473.09       12.66       6.743        695       73.67        55.01       44.99
75.01 - 80.00 .............       462       33,374,887.06       45.69       6.747        707       79.58        65.52       34.48
80.01 - 85.00 .............         6          307,036.33        0.42       6.761        676       84.69       100.00          --
85.01 - 90.00 .............        20        1,056,102.36        1.45       6.798        719       89.63        85.97       14.03
90.01 - 95.00 .............         4          143,390.32        0.20       6.802        640       95.00       100.00          --
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       973     $ 73,044,613.51      100.00%      6.735        705       71.63        63.65%      36.35%
                              =========   ===============   ===========                                      ==========   ==========


      _______________

      (1)   The weighted average original Loan-to-Value Ratio if the Group 4
            Mortgage Loans by Aggregate Cut-off Date Combined Collateral
            Allocation Group 4 Balance is approximately 71.63%.

      (2)   Does not take into account any secondary financing on the Mortgage
            Loans in Combined Collateral Allocation Group 4 that may exist at
            the time of origination or any Additional Collateral.



                                           ORIGINAL EFFECTIVE LOAN-TO-VALUE RATIOS(1)(2)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4B
                                                            PERCENT OF                            WEIGHTED   GROUP 4A BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
RANGE OF ORIGINAL EFFECTIVE    MORTGAGE       BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
LOAN-TO-VALUE RATIOS (%)        LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

10.01 - 20.00 .............         4     $     89,956.66        0.12%      6.479        719       16.81        55.63%      44.37%
20.01 - 30.00 .............         7          228,233.04        0.31       6.648        707       24.34       100.00          --
30.01 - 40.00 .............        18          769,320.77        1.05       6.754        728       36.26       100.00          --
40.01 - 50.00 .............        50        3,664,334.41        5.02       6.657        709       46.36        51.34       48.66
50.01 - 60.00 .............        85        6,047,915.58        8.28       6.683        702       55.54        64.75       35.25
60.01 - 70.00 .............       213       18,118,963.89       24.81       6.738        706       67.34        62.56       37.44
70.01 - 80.00 .............       566       42,619,360.15       58.35       6.746        704       78.30        63.24       36.76
80.01 - 90.00 .............        26        1,363,138.69        1.87       6.790        709       88.52        89.13       10.87
90.01 - 100.00 ............         4          143,390.32        0.20       6.802        640       95.00       100.00          --
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       973     $ 73,044,613.51      100.00%      6.735        705       71.63        63.65%      36.35%
                              =========   ===============   ===========                                      ==========   ==========


      _______________

      (1)   The weighted average original Effective Loan-to-Value Ratio if the
            Group 4 Mortgage Loans by Aggregate Cut-off Date Combined Collateral
            Allocation Group 4 Balance is approximately 71.63%.

      (2)   Does not take into account any secondary financing on the Mortgage
            Loans in Combined Collateral Allocation Group 4 that may exist at
            the time of origination.


                                      S-76





                                                          CREDIT SCORES(1)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4B
                                                            PERCENT OF                            WEIGHTED   GROUP 4A BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
                               MORTGAGE       BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
RANGE OF CREDIT SCORES          LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

600 and below .............        12     $    723,259.38        0.99%      6.773        587       69.13       100.00%         --
601 - 625 .................        37        2,185,865.79        2.99       6.686        613       71.70        81.37       18.63%
626 - 650 .................        84        6,689,298.25        9.16       6.760        638       69.84        74.28       25.72
651 - 675 .................       134       10,769,020.11       14.74       6.735        664       71.93        62.57       37.43
676 - 700 .................       194       16,275,111.13       22.28       6.774        688       71.93        62.96       37.04
701 - 725 .................       171       12,142,447.56       16.62       6.714        713       71.17        59.90       40.10
726 - 750 .................       138       10,025,209.72       13.72       6.728        738       73.88        60.28       39.72
751 - 775 .................       110        7,029,902.68        9.62       6.693        763       72.49        62.26       37.74
776 - 800 .................        69        5,768,429.45        7.90       6.734        786       69.64        59.42       40.58
801 - 825 .................        24        1,436,069.44        1.97       6.659        807       67.36        63.60       36.40
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       973     $ 73,044,613.51      100.00%      6.735        705       71.63        63.65%      36.35%
                              =========   ===============   ===========                                      ==========   ==========


      _______________

      (1)   As of the Cut-off Date, the weighted average Credit Score of the
            Mortgagors related to the Mortgage Loans in Combined Collateral
            Allocation Group 4 is approximately 705.



                                       STATE DISTRIBUTION OF MORTGAGED PROPERTIES(1)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4B
                                                            PERCENT OF                            WEIGHTED   GROUP 4A BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
                               MORTGAGE       BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
STATE                           LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

California ................       266     $ 27,102,718.45       37.10%      6.738        707       68.65        47.55%      52.45%
New York ..................        67        5,491,176.03        7.52       6.721        701       70.14        61.81       38.19
Florida ...................        69        4,427,375.13        6.06       6.713        710       69.81        72.90       27.10
New Jersey ................        43        3,307,651.51        4.53       6.697        703       65.94        51.91       48.09
Virginia ..................        51        3,204,980.07        4.39       6.795        693       77.91        91.36        8.64
Arizona ...................        36        3,133,365.66        4.29       6.728        713       75.87        42.59       57.41
Michigan ..................        51        2,893,363.20        3.96       6.711        701       72.25        80.46       19.54
Nevada ....................        32        2,642,379.97        3.62       6.740        697       75.13        68.66       31.34
Washington ................        34        1,996,488.39        2.73       6.743        697       74.01        92.42        7.58
Texas .....................        38        1,580,610.08        2.16       6.754        717       76.67       100.00          --
Other .....................       286       17,264,505.02       23.64       6.738        705       75.03        77.81       22.19
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       973     $ 73,044,613.51      100.00%      6.735        705       71.63        63.65%      36.35%
                              =========   ===============   ===========                                      ==========   ==========


      _______________

      (1)   The Other row in the preceding table includes 37 other states and
            the District of Columbia. No more than approximately 0.70% of the
            Mortgage Loans in Combined Collateral Allocation Group 4 will be
            secured by mortgaged properties located in any one postal zip code
            area.



                                                     PURPOSE OF MORTGAGE LOANS
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4B
                                                            PERCENT OF                            WEIGHTED   GROUP 4A BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
                               MORTGAGE       BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
LOAN PURPOSE                    LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

Refinance - Cashout .......       389     $ 30,371,255.61       41.58%      6.722        692       66.67        59.19%      40.81%
Purchase ..................       418       29,685,513.67       40.64       6.744        721       76.24        66.01       33.99
Refinance - Rate Term .....       166       12,987,844.23       17.78       6.743        699       72.70        68.67       31.33
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       973     $ 73,044,613.51      100.00%      6.735        705       71.63        63.65%      36.35%
                              =========   ===============   ===========                                      ==========   ==========



                                      S-77





                                                    TYPES OF MORTGAGED PROPERTY
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4B
                                                            PERCENT OF                            WEIGHTED   GROUP 4A BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
                               MORTGAGE       BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
PROPERTY TYPE                   LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

Single Family Residence ...       640     $ 47,073,813.96       64.45%      6.734        703       71.49        62.25%      37.75%
Planned Unit Development ..       174       14,124,676.57       19.34       6.736        708       73.74        57.06       42.94
2-4 Family ................        73        6,274,168.54        8.59       6.741        710       68.42        81.30       18.70
Condominium ...............        67        4,776,196.20        6.54       6.735        705       70.98        68.45       31.55
Cooperative ...............        17          689,093.10        0.94       6.712        715       70.64        94.70        5.30
Townhouse .................         1           73,822.92        0.10       6.875        666       78.05       100.00          --
Condominium-Hotel .........         1           32,842.22        0.04       6.375        772       80.00       100.00          --
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       973     $ 73,044,613.51      100.00%      6.735        705       71.63        63.65%      36.35%
                              =========   ===============   ===========                                      ==========   ==========




                                                         OCCUPANCY TYPES(1)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4B
                                                            PERCENT OF                            WEIGHTED   GROUP 4A BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
                               MORTGAGE       BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
OCCUPANCY TYPES                 LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

Primary ...................       804     $ 63,081,627.23       86.36%      6.737        703       72.17        61.27%      38.73%
Investment ................       129        7,235,898.46        9.91       6.729        714       67.17        82.73       17.27
Second Home ...............        40        2,727,087.82        3.73       6.702        721       70.87        67.93       32.07
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       973     $ 73,044,613.51      100.00%      6.735        705       71.63        63.65%      36.35%
                              =========   ===============   ===========                                      ==========   ==========


      _______________

      (1)   Based upon representations of the related mortgagors at the time of
            origination.



                                                REMAINING TERM TO STATED MATURITY(1)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4B
                                                            PERCENT OF                            WEIGHTED   GROUP 4A BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
RANGE OF REMAINING             MORTGAGE       BALANCE         BALANCE      AVERAGE     AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
TERMS TO MATURITY (MONTHS)      LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

220 - 222 .................         1     $     21,378.72        0.03%      6.375        717       58.04       100.00%         --
226 - 228 .................         2           99,425.75        0.14       6.707        681       65.83       100.00          --
238 - 240 .................         1           33,268.37        0.05       6.875        673       37.21       100.00          --
343 - 345 .................         4           68,193.27        0.09       6.454        705       79.93       100.00          --
346 - 348 .................       125        5,222,550.29        7.15       6.631        701       73.41        86.09       13.91%
349 - 351 .................        51        1,263,982.66        1.73       6.471        702       74.43       100.00          --
352 - 354 .................        30        2,088,396.63        2.86       6.555        718       65.73        24.76       75.24
355 - 357 .................       130       12,075,262.77       16.53       6.688        699       71.08        32.03       67.97
358 - 360 .................       629       52,172,155.05       71.43       6.770        706       71.78        69.24       30.76
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       973     $ 73,044,613.51      100.00%      6.735        705       71.63        63.65%      36.35%
                              =========   ===============   ===========                                      ==========   ==========


      _______________

      (1)   As of the Cut-off Date, the weighted average remaining term to
            maturity of the Mortgage Loans in Combined Collateral Allocation
            Group 4 is approximately 357 months.


                                      S-78





                                                            PRODUCT TYPE
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          PERCENT OF
                                                                                                             PERCENT OF   COLLATERAL
                                                                                                             COLLATERAL   ALLOCATION
                                                                                                             ALLOCATION    GROUP 4B
                                                            PERCENT OF                            WEIGHTED   GROUP 4A BY       BY
                                             AGGREGATE       AGGREGATE                            AVERAGE    APPLICABLE   APPLICABLE
                              NUMBER OF      PRINCIPAL       PRINCIPAL     WEIGHTED    WEIGHTED   ORIGINAL    FRACTION     FRACTION
                               MORTGAGE       BALANCE         BALANCE      AVERAGE      AVERAGE    SUBJECT    PRINCIPAL    PRINCIPAL
PRODUCT TYPE                    LOANS       OUTSTANDING     OUTSTANDING   COUPON (%)     FICO     LTV (%)     BALANCE      BALANCE
---------------------------   ---------   ---------------   -----------   ----------   --------   --------   ----------   ----------

Balloon 30/40 .............        10     $  1,316,628.88        1.80%      6.801        692       74.10        34.12%      65.88%
20 Year Fixed .............         4          154,072.84        0.21       6.697        684       58.57       100.00          --
30 Year Fixed .............       543       37,969,845.18       51.98       6.713        705       70.66        57.42       42.58
30 Year Fixed - IO 10 Years       412       33,202,844.26       45.46       6.755        706       72.69        71.89       28.11
30 Year Fixed - IO 15 Years         4          401,222.35        0.55       6.855        679       73.23        54.20       45.80
                              ---------   ---------------   -----------                                      ----------   ----------
  TOTAL/WEIGHTED AVERAGE ..       973     $ 73,044,613.51      100.00%      6.735        705       71.63        63.65%      36.35%
                              =========   ===============   ===========                                      ==========   ==========



                                      S-79



ASSIGNMENT OF THE MORTGAGE LOANS; REPRESENTATIONS AND WARRANTIES RELATING TO THE
MORTGAGE LOANS

      Under the Assignment Agreements and the mortgage loan purchase agreement,
Morgan Stanley Mortgage Capital Inc. (the "SELLER") will sell the Mortgage Loans
to the Depositor and the Depositor will sell the Mortgage Loans to the Issuing
Entity. Pursuant to the Assignment Agreements, the Seller will transfer its
rights and obligations under the underlying mortgage loan purchase agreements
with respect to certain representations, warranties and covenants made by the
Originators relating to, among other things, certain characteristics of the
Mortgage Loans. Pursuant to the Pooling and Servicing Agreement and the mortgage
loan purchase agreement, the Seller will make certain representations,
warranties and covenants relating to certain characteristics of certain Mortgage
Loans. Subject to the limitations described below, the Originator or the Seller
will be obligated as described herein to purchase or substitute a similar
mortgage loan for any related Mortgage Loan as to which there exists deficient
documentation or as to which there has been an uncured breach of any such
representation or warranty relating to the characteristics of the Mortgage Loan
that materially and adversely affects the value of such Mortgage Loan or the
interests of the Certificateholders in such Mortgage Loan (a "DEFECTIVE MORTGAGE
LOAN"). See "Description of the Agreements--Assignment of Assets; Repurchases"
and "--Representations and Warranties; Repurchases" in the accompanying
prospectus.

      Pursuant to a pooling and servicing agreement (the "POOLING AND SERVICING
AGREEMENT"), dated as of the Cut-off Date, among Morgan Stanley Capital I Inc.,
as Depositor (the "DEPOSITOR"), Wells Fargo Bank, National Association ("WELLS
FARGO"), as Master Servicer (in such capacity, the "MASTER SERVICER") and as
Securities Administrator (in such capacity, the "SECURITIES ADMINISTRATOR"),
Morgan Stanley Mortgage Capital Inc., as seller, and LaSalle Bank National
Association, as Trustee (the "TRUSTEE") of the Issuing Entity, on the Closing
Date the Depositor will sell, transfer, assign, set over and otherwise convey
without recourse to the Trustee, in its capacity as Trustee, all of its rights
to the Mortgage Loans and its rights and obligations under the Assignment
Agreements (including the right to enforce the Originators' purchase
obligations) and under the mortgage loan purchase agreement. The obligations of
the Originators and the Seller with respect to the Certificates are limited to
their respective obligations to purchase or substitute for Defective Mortgage
Loans.

      In connection with such transfer and assignment of the Mortgage Loans, the
Depositor will deliver or cause to be delivered to the Trustee or its custodian,
among other things, the original promissory note or a lost note affidavit and a
copy of the promissory note (the "MORTGAGE NOTE") (and any modification or
amendment thereto) endorsed in blank without recourse, the original instrument
creating a first lien on the related Mortgaged Property (the "MORTGAGE") with
evidence of recording indicated thereon, an assignment in recordable form of the
Mortgage, all recorded intervening assignments of the Mortgage and any
modifications to such Mortgage Note and Mortgage (except for any such document
other than Mortgage Notes not available on the Closing Date, which will be
delivered to or on behalf of the Trustee as soon as the same is available to the
Depositor) (collectively, the "MORTGAGE FILE"). Assignments of the Mortgage
Loans to the Trustee (or its nominee) will be recorded in the appropriate public
office for real property records, except in states where, in the opinion of
counsel, such recording is not required to protect the Trustee's interest in the
Mortgage Loans against the claim of any subsequent transferee or any successor
to or creditor of the Depositor.

      The related Originators, pursuant to their respective the Assignment
Agreements, and/or the Sponsor pursuant to the mortgage loan purchase agreement
or the Pooling and Servicing Agreement, will make certain representations and
warranties regarding the Mortgage Loans which will include, among other things
that:

      o   as of the cut-off date, the information about the Mortgage Loans in
          this prospectus supplement was true and correct in all material
          respects;

      o   except as otherwise described in this prospectus supplement, each
          Mortgage Loan is secured by a first lien on the related mortgaged
          property is the subject of a primary insurance policy;

      o   the Sponsor and Seller had good title to the Mortgage Loans and,
          except as otherwise described in this prospectus supplement, no
          Mortgage Loan is subject to offsets, defenses or counterclaims except
          as may be provided under the Servicemembers Civil Relief Act or
          similar state laws;


                                      S-80



      o   to the best of the Sponsor's or Originator's knowledge, the mortgaged
          property securing each Mortgage Loan is free of material damage and is
          in good repair;

      o   each Mortgage Loan complied in all material respects with all
          applicable local, state and federal laws at the time of origination;
          and

      o   to the best of the Sponsor's or Originator's knowledge, there is no
          delinquent tax or assessment lien against the mortgaged property on
          any Mortgage Loan.

      The Trustee or a Custodian on its behalf will review each Mortgage File
within the time period specified in the Pooling and Servicing Agreement or
promptly after the Trustee's receipt of any document permitted to be delivered
after the Closing Date. The Trustee or a Custodian on behalf of the Trustee will
hold such Mortgage Files in trust for the benefit of the Certificateholders in
accordance with their respective customary procedures, including storing the
documents in fire-resistant facilities. If at the end of such specified period,
any document in a Mortgage File is found to be missing or not in compliance with
the review requirements set forth in the Pooling and Servicing Agreement and the
related Originator or the Seller, as applicable, does not cure such omission or
noncompliance within the time period required under the applicable underlying
mortgage loan purchase agreement or the Mortgage Loan Purchase Agreement, as
applicable, and such omission or noncompliance is deemed to have a material and
adverse affect on the value of that Mortgage Loan, then the applicable
Originator, pursuant to such underlying mortgage loan purchase agreement, as
modified by the related Assignment Agreement, or the Seller pursuant to the
Pooling and Servicing Agreement or the mortgage loan purchase agreement, is
obligated to purchase the related Defective Mortgage Loan from the assets of the
Issuing Entity. In addition if one of the above representations or any other
representation or warranty with respect to a Mortgage Loan in the mortgage loan
purchase agreement or an Assignment Agreement, as applicable, is breached then
the applicable Originator, pursuant to such underlying mortgage loan purchase
agreement, as modified by the related Assignment Agreement, or the Seller
pursuant to the Pooling and Servicing Agreement or the mortgage loan purchase
agreement, is obligated to purchase the related Defective Mortgage Loan from the
assets of the Issuing Entity. If required to repurchase a Mortgage Loan, the
Seller or the related Originator as applicable will be required to repurchase
that Mortgage Loan at a price equal to the sum of (a) 100% of the Stated
Principal Balance thereof and (b) unpaid accrued interest thereon from the Due
Date to which interest was last paid by the mortgagor to the Due Date
immediately preceding the repurchase. Rather than purchase the Defective
Mortgage Loan as provided above, the applicable Originator or the Seller may
remove such Mortgage Loan (a "DELETED MORTGAGE LOAN") from the Mortgage Pool and
substitute in its place one or more mortgage loans of like kind (such loan a
"REPLACEMENT MORTGAGE LOAN"); provided, however, that such substitution is
permitted only within two years after the Closing Date and may not be made
unless an opinion of counsel is provided to the effect that such substitution
would not disqualify any REMIC or result in a prohibited transaction tax under
the Code.

      Any Replacement Mortgage Loan generally will, on the date of substitution,
among other characteristics set forth in the related underlying servicing
agreement, (i) have an outstanding principal balance, after deduction of all
scheduled payments due in the month of substitution, not in excess of the Stated
Principal Balance of the Deleted Mortgage Loan (the amount of any shortfall to
be deposited in the Distribution Account in the month of substitution (a
"SUBSTITUTION ADJUSTMENT AMOUNT")), (ii) have a Mortgage Rate not less than (and
not more than two percentage points greater than) the mortgage rate of the
Deleted Mortgage Loan, (iii) have a Loan-to-Value Ratio equal to or less than
that of the Deleted Mortgage Loan, (iv) have a remaining term to maturity not
greater than (and not more than one year less than) that of the Deleted Mortgage
Loan, (v) is otherwise acceptable to the Seller and (vi) comply with all of the
representations and warranties set forth in the related underlying servicing
agreement, as modified by the related Assignment Agreement. This cure,
repurchase or substitution obligation constitutes the sole remedy available to
the Certificateholders or the Trustee for omission of, or a material defect in,
a Mortgage File.

LOAN PURCHASING GUIDELINES AND/OR UNDERWRITING STANDARDS

      General. Each of the Originators, and in certain circumstances, the
Seller, will represent and warrant that each of the Mortgage Loans sold by it
was underwritten in accordance with that Originator's underwriting guidelines.
The Seller's loan purchasing guidelines for the MSMC Mortgage Loans are
described below and may not apply to other mortgage loans sold to the Issuing
Entity.


                                      S-81



      The following information has been provided by the Seller or the related
Originators, as applicable, and neither the Depositor nor the underwriter makes
any representations or warranties as to the accuracy or completeness of such
information.

LOAN PURCHASING GUIDELINES - MORGAN STANLEY MORTGAGE CAPITAL INC.

      General. For a description of Morgan Stanley Mortgage Capital Inc. ("MSMC"
or the "SPONSOR") please see "The Sponsor" in this prospectus supplement.

      The loan purchasing guidelines below apply to MSMC Mortgage Loans and may
not apply to other Mortgage Loans sold by MSMC.

      Loan Purchasing Guidelines. The standards applicable to the purchase of
mortgage loans by Morgan Stanley Mortgage Capital Inc. typically differ from,
and are, with respect to a substantial number of mortgage loans, generally less
stringent than, the underwriting standards established by Fannie Mae or Freddie
Mac primarily with respect to original principal balances, loan-to-value ratios,
borrower income, required documentation, interest rates, borrower occupancy of
the mortgaged property and/or property types. To the extent the programs reflect
underwriting standards different from those of Fannie Mae and Freddie Mac, the
performance of the mortgage loans thereunder may reflect higher delinquency
rates and/or credit losses. In addition, on a case-by-case basis, the Seller may
determine that, based upon compensating factors, a prospective borrower not
strictly qualifying under its loan purchasing guidelines warrants an
underwriting exception. Compensating factors may include, but are not limited
to, low loan-to-value ratios, low debt-to-income ratios, good credit history,
stable employment, financial reserves, and time in residence at the applicant's
current address. A significant number of the Mortgage Loans sold by the Seller
to the Issuing Entity may represent underwriting exceptions.

      Generally, each mortgagor will have been required to complete an
application designed to provide to the original lender pertinent credit
information concerning the mortgagor. As part of the description of the
mortgagor's financial condition, the mortgagor will have furnished information
with respect to its assets, liabilities, income (except as described below),
credit history, employment history and personal information, and furnished an
authorization to apply for a credit report which summarizes the mortgagor's
credit history with local merchants and lenders and any record of bankruptcy.
The mortgagor may also have been required to authorize verifications of deposits
at financial institutions where the mortgagor had demand or savings accounts. In
the case of investment properties and two- to four-unit dwellings, income
derived from the mortgaged property may have been considered for loan purchasing
purposes, in addition to the income of the mortgagor from other sources.

      With respect to mortgaged property consisting of vacation or second homes,
no income derived from the property generally will have been considered for loan
purchasing purposes. In the case of certain borrowers with acceptable payment
histories, no income will be required to be stated (or verified) in connection
with the loan application.

      Based on the data provided in the application and certain verification (if
required), a determination is made by the original lender that the mortgagor's
monthly income (if required to be stated) will be sufficient to enable the
mortgagor to meet its monthly obligations on the mortgage loan and other
expenses related to the property such as property taxes, utility costs, standard
hazard insurance and other fixed obligations other than housing expenses.
Generally, scheduled payments on a mortgage loan during the first year of its
term plus taxes and insurance and all scheduled payments on obligations that
extend beyond ten months equal no more than a specified percentage of the
prospective mortgagor's gross income. The percentage applied varies on a case by
case basis depending on a number of loan purchasing criteria, including the
Loan-to-Value Ratio of the mortgage loan. The originator may also consider the
amount of liquid assets available to the mortgagor after origination.

      Certain of the mortgage loans have been originated under alternative,
reduced documentation, no-stated-income, no-documentation, no-ratio or stated
income/stated assets programs, which require less documentation and verification
than do traditional full documentation programs. Generally, under an alternative
documentation program, the borrower provides alternate forms of documentation to
verify employment, income and assets. Under a reduced documentation program, no
verification of one of either a mortgagor's income or a mortgagor's assets is


                                      S-82



undertaken by the originator. Under a no-stated-income program or a no-ratio
program, certain borrowers with acceptable payment histories will not be
required to provide any information regarding income and no other investigation
regarding the borrower's income will be undertaken. Under a stated income/stated
assets program, no verification of both a mortgagor's income and a mortgagor's
assets is undertaken by the originator. Under a no-documentation program, no
verification of a mortgagor's income or assets is undertaken by the originator
and such information may not even be stated by the mortgagor. The loan
purchasing decisions for such mortgage loans may be based primarily or entirely
on an appraisal of the mortgaged property and the Loan-to-Value Ratio at
origination.

      The adequacy of the mortgaged property as security for repayment of the
related mortgage loan will generally have been determined by an appraisal in
accordance with pre-established appraisal procedure guidelines for appraisals
established by or acceptable to the originator. All appraisals conform to the
Uniform Standards of Professional Appraisal Practice adopted by the Appraisal
Standards Board of the Appraisal Foundation and must be on forms acceptable to
Fannie Mae and/or Freddie Mac. Appraisers may be staff appraisers employed by
the originator or independent appraisers selected in accordance with
pre-established appraisal procedure guidelines established by the originator.
The appraisal procedure guidelines generally will have required the appraiser or
an agent on its behalf to personally inspect the property and to verify whether
the property was in good condition and that construction, if new, had been
substantially completed. The appraisal generally will have been based upon a
market data analysis of recent sales of comparable properties and, when deemed
applicable, an analysis based on income generated from the property or a
replacement cost analysis based on the current cost of constructing or
purchasing a similar property.

UNDERWRITING STANDARDS - MORGAN STANLEY CREDIT CORPORATION

      General. Morgan Stanley Credit Corporation ("MSCC") is an indirect
wholly-owned subsidiary of Morgan Stanley. MSCC is a retail residential mortgage
lender that originates and services loans for borrowers who are clients of
Morgan Stanley. Clients are introduced to MSCC typically through Morgan Stanley
brokerage account relationships, and through Discover(R) Card cardmember
relationships. MSCC utilizes each of these companies' sales forces to reinforce
brand identity and customer relationships, in addition to marketing to these
consumers directly through the mail, and via inserts in existing account
statements.

      MSCC is structured to operate nationally on a remote basis. Clients are
provided toll-free telephone number access to loan officers who will discuss
alternative products to meet specific needs. Loan officers take mortgage loan
applications, and lead customers through the entire mortgage loan origination
process. MSCC's loan origination, servicing, and collection systems are
integrated providing a flexible, user-friendly technology foundation and
enhanced customer service. In order to provide convenient customer service for
all U.S. properties, MSCC maintains corporate licensing/authorization to conduct
business in all 50 states. All MSCC loans are serviced and supported by MSCC's
servicing center located in Sioux Falls, South Dakota.

      Origination. MSCC's origination guidelines for Mortgage Loans use a
combination of automated and judgmental underwriting criteria to evaluate credit
risk, and this risk assessment may affect documentation requirements. MSCC's
underwriting guidelines are primarily intended to evaluate the prospective
borrower's credit standing and ability to repay the loan, as well as the value
and adequacy of the proposed mortgaged property as collateral. A prospective
borrower applying for a mortgage loan is required to submit an application in
writing or via telephone, which elicits pertinent information about the
prospective borrower including, the prospective borrower's financial condition
(assets, liabilities, income and expenses), the property being financed and the
type of loan desired. MSCC employs underwriters to scrutinize the prospective
borrower's credit profile. If required by the underwriting guidelines,
employment verification is obtained either from the prospective borrower's
employer or through analysis of copies of borrower's federal withholding (IRS
W-2) forms and/or current payroll earnings statements. With respect to every
prospective borrower, a credit report summarizing the prospective borrower's
credit history is obtained. In the case of investment properties and two- to
four-unit dwellings, income derived from the mortgaged property may have been
considered for underwriting purposes, in addition to the income of the borrower
from other sources, if applicable. With respect to mortgaged property consisting
of vacation or second homes, no income derived from the property generally will
have been considered for underwriting purposes.


                                      S-83



      A potential borrower's ability to make the proposed loan payments is
measured by the applicant's income, credit, residence stability and assets. One
test to determine this ability is the debt-to-income ratio, which is the
borrower's total monthly debt service divided by total monthly gross income.
MSCC typically allows for a debt-to-income ratio of 45%. Debt-to-income
exceptions must be approved by the appropriate level underwriter, and supported
by compensating factors.

      The adequacy of the mortgaged property as security for the proposed
mortgage loan will generally be determined by an appraisal or automated property
valuation acceptable to MSCC. Appraisals are conducted by independent appraisers
acceptable to MSCC. The appraisal generally will have been based upon a market
data analysis of recent sales of comparable properties and, when deemed
applicable, an analysis based on income generated from the property or a
replacement cost analysis based on the current cost of constructing or
purchasing a similar property. Appraisals over 180 days old will not be
sufficient if conducted by an independent appraiser engaged by the potential
borrower. If the proposed loan amount exceeds $1,000,000, a second appraisal
will be required.

      Exceptions to these policies are typically made when other compensating
factors are present, such as high net worth.

UNDERWRITING STANDARDS - AMERICAN HOME MORTGAGE CORP.

General

      American Home Mortgage Corp. ("AMERICAN HOME"), also referred to in this
prospectus supplement as an Originator and in this section as the Originator, is
a New York corporation. The Originator conducts lending through retail and
wholesale loan production offices and its correspondent channel as well as its
direct-to-consumer channel supported by the Originator's call center. The
Originator operates more than 600 retail and wholesale loan production offices
located in 45 states and the District of Columbia and makes loans throughout all
50 states and the District of Columbia. The Originator has been originating
mortgage loans since its incorporation in 1988, and has been originating
fixed-rate mortgage loans since such date. The principal executive offices of
the Originator are located at 538 Broadhollow Road, Melville, New York 11747.

      The following table reflects the Originator's originations of first-lien,
fixed-rate mortgage loans for the past three years and for the six months ended
June 30, 2006:



                            YEAR ENDED         YEAR ENDED           YEAR ENDED      SIX MONTHS ENDED
                        DECEMBER 31, 2003   DECEMBER 31, 2004   DECEMBER 31, 2005    JUNE 30, 2006
                        -----------------   -----------------   -----------------   ----------------

Number of Loans                    74,462              59,576              97,645             58,847

Principal Balance        $ 12,969,494,087    $ 10,586,364,298    $ 19,633,708,424   $ 11,900,231,912



      The Originator is not aware of any material legal proceedings pending
against it or against any of its property, including any proceedings known to be
contemplated by governmental authorities material to the holders of the
Certificates.

Underwriting Criteria

      The following information generally describes the Originator's
underwriting guidelines with respect to mortgage loans originated pursuant to
its "conforming" or "prime" underwriting guidelines and its Alt-A underwriting
guidelines.

      The mortgage loans have been purchased or originated, underwritten and
documented in accordance with the guidelines of Fannie Mae, Freddie Mac, the
Federal Housing Administration (FHA), the U.S. Department of Veterans Affairs
(VA), the U.S. Department of Agriculture Guaranteed Rural Housing Program (GRH),
Ginnie


                                      S-84



Mae, the underwriting guidelines of specific private investors, and the
non-conforming or Alt-A underwriting guidelines established by the Originator.
Conforming conventional loans must generally be approved by the Desktop
Underwriter and Loan Prospector automated underwriting systems of Fannie Mae and
Freddie Mac. FHA and VA loans are generally approved by these same automated
underwriting systems.

      The Originator's non-conforming underwriting guidelines are similar to
those of the government sponsored enterprises Fannie Mae and Freddie Mac, but
these loans are "non-conforming" in that they may not conform to the maximum
loan amounts and in some cases to the underwriting guidelines of Fannie Mae and
Freddie Mac. These non-conforming loans do not conform to and are not insurable
by the Federal Housing Administration nor can they be guaranteed by the U.S.
Department of Veterans Affairs.

      The Originator's underwriting philosophy is to weigh all risk factors
inherent in the loan file, giving consideration to the individual transaction,
borrower profile, the level of documentation provided and the property used to
collateralize the debt. These standards are applied in accordance with
applicable federal and state laws and regulations. Exceptions to the
underwriting standards may be permitted where compensating factors are present.
In the case of investment properties and two- to four-unit dwellings, income
derived from the mortgage property may have been considered for underwriting
purposes, in addition to the income of the mortgagor from other sources. With
respect to second homes and vacation properties, no income derived from the
property will have been considered for underwriting purposes. Because each loan
is different, the Originator expects and encourages underwriters to use
professional judgment based on their experience in making a lending decision.

      The Originator underwrites a borrower's creditworthiness based solely on
information that the Originator believes is indicative of the applicant's
willingness and ability to pay the debt they would be incurring.

      Non-conforming loans are generally documented to the requirements of
Fannie Mae and Freddie Mac, in that the borrower provides the same information
on the loan application along with documentation to verify the accuracy of the
information on the application such as income, assets, other liabilities, etc.
Certain non-conforming stated income or stated asset products allow for less
verification documentation than Fannie Mae or Freddie Mac require. Certain
non-conforming Alt-A products also allow for less verification documentation
than Fannie Mae or Freddie Mac require. For these Alt-A products, the borrower
may not be required to verify employment income, assets required to close or
both. For some other Alt-A products, the borrower is not required to provide any
information regarding employment income, assets required to close or both. Alt-A
products with less verification documentation generally have other compensating
factors such as higher credit score or lower loan-to-value requirements.

      The Originator obtains a credit report for each borrower that summarizes
each borrower's credit history. The credit report contains information from the
three major credit repositories, Equifax, Experian and TransUnion. These
companies have developed scoring models to identify the comparative risk of
delinquency among applicants based on characteristics within the applicant's
credit report. A borrower's credit score represents a comprehensive view of the
borrower's credit history risk factors and is indicative of whether a borrower
is likely to default on a loan. Some of the factors used to calculate credit
scores are a borrower's incidents of previous delinquency, the number of credit
accounts a borrower has, the amount of available credit that a borrower has
utilized, the source of a borrower's existing credit, and recent attempts by a
borrower to obtain additional credit. Applicants who have higher credit scores
will, as a group, have fewer defaults than those who have lower credit scores.
The minimum credit score allowed by the Originator non-conforming loan
guidelines for these loans is 620 and the average is typically over 700. For the
Originator Alt-A products, the minimum credit score is generally 580. If the
borrowers do not have a credit score they must have an alternative credit
history showing at least three trade lines with no payments over 60 days past
due in the last twelve months.

      In addition to reviewing the borrower's credit history and credit score,
the Originator underwriters closely review the borrower's housing payment
history. In general, for non-conforming loans the borrower should not have made
any mortgage payments over 30 days after the due date for the most recent twelve
months. In general, for Alt- A loans, the borrower may have no more than one
payment that was made over 30 days after the due date for the most recent twelve
months.


                                      S-85



      In order to determine if a borrower qualifies for a non-conforming loan,
the loans have been either approved by Fannie Mae's Desktop Underwriter, Freddie
Mac's Loan Prospector automated underwriting systems, a customized form of
Fannie Mae's Desktop Underwriter called Custom Desktop Underwriter, or they have
been manually underwritten by the Originator's underwriters. The Originator's
Alt-A loan products generally have been approved manually by contract
underwriters provided by certain mortgage insurance companies or by the
Originator's senior underwriters. The Originator Solutions products must receive
an approval from the Assetwise automated underwriting system. For manually
underwritten loans, the underwriter must ensure that the borrower's income will
support the total housing expense on an ongoing basis. Underwriters may give
consideration to borrowers who have demonstrated an ability to carry a similar
or greater housing expense for an extended period. In addition to the monthly
housing expense, the underwriter must evaluate the borrower's ability to manage
all recurring payments on all debts, including the monthly housing expense. When
evaluating the ratio of all monthly debt payments to the borrower's monthly
income (debt-to-income ratio), the underwriter should be aware of the degree and
frequency of credit usage and its impact on the borrower's ability to repay the
loan. For example, borrowers who lower their total obligations should receive
favorable consideration and borrowers with a history of heavy usage and a
pattern of slow or late payments should receive less flexibility.

      Every mortgage loan is secured by a property that has been appraised by a
licensed appraiser in accordance with the Uniform Standards of Professional
Appraisal Practice of the Appraisal Foundation. The appraisers perform on-site
inspections of the property and report on the neighborhood and property
condition in factual and specific terms. Each appraisal contains an opinion of
value that represents the appraiser's professional conclusion based on market
data of sales of comparable properties and a logical analysis with adjustments
for differences between the comparable sales and the subject property and the
appraiser's judgment. In addition, each appraisal is reviewed for accuracy and
consistency by the Originator's vendor management company or an underwriter of
the Originator or a mortgage insurance company contract underwriter.

      The appraiser's value conclusion is used to calculate the ratio
(loan-to-value) of the loan amount to the value of the property. For loans made
to purchase a property, this ratio is based on the lower of the sales price of
the property and the appraised value. The Originator sets various maximum
loan-to-value ratios based on the loan amount, property type, loan purpose and
occupancy of the subject property securing the loan. In general, the Originator
requires lower loan-to-value ratios for those loans that are perceived to have a
higher risk, such as high loan amounts, loans in which additional cash is being
taken out on a refinance transaction, loans on second homes or loans on
investment properties. A lower loan-to-value ratio requires a borrower to have
more equity in the property, which is a significant additional incentive to the
borrower to avoid default on the loan. In addition, for all loans in which the
loan-to-value ratio exceeds 80%, the Originator requires that the loan be
insured by a private mortgage insurance company that is approved by Fannie Mae
and Freddie Mac. Loans with higher loan-to-value ratios require higher coverage
levels. For example, non-conforming loans with loan-to-value ratios of 85%, 90%
and 95% require mortgage insurance coverage of 12%, 25% and 30%, respectively.
Alt-A loans with full or alternative documentation and loan-to-value ratios of
85%, 90%, 95% and 97% require mortgage insurance coverage of 12-20%, 25%, 30%
and 35%, respectively. Alt-A loans with loan-to-value ratios up to 100% require
35% coverage.

      The Originator realizes that there may be some acceptable quality loans
that fall outside published guidelines and encourages "common sense"
underwriting. Because a multitude of factors are involved in a loan transaction,
no set of guidelines can contemplate every potential situation. Therefore, each
case is weighed individually on its own merits and exceptions to the
Originator's underwriting guidelines are allowed if sufficient compensating
factors exist to offset any additional risk due to the exception.

                                  THE SERVICERS

GENERAL

      Each Servicer will initially have primary responsibility for servicing the
Mortgage Loans originated and/or sold by it, including, but not limited to, all
collection, advancing and loan-level reporting obligations, maintenance of
escrow accounts, maintenance of insurance and enforcement of foreclosure
proceedings with respect to the


                                      S-86



Mortgage Loans and related Mortgaged Properties. All of the Mortgage Loans will
be master serviced by Wells Fargo Bank, National Association.

      The following information has been provided by the respective Servicers
listed below, and neither the Depositor nor the underwriter makes any
representations or warranties as to the accuracy or completeness of such
information.

MORGAN STANLEY CREDIT CORPORATION

      General. The Servicer will be responsible for servicing the mortgage loans
in a manner consistent with the terms of the Servicing Agreement and in a manner
which shall be normal and usual in its general servicing activities. The
principal executive offices of the Servicer are located at 2500 Lake Cook Road,
Riverwoods, Illinois 60015, and the principal servicing center is located in
Sioux Falls, South Dakota. The Servicer is an approved mortgage loan servicer
for Fannie Mae and is licensed to service mortgage loans in each state where a
license is required. The Servicer is an indirect wholly-owned subsidiary of
Morgan Stanley.

      Loan Servicing. The Servicer has established standard policies for the
servicing and collection of mortgage loans. Servicing includes, but is not
limited to:

          (a) collecting, aggregating and remitting mortgage loan payments;

          (b) accounting for principal and interest;

          (c) holding escrow (impound) funds for payment of taxes and insurance,
              if applicable;

          (d) making inspections as required of the mortgaged properties;

          (e) preparation of tax related information in connection with the
              mortgage loans;

          (f) supervision of delinquent mortgage loans;

          (g) loss mitigation efforts;

          (h) foreclosure proceedings and, if applicable, the disposition of
              mortgaged properties; and

          (i) generally administering the mortgage loans, for which it receives
              servicing fees.

      Billing statements are mailed monthly by the Servicer. For the Mortgage
Loans with adjustable Loan Rates, notice of changes in the applicable Loan Rate
are provided by the Servicer to the Mortgagor. To the extent permitted by the
applicable servicing agreement, the Servicer executes assumption agreements,
substitution agreements and instruments of satisfaction or cancellation or of
partial or full release or discharge or any other agreement contemplated by such
servicing agreement.

      The Servicer is authorized to engage in a wide variety of loss mitigation
practices with respect to the mortgage loans, including waivers, modifications,
payment forbearances, partial forgiveness, entering into repayment schedule
arrangements and capitalization of arrearages; provided, in any case, that the
Servicer determines that such action is generally consistent with the Servicer's
policies with respect to similar loans; and provided, further, that certain of
such modifications (including reductions in the Loan Rate, partial forgiveness
or a maturity extension) may only be taken if the mortgage loan is in default or
if default is reasonably foreseeable. With respect to mortgage loans that come
into and continue in default, the Servicer may take a variety of actions
including foreclosure upon the related Mortgaged Property, writing off the
balance of the mortgage loan as a bad debt, taking a deed in lieu of
foreclosure, accepting a short sale, arranging for a repayment plan,
modifications as described above or taking an unsecured note.


                                      S-87



      Servicing and charge-off policies and collection practices may change over
time in accordance with the Servicer's business judgment, changes in the
Servicer's portfolio of real estate secured mortgage loans that it services for
its clients, applicable laws and regulations and other considerations.

      Delinquency and Loss Experience. The following table sets forth certain
information concerning the delinquency experience (including pending
foreclosures) on mortgage loans that were originated or acquired by MSCC and
were being serviced by MSCC on November 30, 2001, November 30, 2002, November
30, 2003, November 30, 2004 and November 30, 2005. The indicated periods of
delinquency are based on the number of days past due on a contractual basis. No
mortgage loan is considered delinquent for these purposes until, in general, it
is one month past due on a contractual basis.

         DELINQUENCY EXPERIENCE OF THE MSCC PORTFOLIO OF MORTGAGE LOANS



                                     NOV. 30,      NOV. 30,       NOV. 30,      NOV. 30,       NOV. 30,      NOV. 30,
                                       2001          2001           2002          2002           2003          2003
                                  --------------   ---------   --------------   ---------   --------------   ---------

                                    BY DOLLAR                    BY DOLLAR                    BY DOLLAR
                                      AMOUNT       BY NUMBER       AMOUNT       BY NUMBER       AMOUNT       BY NUMBER
                                     OF LOANS      OF LOANS       OF LOANS      OF LOANS       OF LOANS      OF LOANS


Loan Portfolio ................   $2,749,306,000      12,218   $4,944,219,000      19,354   $7,468,471,000      27,540
Period of Delinquency(1)
     30 through 59 days .......        1,613,000          12        3,038,000          18        2,599,000          14
     60 through 89 day ........          459,000           4        1,203,000          10        1,965,000           9
     90 days or more ..........        1,132,000          10        2,673,000          12        5,275,000          22
                                  --------------   ---------   --------------   ---------   --------------   ---------

     Total Delinquent .........   $    3,204,000          26   $    6,914,000          40   $    9,839,000          45
                                  ==============   =========   ==============   =========   ==============   =========

     Percent of Loan Portfolio              0.12%       0.21%            0.14%       0.21%            0.13%       0.16%


                                    NOV. 30,       NOV. 30,       NOV. 30,      NOV. 30,
                                      2004           2004           2005          2005
                                  --------------   ---------   --------------   ---------

                                    BY DOLLAR                    BY DOLLAR
                                     AMOUNT        BY NUMBER       AMOUNT       BY NUMBER
                                    OF LOANS       OF LOANS       OF LOANS      OF LOANS

Loan Portfolio ................   $8,791,708,000      31,013   $7,737,515,000      27,834
Period of Delinquency(1)
     30 through 59 days .......        2,296,000          15        4,865,000          20
     60 through 89 day ........        1,287,000           4        3,453,000          13
     90 days or more ..........        4,825,000          22        5,439,000          18
                                  --------------   ---------   --------------   ---------

     Total Delinquent .........   $    8,408,000          41   $   13,757,000          51
                                  ==============   =========   ==============   =========

     Percent of Loan Portfolio              0.10%       0.13%            0.18%       0.18%


_______________

(1)   Delinquency is based on the number of days payments are contractually past
      due. Any loans in foreclosure status are included in the respective aging
      category indicated in the chart.

      The following table sets forth certain information concerning loan loss
experience of MSCC for the years ended November 30, 2001, November 30, 2002,
November 30, 2003, November 30, 2004 and November 30, 2005 with respect to the
mortgage loans referred to above.

          LOAN LOSS EXPERIENCE OF THE MSCC PORTFOLIO OF MORTGAGE LOANS



                                   NOVEMBER 30,      NOVEMBER 30,      NOVEMBER 30,      NOVEMBER 30,      NOVEMBER 30,
LOSSES                                 2001              2002              2003              2004              2005
-------                           ---------------   ---------------   ---------------   ---------------   ---------------

Average portfolio balance(1)...   $ 2,295,376,000   $ 3,761,663,000   $ 6,276,264,000   $ 8,198,057,000   $ 8,351,121,000
Net losses(2)..................   $        52,000   $       206,000   $       262,000   $       388,000   $       262,000
Net losses as a percentage of
     average portfolio balance.              0.00%             0.01%             0.00%             0.00%             0.00%


_______________

(1)   Average portfolio balance is the sum of the prior year-end balance plus
      the sum of each month-end balance for the year indicated divided by
      thirteen periods.

(2)   Net losses are stated after giving effect to the recovery of liquidation
      proceeds.

GMAC MORTGAGE CORPORATION

      The Sponsor has contracted with GMAC to service the Mortgage Loans owned
by the Issuing Entity respect to which the Sponsor owns the servicing rights
(the "SPONSOR SERVICING RIGHTS MORTGAGE LOANS"). GMAC did not originate any of
the Sponsor Servicing Rights Mortgage Loans. The Sponsor has the right to
terminate


                                      S-88



GMAC as servicer of the Sponsor Servicing Rights Mortgage Loans at any time,
without cause, and sell the servicing rights to a third party as described in
"Servicing of the Mortgage Loans -Seller's Retention of Servicing Rights" in
this prospectus supplement.

      General. GMAC Mortgage Corporation ("GMACM") is a Pennsylvania corporation
and a wholly-owned subsidiary of GMAC Residential Holding Corporation, which is
a wholly owned subsidiary of Residential Capital Corporation ("RESCAP"). ResCap
is a wholly-owned subsidiary of GMAC Mortgage Group, Inc., which is a
wholly-owned subsidiary of General Motors Acceptance Corporation ("GMAC"). GMAC
is a wholly-owned subsidiary of General Motors Corporation.

      GMAC entered the residential real estate finance business in 1985 through
its acquisition of Colonial Mortgage Service Company, which was formed in 1926,
and the loan administration, servicing operations and portfolio of Norwest
Mortgage, which entered the residential mortgage loan business in 1906. These
businesses formed the original basis of what is now GMACM.

      GMACM maintains its executive and principal offices at 100 Witmer Road,
Horsham, Pennsylvania 19044. Its telephone number is (215) 682 1000.

      The diagram below illustrates the ownership structure among the parties
affiliated with GMACM.

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

                           General Motors Corporation

                       ----------------------------------
                                        |
                                        |
                       ----------------------------------

                            General Motors Acceptance
                                   Corporation
                                     (GMAC)

                       ----------------------------------
                                        |
                                        |
                       ----------------------------------

                         Residential Capital Corporation
                                    (ResCap)

                       ----------------------------------
                                        |
                                        |
                       ----------------------------------

                            GMAC Mortgage Corporation

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

      Servicing Activities. GMAC Mortgage Corporation generally retains the
servicing rights with respect to loans it sells or securitizes, and also
occasionally purchases mortgage servicing rights from other servicers or acts as
a subservicer of mortgage loans (and does not hold the corresponding mortgage
servicing right asset).

      As of December 31, 2005, GMAC Mortgage Corporation acted as primary
servicer and owned the corresponding servicing rights on approximately 2,036,298
of residential mortgage loans having an aggregate unpaid principal balance of
approximately $250 billion, and GMAC Mortgage Corporation acted as subservicer
(and did not own the corresponding servicing rights) on approximately 271,915
loans having an aggregate unpaid principal balance of over $38.9 billion.


                                      S-89



      GMAC Mortgage Corporation Servicing Experience. The following tables set
forth the mortgage loans serviced by GMAC Mortgage Corporation for the periods
indicated, and the annual average number of such loans for the same period. GMAC
Mortgage Corporation was the servicer of a residential mortgage loan portfolio
of approximately $150.4 billion, $12.5 billion, $21.2 billion and $6.67 billion
during the year ended December 31, 2002 backed by prime conforming mortgage
loans, prime non-conforming mortgage loans, government mortgage loans and
second-lien mortgage loans, respectively. GMAC Mortgage Corporation was the
servicer of a residential mortgage loan portfolio of approximately $186.4
billion, $32.4 billion, $18.1 billion and $13.0 billion during the year ended
December 31, 2005 backed by prime conforming mortgage loans, prime
non-conforming mortgage loans, government mortgage loans and second-lien
mortgage loans, respectively. The percentages shown under "Percentage Change
from Prior Year" represent the ratio of (a) the difference between the current
and prior year volume over (b) the prior year volume.



                               GMAC MORTGAGE CORPORATION

                      PRIMARY SERVICING PORTFOLIO ($ IN MILLIONS)
----------------------------------------------------------------------------------------
                                              For the Year Ended December 31,
                                    ----------------------------------------------------
                                       2005          2004          2003          2002
                                    ----------    ----------    ----------    ----------

Prime Conforming Mortgage Loans
---------------------------------
No. of Loans                         1,392,870     1,323,249     1,308,284     1,418,843
Dollar Amount of Loans              $  186,364    $  165,521    $  153,601    $  150,421
Percentage Change from Prior Year        12.59%         7.76%         2.11%       N/A

Prime Non-Conforming Mortgage
Loans
---------------------------------
No. of Loans                            69,488        53,119        34,041        36,225
Dollar Amount of Loans              $   32,385    $   23,604    $   13,937    $   12,543
Percentage Change from Prior Year        37.20%        69.36%        11.12%       N/A

Government Mortgage Loans
---------------------------------
No. of Loans                           181,679       191,844       191,023       230,085
Dollar Amount of Loans              $   18,098    $   18,328    $   17,594    $   21,174
Percentage Change from Prior Year        -1.25%         4.17%       -16.91%        N/A

Second Lien Mortgage Loans
---------------------------------
No. of Loans                           392,261       350,334       282,128       261,416
Dollar Amount of Loans              $   13,034    $   10,374    $    7,023    $    6,666
Percentage Change from Prior Year        25.64%        47.71%         5.36%       N/A

Total Mortgage Loans Serviced
---------------------------------
No. of Loans                         2,036,298     1,918,546     1,815,476     1,946,569
Dollar Amount of Loans              $  249,881    $  217,827    $  192,155    $  190,804
Percentage Change from Prior Year        14.72%        13.36%         0.71%       N/A


      Billing and Payment Procedures. As servicer, GMAC Mortgage Corporation
collects and remits mortgage loan payments, responds to borrower inquiries,
accounts for principal and interest, holds custodial and escrow funds for
payment of property taxes and insurance premiums, counsels or otherwise works
with delinquent borrowers, supervises foreclosures and property dispositions and
generally administers the loans. GMAC Mortgage Corporation sends monthly
invoices or annual coupon books to borrowers to prompt the collection of the
outstanding payments. Borrowers may elect for monthly payments to be deducted
automatically from bank accounts on the same day every month or may take
advantage of on demand ACH payments made over the internet or via phone.


                                      S-90



                         SERVICING OF THE MORTGAGE LOANS

SERVICING AND COLLECTION PROCEDURES

      Servicing functions to be performed by each Servicer under the related
underlying servicing agreement include collection and remittance of principal
and interest payments, administration of mortgage escrow accounts, collection of
certain insurance claims and, if necessary, foreclosure. When used in this
prospectus supplement with respect to servicing obligations, the term Servicer
includes a subservicer.

      Each Servicer will make reasonable efforts to collect all payments called
for under each Mortgage Loan serviced by it and will, consistent with the
related underlying servicing agreement or the Pooling and Servicing Agreement,
as applicable, and any primary mortgage insurance policy, follow such collection
procedures as are customary with respect to mortgage loans that are comparable
to the Mortgage Loans serviced by it. Consistent with the above, such Servicer
may, in its discretion, (i) waive any assumption fee, late payment or other
charge in connection with a Mortgage Loan and (ii) to the extent not consistent
with the coverage of such Mortgage Loan by a primary mortgage insurance policy,
arrange with a mortgagor a schedule for the liquidation of delinquencies. Prior
approval or consent may be required for certain servicing activities such as
modification of the terms of any Mortgage Loan and the sale of any defaulted
Mortgage Loan or REO Property.

      Each Servicer may enter into subservicing agreements with subservicers for
the servicing and administration of the mortgage loans. However, no subservicing
agreement will take effect until 30 days after written notice is received by
both the Master Servicer and the Sponsor. The terms of any subservicing
agreement may not be inconsistent with any of the provisions of the Pooling and
Servicing Agreement or the related underlying servicing agreement as modified by
the related Assignment Agreement. Any subservicing agreement will include the
provision that such agreement may be immediately terminated by the Sponsor or
the Master Servicer without fee, in accordance with the terms of the Pooling and
Servicing Agreement, in the event that the applicable Servicer, for any reason,
is no longer a Servicer (including termination due to an event of default).

      Each Servicer will remain obligated and primarily liable to the Master
Servicer for the servicing and administering of the mortgage loans in accordance
with the provisions of the Pooling and Servicing Agreement without diminution of
such obligation or liability by virtue of the subservicing agreements or
arrangements or by virtue of indemnification from the subservicer and to the
same extent and under the same terms and conditions as if the applicable
servicer alone were servicing and administering the mortgage loans. The
applicable servicer will be solely liable for all fees owed by it to any
subservicer, regardless of whether the applicable servicer's compensation is
sufficient to pay the subservicer fees.

      Pursuant to each underlying servicing agreement, each Servicer will
deposit collections on the Mortgage Loans serviced by it into the Custodial
Account established by it. Each Custodial Account is required to be kept
segregated from operating accounts of the related Servicer and to meet the
eligibility criteria set forth in the related underlying servicing agreement.
Amounts on deposit in the related Custodial Account may be invested by the
related Servicer in certain permitted investments unless otherwise prohibited by
the related underlying servicing agreement. Any losses resulting from such
investments are required to be reimbursed to such Custodial Account by the
related Servicer out of its own funds. The Servicers are not permitted to
commingle funds in the Custodial Accounts with any other funds or assets.

      Each servicer will be required to act with respect to mortgage loans in
default, or as to which default is reasonably foreseeable, in accordance with
procedures set forth in the Pooling and Servicing Agreement. These procedures
among other things, may result in (i) foreclosing on the mortgage loan, (ii)
accepting the deed to the related mortgaged property in lieu of foreclosure,
(iii) granting the borrower under the mortgage loan a modification or
forbearance, which may consist of waiving, modifying or varying any term of such
mortgage loan (including modifications that would change the mortgage interest
rate, forgive the payment of principal or interest, or extend the final maturity
date of such mortgage loan) or (iv) accepting payment from the borrower of an
amount less than the principal balance of the mortgage loan in final
satisfaction of the mortgage loan. In addition, the final maturity date of any
mortgage loan may not be extended beyond the Last Scheduled Distribution Date
for the offered certificates.


                                      S-91



      On or before the Closing Date, the Securities Administrator, on behalf of
the Trustee, will establish the Distribution Account into which each Servicer
will remit all amounts required to be deposited therein pursuant to the related
underlying servicing agreement (net of such Servicer's servicing compensation)
on, with respect to each Servicer, the 18th day of each month (or, if the 18th
is not a Business Day, then no later than the immediately following Business
Day) (such date, the "SERVICER REMITTANCE DATE").

      Events of default under the underlying servicing agreements include, among
other things, (i) any failure of the Servicers to remit to the Distribution
Account any required payment which continues unremedied for a specified period;
(ii) any failure by the Servicers duly to observe or perform in any material
respect any of the covenants or agreements in the related underlying servicing
agreement, which continues unremedied for a specified period after the giving of
written notice of such failure to the Servicer; and (iii) certain events of
insolvency and certain actions by or on behalf of the Servicers indicating their
insolvency, reorganization or inability to pay their obligations.

      In the event of a default by a Servicer under its underlying servicing
agreement, the Master Servicer will have the right to remove such Servicer and
will exercise that right if it considers such removal to be in the best interest
of the Certificateholders. In the event that the Master Servicer removes a
Servicer, the Master Servicer will, in accordance with the Pooling and Servicing
Agreement, act as successor servicer under the related underlying servicing
agreement or will appoint a successor servicer reasonably acceptable to the
Depositor and the Trustee. In connection with the removal of a Servicer, the
Master Servicer will be entitled to be reimbursed from the assets of the Issuing
Entity for all of its reasonable costs associated with the termination of such
Servicer and the transfer of servicing to a successor servicer.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES; MASTER SERVICING COMPENSATION;
ADMINISTRATIVE FEES

      All funds collected on the Mortgage Loans that are available for
distribution to Certificateholders will be net of the certain fees payable on
each Mortgage Loan. On each Distribution Date, the Servicers, the Master
Servicer, each Custodian, the Securities Administrator and the Trustee will be
entitled to their fees and reimbursement of certain expenses (including
indemnification payments) prior to the Certificateholders receiving any
distributions. The Servicing Fee for any Distribution Date and for any Mortgage
Loan will be an amount equal to one-twelfth of the Servicing Fee rate described
below on the Stated Principal Balance of such Mortgage Loan. The fees of the
Trustee, each Custodian and the Securities Administrator are payable by the
Master Servicer out if its master servicing compensation.

      The following summarizes the related fees and expenses to be paid from the
assets of the Issuing Entity and the source of payments for the fees and
expenses:


                                      S-92





TYPE / RECIPIENT (1)                AMOUNT                GENERAL PURPOSE               SOURCE (2)                    FREQUENCY
--------------------    ------------------------------   -----------------   ---------------------------------   -------------------

FEES

Master Servicing        Reinvestment income on amounts   Compensation        Amounts on deposit in the           Monthly
Compensation/Master     on deposit for the period from                       Distribution Account
Servicer                between the Servicer
                        Remittance Date and the
                        Distribution Date. (3)(4)

Servicing Fee/MSCC      Equal to 1/12 of the product     Compensation (5)    Payments made by obligors with      Monthly
                        of (1) the principal balance                         respect to the MSCC Mortgage
                        of such Mortgage Loans as of                         Loans, each a "MSCC SERVICED
                        the first day of the related                         MORTGAGE LOAN".
                        Due Period and (2) a per annum
                        rate (the "SERVICING FEE
                        RATE") equal to 0.250%.

Servicing Fee/GMAC      Equal to 1/12 of the product     Compensation (5)    Payments made by obligors with      Monthly
                        of (i) the principal balance                         respect to the Mortgage Loans
                        of such Mortgage Loans as of                         serviced by GMAC, each, a "GMAC
                        the first day of the related                         SERVICED MORTGAGE LOAN."
                        Due Period and (ii) a
                        Servicing Fee Rate which is
                        0.250% per annum.

Servicing               Equal to 1/12 of the product     Compensation (5)    Payments made by obligors with      Monthly
Fee/GreenPoint          of (i) the principal balance                         respect to the Mortgage Loans
                        of such Mortgage Loans as of                         serviced by GreenPoint, each, a
                        the first day of the related                         "GREENPOINT SERVICED MORTGAGE
                        Due Period and (ii) a                                LOAN."
                        Servicing Fee Rate which is
                        0.250% per annum.

Servicing Fee/PHH       Equal to 1/12 of the product     Compensation (5)    Payments made by obligors with      Monthly
                        of (i) the principal balance                         respect to the Mortgage Loans
                        of such Mortgage Loans as of                         serviced by PHH, each, a "PHH
                        the first day of the related                         SERVICED MORTGAGE LOAN."
                        Due Period and (ii) a
                        Servicing Fee Rate which is
                        0.250% per annum.

Servicing Fee/Wells     Equal to 1/12 of the product     Compensation (5)    Payments made by obligors with      Monthly
Fargo Servicer          of (i) the principal balance                         respect to the Mortgage Loans
                        of such Mortgage Loans as of                         serviced by Wells Fargo Servicer,
                        the first day of the related                         each, a "WELLS FARGO SERVICED
                        Due Period and (ii) a                                MORTGAGE LOAN."
                        Servicing Fee Rate which is
                        0.250% per annum.

Trustee Fee/Trustee     As determined between the        Compensation        Payable by the Master Servicer      As determined
                        Master Servicer and the                              out of its funds                    between the Master
                        Trustee                                                                                  Servicer and the
                                                                                                                 Trustee

Custodian               As determined between the        Compensation        Payable by the Master Servicer      As determined
Fee/Custodian           Master Servicer and the                              out of its funds                    between the Master
                        Custodian                                                                                Servicer and the
                                                                                                                 Custodian



                                      S-93





TYPE / RECIPIENT (1)                AMOUNT                GENERAL PURPOSE               SOURCE (2)                    FREQUENCY
--------------------    ------------------------------   -----------------   ---------------------------------   -------------------

Securities              As determined between the        Compensation        Payable by the Master Servicer      As determined
Administrator           Master Servicer and the                              out of its funds                    between the Master
Fee/Securities          Securities Administrator (3)                                                             Servicer and the
Administrator                                                                                                    Securities
                                                                                                                 Administrator

EXPENSES

Insured                 Expenses incurred by the         Reimbursement of    To the extent the expenses are      Time to time
expenses/Master         Master Servicer and respective   Expenses            covered by an insurance policy
Servicer and            Servicers                                            with respect to the Mortgage Loan
respective Servicers

Servicing               To the extent of funds           Reimbursement of    With respect to each Mortgage       Time to time
Advances/Master         available, the amount of any     Expenses            Loan, late recoveries of the
Servicer and            Servicing Advances.                                  payments of the costs and
respective Servicers                                                         expenses, liquidation proceeds,
                                                                             Subsequent Recoveries, purchase
                                                                             proceeds or repurchase proceeds
                                                                             for that Mortgage Loan (6)

Indemnification         Amounts for which the            Indemnification     Amounts on deposit on the           Time to time
expenses/               respective Servicers are                             Custodial Account prior to the
respective              entitled to indemnification.                         transfer to the Distribution
Servicers                                                                    Account

Indemnification         Amounts for which the Seller,    Indemnification     Amounts on deposit on the           Time to time
expenses/ the           Master Servicer, Trustee,                            Distribution Account prior to
Seller, Master          Custodians and Depositor are                         distributions to
Servicer, Trustee,      entitled to indemnification.                         Certificateholders
Custodians and
Depositor


________________

(1)   If the Trustee succeeds to the position of Master Servicer and/or
      Securities Administrator, it will be entitled to receive the same fees and
      expenses of the Master Servicer or Securities Administrator, as
      applicable, described in this prospectus supplement. Any change to the
      fees and expenses described in this prospectus supplement would require an
      amendment to the Pooling and Servicing Agreement.

(2)   Unless otherwise specified, the fees and expenses shown in this table are
      paid (or retained by the Master Servicer or the servicers in the case of
      amounts owed to them) prior to distributions on the certificates.

(3)   If the positions of Securities Administrator and Master Servicer currently
      occupied by Wells Fargo Bank, National Association are subsequently
      assumed by multiple entities, then any succeeding entities will be
      entitled in the aggregate to the Master Servicer Compensation.

(4)   The "SERVICER REMITTANCE DATE" shall be the 18th day of each month (or, if
      the 18th is not a Business Day, then no later than the immediately
      following Business Day).

(5)   As further compensation, if permitted under the related underlying
      servicing agreement, funds credited to the Custodial Account established
      by a Servicer may be invested at the discretion of such Servicer for its
      own benefit in permitted investments.


                                      S-94



(6)   Reimbursement of Servicing Advances for a Mortgage Loan is limited to the
      late recoveries of the payments of the costs and expenses, liquidation
      proceeds, Subsequent Recoveries, purchase proceeds or repurchase proceeds
      for that Mortgage Loan.

      The amount of each Servicer's respective Servicing Fees is subject to
adjustment with respect to prepaid Mortgage Loans serviced or master serviced
thereby, as described below under "--Adjustment to Servicing Fees in Connection
with Certain Prepaid Mortgage Loans."

      The "EXPENSE FEE RATE" with respect to each Mortgage Loan and any
Distribution Date will be the related Servicing Fee Rate.

      The net mortgage rate (the "NET MORTGAGE RATE") with respect to any
Mortgage Loan is the related Mortgage Rate minus the related Expense Fee Rate.
The weighted average net mortgage rate (the "WEIGHTED AVERAGE NET MORTGAGE
RATE") for any Loan Group and Distribution Date is the weighted average of the
Net Mortgage Rates of each Mortgage Loan in that Loan Group, weighted on the
basis of their respective Stated Principal Balances as of the Due Date in the
month preceding the month of the applicable Distribution Date.


                                      S-95



ADJUSTMENT TO SERVICING FEES IN CONNECTION WITH CERTAIN PREPAID MORTGAGE LOANS

      When a borrower prepays a Mortgage Loan in full or in part between Due
Dates, the borrower is required to pay interest on the amount prepaid only to
the date of prepayment and not thereafter. Principal prepayments by borrowers
received by a Servicer or the Master Servicer during the related Prepayment
Period for a Distribution Date will be distributed to Certificateholders on the
related Distribution Date. Thus, less than one month's interest may have been
collected on Mortgage Loans that have been prepaid with respect to any
Distribution Date. Pursuant to each underlying servicing agreement, the related
Servicer, or the Master Servicer, pursuant to the Pooling and Servicing
Agreement, will be required to make payments in respect of certain prepayment
interest shortfalls from its own funds with respect to Mortgage Loans serviced
by such Servicer or the Master Servicer, as applicable.

      The Servicers are each obligated to compensate the Assets of the Issuing
Entity for prepayment interest shortfalls on the Mortgage Loans that they
service. The amount of the compensation may be limited by their Servicing Fees
for that Prepayment Period or by the provisions of the underlying servicing
agreements. The Master Servicer is obligated to reduce a portion of its master
servicing compensation for the related Distribution Date to the extent necessary
to fund any prepayment interest shortfalls required to be paid but not paid by
the Servicers. The amount of interest available to be paid to Certificateholders
will be reduced by any uncompensated prepayment interest shortfalls (referred to
as "NET PREPAYMENT INTEREST SHORTFALLS").

ADVANCES

      Subject to the limitations described in the following paragraph, each
Servicer will be required to advance prior to each Distribution Date, from its
own funds, or funds in its Custodial Account that are not otherwise required to
be remitted to the Distribution Account for such Distribution Date, an amount
equal to the scheduled payment of interest at the related Net Mortgage Rate and
scheduled principal payment on each Mortgage Loan serviced by it which were due
on the related Due Date and which were not received prior to the 15th calendar
day of each month or such other date as may be specified in the related
underlying servicing agreement (each such date, the "DETERMINATION DATE" and any
such advance, a "MONTHLY ADVANCE"). The Master Servicer will be obligated to
make any required Monthly Advance if a Servicer fails in its obligation to do
so, to the extent provided in the Pooling and Servicing Agreement and the
related underlying servicing agreement.

      Monthly Advances are intended to maintain a regular flow of scheduled
interest and principal payments on the Certificates rather than to guarantee or
insure against losses. Each Servicer is obligated to make Monthly Advances with
respect to delinquent payments of interest and principal on each Mortgage Loan
serviced by it, to the extent that such Monthly Advances are, in its good faith
judgment, recoverable from future payments and collections or insurance payments
or proceeds of liquidation of the related Mortgage Loans. If a Servicer fails to
make a Monthly Advance as required under the related underlying servicing
agreement, the Master Servicer will be required to make, or shall cause the
successor servicer to make, a Monthly Advance in accordance with the terms of
the Pooling and Servicing Agreement; provided, however, that in no event will
the Master Servicer be required to make a Monthly Advance that is not, in its
reasonable judgment, recoverable from future payments and collections or
insurance payments or proceeds of liquidation of the related Mortgage Loans. If
a Servicer determines on any Determination Date to make a Monthly Advance, such
Monthly Advance will be included with the payment to Certificateholders on the
related Distribution Date. Any failure by the Master Servicer to make a Monthly
Advance, as required under the Pooling and Servicing Agreement, will constitute
a Master Servicer Default thereunder, in which case the successor Master
Servicer (which may be the Trustee) will be obligated to make such Monthly
Advance.

EVIDENCE AS TO COMPLIANCE

      Each Servicer and the other transaction parties specified in the Pooling
and Servicing Agreement, is required to deliver to the Depositor, the Master
Servicer and the rating agencies in March of each year, starting in 2007, an
officer's certificate stating that:

      o     a review of the activities of that Servicer during the preceding
calendar year and of performance under the Pooling and Servicing Agreement has
been made under such officer's supervision; and


                                      S-96



      o     to the best of such officer's knowledge, based on such review, the
servicer has fulfilled of its obligations under the Pooling and Servicing
Agreement for 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 of such default, including the steps being taken by the
servicer to remedy such default.

      In addition, in March of each year, commencing with March 2007, each
servicer, each custodian, the Master Servicer, the Securities Administrator and
the Trustee, to the extent they provide a "servicing" function (as defined in
Regulation AB (17 CFR 229.1100 et seq.) ("REG AB") to the Issuing Entity, will
be required to deliver to the Depositor an Assessment of Compliance, with
respect to each Form 10-K filed, that contains the following:

      o     a statement of the party's responsibility for assessing compliance
with the servicing criteria applicable to it;

      o     a statement that the party used the criteria in Item 1122(d) of Reg
AB to assess compliance with the applicable servicing criteria;

      o     the party's assessment of compliance with the applicable servicing
criteria during and as of the end of the prior calendar month, setting forth any
material instance of noncompliance identified by the party; and

      o     a statement that a registered public accounting firm has issued an
attestation report on the party's assessment of compliance with the applicable
servicing criteria during and as of the end of the prior calendar month.

      Each party that is required to deliver an Assessment of Compliance will
also be required to simultaneously deliver an Attestation report of a registered
public accounting firm, prepared in accordance with the standards for
attestation engagements issued or adopted by the Public Company Accounting
Oversight Board, that expresses an opinion, or states that an opinion cannot be
expressed, concerning the party's assessment of compliance with the applicable
servicing criteria. You may obtain copies of these statements and reports for a
particular Issuing Entity without charge upon written request to the Securities
Administrator at the address provided in this prospectus supplement.

MASTER SERVICER DEFAULT; SERVICER DEFAULT

      Events of default by the Master Servicer under the Pooling and Servicing
Agreement (each, a "MASTER SERVICER DEFAULT") include (i) any failure by the
Master Servicer to make a Monthly Advance as required under the Pooling and
Servicing Agreement, unless cured as specified therein; (ii) any failure by the
Master Servicer duly to observe or perform in any material respect any of its
other covenants or agreements in the Pooling and Servicing Agreement which
continues unremedied for a specified period after the giving of written notice
of such failure to the Master Servicer; and (iii) certain events of insolvency,
readjustment of debt, marshalling of assets and liabilities or similar
proceeding and certain actions by on or behalf of the Master Servicer indicating
its insolvency, reorganization or inability to pay its obligations.

      If the Master Servicer is in default in its obligations under the Pooling
and Servicing Agreement, the Trustee may, and must if directed to do so by
Certificateholders having more than 50% of the Class Principal Balance
applicable to each Class of Certificates affected thereby, terminate the Master
Servicer and either appoint a successor Master Servicer in accordance with the
Pooling and Servicing Agreement or succeed to the responsibilities of the Master
Servicer. See "--Resignation of the Master Servicer or a Servicer; Assignment
and Merger" below. In connection with the removal of the Master Servicer, the
Master Servicer will be responsible for the reasonable costs associated with the
transfer of master servicing to its successor (which may be the Trustee) and if
the Master Servicer does not make such payments, the Trustee will be entitled to
be reimbursed from the Assets of the Issuing Entity for all of its reasonable
costs associated with the termination of the Master Servicer and the transfer of
master servicing to a successor master servicer.

      If a Servicer is in default in its obligations under the applicable
underlying servicing agreement, the Master Servicer may, at its option,
terminate the defaulting Servicer and either appoint a successor Servicer in
accordance with the applicable underlying servicing agreement and the Pooling
and Servicing Agreement or succeed to the


                                      S-97



responsibilities of the terminated Servicer. Notwithstanding the foregoing, the
Master Servicer shall terminate any Servicer who fails to make the required
Monthly Advance as required under the underlying servicing agreement and assume
(or appoint a successor servicer to assume) the role of the successor servicer
to that Servicer. The successor servicer will then make all required Monthly
Advances.

RESIGNATION OF THE MASTER SERVICER OR A SERVICER; ASSIGNMENT AND MERGER

      Neither the Master Servicer nor any Servicer may resign from its
obligations and duties under the Pooling and Servicing Agreement or its
underlying servicing agreement, as applicable, or assign or transfer its rights,
duties or obligations except (i) upon a determination that its duties thereunder
are no longer permissible under applicable law or (ii) with the approval of the
Depositor, which approval may not be unreasonably withheld. No such resignation
will become effective until a successor servicer or master servicer has assumed
the related Servicer's or the Master Servicer's respective obligations and
duties under such underlying servicing agreement or the Pooling and Servicing
Agreement, as applicable. The Pooling and Servicing Agreement provides that, if
Wells Fargo is removed in its capacity as either Master Servicer or Securities
Administrator, it will be required to resign or be removed in its other
capacity.

      Any person into which the Master Servicer or a Servicer may be merged or
consolidated, any person resulting from any merger or consolidation which the
Master Servicer or a Servicer is a party, any person succeeding to the business
of the Master Servicer or a Servicer or any person to whom the Master Servicer
or a Servicer assigns or transfers its duties and obligations, will be the
successor of the Master Servicer or such Servicer under the Pooling and
Servicing Agreement or the related underlying servicing agreement, as
applicable.

      Each Servicer has agreed that, after that Servicer has received notice of
termination, the Master Servicer may execute and deliver, on behalf of the
terminated Servicer, as attorney-in-fact or otherwise, any and all documents and
other instruments, and do or accomplish all other acts or things necessary or
appropriate to effect the termination of the Servicer, including the transfer
and endorsement or assignment of the Mortgage Loans and related documents. Each
Servicer has agreed to cooperate with the Master Servicer in effecting its
termination, including the transfer to the Master Servicer for all cash amounts
that shall at the time be credited to the related Custodial Accounts, or
thereafter be received with respect to the Mortgage Loans. Upon request of the
Master Servicer, each Servicer has also agreed, at its expense, to deliver to
the assuming party all documents and records relating to any subservicing
arrangement and the Mortgage Loans being serviced by it and an accounting of
amounts collected held by it and otherwise us its best efforts to effect the
orderly and efficient transfer of the servicing of those Mortgage Loans to the
assuming party. No additional funds have been reserved to pay for any expenses
not paid by the Servicer in connection with a servicing transfer but will then
be required to be paid by the Issuing Entity.

ELIGIBILITY REQUIREMENTS FOR TRUSTEE AND SECURITIES ADMINISTRATOR; RESIGNATION
AND REMOVAL OF TRUSTEE OR SECURITIES ADMINISTRATOR

      Each of the Trustee and the Securities Administrator must be a corporation
or association organized and doing business under the laws of a state or the
United States of America, authorized under such laws to exercise corporate trust
powers. The Trustee must have a combined capital and surplus of at least
$50,000,000, be subject to supervision or examination by federal or state
authority and have a credit rating that would not cause any of the rating
agencies to reduce their respective then current ratings of the certificates. In
case at any time the Trustee or the Securities Administrator ceases to be
eligible, the Trustee or the Securities Administrator, as applicable, will
resign in the manner and with the effect as specified below.

      The Trustee or the Securities Administrator may at any time resign its
position by giving written notice of resignation to the Depositor, the Master
Servicer, the Sponsor, each servicer and each rating agency not less than 60
days before the date specified in such notice, when such resignation is to take
effect, and acceptance by a successor Trustee or Securities Administrator
meeting the above eligibility requirements. If no successor Trustee or
Securities Administrator meeting the eligibility requirements has been so
appointed and has accepted appointment within 30 days after the giving of such
notice or resignation, the resigning Trustee or Securities Administrator may
petition


                                      S-98



any court of competent jurisdiction for the appointment of a successor Trustee
or Securities Administrator, as applicable.

      If at any time the Trustee or the Securities Administrator ceases to meet
the eligibility requirements and fails to resign after written request by the
Depositor, or if at any time the Trustee or the Securities Administrator becomes
incapable of acting, or is adjudged as bankrupt or insolvent, or a receiver of
the Trustee or the Securities Administrator or of its property is appointed, or
any public officer takes charge or control of the Trustee or the Securities
Administrator or of its property or affairs for the purpose of rehabilitation,
conservation or liquidation, or a tax is imposed with respect to the Issuing
Entity by any state in which the Trustee or the Issuing Entity is located and
the imposition of such tax would be avoided by the appointment of a different
Trustee, then the Depositor or the applicable servicer may remove the Trustee or
the Securities Administrator and appoint a successor Trustee or a successor
Securities Administrator, as applicable. The Pooling and Servicing Agreement
provides that, if Wells Fargo is removed in its capacity as either Master
Servicer or Securities Administrator, it will be required to resign or be
removed in its other capacity.

      The holders of certificates entitled to a majority of the voting rights
may at any time remove the Trustee or the Securities Administrator and appoint a
successor Trustee or Securities Administrator by written instrument or
instruments, signed by such holders or their attorneys-in-fact duly authorized.

      Any resignation or removal of the Trustee or the Securities Administrator
and appointment of a successor Trustee or Securities Administrator will become
effective upon acceptance of appointment by the successor Trustee or Securities
Administrator, as applicable.

SELLER'S RETENTION OF SERVICING RIGHTS

      Although the Seller is selling the Mortgage Loans to the Issuing Entity on
the Closing Date, with respect to certain of the Mortgage Loans, the Seller may
have retained the right to terminate GMAC as servicer of those Mortgage Loans
without cause and transfer the servicing to a third party. Should the Seller
choose to do so, the transfer must meet certain conditions set forth in the
Pooling and Servicing Agreement, including that the Seller must provide 30 days'
notice, the terminated Servicer must be reimbursed for any unreimbursed Monthly
Advances, Servicing Fees and any related expenses, and the replacement Servicer
must be qualified to service mortgage loans for Fannie Mae and Freddie Mac. Any
such successor must be reasonably acceptable to the Master Servicer and the
Seller shall have received prior confirmation from the Rating Agencies that the
transfer of the servicing of these Mortgage Loans will not result in a
downgrade, qualification or withdrawal of the then current rating of the
Certificates. The preceding sentence notwithstanding, the Seller shall not be
required to get a no-downgrade letter from the Rating Agencies if: (i) the
Rating Agencies received prior written notice of the transfer of the servicing
rights and the name of the successor Servicer, (ii) such successor Servicer has
a servicing rating in the highest category of Fitch or Moody's to the extent
that Fitch or Moody's, respectively, is a Rating Agency, and such successor
Servicer has a servicer evaluation ranking in one of the two highest categories
of S&P to the extent that S&P is a Rating Agency, and (iii) such successor
Servicer shall service the related Mortgage Loans under either the Purchase and
Servicing Agreement together with the related Assignment Agreement under which
such Mortgage Loans are currently being serviced or under another Servicing
Agreement together with a related Assignment Agreement that have already been
reviewed and approved by the Rating Agencies.

                                   THE SPONSOR

      The sponsor is Morgan Stanley Mortgage Capital Inc., a New York
corporation ("MSMC"). MSMC is an affiliate, through common parent ownership, of
Morgan Stanley & Co. Incorporated, one of the underwriters. MSMC is also an
affiliate of the depositor and a direct, wholly-owned subsidiary of Morgan
Stanley (NYSE:MS). The executive offices of MSMC are located at 1585 Broadway,
New York, New York 10036, telephone number (212) 761-4000. Morgan Stanley
Mortgage Capital Inc. provides warehouse and repurchase financing to mortgage
lenders and purchases closed, first- and subordinate-lien residential mortgage
loans for securitization or resale, or for its own investment. MSMC also
originates commercial mortgage loans. Morgan Stanley Mortgage Capital Inc. does
not currently service loans. Instead, MSMC contracts with other entities
(including its affiliate Morgan Stanley Credit Corporation) to service the loans
on its behalf.


                                      S-99



      MSMC acquires residential mortgage loans through bulk purchases and also
through purchases of single loans through MSMC's conduit loan purchase program.
The mortgage loans purchased through its conduit program generally conform to
the conduit origination standards.

      Prior to acquiring any residential mortgage loans, MSMC conducts a review
of the related mortgage loan seller that is based upon the credit quality of the
selling institution. MSMC's review process may include reviewing select
financial information for credit and risk assessment and conducting an
underwriting guideline review, senior level management discussion and/or
background checks. The scope of the loan due diligence varies based on the
credit quality of the mortgage loans.

      The underwriting guideline review entails a review of the mortgage loan
origination processes and systems. In addition, such review may involve a
consideration of corporate policy and procedures relating to state and federal
predatory lending, origination practices by jurisdiction, historical loan level
loss experience, quality control practices, significant litigation and/or
material investors.

      As mentioned above, MSMC currently contracts with its affiliate and with
third party servicers for servicing the mortgage loans that it originates or
acquires. Third party servicers are also assessed based upon the servicing
rating and the credit quality of the servicing institution. The servicers may be
reviewed for their systems and reporting capabilities, review of collection
procedures and confirmation of servicers' ability to provide loan-level data. In
addition, MSMC may conduct background checks, meet with senior management to
determine whether the servicer complies with industry standards or otherwise
monitor the servicer on an ongoing basis.

      MSMC has been the sponsor of securitizations backed by residential
mortgage loans, including prime and alt-a mortgage loans, since 2004. The
following table describes the approximate volume of prime and alt-a mortgage
loan securitizations (first-lien mortgage loans) sponsored by MSMC since 2004:

                      Year              Approximate Volume
            ----------------------   ------------------------
                      2004                 $7.44 billion
                      2005                 $7.51 billion

      As a sponsor, Morgan Stanley Mortgage Capital Inc. acquires mortgage loans
and initiates their securitization by transferring the mortgage loans to the
depositor or another entity that acts in a similar capacity as the depositor,
which loans will ultimately be transferred to the issuing entity for the related
securitization. In coordination with Morgan Stanley & Co. Incorporated, Morgan
Stanley Mortgage Capital Inc. works with rating agencies, loan sellers and
servicers in structuring the securitization transaction.

                             STATIC POOL INFORMATION

      Information concerning the Sponsor's prior residential mortgage loan
securitizations involving fixed- and adjustable-rate mortgage loans secured by
first-mortgages or deeds of trust in residential real properties issued by the
Depositor is available on the internet at
http://www.morganstanley.com/institutional/abs_spi/Prime_AltA.html. On this
website, you can view for each of these securitizations, summary pool
information as of the applicable securitization cut-off date and delinquency,
cumulative loss, and prepayment information as of each distribution date by
securitization for the past two years, or since the applicable securitization
closing date if the applicable securitization closing date occurred less than
two years from the date of this prospectus supplement. These prior transactions
include, among other transactions, prior securitizations of the sponsor of
mortgage loans purchased from the Originators. Each of the mortgage loan
securitizations identified on this website is unique, and the characteristics of
each securitized mortgage loan pool varies from each other as well as from the
mortgage loans to be included in the Issuing Entity. In addition, the
performance information relating to the prior securitizations described above
may have been influenced by factors beyond the Sponsor's control, such as
housing prices and market interest rates. Therefore, the performance of these
prior mortgage loan securitizations is likely not to be indicative of the future
performance of the mortgage loans to be included in the Issuing Entity.

      In the event any changes or updates are made to the information available
on the website, the Depositor will provide to any person a copy of the
information as it existed as of the date of this prospectus supplement upon


                                      S-100



request who writes or calls the Depositor at 1585 Broadway, New York, New York
10036, Attention: Prospectus Department, telephone number (212) 761-4000.

      In addition, information concerning the performance of the Mortgage Loans
originated and serviced by MSCC in the sponsor's prior residential mortgage loan
securitizations involving fixed- and adjustable-rate mortgage loans secured by
first-mortgages or deeds of trust in residential real properties issued by the
depositor is available on the internet at
http://www.morganstanley.com/institutional/abs_spi/MSCC.html. On this website,
you can view delinquency, cumulative loss, and prepayment information by vintage
year for these Mortgage Loans for the past two years or if originated less than
two years ago, since origination. In addition, the performance information
relating to the Mortgage Loans described above may have been influenced by
factors beyond MSCC's control, such as housing prices and market interest rates.
Therefore, the performance of these prior mortgage loans securitizations is
likely not to be indicative of the future performance of the mortgage loans to
be included in the trust related to this offering.

      The information available on the websites above relating to any mortgage
loan securitizations issued prior to January 1, 2006 and mortgage loans
originated prior to January 1, 2006 is not deemed to be part of this prospectus
supplement, the accompanying prospectus or the Depositor's registration
statement.

                                  THE DEPOSITOR

      Morgan Stanley Capital I Inc., the Depositor, is an affiliate, through
common parent ownership, of the Sponsor, Morgan Stanley Credit Corporation and
Morgan Stanley & Co. Incorporated, and is a direct, wholly-owned subsidiary of
Morgan Stanley (NYSE:MS) and was incorporated in the State of Delaware on
January 28, 1985. The principal executive offices of Morgan Stanley Capital I
Inc. are located at 1585 Broadway, 37th Floor, New York, New York 10036. Its
telephone number is (212) 761-4000.

      Morgan Stanley Capital I Inc. does not have, nor is it expected in the
future to have, any significant assets.

      The Depositor has been engaged since its incorporation in the
securitization of loans and other asset types included within the description of
the assets of the Issuing Entity in this prospectus. The Depositor is engaged in
the business of acting as Depositor of trusts that issue series of certificates
that represent interests in, the assets of the Issuing Entity. The Depositor
acquires assets specifically for inclusion in a securitization from the sellers
in privately negotiated transactions.

      The certificate of incorporation of the Depositor limits its activities to
those necessary or convenient to carry out its securitization activities. The
Depositor will have limited obligations with respect to a series of
certificates. The Depositor will obtain representations and warranties from the
Sponsor or other sellers or originators regarding the loans or other assets of
the Issuing Entity. The Depositor will also assign to the Trustee for the
related series the Depositor's rights with respect to those representations and
warranties. In addition, after the issuance of a series of certificates, the
Depositor may have limited obligations with respect to that series which may
include making filings necessary to maintain the perfected status of a Trustee's
securities interest or lien on the related assets, appointing a successor Master
Servicer, Securities Administrator or other transaction participant that resigns
or is otherwise removed and preparation of reports filed under the Exchange Act.

      Neither the Depositor nor any of the Depositor's affiliates will insure or
guarantee distributions on the certificates of any series.

                               THE ISSUING ENTITY

      Morgan Stanley Mortgage Loan Trust 2006-11, the Issuing Entity, will be
formed on the closing date pursuant to the Pooling and Servicing Agreement. The
Issuing Entity will be a New York common law trust with no officers or directors
and no continuing duties other than to hold and service the mortgage loans and
related assets and issue the certificates. The fiscal year end for the Issuing
Entity will be December 31, commencing with December 31, 2006.


                                      S-101



      The Issuing Entity's activities are limited to the transactions and
activities entered into in connection with the securitization described in this
prospectus supplement, and except for those activities, the Issuing Entity is
not authorized and has no power to borrow money or issue debt, merge with
another entity, reorganize, liquidate or sell assets or engage in any business
or activities. Consequently, the Issuing Entity is not permitted to hold any
assets, or incur any liabilities, other than those described in this prospectus
supplement. Since the Issuing Entity is created pursuant to the Pooling and
Servicing Agreement, the Issuing Entity and its permissible activities can only
be amended or modified by amending the Pooling and Servicing Agreement.

      Since the Issuing Entity is a common law trust, it may not be eligible for
relief under the federal bankruptcy laws, unless it can be characterized as a
"business trust" for purposes of the federal bankruptcy laws. Bankruptcy courts
look at various considerations in making this determination, so it is not
possible to predict with any certainty whether or not the Issuing Entity would
be characterized as a "business trust."

                                   THE TRUSTEE

      LaSalle Bank National Association will be the Trustee and a Custodian
under the Pooling and Servicing Agreement. LaSalle Bank National Association is
a national banking association formed under the federal laws of the United
States of America. Its parent company, LaSalle Bank Corporation, is a subsidiary
of ABN AMRO Bank N.V., a Netherlands banking corporation. LaSalle has extensive
experience serving as Trustee on securitizations of residential mortgage loans.
Since January 1994, LaSalle has served as trustee or paying agent on over 400
residential mortgage-backed security transactions involving assets similar to
the mortgage loans. As of April 30, 2006, LaSalle serves as trustee or paying
agent on over 300 residential mortgage-backed security transactions. The
Depositor and Master Servicer may maintain other banking relationships in the
ordinary course of business with the Trustee. The Trustee's corporate trust
office is located at 135 South LaSalle Street, Suite 1625, Chicago, Illinois,
60603. Attention: Global Securities and Trust Services - MSM 2006-11 or at such
other address as the Trustee may designate from time to time.

      In its capacity as Custodian, LaSalle will hold the mortgage loan files
exclusively for the use and benefit of the trust. The Custodian will not have
any duty or obligation to inspect, review or examine any of the documents,
instruments, certificates or other papers relating to the mortgage loans
delivered to it to determine that the same are valid. The disposition of the
mortgage loan files will be governed by the Pooling and Servicing Agreement.
LaSalle provides custodial services on over 1000 residential, commercial and
asset-backed securitization transactions and maintains almost 2.5 million
custodial files in its two vault locations in Elk Grove, Illinois and Irvine,
California. LaSalle's two vault locations can maintain a total of approximately
6 million custody files. All custody files are segregated and maintained in
secure and fire resistant facilities in compliance with customary industry
standards. The vault construction complies with Fannie Mae/Ginnie Mae guidelines
applicable to document custodians. LaSalle maintains disaster recovery protocols
to ensure the preservation of custody files in the event of force majeure and
maintains, in full force and effect, such fidelity bonds and/or insurance
policies as are customarily maintained by banks which act as custodians. LaSalle
uses unique tracking numbers for each custody file to ensure segregation of
collateral files and proper filing of the contents therein and accurate file
labeling is maintained through a monthly quality assurance process. LaSalle uses
a licensed collateral review system to track and monitor the receipt and
movement internally or externally of custody files and any release or
reinstatement of collateral.

      LaSalle Bank National Association and Morgan Stanley Mortgage Capital Inc.
("MSMC") are parties to a custodial agreement whereby LaSalle, for
consideration, provides custodial services to MSMC for certain residential
mortgage loans purchased by it. Pursuant to this custodial agreement, LaSalle is
currently providing custodial services for most of the mortgage loans to be sold
by MSMC to the Depositor in connection with this securitization. The terms of
the custodial agreement are customary for the residential mortgage-backed
securitization industry providing for the delivery, receipts, review and
safekeeping of mortgage loan files.


                                      S-102



                THE MASTER SERVICER AND SECURITIES ADMINISTRATOR

      Wells Fargo Bank, National Association ("WELLS FARGO") will act as
Securities Administrator and Master Servicer under the Pooling and Servicing
Agreement. Wells Fargo is a national banking association and a wholly-owned
subsidiary of Wells Fargo & Company. A diversified financial services company
with approximately $482 billion in assets, 23 million customers and 153,000+
employees as of December 31, 2005, Wells Fargo & Company is a U.S. bank holding
company, providing banking, insurance, trust, mortgage and consumer finance
services throughout the United States and internationally. Wells Fargo provides
retail and commercial banking services and corporate trust, custody, securities
lending, securities transfer, cash management, investment management and other
financial and fiduciary services. The Depositor, the Sponsor and Seller and the
Servicers may maintain banking and other commercial relationships with Wells
Fargo and its affiliates. Wells Fargo maintains principal corporate trust
offices located at 9062 Old Annapolis Road, Columbia, Maryland 21045-1951 (among
other locations) and its office for certificate transfer services is located at
Sixth Street and Marquette Avenue, Minneapolis, Minnesota 55479.

      Securities Administrator. Under the terms of the Pooling and Servicing
Agreement, Wells Fargo is responsible for securities administration, which
includes pool performance calculations, distribution calculations and the
preparation of monthly distribution reports. As Securities Administrator, Wells
Fargo is responsible for the preparation of all REMIC tax returns on behalf of
the Issuing Entity and the preparation of monthly reports on Form 10-D, current
reports on Form 8-K and annual reports on Form 10-K that are required to be
filed with the Securities and Exchange Commission on behalf of the Issuing
Entity. Wells Fargo has been engaged in the business of securities
administration since June 30, 1995. As of June 30, 2006, Wells Fargo was acting
as Securities Administrator with respect to more than $894,773,136,436 of
outstanding residential mortgage-backed securities.

      Master Servicer. Wells Fargo acts as Master Servicer pursuant to the
Pooling and Servicing Agreement. The Master Servicer is responsible for the
aggregation of monthly Servicer reports and remittances and for the oversight of
the performance of the Servicers under the terms of their respective underlying
servicing agreements. In particular, the Master Servicer independently
calculates monthly loan balances based on servicer data, compares its results to
servicer loan-level reports and reconciles any discrepancies with the servicers.
The Master Servicer also reviews the servicing of defaulted loans for compliance
with the terms of the Pooling and Servicing Agreement. In addition, upon the
occurrence of certain Servicer events of default under the terms of any
underlying servicing agreement, the Master Servicer may be required to enforce
certain remedies on behalf of the Issuing Entity against such defaulting
Servicer. Wells Fargo has been engaged in the business of master servicing since
June 30, 1995. As of June 30, 2006, Wells Fargo was acting as Master Servicer
for approximately 1,253 series of residential mortgage-backed securities with an
aggregate outstanding principal balance of approximately $651,189,990,090.

      The Master Servicer will not be ultimately responsible for the performance
of the servicing activities by a Servicer under its supervision as Master
Servicer, except as described under "Servicing of the Mortgage Loans--Servicing
Compensation and Payment of Expenses; Master Servicing Compensation;
Administrative Fees," "--Adjustment to Servicing Fees in Connection with Certain
Prepaid Mortgage Loans" and "--Advances" above.

      In particular, upon the failure of any Servicer to make a required advance
of delinquent monthly payments on the Mortgage Loans serviced by it, the Master
Servicer will be required to terminate that defaulting Servicer and to make such
advance to the extent that the Master Servicer determines that such advance is
recoverable from subsequent payments or recoveries on the related Mortgage Loan.

      Wells Fargo may also act as a custodian with respect to the mortgage files
related to certain of the mortgage loans owned by the Issuing Entity pursuant to
a custodial agreement. In that capacity, Wells Fargo Bank is responsible to hold
and safeguard the mortgage notes and other contents of the mortgage files on
behalf of the Trustee and the Certificateholders. Wells Fargo Bank maintains
each mortgage loan file in a separate file folder marked with a unique bar code
to assure loan-level file integrity and to assist in inventory management. Files
are segregated by transaction or investor. Wells Fargo Bank has been engaged in
the mortgage document custody business for more than 25 years. Wells Fargo Bank
maintains document custody facilities in its Minneapolis, Minnesota headquarters
and in three regional offices located in Richfield, Minnesota, Irvine,
California, and Salt


                                      S-103



Lake City, Utah. As of June 30, 2006, Wells Fargo Bank maintains mortgage
custody vaults in each of those locations with an aggregate capacity of over
eleven million files.

      Wells Fargo serves or may have served within the past two years as loan
file custodian for various mortgage loans owned by the Sponsor or an affiliate
of the Sponsor and anticipates that one or more of those mortgage loans may be
included in the assets of the Issuing Entity. The terms of any custodial
agreement under which those services are provided by Wells Fargo are customary
for the mortgage-backed securitization industry and provide for the delivery,
receipt, review and safekeeping of mortgage loan files.

                                 THE CUSTODIANS

      Deutsche Bank Trust Company Americas, LaSalle Bank National Association,
J.P. Morgan Trust Company, N.A. and Wells Fargo Bank, National Association
(each, a "CUSTODIAN" and together, the "CUSTODIANS") will each act as a
Custodian of the mortgage loan files. Deutsche Bank Trust Company Americas, J.P.
Morgan Trust Company, N.A. and Wells Fargo Bank, National Association will each
as a Custodian under their respective custody agreement. LaSalle Bank National
Association will act as a Custodian pursuant to the Pooling and Servicing
Agreement.

      The principal executive office of Deutsche Bank Trust Company Americas is
located at 1761 East St. Andrew Place, Santa Ana, California 92705-4934, and its
telephone number is (714) 247-6000.

      The principal executive office of LaSalle Bank National Association as
Custodian is located at 2571 Busse Road, Suite 200, Elk Grove Village Illinois
60007, and its telephone number is (847) 766-6429.

      The principal executive office of J.P. Morgan Trust Company, N.A. is
located at 2220 Chemsearch Boulevard, Suite 150, Irving, Texas 75062, and its
telephone number is (972) 785-5274.

      The principal executive office of Wells Fargo Bank, National Association
is located at 24 Executive Park, Suite 100, Irvine, California 92614, and its
telephone number is (949) 757-5100.

      Each of the above Custodians will act as custodian of the mortgage loan
files pursuant to their respective custody agreement. The Custodians will be
responsible to hold and safeguard the mortgage notes and other contents of the
mortgage files on behalf of the certificateholders. The Custodians segregates
files for which they act as custodian by boarding each file in an electronic
tracking system, which identifies the owner of the file and the file's specific
location in the Custodians' vault.

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      The sponsor and the depositor are each affiliates of the underwriter and
of Morgan Stanley Credit Corporation who is an originator and servicer of
certain of the mortgage loans sold to the issuing entity. Wells Fargo Bank,
National Association has been the Master Servicer and Securities Administrator
on mortgage-backed securitizations that were sponsored by the Seller and by
Morgan Stanley Credit Corporation. LaSalle Bank National Association has been
the trustee on mortgage-backed securitizations sponsored by the Seller. J.P.
Morgan Trust Company, N.A. has been a custodian on mortgage-backed
securitizations sponsored by the Seller. Deutsche Bank Trust Company has been a
custodian and a trustee on mortgage-backed securitizations sponsored by the
Seller. Each of the sponsor, the depositor and Morgan Stanley Credit Corporation
may maintain other banking relationships in the ordinary course with Wells Fargo
Bank, National Association, LaSalle Bank National Association, Deutsche Bank
Trust Company Americas and J.P. Morgan Trust Company, N.A.

                         DESCRIPTION OF THE CERTIFICATES

GENERAL

      On or about July 31, 2006 (the "CLOSING DATE"), the Certificates will be
issued pursuant to the Pooling and Servicing Agreement. Set forth below are
summaries of the specific terms and provisions of the Pooling and


                                      S-104



Servicing Agreement. The following summaries are subject to, and are qualified
in their entirety by reference to, the provisions of the Pooling and Servicing
Agreement. When particular provisions or terms used in the Pooling and Servicing
Agreement are referred to, the actual provisions (including definitions of
terms) are incorporated herein by reference.

SENIOR CERTIFICATES

The Morgan Stanley Mortgage Loan Trust 2006-11, Mortgage Pass-Through
Certificates, Series 2006-11 will include the following nineteen Classes of
Certificates (the "SENIOR CERTIFICATES") which are offered hereby:

o   Class 1-A-1 Certificates;

o   Class 1-A-2 Certificates;

o   Class 1-A-3 Certificates;

o   Class 1-A-4 Certificates;

o   Class 1-A-5 Certificates;

o   Class 1-A-6 Certificates;

o   Class 2-A-1 Certificates;

o   Class 2-A-2 Certificates;

o   Class 2-A-3 Certificates;

o   Class 2-A-4 Certificates;

o   Class 2-A-P Certificates;

o   Class 3-A-1 Certificates;

o   Class 3-A-2 Certificates;

o   Class 3-A-3 Certificates;

o   Class 3-A-4 Certificates;

o   Class 3-A-P Certificates;

o   Class 4-A-1 Certificates;

o   Class 4-A-2 Certificates; and

o   Class A-R Certificates.

SUBORDINATED CERTIFICATES

      In addition to the Senior Certificates, the Morgan Stanley Mortgage Loan
Trust 2006-11, Mortgage Pass-Through Certificates, Series 2006-11, will also
include the following sixteen Classes of Subordinated Certificates (the
"SUBORDINATE CERTIFICATES"):

The Subordinated Certificates related to Collateral Allocation Group 1 (which
are together the "GROUP 1 SUBORDINATE CERTIFICATES") will include

            (a) the Class 1-M-1 Certificates, which are subordinate to the Group
      1 Senior Certificates,

            (b) the Class 1-M-2 Certificates, which are subordinate to the Group
      1 Senior Certificates and the Class 1-M-1 Certificates,

            (c) the Class 1-M-3 Certificates, which are subordinate to the Group
      1 Senior Certificates, the Class 1-M-1 and Class 1-M-2 Certificates,

            (d) the Class 1-M-4 Certificates, which are subordinate to the Group
      1 Senior Certificates, the Class 1-M-1, Class 1-M-2 and Class 1-M-3
      Certificates,

            (e) the Class 1-M-5 Certificates, which are subordinate to the Group
      1 Senior Certificates, the Class 1-M-1, Class 1-M-2, Class 1-M-3 and Class
      1-M-4 Certificates,

            (f) the Class 1-M-6 Certificates, which are subordinate to the Group
      1 Senior Certificates, the Class 1-M-1, Class 1-M-2, Class 1-M-3, Class
      1-M-4 and Class 1-M-5 Certificates,

            (g) the Class 1-B-1 Certificates, which are subordinate to the Group
      1 Senior Certificates, the Class 1-M-1, Class 1-M-2, Class 1-M-3, Class
      1-M-4, Class 1-M-5 and Class 1-M-6 Certificates,


                                      S-105



            (h) the Class 1-B-2 Certificates, which are subordinate to the Group
      1 Senior Certificates, the Class 1-M-1, Class 1-M-2, Class 1-M-3, Class
      1-M-4, Class 1-M-5, Class 1-M-6 and Class 1-B-1 Certificates,

            (i) the Class 1-B-3 Certificates, which are subordinate to the Group
      1 Senior Certificates, the Class 1-M-1, Class 1-M-2, Class 1-M-3, Class
      1-M-4, Class 1-M-5, Class 1-M-6, Class 1-B-1 and Class 1-B-2 Certificates,
      and

            (j) the Class OC Certificates, which are subordinate to all of the
      Group 1 Certificates.

The Subordinated Certificates related to Aggregate Loan Group II (which are
together the "AGGREGATE GROUP II SUBORDINATED CERTIFICATES") will include:

            (a) the Class B-1 Certificates, which are subordinate to the Group
      2, Group 3 and Group 4 Certificates,

            (b) the Class B-2 Certificates, which are subordinate to the Group
      2, Group 3 and Group 4 Certificates and the Class B-1 Certificates, and

            (c) the Class B-3 Certificates, which are subordinate to the Group
      2, Group 3 and Group 4 Certificates and the Class B-1 and Class B-2
      Certificates.

            (d) the Class B-4 Certificates, which are subordinate to the Group
      2, Group 3 and Group 4 Certificates and the Class B-1, Class B-2 and Class
      B-3 Certificates.

            (e) the Class B-5 Certificates, which are subordinate to the Group
      2, Group 3 and Group 4 Certificates and the Class B-1, Class B-2, Class
      B-3 and Class B-4 Certificates.

            (f) the Class B-6 Certificates, which are subordinate to the Group
      2, Group 3 and Group 4 Certificates and the Class B-1, Class B-2, Class
      B-3, Class B-4 and Class B-5 Certificates.

CLASS P CERTIFICATES

      In addition to the Senior Certificates and the Subordinated Certificates,
the Morgan Stanley Mortgage Loan Trust 2006-11 will also issue the Class P-1 and
Class P-2 Certificates, which are together referred to in this prospectus
supplement as the "CLASS P CERTIFICATES." Each class of Class P Certificates
will have an initial certificate principal balance of $1,000 and will not be
entitled to distributions in respect of interest. The Class P-1 Certificates
will be entitled to all prepayment charges received in respect of all of the
Collateral Allocation Group 1 Mortgage Loans. The Class P-2 Certificates will be
entitled to all prepayment charges received in respect of all of the Aggregate
Group II Mortgage Loans. Such amounts will not be available for distribution to
the Holders of the Offered Certificates or the Class OC, Class B-4, Class B-5
and Class B-6 Certificates.

      All Classes of Subordinated Certificates, other than the Class OC, Class
B-4, Class B-5 and Class B-6 Certificates, and the Class P Certificates
(together, the "PRIVATELY OFFERED CERTIFICATES"), are offered by this prospectus
supplement. The Privately Offered Certificates are not offered under this
prospectus supplement. Accordingly, the description of the Privately Offered
Certificates provided in this prospectus supplement is solely for informational
purposes.

DESIGNATIONS

      When describing the certificates in this prospectus supplement we use the
following terms:

o   The Class 1-A-1, Class 1-A-2, Class 1-A-3, Class 1-A-4, Class 1-A-5 and
    Class 1-A-6 Certificates are referred to as the "GROUP 1 SENIOR
    CERTIFICATES" and are also referred to as the "CLASS 1-A CERTIFICATES."

o   The Class 1-M-1, Class 1-M-2, Class 1-M-3, Class 1-M-4, Class 1-M-5 and
    Class 1-M-6 Certificates are referred to as the "CLASS 1-M CERTIFICATES."


                                      S-106



o   The Class 1-M-1, Class 1-M-2 and Class 1-M-3 Certificates are referred to as
    the "CLASS 1-M SENIOR CERTIFICATES."

o   The Class 1-B-1, Class 1-B-2 and Class 1-B-3 Certificates are referred to as
    the "CLASS 1-B CERTIFICATES."

o   The Class 1-M-1, Class 1-M-2, Class 1-M-3, Class 1-M-4, Class 1-M-5, Class
    1-M-6, Class 1-B-1, Class 1-B-2 and Class 1-B-3 Certificates are referred to
    as the "GROUP 1 SUBORDINATED CERTIFICATES."

o   The Group 1 Senior Certificates and the Group 1 Subordinated Certificates
    are referred to as the "GROUP 1 CERTIFICATES."

o   The Class 2-A-1, Class 2-A-2, Class 2-A-3, Class 2-A-4, Class 2-A-P and
    Class A-R Certificates are referred to as the "GROUP 2 CERTIFICATES."

o   The Class 3-A-1, Class 3-A-2, Class 3-A-3, Class 3-A-4 and Class 3-A-P
    Certificates are referred to as the "GROUP 3 CERTIFICATES."

o   The Class 4-A-1 and Class 4-A-2 Certificates are referred to as the "GROUP 4
    CERTIFICATES."

o   The Group 2 Certificates, Group 3 Certificates and Group 4 Certificates are
    together referred to as the "AGGREGATE GROUP II SENIOR CERTIFICATES" and
    each of these groups of certificates is referred to as a "AGGREGATE GROUP II
    SENIOR CERTIFICATE GROUP."

o   The Class B-1, Class B-2, Class B-3, Class B-4, Class B-5 and Class B-6
    Certificates are referred to as the "AGGREGATE GROUP II SUBORDINATED
    CERTIFICATES."

o   The Aggregate Group II Senior Certificates and the Aggregate Group II
    Subordinated Certificates are together referred to as the "AGGREGATE GROUP
    II CERTIFICATES."

o   The Group 1 Senior Certificates and each of the Aggregate Group II Senior
    Certificate Groups are each referred to as a "SENIOR CERTIFICATE GROUP."

o   The Group 1 Subordinated Certificates and the Aggregate Group II
    Subordinated Certificates are together referred to as the "SUBORDINATED
    CERTIFICATES."

o   Each of the Group 1 Certificates and the Aggregate Group II Certificates is
    referred to as an "AGGREGATE CERTIFICATE GROUP."

o   The Class 2-A-P and Class 3-A-P Certificates are also referred to as the
    "CLASS A-P CERTIFICATES."

o   The Class 4-A-2 Certificates are also referred to as the "NOTIONAL AMOUNT
    CERTIFICATES."

o   The Class 1-A-6, Class 2-A-3, Class 2-A-4, Class 3-A-3 and Class 3-A-4
    Certificates are also referred to as the "NAS CERTIFICATES."

o   The Class A-R Certificates are also referred to as the "RESIDUAL
    CERTIFICATES."

o   The Class 1-A-1 Certificates and the Group 1 Subordinated Certificates are
    also referred to as "GROUP 1 LIBOR CERTIFICATES."

o   The Class 4-A-1 and Class 4-A-2 Certificates are also referred to as "GROUP
    4 LIBOR CERTIFICATES."


                                      S-107



o   The Group 1 LIBOR Certificates and the Group 4 LIBOR Certificates are also
    together referred to as "LIBOR CERTIFICATES."

      The "OFFERED CERTIFICATES" will be issued by the Issuing Entity in the
initial Class Principal Balances and initial Notional Amounts set forth set
forth on pages v and vi in the table under "The Series 2006-11 Certificates."
The Privately Offered Certificates will be issued in the approximate initial
Class Principal Balances set forth on page vi of this prospectus supplement. The
initial Class Principal Balances and initial Notional Amounts of each Class of
Certificates may be increased or decreased by up to 5% to the extent that the
Stated Principal Balance of the Mortgage Loans is increased or decreased as
described under "Description of the Mortgage Loans."

      The "CLASS PRINCIPAL BALANCE" of any Class of Certificates (other than the
Notional Amount Certificates) as of any Distribution Date is the initial Class
Principal Balance of the Class listed on pages v and vi of this prospectus
supplement reduced by the sum of:

      o   all amounts previously distributed to holders of Certificates of the
          Class as payments of principal,

      o   with respect to the Group 1 Subordinated Certificates and the
          Aggregate Group II Certificates only, the amount of Realized Losses
          (including, in the case of the Aggregate Group II Certificates only,
          Excess Losses) on the related Mortgage Loans allocated to the Class,
          and

      o   in the case of any Class of Aggregate Group II Subordinated
          Certificates, any amounts allocated to the Class in reduction of its
          Class Principal Balance in respect of payments of Class A-P Deferred
          Amounts to the Classes of Class A-P Certificates, as described under
          "--Allocation of Losses on the Aggregate Group II Certificates";

provided, however, that the Class Principal Balance of each Class of Group 1
Subordinated Certificates and Aggregate Group II Certificates to which Realized
Losses have been allocated will be increased, sequentially in the order of
payment priority, by the amount of Subsequent Recoveries on the Applicable
Fractions of the Mortgage Loans in a related Collateral Allocation Group
distributed as principal to any related Class of Certificates, but not by more
than the amount of Realized Losses previously allocated to reduce the Class
Principal Balance of such Class of Certificates.

      In addition, the Class Principal Balance of the Class of Subordinated
Certificates then outstanding with the lowest priority of payment and, in the
case of the Group 1 Certificates, if the Class Principal Balance of the Class OC
Certificates is equal to zero, will be reduced if and to the extent that the
aggregate of the Class Principal Balances of all Classes of Certificates in the
related Certificate Group, following all distributions and the allocation of
Realized Losses on the related Mortgage Loans on any Distribution Date exceeds
the aggregate Stated Principal Balance of the Applicable Fractions of the
related Mortgage Loans as of the Due Date occurring in the month of the
Distribution Date.

      The Notional Amount Certificates do not have a Class Principal Balance and
are not entitled to any distributions in respect of principal of the Mortgage
Loans in any Collateral Allocation Group.

      The initial Class Principal Balance of each of the Class P-1 and Class P-2
is equal to $1,000. The Pooling and Servicing Agreement does not permit the
allocation of Realized Losses to any class of Class P Certificates or to the
Group 1 Senior Certificates.

      The Group 1 Senior Certificates will have an initial aggregate Class
Principal Balance of $302,864,000, and will evidence in the aggregate an initial
beneficial ownership interest in the Mortgage Loans in collateral allocation
group 1 of approximately 93.10%. The Aggregate Group II Senior Certificates will
have an initial aggregate Class Principal Balance of $339,210,672, and will
evidence in the aggregate an initial beneficial ownership interest in Aggregate
Loan Group II of approximately 95.00%. The initial beneficial ownership of each
Class of Subordinated Certificates in the related Aggregate Loan Group is
approximately as follows:


                                      S-108



THE GROUP 1                                                          BENEFICIAL
SUBORDINATED CERTIFICATES                                             INTEREST
------------------------------                                       -----------
Class 1-M-1..........................................................   1.55%
Class 1-M-2..........................................................   0.90%
Class 1-M-3..........................................................   0.65%
Class 1-M-4..........................................................   0.50%
Class 1-M-5..........................................................   0.40%
Class 1-M-6..........................................................   0.35%
Class 1-B-1..........................................................   0.35%
Class 1-B-2..........................................................   0.35%
Class 1-B-3..........................................................   0.50%


THE AGGREGATE LOAN GROUP II                                          BENEFICIAL
SUBORDINATED CERTIFICATES                                             INTEREST
------------------------------                                       -----------
Class B-1............................................................   1.80%
Class B-2............................................................   1.15%
Class B-3............................................................   0.65%
Class B-4............................................................   0.60%
Class B-5............................................................   0.45%
Class B-6............................................................   0.35%

      Distributions of interest and principal on the Aggregate Group II
Subordinated Certificates will be based on interest and principal, as
applicable, received on, or advanced with respect to Aggregate Loan Group II.

      There is no cross-collateralization between the Group 1 Certificates and
the Aggregate Group II Certificates.

NOTIONAL AMOUNT CERTIFICATES

      The Class 4-A-2 Certificates are Notional Amount Certificates.

      The "NOTIONAL AMOUNT" of the Class 4-A-2 Certificates for any Distribution
Date will be equal to the Class Principal Balance of the Class 4-A-1
Certificates immediately prior to that Distribution Date. The initial Notional
Amount of the Class 4-A-2 Certificates is approximately $69,392,000 (subject to
the permitted variance described in this prospectus supplement).

SENIOR P&I PORTIONS

With respect to the Aggregate Group II Mortgage Loans, there is a portion (the
"SENIOR P&I PORTION") related to each Collateral Allocation Group, each of which
will have the principal balances and pass-through rates set forth below as of
the closing date:



                                 INITIAL PRINCIPAL    PASS-THROUGH     RELATED COLLATERAL        RELATED SENIOR
                                      BALANCE             RATE          ALLOCATION GROUP        CERTIFICATE GROUP
                                 -----------------    ------------    ---------------------    -------------------

Group 2 Senior P&I Portion....                                        Collateral Allocation    Senior Certificate
                                 $  152,486,100          6.00%               Group 2                 Group 2
Group 3 Senior P&I Portion....                                        Collateral Allocation    Senior Certificate
                                 $  114,638,000          6.00%               Group 3                 Group 3
Group 4A Senior P&I Portion...                                        Collateral Allocation    Senior Certificate
                                 $   44,166,000          7.50%              Group 4A                 Group 4
Group 4B Senior P&I Portion...                                        Collateral Allocation    Senior Certificate
                                 $   25,226,000          7.50%              Group 4B                 Group 4



                                      S-109



      The principal balance of each Senior P&I Portion as of any Distribution
Date is the initial principal balance thereof on the closing date, reduced by
all amounts applied and losses allocated in reduction of the principal balance
of such Senior P&I Portion on all previous Distribution Dates. As of any
Distribution Date, the aggregate Class Principal Balance of the Aggregate Group
II Senior Certificates (other than any related class of Class A-P Certificates)
will equal the aggregate principal balance of the Senior P&I Portions
immediately prior to that Distribution Date. As of any Distribution Date, the
aggregate Class Principal Balance of a group of Aggregate Group II Senior
Certificates (other than any related class of Class A-P Certificates) will equal
the aggregate principal balance of the related Senior P&I Portion or Portions
immediately prior to that Distribution Date.

FORMS AND DENOMINATIONS OF OFFERED CERTIFICATES; DISTRIBUTIONS TO CERTIFICATES

      The Offered Certificates, other than the Class A-R Certificates, will be
issued in book-entry form as described below. The Offered Certificates will be
issued in the minimum dollar denominations described in the table below, except
that one Certificate of each Class may be issued in a different denomination.



                                             ORIGINAL          MINIMUM
                 CLASS                   CERTIFICATE FORM    DENOMINATION    DENOMINATION
-------------------------------------    ----------------    ------------    -------------

Offered Certificates
(other than the Class 2-A-2 and Class
3-A-2 Certificates, Notional Amount
Certificates and Class A-R
Certificates)                               Book-Entry         $25,000           $1,000

Class 2-A-2 and Class 3-A-2
Certificates                                Book-Entry          $1,000           $1,000

Notional Amount Certificates                Book-Entry         $100,000          $1,000

Class A-R Certificates                       Physical            $100              N/A


      Distributions on the Certificates will be made by the Securities
Administrator, on behalf of the Trustee, on the 25th day of each month, or if
such day is not a Business Day, on the first Business Day thereafter, commencing
in August 2006 (each, a "DISTRIBUTION DATE"), to the persons in whose names such
Certificates are registered on the applicable Record Date. For this purpose, a
"BUSINESS DAY" is any day other than (i) a Saturday or Sunday, or (ii) a day on
which banking institutions in the City of New York, New York, the states of
Maryland or Minnesota or the city in which the Corporate Trust Office of the
Trustee is located are authorized or obligated by law or executive order to be
closed. The "RECORD DATE" for the LIBOR Certificates and any Distribution Date
will be the Business Day immediately preceding that Distribution Date, or if the
LIBOR Certificates are no longer Book-Entry Certificates, the Record Date will
be the last Business Day of the calendar month preceding the month of that
Distribution Date. For each other Class of Offered Certificates and any
Distribution Date, the Record Date will be the last Business Day of the calendar
month immediately prior to the month in which that Distribution Date occurs.

      On each Distribution Date distributions on the Certificates will be made
by check mailed to the address of the holder of the certificate (the
"CERTIFICATEHOLDER") entitled thereto as it appears on the applicable
certificate register or, in the case of a Certificateholder who holds the Class
A-R Certificate or who holds Certificates with an aggregate initial Class
Principal Balance of $1,000,000 or more or who holds a Notional Amount
Certificate and who has so notified the Securities Administrator in writing in
accordance with the Pooling and Servicing Agreement, by wire transfer in
immediately available funds to the account of such Certificateholder at a bank
or other depository institution having appropriate wire transfer facilities;
provided, however, that the final payment in retirement of the Certificates will
be made only upon presentment and surrender of such Certificates at the
Corporate Trust Office of the Securities Administrator. See "--Book-Entry
Certificates" below for the method of payment to beneficial owners of Book-Entry
Certificates.


                                      S-110



BOOK-ENTRY CERTIFICATES

      The Offered Certificates of each Class, other than the Class A-R
Certificates, will be issued as "BOOK-ENTRY CERTIFICATES." Persons acquiring
beneficial ownership interests in the offered certificates will hold
certificates through The Depository Trust Company ("DTC") or indirectly through
organizations which are participants in that system. The book-entry certificates
of each Class will be issued in one or more certificates which equal the
aggregate Certificate Principal Balance or Notional Amount of that class and
will initially be registered in the name of Cede & Co., the nominee of DTC.
Except as described below, no person acquiring a book-entry certificate will be
entitled to receive a physical certificate. Unless and until Definitive
Certificates are issued, it is anticipated that the only Certificateholder of
the Offered Certificates will be Cede & Co., as nominee of DTC. Beneficial
owners will not be Certificateholders as that term is used in the Pooling and
Servicing Agreement. Beneficial owners are only permitted to exercise their
rights indirectly through DTC and participants of DTC.

      The beneficial owner's ownership of a book-entry certificate will be
recorded on the records of the brokerage firm, bank, thrift institution or other
financial intermediary that maintains the beneficial owner's account for that
purpose. In turn, the financial intermediary's ownership of the book-entry
certificate will be recorded on the records of DTC or of a participating firm
that acts as agent for the financial intermediary, whose interest will in turn
be recorded on the records of DTC, if the beneficial owner's financial
intermediary is not a DTC participant.

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

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

      For information with respect to tax documentation procedures relating to
the certificates, see "Federal Income Tax Consequences--REMICs-Taxation of
Owners of REMIC Regular Certificates" in the accompanying prospectus.

      Transfers between participants of DTC will occur in accordance with DTC
rules.

      In accordance with its normal procedures, DTC is expected to record the
positions held by each DTC participant in the book-entry certificates, whether
held for its own account or as a nominee for another person. In general,
beneficial ownership of book-entry certificates will be subject to the rules of
DTC, as in effect from time to time.

      Distributions on the book-entry certificates will be made on each
Distribution Date by the Securities Administrator to Cede & Co., as nominee of
DTC. DTC will be responsible for crediting the amount of such


                                      S-111



payments to the accounts of the applicable DTC participants in accordance with
DTC's normal procedures. Each DTC participant will be responsible for disbursing
such payments to the beneficial owners of the book-entry certificates that it
represents and to each financial intermediary for which it acts as agent. Each
financial intermediary will be responsible for disbursing funds to the
beneficial owners of the book-entry certificates that it represents.

      Under a book-entry format, beneficial owners of the book-entry
certificates may experience some delay in their receipt of payments, since such
payments will be forwarded by the Securities Administrator to Cede & Co. Because
DTC can only act on behalf of DTC participants, the ability of a beneficial
owner to pledge book-entry certificates to persons or entities that do not
participate in the depository system, or otherwise take actions in respect of
the book-entry certificates, may be limited due to the lack of physical
certificates for the book-entry certificates. In addition, issuance of the
book-entry certificates in book-entry form may reduce the liquidity of those
certificates in the secondary market since certain potential investors may be
unwilling to purchase certificates for which they cannot obtain physical
certificates.

      Monthly and annual reports relating to the Issuing Entity will be provided
to Cede & Co., as nominee of DTC. These reports may be made available by Cede &
Co. to beneficial owners upon request, in accordance with the rules, regulations
and procedures creating and affecting the DTC participants to whose DTC accounts
the book-entry certificates of such beneficial owners are credited.

      DTC has advised the Securities Administrator that, unless and until
Definitive Certificates are issued, DTC will take any action permitted to be
taken by the holders of the book-entry certificates under the Pooling and
Servicing Agreement only at the direction of one or more financial
intermediaries to whose DTC accounts the book-entry certificates are credited,
to the extent that such actions are taken on behalf of financial intermediaries
whose holdings include the book-entry certificates. DTC may take actions, at the
direction of the related participants of DTC, with respect to some book-entry
certificates which conflict with actions taken with respect to other book-entry
certificates.

      Definitive Certificates will be issued to beneficial owners of the
book-entry certificates, or their nominees, rather than to DTC, only if:

      (1)   DTC or the Depositor advises the Trustee or Securities Administrator
in writing that DTC is no longer willing, qualified or able to discharge
properly its responsibilities as nominee and depository with respect to the
book-entry certificates and the Depositor is unable to locate a qualified
successor; or

      (2)   beneficial owners having percentage interests aggregating not less
than 51% of the book-entry certificates advise the Trustee or Securities
Administrator and DTC through the financial intermediaries and the DTC
participants in writing that the continuation of a book-entry system through
DTC, or a successor to it, is no longer in the best interests of the beneficial
owners.

      Upon the occurrence of any of the events described in the immediately
preceding paragraph, the Securities Administrator will be required to notify all
beneficial owners of the occurrence of the event and the availability through
DTC of Definitive Certificates. Upon surrender by DTC of the certificates
representing the book-entry certificates and instructions for re-registration,
the Securities Administrator will issue Definitive Certificates. The Securities
Administrator will then recognize the holders of the Definitive Certificates as
Certificateholders under the Pooling and Servicing Agreement.

      Although DTC has agreed to the foregoing procedures in order to facilitate
transfers of book-entry certificates among participants of DTC, it is under no
obligation to perform or continue to perform such procedures and such procedures
may be discontinued at any time.

      None of the Depositor, the Master Servicer, the Servicers, the Securities
Administrator or the Trustee will have any responsibility for any aspect of the
records relating to or payments made on account of beneficial ownership
interests of the book-entry certificates held by Cede & Co., as nominee for DTC,
or for maintaining,supervising or reviewing any records relating to such
beneficial ownership interests or the transfer thereof.


                                      S-112



PHYSICAL CERTIFICATES

      The Residual Certificates will be issued in fully-registered, certificated
form. The Residual Certificates will be transferable and exchangeable on a
certificate register to be maintained at the Corporate Trust Office of the
Securities Administrator. Under the Pooling and Servicing Agreement, the
Securities Administrator will be required to maintain, or cause to be
maintained, a register of certificates. No service charge will be made for any
registration of transfer or exchange of the Residual Certificates but payment of
a sum sufficient to cover any tax or other governmental charge may be required
by the Securities Administrator. The Residual Certificates will be subject to
certain restrictions on transfer. See "Material Federal Income Tax
Consequences," and "ERISA Matters" below.

      Distributions of principal and interest, if any, on each Distribution Date
on the Residual Certificates will be made to the persons in whose names such
certificates are registered at the close of business on the Record Date.
Distributions will be made by check or money order mailed to the person entitled
to them at the address appearing in the certificate register or, to the extent
permitted in the Pooling and Servicing Agreement, upon written request by the
Certificateholder to the Securities Administrator, by wire transfer to a United
States depository institution designated by such Certificateholder and
acceptable to the Securities Administrator or by such other means of payment as
such Certificateholder and the Securities Administrator may agree; provided,
however, that the final distribution in retirement of the Residual Certificates
will be made only upon presentation and surrender of such certificates at the
office or agency of the Securities Administrator specified in the notice to the
holders of the Residual Certificates of such final distribution.

CALCULATION OF ONE-MONTH LIBOR

      One-month LIBOR ("LIBOR") shall be established by the Securities
Administrator, except in the case of the initial Interest Accrual Period. As to
the related Interest Accrual Period for each Class of LIBOR Certificates,
one-month LIBOR will equal the rate for United States dollar deposits for one
month which appears on the Telerate Screen Page 3750 as of 11:00 A.M., London
time, on the second LIBOR Business Day prior to the first day of such Interest
Period. "TELERATE SCREEN PAGE 3750" means the display designated as page 3750 on
the Bridge Telerate Service (or such other page as may replace page 3750 on that
service for the purpose of displaying London interbank offered rates of major
banks). If such rate does not appear on such page (or such other page as may
replace that page on that service, or if such service is no longer offered, such
other service for displaying one-month LIBOR or comparable rates as may be
selected by the Securities Administrator after consultation with the Seller),
the rate will be the Reference Bank Rate. The "REFERENCE BANK RATE" for any
Interest Accrual Period will be determined on the basis of the rates at which
deposits in U.S. Dollars are offered by the reference banks (which shall be
three major banks that are engaged in transactions in the London interbank
market, selected by the Securities Administrator after consultation with the
Seller) as of 11:00 A.M., London time, on the second LIBOR Business Day prior to
the first day of such Interest Accrual Period to prime banks in the London
interbank market for a period of one month. "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 and New York, New York are required
or authorized by law to be closed. The Securities Administrator will request the
principal London office of each of the reference banks to provide a quotation of
its rate. If at least two such quotations are provided, the rate will be the
arithmetic mean of the quotations. If on such date fewer than two quotations are
provided as requested, the rate will be the arithmetic mean of the rates quoted
by one or more major banks in New York City, selected by the Securities
Administrator after consultation with the Seller, as of 11:00 A.M., New York
City time, on such date for loans in U.S. Dollars to leading European banks for
a period of one month. If no such quotations can be obtained, LIBOR for each
Class of LIBOR Certificates will remain the same as the prior Distribution Date
for that Class of LIBOR Certificates.

      One-month LIBOR for the Group 1 LIBOR Certificates for the related initial
Interest Accrual Period will be determined two days prior to the Closing Date.
One-month LIBOR for the Group 4 LIBOR Certificates for the related initial
Interest Accrual Period will be 5.385%.

      The establishment of LIBOR as to each related Interest Accrual Period by
the Securities Administrator and the Securities Administrator's calculation of
the rate of interest applicable to the LIBOR Certificates for their respective
related Interest Accrual Period shall (in the absence of manifest error) be
final and binding.


                                      S-113



PAYMENTS ON MORTGAGE LOANS; ACCOUNTS

      On or prior to the Closing Date, each Servicer will establish and maintain
or cause to be established and maintained an account or accounts for the
collection of payments on the Mortgage Loans which will be separate from such
Servicer's or Master Servicer's (in its capacity as successor servicer) other
assets (each, a "CUSTODIAL ACCOUNT"). Each of the Servicers will be required to
deposit into their respective Custodial Accounts the following:

          o   all payments on account of principal on the Mortgage Loans,
              including principal prepayments;

          o   all payments on account of interest on the Mortgage Loans, net of
              the related Servicing Fee and any lender paid mortgage insurance
              premiums;

          o   all payments on account of Prepayment Penalties on the Mortgage
              Loans;

          o   all insurance proceeds, Subsequent Recoveries and liquidation
              proceeds, other than proceeds to be applied to the restoration or
              repair of a mortgaged property or released to the mortgagor in
              accordance with that Servicer's normal servicing procedures;

          o   any amount required to be deposited by that Servicer pursuant to
              the related underlying servicing agreement in connection with any
              losses on permitted investments for which it is responsible;

          o   any amounts received by that Servicer with respect to primary
              mortgage insurance and in respect of net monthly rental income
              from REO Property;

          o   all Substitution Adjustment Amounts; and

          o   all Advances made by that Servicer.

      On or prior to the Closing Date, the Securities Administrator will
establish an account (the "DISTRIBUTION ACCOUNT"), which will be maintained with
the Securities Administrator in trust for the benefit of the Certificateholders.
On the 18th day of each month (or, if such 18th day is not a Business Day, on
the immediately following Business Day), each Servicer will remit all amounts on
deposit in the related Custodial Account to the Distribution Account. On each
Distribution Date, to the extent of the Available Distribution Amount on deposit
in the Distribution Account, the Securities Administrator will withdraw the
Available Funds related to each Loan Group to pay the Certificateholders.

INVESTMENTS OF AMOUNTS HELD IN ACCOUNTS

      The Custodial Accounts and the Distribution Account. All funds in the
Custodial Accounts and the Distribution Account will be invested in permitted
investments at the direction of the related servicer and the Master Servicer,
respectively. All income and gain net of any losses realized from the investment
will be for the benefit of the Master Servicer as compensation and will be
remitted to it monthly as described herein.

      The amount of any losses incurred in a Custodial Account or the
Distribution Account in respect of the investments will be deposited by the
related servicer in its Custodial Account or, with respect to the Distribution
Account, deposited by the Master Servicer into the Distribution Account out of
their own funds immediately as realized.

PRIORITY OF DISTRIBUTIONS AMONG CERTIFICATES

      As more fully described in this prospectus supplement, distributions on
the Group 1 Certificates will be made on each Distribution Date primarily from
the Available Distribution Amount of Collateral Allocation Group 1 for such
Distribution Date.


                                      S-114



      Distributions on the Group 2 Senior P&I Portion, Group 3 Senior P&I
Portion and Group 4 Senior P&I Portion will be made on each Distribution Date
primarily from Available Funds of the related Collateral Allocation Group or
Combined Collateral Allocation Group for such Distribution Date. In turn,
distributions on the Group 2 Certificates (other than the Class 2-A-P
Certificates), Group 3 Certificates (other than the Class 3-A-P Certificates)
and Group 4 Certificates will be made on each Distribution Date primarily from
amounts paid to the related Senior P&I Portion or Senior P&I Portions for such
Distribution Date. Distributions on all of the Aggregate Group II Senior
Certificates will also be made under the circumstances described below under
"--Cross-Collateralization of the Aggregate Group II Senior Certificates" from
any Available Funds from the other Collateral Allocation Groups in Aggregate
Loan Group II remaining after distributions to the other Classes of in Aggregate
Group II Senior Certificates. Distributions on the Aggregate Group II
Subordinated Certificates will be based upon any remaining Available Funds from
all of the Collateral Allocation Groups in Aggregate Loan Group II for that
Distribution Date, in each case after giving effect to the distributions on the
Aggregate Group II Senior Certificates and payment of any Class A-P Deferred
Amounts.

      The following charts illustrate generally the distribution priorities and
subordination features applicable to the Offered Certificates.

GROUP 1 CERTIFICATES

      As more fully described in this Prospectus Supplement, distributions on
the Group 1 Certificates will be made on each Distribution Date primarily from
the Available Distribution Amount of Collateral Allocation Group 1 for such
Distribution Date in the following order of priority:

      1. Distributions of Interest

            --------------------------------------------------------
              from the interest remittance amount, concurrently to
                current interest and unpaid interest from prior
              Distribution Dates (other than any basis risk carry
                 forward amounts) on each Class of Group 1 Senior
             Certificates, pro rata, in each case up to the maximum
            amount of interest to be distributed to those Classes on
                          that Distribution Date; and
            --------------------------------------------------------
                                        |
                                        |
            --------------------------------------------------------
                 from the remaining interest remittance amount,
                sequentially, to current interest on the Group 1
                Subordinated Certificates, in the order of their
             priorities of payment, in each case up to the maximum
            amount of interest to be distributed to those Classes on
                            that Distribution Date.
            --------------------------------------------------------

      2. Distributions of Principal

            --------------------------------------------------------
               from the group 1 principal distribution amount, to
            principal of the Classes of Group 1 Senior Certificates
            then entitled to receive distributions of principal, in
             each case up to the maximum amount of principal to be
            distributed to those Classes on that Distribution Date;
                                      and
            --------------------------------------------------------
                                        |
                                        |
            --------------------------------------------------------
               from the remaining group 1 principal distribution
               amount, sequentially, to principal on the Group 1
                Subordinated Certificates, in the order of their
             priorities of payment, in each case up to the maximum
             amount of principal to be distributed to those Classes
                           on that Distribution Date.
            --------------------------------------------------------

      3. Distributions of Net Monthly Excess Cashflow

            --------------------------------------------------------
             from the remaining net monthly excess cashflow, first,
              to unpaid interest shortfall amounts (other than any
            basis risk carry forward amounts) and then, to allocated
               unreimbursed realized loss amounts, in that order,
            sequentially, to the Group 1 Subordinated Certificates,
                  in the order of their priorities of payment;
            --------------------------------------------------------


                                      S-115



                                        |
                                        |
            --------------------------------------------------------
            from the remaining net monthly excess cashflow, to basis
              risk carry forward amounts on each Class of Group 1
                         Senior Certificates, pro rata;
            --------------------------------------------------------
                                        |
                                        |
            --------------------------------------------------------
            from the remaining net monthly excess cashflow, to basis
            risk carry forward amounts sequentially, to the Group 1
                Subordinated Certificates, in the order of their
                             priorities of payment;
            --------------------------------------------------------
                                        |
                                        |
            --------------------------------------------------------
               from the remaining net monthly excess cashflow, to
             prepayment interest and Relief Act shortfalls on each
                Class of Group 1 Senior Certificates, pro rata;
            --------------------------------------------------------
                                        |
                                        |
            --------------------------------------------------------
               from the remaining net monthly excess cashflow, to
                 prepayment interest and Relief Act shortfalls
            sequentially, to the Group 1 Subordinated Certificates,
                in the order of their priorities of payment; and
            --------------------------------------------------------
                                        |
                                        |
            --------------------------------------------------------
            commencing with the Distribution Date in July 2012, from
            the remaining net monthly excess cashflow, to principal
                        on the Group 1 Certificates; and
            --------------------------------------------------------
                                        |
                                        |
            --------------------------------------------------------
             from the remaining net monthly excess cashflow, to the
                             Class OC Certificates.
            --------------------------------------------------------

AGGREGATE GROUP II CERTIFICATES

      Distributions on the Group 2 Certificates (other than the Class 2-A-P
Certificates) and the Group 3 Certificates (other than the Class 3-A-P
Certificates) on each Distribution Date will be made from amounts distributed to
the Group 2 Senior P&I Portion and the Group 3 Senior P&I Portion, respectively.
Distributions on the Group 4 Certificates on each Distribution Date will be made
from amounts distributed to both the Group 4A Senior P&I Portion and the Group
4B Senior P&I Portion. Distributions on the Group 2 Certificates (other than the
Class 2-A-P Certificates), Group 3 Certificates (other than the Class 3-A-P
Certificates) and Group 4 Certificates will be made on each Distribution Date
primarily from Available Funds of the related Senior P&I Portion or Senior P&I
Portions for such Distribution Date and under certain circumstances from any
Available Funds from the other Collateral Allocation Groups in Aggregate Loan
Group II remaining after distributions to the other Classes of Senior
Certificates related to Aggregate Loan Group II. Remaining Available Funds for
Aggregate Loan Group II will then be used to make distributions on the Aggregate
Group II Subordinated Certificates. These distributions will be made in the
following order of priority:

            --------------------------------------------------------
            from amounts paid to the related Senior P&I Portion, to
               interest on each interest-bearing Class of Senior
              Certificates related to that Senior P&I Portion, pro
             rata, based on their respective interest distribution
                                    amounts;
            --------------------------------------------------------
                                        |
                                        |
            --------------------------------------------------------
            from amounts paid to the related Senior P&I Portion, to
            principal of the Classes of Senior Certificates relating
              to that Senior P&I Portion then entitled to receive
                  distributions of principal as provided under
              "--Principal Distributions on the Aggregate Group II
            Certificates," in each case up to the maximum amount of
              principal to be distributed to those Classes on that
                               Distribution Date;
            --------------------------------------------------------
                                        |
                                        |


                                      S-116



            --------------------------------------------------------
            from remaining Available Funds for Aggregate Loan Group
            II, to distributions of interest on and principal solely
            in respect of cross-collateralization as provided under
              "--Cross-Collateralization of the Aggregate Group II
            Certificates," to the Classes of the Senior Certificates
                       in Aggregate Certificate Group II;
            --------------------------------------------------------
                                        |
                                        |
            --------------------------------------------------------
            from remaining Available Funds for Aggregate Loan Group
             II, to any Class A-P Deferred Amounts with respect to
                 the Class 2-A-P and Class 3-A-P Certificates;
            --------------------------------------------------------
                                        |
                                        |
            --------------------------------------------------------
            from remaining Available Funds for Aggregate Loan Group
               II, sequentially, first to interest on and then to
                principal of the Aggregate Group II Subordinated
               Certificates, each in the order of numerical class
             designations, in each case up to the maximum amount of
               interest and principal to be distributed to those
                     Classes on that Distribution Date; and
            --------------------------------------------------------
                                        |
                                        |
            --------------------------------------------------------
              any remaining amounts to the Class A-R Certificates.
            --------------------------------------------------------

THE GROUP 1 CERTIFICATES--PRIORITY OF DISTRIBUTIONS

      Available Distribution Amount. The Available Distribution Amount (as
defined below) for any Distribution Date will be distributed on each
Distribution Date by the Securities Administrator to the Group 1
Certificateholders, as specified in this prospectus supplement. The "DUE DATE"
related to each Collateral Allocation Group 1 Mortgage Loan and Distribution
Date will be the first day of the month in which such Distribution Date occurs.
The "DUE PERIOD" related to each Distribution Date and Collateral Allocation
Group 1 Mortgage Loans will be the month preceding the month in which such
Distribution Date occurs.

      "PREPAYMENT PERIOD" means for any Collateral Allocation Group 1 Mortgage
Loan, the calendar month preceding that Distribution Date.

      The "AVAILABLE DISTRIBUTION AMOUNT" for any Distribution Date and the
Group 1 Certificates will equal the sum of the following amounts:

      (1)   the total amount of all cash received by or on behalf of each
Servicer with respect to the Collateral Allocation Group 1 Mortgage Loans
serviced by it and received by the Master Servicer by the related Servicer
Remittance Date and not previously distributed (including Liquidation Proceeds,
condemnation proceeds, Subsequent Recoveries and insurance proceeds), except:

      o   all scheduled payments of principal and related interest collected on
          the Collateral Allocation Group 1 Mortgage Loans but due on a date
          after the related Due Date;

      o   all partial principal prepayments received with respect to the
          Collateral Allocation Group 1 Mortgage Loans after the related
          Prepayment Period, together with all related interest accrued on such
          Mortgage Loans;

      o   all prepayment penalties received in connection with the Collateral
          Allocation Group 1 Mortgage Loans;

      o   all prepayments in full received with respect to the Collateral
          Allocation Group 1 Mortgage Loans after the related Prepayment Period,
          together with all related interest accrued on such Mortgage Loans;


                                      S-117



      o   Liquidation Proceeds, condemnation proceeds, insurance proceeds and
          Subsequent Recoveries received on such Collateral Allocation Group 1
          Mortgage Loans after the previous calendar month;

      o   all amounts reimbursable to a Servicer pursuant to the terms of the
          related servicing agreement or the Pooling and Servicing Agreement, as
          applicable, or to the Master Servicer, the Securities Administrator,
          the Trustee and/or any Custodian pursuant to the terms of the Pooling
          and Servicing Agreement or the custody agreements, in each case with
          respect to the Collateral Allocation Group 1 Mortgage Loans or
          otherwise allocable to the Group 1 Certificates;

      o   reinvestment income on the balance of funds, if any, in the custodial
          accounts or distribution account; and

      o   amounts as to which the Servicers are entitled to reimbursement from
          the Custodial Accounts pursuant to the underlying servicing
          agreements, and as to which the Master Servicer, the Securities
          Administrator, the Trustee and/or any custodian, as applicable, are
          entitled with respect to the Mortgage Loans in Collateral Allocation
          Group 1 or otherwise allocable to the Group 1 Certificates to be
          reimbursed from the Distribution Account or otherwise pursuant to the
          Pooling and Servicing Agreement, the underlying servicing agreements
          or the custody agreements, as applicable;

      (2)   all Monthly Advances on the Collateral Allocation Group 1 Mortgage
Loans made by each Servicer and/or the Master Servicer for that Distribution
Date;

      (3)   any amounts paid as "Compensating Interest" with respect to the
Collateral Allocation Group 1 Mortgage Loans by each Servicer and/or the Master
Servicer for that Distribution Date; and

      (4)   the total amount of any cash deposited in the distribution account
in connection with the repurchase of any Collateral Allocation Group 1 Mortgage
Loans by the Depositor pursuant to the Pooling and Servicing Agreement, the
Seller pursuant to the Pooling and Servicing Agreement or the Mortgage Loan
Purchase Agreement or the related Originator pursuant to the related Assignment
Agreement.

THE GROUP 1 CERTIFICATES--GLOSSARY

      Certain additional definitions are necessary to understand the priority of
interest and principal distributions to the Group 1 Certificates. These terms
are defined below and highlighted within the various definitions:

      "BASIC PRINCIPAL DISTRIBUTION AMOUNT" for the Group 1 Certificates and any
Distribution Date will equal the excess of the Group 1 Principal Remittance
Amount over the Excess Subordinated Amount.

      "BASIS RISK CARRY FORWARD AMOUNT" with respect to any Class of Group 1
Certificates and any Distribution Date, an amount equal to the sum of (i) the
excess, if any, of (x) the amount of interest such Class of Certificates would
have been entitled to receive on such Distribution Date if the Net WAC Cap had
not been applicable to such Class on such Distribution Date over (y) the amount
of interest accrued on such Distribution Date at the Net WAC Cap and (ii) the
related Basis Risk Carry Forward Amount for the previous Distribution Date not
previously distributed together with interest thereon at a rate equal to the
related Pass-Through Rate for such Class of Group 1 Certificates for the most
recently ended Interest Accrual Period.

      "CLASS 1-A INTEREST DISTRIBUTION AMOUNT" will be, with respect to any
Class of Group 1 Senior Certificates and any Distribution Date, interest accrued
during the related Interest Accrual Period on the related Class Principal
Balance of that Class immediately prior to the Distribution Date at the
Pass-Through Rate for that Class reduced (to an amount not less than zero), in
the case of such Class, by the allocable share, if any, for that Class of
Prepayment Interest Shortfalls to the extent not covered by Compensating
Interest paid by the Master Servicer or the Servicers and Relief Act Interest
Shortfalls, together with the Interest Carry Forward Amount, if any, for such
Distribution Date for such Class of Group 1 Senior Certificates.


                                      S-118



      "CLASS 1-A PRINCIPAL DISTRIBUTION AMOUNT" will be, with respect to the
Group 1 Senior Certificates and any Distribution Date (i) prior to the Stepdown
Date or on or after the Stepdown Date if a Trigger Event is in effect, the Group
1 Principal Distribution Amount or (ii) on or after the Stepdown Date if a
Trigger Event is not in effect for that Distribution Date, the lesser of:

      o   the Group 1 Principal Distribution Amount for that Distribution Date;
          and

      o   the excess (if any) of (A) the aggregate Class Principal Balance of
          the Class 1-A Certificates immediately prior to that Distribution Date
          over (B) the lesser of (i) the aggregate Stated Principal Balance of
          the Collateral Allocation Group 1 Mortgage Loans as of the last day of
          the related Due Period multiplied by approximately 86.20% and (ii) the
          amount, if any, by which (x) the aggregate Stated Principal Balance of
          the Collateral Allocation Group 1 Mortgage Loans as of the last day of
          the related Due Period exceeds (y) $1,138,588.

      "CLASS 1-M-1 PRINCIPAL DISTRIBUTION AMOUNT" will be, with respect to the
Class 1-M-1 Certificates and any Distribution Date (i) prior to the Stepdown
Date or on or after the Stepdown Date if a Trigger Event is in effect for that
Distribution Date, the Group 1 Principal Distribution Amount for that
Distribution Date remaining after distribution of the Class 1-A Principal
Distribution Amount or (ii) on or after the Stepdown Date if a Trigger Event is
not in effect for that Distribution Date, the lesser of:

      o   the Group 1 Principal Distribution Amount for that Distribution Date
          remaining after distribution of the Class 1-A Principal Distribution
          Amount; and

      o   the excess (if any) of (A) the sum of (1) the Class Principal Balance
          of the Class 1-M-1 Certificates immediately prior to that Distribution
          Date and (2) the aggregate Class Principal Balance of the Class 1-A
          Certificates (after taking into account the payment of the Class 1-A
          Principal Distribution Amount for such Distribution Date) over (B) the
          lesser of (i) the aggregate Stated Principal Balance of the Collateral
          Allocation Group 1 Mortgage Loans as of the last day of the related
          Due Period multiplied by approximately 89.30% and (ii) the amount, if
          any, by which (x) the aggregate Stated Principal Balance of the
          Collateral Allocation Group 1 Mortgage Loans as of the last day of the
          related Due Period exceeds (y) $1,138,588.

      "CLASS 1-M-2 PRINCIPAL DISTRIBUTION AMOUNT" will be, with respect to the
Class 1-M-2 Certificates and any Distribution Date (i) prior to the Stepdown
Date or on or after the Stepdown Date if a Trigger Event is in effect for that
Distribution Date, the Group 1 Principal Distribution Amount for that
Distribution Date remaining after distribution of the Class 1-A Principal
Distribution Amount and the Class 1-M-1 Principal Distribution Amount or (ii) on
or after the Stepdown Date if a Trigger Event is not in effect for that
Distribution Date, the lesser of:

      o   the Group 1 Principal Distribution Amount for that Distribution Date
          remaining after distribution of the Class 1-A Principal Distribution
          Amount and the Class 1-M-1 Principal Distribution Amount; and

      o   the excess (if any) of (A) the sum of (1) the Class Principal Balance
          of the Class 1-M-2 Certificates immediately prior to that Distribution
          Date and (2) the aggregate Class Principal Balance of the Class 1-A
          Certificates and the Class 1-M-1 Certificates (after taking into
          account the payment of the Class 1-A and Class 1-M-1 Principal
          Distribution Amounts for such Distribution Date) over (B) the lesser
          of (i) the aggregate Stated Principal Balance of the Collateral
          Allocation Group 1 Mortgage Loans as of the last day of the related
          Due Period multiplied by approximately 91.10% and (ii) the amount, if
          any, by which (x) the aggregate Stated Principal Balance of the
          Collateral Allocation Group 1 Mortgage Loans as of the last day of the
          related Due Period exceeds (y) $1,138,588.

      "CLASS 1-M-3 PRINCIPAL DISTRIBUTION AMOUNT" will be, with respect to the
Class 1-M-3 Certificates and any Distribution Date (i) prior to the Stepdown
Date or on or after the Stepdown Date if a Trigger Event is in effect for that
Distribution Date, the Group 1 Principal Distribution Amount for that
Distribution Date remaining after distribution of the Class 1-A Principal
Distribution Amount, the Class 1-M-1 Principal Distribution Amount and the


                                      S-119



Class 1-M-2 Principal Distribution Amount or (ii) on or after the Stepdown Date
if a Trigger Event is not in effect for that Distribution Date, the lesser of:

      o   the Group 1 Principal Distribution Amount for that Distribution Date
          remaining after distribution of the Class 1-A Principal Distribution
          Amount, the Class 1-M-1 Principal Distribution Amount and the Class
          1-M-2 Principal Distribution Amount; and

      o   the excess (if any) of (A) the sum of (1) the Class Principal Balance
          of the Class 1-M-3 Certificates immediately prior to that Distribution
          Date and (2) the aggregate Class Principal Balance of the Class 1-A
          Certificates and the Class 1-M-1 and Class 1-M-2 Certificates (after
          taking into account the payment of the Class 1-A, Class 1-M-1 and
          Class 1-M-2 Principal Distribution Amounts for such Distribution Date)
          over (B) the lesser of (i) the aggregate Stated Principal Balance of
          the Collateral Allocation Group 1 Mortgage Loans as of the last day of
          the related Due Period multiplied by approximately 92.40% and (ii) the
          amount, if any, by which (x) the aggregate Stated Principal Balance of
          the Collateral Allocation Group 1 Mortgage Loans as of the last day of
          the related Due Period exceeds (y) $1,138,588.

      "CLASS 1-M-4 PRINCIPAL DISTRIBUTION AMOUNT" will be, with respect to the
Class 1-M-4 Certificates and any Distribution Date (i) prior to the Stepdown
Date or on or after the Stepdown Date if a Trigger Event is in effect for that
Distribution Date, the Group 1 Principal Distribution Amount for that
Distribution Date remaining after distribution of the Class 1-A Principal
Distribution Amount, the Class 1-M-1 Principal Distribution Amount, the Class
1-M-2 Principal Distribution Amount and the Class 1-M-3 Principal Distribution
Amount or (ii) on or after the Stepdown Date if a Trigger Event is not in effect
for that Distribution Date, the lesser of:

      o   the Group 1 Principal Distribution Amount for that Distribution Date
          remaining after distribution of the Class 1-A Principal Distribution
          Amount, the Class 1-M-1 Principal Distribution Amount, the Class 1-M-2
          Principal Distribution Amount and the Class 1-M-3 Principal
          Distribution Amount; and

      o   the excess (if any) of (A) the sum of (1) the Class Principal Balance
          of the Class 1-M-4 Certificates immediately prior to that Distribution
          Date and (2) the aggregate Class Principal Balance of the Class 1-A
          Certificates and the Class 1-M Senior Certificates (after taking into
          account the payment of the Class 1-A, Class 1-M-1, Class 1-M-2 and
          Class 1-M-3 Principal Distribution Amounts for such Distribution Date)
          over (B) the lesser of (i) the aggregate Stated Principal Balance of
          the Collateral Allocation Group 1 Mortgage Loans as of the last day of
          the related Due Period multiplied by approximately 93.40% and (ii) the
          amount, if any, by which (x) the aggregate Stated Principal Balance of
          the Collateral Allocation Group 1 Mortgage Loans as of the last day of
          the related Due Period exceeds (y) $1,138,588.

      "CLASS 1-M-5 PRINCIPAL DISTRIBUTION AMOUNT" will be, with respect to the
Class 1-M-5 Certificates and any Distribution Date (i) prior to the Stepdown
Date or on or after the Stepdown Date if a Trigger Event is in effect for that
Distribution Date, the Group 1 Principal Distribution Amount for that
Distribution Date remaining after distribution of the Class 1-A Principal
Distribution Amount, the Class 1-M-1 Principal Distribution Amount, the Class
1-M-2 Principal Distribution Amount, the Class 1-M-3 Principal Distribution
Amount and the Class 1-M-4 Principal Distribution Amount or (ii) on or after the
Stepdown Date if a Trigger Event is not in effect for that Distribution Date,
the lesser of:

      o   the Group 1 Principal Distribution Amount for that Distribution Date
          remaining after distribution of the Class 1-A Principal Distribution
          Amount, the Class 1-M-1 Principal Distribution Amount, the Class 1-M-2
          Principal Distribution Amount, the Class 1-M-3 Principal Distribution
          Amount and the Class 1-M-4 Principal Distribution Amount; and

      o   the excess (if any) of (A) the sum of (1) the Class Principal Balance
          of the Class 1-M-5 Certificates immediately prior to that Distribution
          Date and (2) the aggregate Class Principal Balance of the Class 1-A
          Certificates, the Class 1- M Senior Certificates and the Class 1-M-4
          Certificates (after taking into


                                      S-120



          account the payment of the Class 1-A, Class 1-M-1, Class 1-M-2, Class
          1-M-3 and Class 1-M-4 Principal Distribution Amounts for such
          Distribution Date) over (B) the lesser of (i) the aggregate Stated
          Principal Balance of the Collateral Allocation Group 1 Mortgage Loans
          as of the last day of the related Due Period multiplied by
          approximately 94.20% and (ii) the amount, if any, by which (x) the
          aggregate Stated Principal Balance of the Collateral Allocation Group
          1 Mortgage Loans as of the last day of the related Due Period exceeds
          (y) $1,138,588.

      "CLASS 1-M-6 PRINCIPAL DISTRIBUTION AMOUNT" will be, with respect to the
Class 1-M-6 Certificates and any Distribution Date (i) prior to the Stepdown
Date or on or after the Stepdown Date if a Trigger Event is in effect for that
Distribution Date, the Group 1 Principal Distribution Amount for that
Distribution Date remaining after distribution of the Class 1-A Principal
Distribution Amount, the Class 1-M-1 Principal Distribution Amount, the Class
1-M-2 Principal Distribution Amount, the Class 1-M-3 Principal Distribution
Amount, the Class 1-M-4 Principal Distribution Amount and the Class 1-M-5
Principal Distribution Amount or (ii) on or after the Stepdown Date if a Trigger
Event is not in effect for that Distribution Date, the lesser of:

      o   the Group 1 Principal Distribution Amount for that Distribution Date
          remaining after distribution of the Class 1-A Principal Distribution
          Amount, the Class 1-M-1 Principal Distribution Amount, the Class 1-M-2
          Principal Distribution Amount, the Class 1-M-3 Principal Distribution
          Amount, the Class 1-M-4 Principal Distribution Amount and the Class
          1-M-5 Principal Distribution Amount; and

      o   the excess (if any) of (A) the sum of (1) the Class Principal Balance
          of the Class 1-M-6 Certificates immediately prior to that Distribution
          Date and (2) the aggregate Class Principal Balance of the Class 1-A
          Certificates, the Class 1-M Senior Certificates and the Class 1-M-4
          and Class 1-M-5 Certificates (after taking into account the payment of
          the Class 1-A, Class 1-M-1, Class 1-M-2, Class 1-M-3, Class 1-M-4 and
          Class 1-M-5 Principal Distribution Amounts for such Distribution Date)
          over (B) the lesser of (i) the aggregate Stated Principal Balance of
          the Collateral Allocation Group 1 Mortgage Loans as of the last day of
          the related Due Period multiplied by approximately 94.90% and (ii) the
          amount, if any, by which (x) the aggregate Stated Principal Balance of
          the Collateral Allocation Group 1 Mortgage Loans as of the last day of
          the related Due Period exceeds (y) $1,138,588.

      "CLASS 1-B-1 PRINCIPAL DISTRIBUTION AMOUNT" will be, with respect to the
Class 1-B-1 Certificates and any Distribution Date (i) prior to the Stepdown
Date or on or after the Stepdown Date if a Trigger Event is in effect for that
Distribution Date, the Group 1 Principal Distribution Amount for that
Distribution Date remaining after distribution of the Class 1-A Principal
Distribution Amount, the Class 1-M-1 Principal Distribution Amount, the Class
1-M-2 Principal Distribution Amount, the Class 1-M-3 Principal Distribution
Amount, the Class 1-M-4 Principal Distribution Amount, the Class 1-M-5 Principal
Distribution Amount and the Class 1-M-6 Principal Distribution Amount or (ii) on
or after the Stepdown Date if a Trigger Event is not in effect for that
Distribution Date, the lesser of:

      o   the Group 1 Principal Distribution Amount for that Distribution Date
          remaining after distribution of the Class 1-A Principal Distribution
          Amount, the Class 1-M-1 Principal Distribution Amount, the Class 1-M-2
          Principal Distribution Amount, the Class 1-M-3 Principal Distribution
          Amount, the Class 1-M-4 Principal Distribution Amount, the Class 1-M-5
          Principal Distribution Amount and the Class 1-M-6 Principal
          Distribution Amount; and

      o   the excess (if any) of (A) the sum of (1) the Class Principal Balance
          of the Class 1-B-1 Certificates immediately prior to that Distribution
          Date and (2) the aggregate Class Principal Balance of the Class 1-A
          Certificates and the Class 1-M Certificates (after taking into account
          the payment of the Class 1-A, Class 1-M-1, Class 1-M-2, Class 1-M-3,
          Class 1-M-4, Class 1-M-5 and Class 1-M-6 Principal Distribution
          Amounts for such Distribution Date) over (B) the lesser of (i) the
          aggregate Stated Principal Balance of the Collateral Allocation Group
          1 Mortgage Loans as of the last day of the related Due Period
          multiplied by approximately 95.60% and (ii) the amount, if any, by
          which (x) the aggregate Stated Principal Balance of the Collateral
          Allocation Group 1 Mortgage Loans as of the last day of the related
          Due Period exceeds (y) $1,138,588.


                                      S-121



      "CLASS 1-B-2 PRINCIPAL DISTRIBUTION AMOUNT" will be, with respect to the
Class 1-B-2 Certificates and any Distribution Date (i) prior to the Stepdown
Date or on or after the Stepdown Date if a Trigger Event is in effect for that
Distribution Date, the Group 1 Principal Distribution Amount for that
Distribution Date remaining after distribution of the Class 1-A Principal
Distribution Amount, the Class 1-M-1 Principal Distribution Amount, the Class
1-M-2 Principal Distribution Amount, the Class 1-M-3 Principal Distribution
Amount, the Class 1-M-4 Principal Distribution Amount, the Class 1-M-5 Principal
Distribution Amount, the Class 1-M-6 Principal Distribution Amount and the Class
1-B-1 Principal Distribution Amount or (ii) on or after the Stepdown Date if a
Trigger Event is not in effect for that Distribution Date, the lesser of:

      o   the Group 1 Principal Distribution Amount for that Distribution Date
          remaining after distribution of the Class 1-A Principal Distribution
          Amount, the Class 1-M-1 Principal Distribution Amount, the Class 1-M-2
          Principal Distribution Amount, the Class 1-M-3 Principal Distribution
          Amount, the Class 1-M-4 Principal Distribution Amount, the Class 1-M-5
          Principal Distribution Amount, the Class 1-M-6 Principal Distribution
          Amount and the Class 1-B-1 Principal Distribution Amount; and

      o   the excess (if any) of (A) the sum of (1) the Class Principal Balance
          of the Class 1-B-2 Certificates immediately prior to that Distribution
          Date and (2) the aggregate Class Principal Balance of the Class 1-A
          Certificates, the Class 1-M Certificates and the Class 1-B-1
          Certificates (after taking into account the payment of the Class 1-A,
          Class 1-M-1, Class 1-M-2, Class 1-M-3, Class 1-M-4, Class 1-M-5, Class
          1-M-6 and Class 1-B-1 Principal Distribution Amounts for such
          Distribution Date) over (B) the lesser of (i) the aggregate Stated
          Principal Balance of the Collateral Allocation Group 1 Mortgage Loans
          as of the last day of the related Due Period multiplied by
          approximately 96.30% and (ii) the amount, if any, by which (x) the
          aggregate Stated Principal Balance of the Collateral Allocation Group
          1 Mortgage Loans as of the last day of the related Due Period exceeds
          (y) $1,138,588.

      "CLASS 1-B-3 PRINCIPAL DISTRIBUTION AMOUNT" will be, with respect to the
Class 1-B-3 Certificates and any Distribution Date (i) prior to the Stepdown
Date or on or after the Stepdown Date if a Trigger Event is in effect for that
Distribution Date, the Group 1 Principal Distribution Amount for that
Distribution Date remaining after distribution of the Class 1-A Principal
Distribution Amount, the Class 1-M-1 Principal Distribution Amount, the Class
1-M-2 Principal Distribution Amount, the Class 1-M-3 Principal Distribution
Amount, the Class 1-M-4 Principal Distribution Amount, the Class 1-M-5 Principal
Distribution Amount, the Class 1-M-6 Principal Distribution Amount, the Class
1-B-1 Principal Distribution Amount and the Class 1-B-2 Principal Distribution
Amount or (ii) on or after the Stepdown Date if a Trigger Event is not in effect
for that Distribution Date, the lesser of:

      o   the Group 1 Principal Distribution Amount for that Distribution Date
          remaining after distribution of the Class 1-A Principal Distribution
          Amount, the Class 1-M-1 Principal Distribution Amount, the Class 1-M-2
          Principal Distribution Amount, the Class 1-M-3 Principal Distribution
          Amount, the Class 1-M-4 Principal Distribution Amount, the Class 1-M-5
          Principal Distribution Amount, the Class 1-M-6 Principal Distribution
          Amount, the Class 1-B-1 Principal Distribution Amount and the Class
          1-B-2 Principal Distribution Amount; and

      o   the excess (if any) of (A) the sum of (1) the Class Principal Balance
          of the Class 1-B-3 Certificates immediately prior to that Distribution
          Date and (2) the aggregate Class Principal Balance of the Class 1-A
          Certificates, the Class 1-M Certificates and the Class 1-B-1 and Class
          1-B-2 Certificates (after taking into account the payment of the Class
          1-A, Class 1-M-1, Class 1-M-2, Class 1-M-3, Class 1-M-4, Class 1-M-5,
          Class 1-M-6, Class 1-B-1 and Class 1-B-2 Principal Distribution
          Amounts for such Distribution Date) over (B) the lesser of (i) the
          aggregate Stated Principal Balance of the Collateral Allocation Group
          1 Mortgage Loans as of the last day of the related Due Period
          multiplied by approximately 97.30% and (ii) the amount, if any, by
          which (x) the aggregate Stated Principal Balance of the Collateral
          Allocation Group 1 Mortgage Loans as of the last day of the related
          Due Period exceeds (y) $1,138,588.


                                      S-122



      "CLASS P-1 DISTRIBUTION AMOUNT" for each Distribution Date and the
Collateral Allocation Group 1 Mortgage Loans is an amount equal to the total of
all prepayment penalties received on the Collateral Allocation Group 1 Mortgage
Loans in the prior Due Period. The Class P-1 Distribution Amount is not part of
the Available Distribution Amount and is therefore not available for
distributions to the Classes of Group 1 Certificates.

      A "DEFICIENT VALUATION" is a bankruptcy proceeding whereby the bankruptcy
court may establish the value of the Mortgaged Property at an amount less than
the then outstanding principal balance of the Collateral Allocation Group 1
Mortgage Loan secured by the Mortgaged Property or may reduce the outstanding
principal balance of a Mortgage Loan. In the case of a reduction in that value
of the related Mortgaged Property, the amount of the secured debt could be
reduced to that value, and the holder of the Collateral Allocation Group 1
Mortgage Loan thus would become an unsecured creditor to the extent the
outstanding principal balance of the Collateral Allocation Group 1 Mortgage Loan
exceeds the value so assigned to the Mortgaged Property by the bankruptcy court.

      In addition, other modifications of the terms of a Mortgage Loan can
result from a bankruptcy proceeding, including the reduction (a "DEBT SERVICE
REDUCTION") of the amount of the monthly payment on the related Mortgage Loan.
However, none of these shall be considered a Debt Service Reduction or Deficient
Valuation so long as the related Servicer is pursuing any other remedies that
may be available with respect to the related Mortgage Loan and either the
Collateral Allocation Group 1 Mortgage Loan has not incurred payment default or
scheduled monthly payments of principal and interest are being advanced by the
related Servicer without giving effect to any Debt Service Reduction or
Deficient Valuation.

      "EXCESS SUBORDINATED AMOUNT" for any Distribution Date and the Group 1
Certificates will equal the excess, if any, of the Overcollateralized Amount on
that Distribution Date over the Overcollateralization Target Amount for such
Distribution Date.

      "EXTRA PRINCIPAL DISTRIBUTION AMOUNT" for the Group 1 Certificates and any
Distribution Date will be the lesser of the Net Monthly Excess Cashflow for such
Distribution Date and the Overcollateralization Increase Amount as of that
Distribution Date.

      "GROUP 1 EXCESS PRIORITY AMOUNT" for any Distribution Date on and after
the Distribution Date in July 2012, the amount equal to the lesser of (x) the
product of (i) the Group 1 Priority Percentage, (ii) the Group 1 Shift
Percentage and (iii) the Senior Turbo Allocation Amount on that Distribution
Date and (y) the amount of Net Monthly Excess Cashflow remaining after the
application thereof pursuant to rules (i) through (xx) under "--Net Monthly
Excess Cashflow and Overcollateralization Provisions on the Group 1
Certificates" below.

      "GROUP 1 PRINCIPAL DISTRIBUTION AMOUNT" for the Group 1 Certificates and
any Distribution Date will be the sum of the Basic Principal Distribution Amount
and the Extra Principal Distribution Amount, in each case for that Distribution
Date.

      "GROUP 1 PRINCIPAL REMITTANCE AMOUNT" for the Group 1 Certificates and any
Distribution Date will be the sum of

      (i) the principal portion of all scheduled monthly payments on the
Collateral Allocation Group 1 Mortgage Loans due during the related Due Period,
whether or not received on or prior to the related Determination Date;

      (ii) the principal portion of all proceeds received in respect of the
repurchase of a Collateral Allocation Group 1 Mortgage Loan (or, in the case of
a substitution, certain amounts representing a principal adjustment as required
by the Pooling and Servicing Agreement) during the related Prepayment Period;
and

      (iii) the principal portion of all other unscheduled collections,
including insurance proceeds, condemnation proceeds, Liquidation Proceeds and
all full and partial principal prepayments, received during the related
Prepayment Period, to the extent applied as recoveries of principal on the
Collateral Allocation Group 1 Mortgage Loans.


                                      S-123



      In no event will the Group 1 Principal Remittance Amount with respect to
any Distribution Date be (x) less than zero or (y) greater than the then
outstanding aggregate Class Principal Balance of the Group 1 Certificates.

      "GROUP 1 PRIORITY AMOUNT" for any Distribution Date, the amount equal to
the product of (i) the Group 1 Priority Percentage, (ii) the Group 1 Shift
Percentage and (iii) the portion of the Group 1 Principal Distribution Amount
allocable to the Class 1-A Certificates for that Distribution Date.

      "GROUP 1 PRIORITY PERCENTAGE" for any Distribution Date, the fraction,
expressed as a percentage, the numerator of which is the Class Principal Balance
of the Class 1-A-6 Certificates and the denominator of which is the aggregate
Class Principal Balance of the Class 1-A Certificates, in each case prior to
giving effect to any distributions of principal on the Group 1 Certificates on
that Distribution Date.

      "GROUP 1 SHIFT PERCENTAGE" with respect to each Distribution Date, the
percentage set forth below for that Distribution Date:

            DISTRIBUTION DATE                                 PERCENTAGE
            -----------------                                 ----------
            August 2006 --July 2009.........................      0%
            August 2009 --July 2011.........................      45%
            August 2011 --July 2012.........................      80%
            August 2012 --July 2013.........................      100%
            August 2013 and thereafter......................      300%

      "INTEREST ACCRUAL PERIOD" For any Class of Group 1 LIBOR Certificates and
the August 2006 Distribution Date will be the 25-day period commencing on the
Closing Date and ending on the day immediately preceding that Distribution Date.
The Interest Accrual Period for any Distribution Date thereafter and any Class
of Group 1 LIBOR Certificates shall be the one-month period commencing on the
Distribution Date in the month prior to the month in which that Distribution
Date occurs and ending on the day immediately preceding that Distribution Date.
For each other Class of Group 1 Certificates and Distribution Date, the calendar
month immediately prior to the month in which that Distribution Date occurs.
With respect to each Class of Group 1 LIBOR Certificates, interest will be
calculated on the basis of a 360-day year and the actual number of days that
elapsed in the related Interest Accrual Period and for each other Class of Group
1 Certificates, interest will be calculated on the basis of a 360-day year
consisting of twelve 30-day months.

      "INTEREST CARRY FORWARD AMOUNT" with respect to any Class of Group 1
Certificates and any Distribution Date will be equal to the amount, if any, by
which the Interest Distribution Amount for that Class of Certificates for the
immediately preceding Distribution Date exceeded the actual amount distributed
on such Class in respect of interest on the immediately preceding Distribution
Date, together with any Interest Carry Forward Amount with respect to such Class
remaining unpaid from the previous Distribution Date, plus interest accrued
thereon at the related Pass-Through Rate for the most recently ended Interest
Accrual Period.

      "INTEREST DISTRIBUTION AMOUNT" for the Group 1 Certificates and any
Distribution Date will be the aggregate of the Class 1-A Interest Distribution
Amount and the Subordinated Interest Distribution Amount for that Distribution
Date.

      "INTEREST REMITTANCE AMOUNT" for the Group 1 Certificates and any
Distribution Date will be that portion of the Available Distribution Amount for
such Distribution Date that represents interest received or advanced on the
Collateral Allocation Group 1 Mortgage Loans.

      "LIQUIDATED LOAN" will be a Mortgage Loan as to which the related Servicer
has determined that all amounts which it expects to recover from or on account
of such Mortgage Loan, whether from insurance proceeds, Liquidation Proceeds or
otherwise, have been recovered.


                                      S-124



      "LIQUIDATION PROCEEDS" will be amounts received by the related Servicer or
the Master Servicer in connection with the liquidation of a defaulted Mortgage
Loan whether through foreclosure or otherwise, other than insurance proceeds,
other than any Subsequent Recoveries.

      "NET MONTHLY EXCESS CASHFLOW" for the Group 1 Certificates and any
Distribution Date will be equal to the excess, if any, of (x) the Available
Distribution Amount for the Distribution Date over (y) the sum of the aggregate
of the Class 1-A Interest Distribution Amounts payable to the holders of the
Group 1 Senior Certificates, the Subordinated Interest Distribution Amounts
payable to the holders of the Group 1 Subordinated Certificates and the Group 1
Principal Distribution Amount.

      "NET MORTGAGE RATE" for each Mortgage Loan will be equal to the mortgage
interest rate thereon less the Expense Fee Rate.

      "NET WAC CAP" for the Group 1 Certificates and any Distribution Date will
be a per annum rate equal to the weighted average of the Net Mortgage Rates of
the Collateral Allocation Group 1 Mortgage Loans as of the first day of the
month preceding the month in which such Distribution Date occurs, adjusted, in
the case of the Group 1 LIBOR Certificates only, to accrue on the basis of a
360-day year and the actual number of days in the related Interest Accrual
Period, except that with respect to the August 2006 Distribution Date, the
number of days in the related Interest Accrual Period for the Group 1 LIBOR
Certificates will be 25.

      "OVERCOLLATERALIZED AMOUNT" with respect to the Group 1 Certificates as of
the Closing Date will be an amount equal to approximately $4,396,833. In other
words, it is expected that there will be approximately 1.35%
overcollateralization of the Group 1 Certificates as of the Closing Date. With
respect to any Distribution Date following the Closing Date, the
Overcollateralized Amount is the amount by which the aggregate Stated Principal
Balance of the Collateral Allocation Group 1 Mortgage Loans as of the last day
of the related Due Period exceeds the aggregate Class Principal Balances of the
Group 1 Certificates after taking into account all payments of principal on such
Distribution Date.

      "OVERCOLLATERALIZATION INCREASE AMOUNT" with respect to the Group 1
Certificates and any Distribution Date will be the amount, if any, by which the
Overcollateralization Target Amount exceeds the Overcollateralized Amount for
such Distribution Date (calculated for this purpose only after assuming that
100% of the Group 1 Principal Remittance Amount on such Distribution Date has
been distributed).

      "OVERCOLLATERALIZATION TARGET AMOUNT" for the Group 1 Certificates and any
Distribution Date (i) prior to the Stepdown Date, the product of (x) 1.35% and
(y) the aggregate Stated Principal Balance of the Collateral Allocation Group 1
Mortgage Loans as of the Cut-off Date, (ii) on and after the Stepdown Date,
provided that a Trigger Event is not in effect, the lesser of (a) the product of
(x) 2.70% and (y) the aggregate Stated Principal Balance of the Collateral
Allocation Group 1 Mortgage Loans as of the related Due Date and (b) the product
of (x) 1.35% and (y) the aggregate Stated Principal Balance of the Collateral
Allocation Group 1 Mortgage Loans as of the Cut-off Date and (iii) on and after
the Stepdown Date, if a Trigger Event is in effect, the Overcollateralization
Target Amount for the immediately preceding Distribution Date; provided,
however, that on each Distribution Date the Overcollateralization Target Amount
shall not be lower than approximately $1,138,588.

      "PASS-THROUGH RATE" with respect to the Group 1 Certificates and any
Distribution Date will be the least of (i) the per annum rate applicable to such
Distribution Date set forth or otherwise calculated as described on pages vi,
vii and viii of this prospectus supplement, (ii) the Net WAC Cap and (iii) with
respect to the Group 1 LIBOR Certificates only, 11.000% per annum.

      "PREPAYMENT INTEREST SHORTFALL" for the Group 1 Certificates and any
Distribution Date will be the sum of all interest shortfalls resulting from
prepayments in full or in part on the Collateral Allocation Group 1 Mortgage
Loans during the related Prepayment Period.

      "REALIZED LOSS" with respect to any Distribution Date and any Collateral
Allocation Group 1 Mortgage Loan that became a Liquidated Loan during the
related Prepayment Period will be the sum of (i) the principal balance of such
Collateral Allocation Group 1 Mortgage Loan remaining outstanding (after all
recoveries of


                                      S-125



principal have been applied thereto) and the principal portion of Advances made
by the related Servicer or the Master Servicer with respect to such Collateral
Allocation Group 1 Mortgage Loan which have been reimbursed from Liquidation
Proceeds, and (ii) the accrued interest on such Collateral Allocation Group 1
Mortgage Loan remaining unpaid and the interest portion of Advances made by the
related Servicer or the Master Servicer with respect to such Collateral
Allocation Group 1 Mortgage Loan which have been reimbursed from Liquidation
Proceeds. The amounts set forth in clause (i) are the principal portion of
Realized Losses and the amounts set forth in clause (ii) are the interest
portion of Realized Losses. With respect to any Collateral Allocation Group 1
Mortgage Loan that is not a Liquidated Loan, the amount of any Debt Service
Reduction or Deficient Valuation incurred with respect to such Collateral
Allocation Group 1 Mortgage Loan as of the related Due Date will be treated as a
Realized Loss.

      "RELIEF ACT INTEREST SHORTFALL" for any Distribution Date and a Mortgage
Loan will be the reduction in the amount of interest collectible on such
Mortgage Loan for the most recently ended calendar month immediately preceding
the related Distribution Date as a result of the application of the Soldier's
and Sailors' Civil Relief Act of 1940, as amended, or similar state laws.

      "SENIOR ENHANCEMENT PERCENTAGE" for any Distribution Date, the percentage
obtained by dividing (x) the aggregate Class Principal Balance of the Group 1
Subordinate Certificates (together with the Overcollateralized Amount and taking
into account the distributions of the Group 1 Principal Distribution Amount, if
any, for such Distribution Date) by (y) the aggregate principal balance of the
Collateral Allocation Group 1 Mortgage Loans as of the last day of the related
Due Period.

      "SENIOR TURBO ALLOCATION AMOUNT" For the Group 1 Senior Certificates and
any Distribution Date on and after the Distribution Date in July 2012 is the sum
of the Turbo Allocation Amounts for the Group 1 Senior Certificates for that
Distribution Date.

      "STATED PRINCIPAL BALANCE" means for any Mortgage Loan and Due Date, the
unpaid principal balance of the Collateral Allocation Group 1 Mortgage Loan as
of that Due Date, as specified in its amortization schedule at that time (before
any adjustment to the amortization schedule for any moratorium or similar waiver
or grace period), after giving effect to (i) the payment of principal due on
that Due Date, irrespective of any delinquency in payment by the related
mortgagor, and (ii) prepayments of principal and the principal portion of
liquidation proceeds received with respect to that Mortgage Loan through the
last day of the related Prepayment Period.

      "STEPDOWN DATE" with respect to the Group 1 Certificates will be the later
to occur of:

      (1)   the earlier to occur of

            (x)   the Distribution Date in August 2009, and

            (y)   the Distribution Date on which the aggregate Class Principal
      Balance of the Class 1-A Certificates is reduced to zero; and

      (2)   the first Distribution Date on which the Senior Credit Enhancement
Percentage (calculated for this purpose only after taking into account
distributions of principal on the Collateral Allocation Group 1 Mortgage Loans,
but prior to any distribution of the Group 1 Principal Distribution Amount to
the holders of the Group 1 Certificates then entitled to distributions of
principal on the Distribution Date) is greater than or equal to approximately
13.80%.

      "SUBORDINATED INTEREST DISTRIBUTION AMOUNT" will be, with respect to any
Class of Group 1 Subordinated Certificates and any Distribution Date, interest
accrued during the related Interest Accrual Period on the related Class
Principal Balance of that Class immediately prior to the Distribution Date at
the Pass-Through Rate for that Class reduced (to an amount not less than zero),
in the case of such Class, by the allocable share, if any, for that Class of
Prepayment Interest Shortfalls to the extent not covered by Compensating
Interest paid by the Master Servicer or the Servicers and Relief Act Interest
Shortfalls.


                                      S-126



      "SUBSEQUENT RECOVERIES" are unexpected recoveries, net of reimbursable
expenses, received by the related Servicer and remitted by it to the Securities
Administrator, with respect to a Liquidated Mortgage Loan that resulted in a
Realized Loss in a month prior to the month of receipt of such recoveries.

      With respect to any Distribution Date, a "TRIGGER EVENT" is in effect if

            (x)   the Three Month Rolling Average with respect to the Collateral
      Allocation Group 1 Mortgage Loans exceeds 50.00% of the Senior Enhancement
      Percentage for the prior Distribution Date, or

            (y)   the aggregate amount of Realized Losses on the Collateral
      Allocation Group 1 Mortgage Loans incurred since the Cut-off Date through
      the last day of the related Due Period divided by the aggregate
      outstanding principal balance of the Collateral Allocation Group 1
      Mortgage Loans as of the Cut-off exceeds the applicable percentages set
      forth below with respect to such Distribution Date:

DISTRIBUTION DATE                 PERCENTAGE
-----------------                 ----------

August 2008 --July 2009........   0.25% for the first month,
                                  plus an additional 1/12th of 0.35%
                                  for each month thereafter

August 2009 --July 2010........   0.60% for the first month,
                                  plus an additional 1/12th of 0.45%
                                  for each month thereafter

August 2010 --July 2011........   1.05% for the first month,
                                  plus an additional 1/12th of 0.45%
                                  for each month thereafter

August 2011 --July 2012........   1.50% for the first month,
                                  plus an additional 1/12th of 0.30%
                                  for each month thereafter

August 2012 and thereafter.....   1.80%

      "THREE MONTH ROLLING AVERAGE" with respect to the Collateral Allocation
Group 1 Mortgage Loans and the end of the Due Period related to any Distribution
Date, will equal the rolling 3 month average percentage of the aggregate Stated
Principal Balance of the Collateral Allocation Group 1 Mortgage Loans that are
60 or more days delinquent (including Mortgage Loans in foreclosure, REO
Properties or discharged in bankruptcy).

      "TURBO ALLOCATION AMOUNT" For any Class of Group 1 Certificates and any
Distribution Date on and after the Distribution Date in July 2012 is that
Class's pro rata share of the Net Monthly Excess Cashflow remaining after the
application thereof pursuant to rules (i) through (xx) under "--Net Monthly
Excess Cashflow and Overcollateralization Provisions on the Group 1
Certificates" below.

      "UNPAID INTEREST SHORTFALL AMOUNT" for any Class of Group 1 Certificates,
the sum of Relief Act Interest Shortfalls and net prepayment interest shortfalls
on the Collateral Allocation Group 1 Mortgage Loans allocated to such Class of
Certificates on that Distribution Date and such amounts from any prior
Distribution Date remaining unpaid.

      "UNPAID REALIZED LOSS AMOUNT" for any Class of Group 1 Certificates, the
portion of any Realized Losses previously allocated to that Class remaining
unpaid from prior Distribution Dates.

INTEREST DISTRIBUTIONS ON THE GROUP 1 CERTIFICATES

      The Interest Remittance Amount allocable to each such Class of Group 1
Certificates will be distributed to the Group 1 Certificates, sequentially, as
follows:

      o   first, concurrently, to the Class 1-A-1, Class 1-A-2, Class 1-A-3,
          Class 1-A-4, Class 1-A-5 and Class 1-A-6 Certificates their respective
          Class 1-A Interest Distribution Amounts for such Distribution Date,
          pro rata based on their respective Class 1-A Interest Distribution
          Amounts for such Distribution Date,


                                      S-127



      o   second, sequentially, to the Class 1-M-1, Class 1-M-2, Class 1-M-3,
          Class 1-M-4, Class 1-M-5, Class 1-M-6, Class 1-B-1, Class 1-B-2 and
          Class 1-B-3 Certificates, in that order, their respective Subordinated
          Interest Distribution Amounts, in each case, to the extent of the
          Interest Remittance Amount remaining after distributions of interest
          to the Classes of Group 1 Certificates with a higher payment priority;
          and

      o   third, any remaining Interest Remittance Amount on any Distribution
          Date will be distributed as part of Net Monthly Excess Cashflow as
          described under "--Net Monthly Excess Cashflow and
          Overcollateralization Provisions on the Group 1 Certificates" below.

PRINCIPAL DISTRIBUTIONS ON THE GROUP 1 CERTIFICATES

      1.    On each Distribution Date (a) prior to the Stepdown Date or (b) on
which a Trigger Event is in effect, the holders of each Class of Group 1
Certificates shall be entitled to receive distributions in respect of principal
from the Group 1 Principal Distribution Amount, in each case to the extent of
the Available Distribution Amount available therefor after payment of the
Interest Distribution Amount, sequentially, as follows:

      o   first, to the holders of the Group 1 Senior Certificates, as described
          under "--Allocation of Principal Payments to Class 1-A Certificates"
          below, until their respective Class Principal Balances are reduced to
          zero;

      o   second, to the holders of the Class 1-M-1, Class 1-M-2, Class 1-M-3,
          Class 1-M-4, Class 1-M-5, Class 1-M-6, Class 1-B-1, Class 1-B-2 and
          Class 1-B-3 Certificates, in that order, until their respective Class
          Principal Balances are reduced to zero; and

      o   third, any remaining Group 1 Principal Distribution Amount on any
          Distribution Date will be will be distributed as part of Net Monthly
          Excess Cashflow as described under "--Net Monthly Excess Cashflow and
          Overcollateralization Provisions on the Group 1 Certificates" below.

      2.    On each Distribution Date (a) on or after the Stepdown Date and (b)
on which a Trigger Event is not in effect, the holders of each Class of Group 1
Certificates sequentially, in the following order of priority:

            (A)   to the holders of (i) the Group 1 Senior Certificates, in an
      amount up to the Class 1-A Principal Distribution Amount, as described
      under "--Allocation of Principal Payments to Class 1-A Certificates"
      below, until their respective Class Principal Balances are reduced to
      zero;

            (B)   to the Class 1-M-1 Certificates, in an amount up to the Class
      1-M-1 Principal Distribution Amount, until its Class Principal Balance is
      reduced to zero;

            (C)   to the Class 1-M-2 Certificates, in an amount up to the Class
      1-M-2 Principal Distribution Amount, until its Class Principal Balance is
      reduced to zero;

            (D)   to the Class 1-M-3 Certificates, in an amount up to the Class
      1-M-3 Principal Distribution Amount, until its Class Principal Balance is
      reduced to zero;

            (E)   to the Class 1-M-4 Certificates, in an amount up to the Class
      1-M-4 Principal Distribution Amount, until its Class Principal Balance is
      reduced to zero;

            (F)   to the Class 1-M-5 Certificates, in an amount up to the Class
      1-M-5 Principal Distribution Amount, until its Class Principal Balance is
      reduced to zero;

            (G)   to the Class 1-M-6 Certificates, in an amount up to the Class
      1-M-6 Principal Distribution Amount, until its Class Principal Balance is
      reduced to zero;


                                      S-128



            (H)   to the Class 1-B-1 Certificates, in an amount up to the Class
      1-B-1 Principal Distribution Amount, until its Class Principal Balance is
      reduced to zero;

            (I)   to the Class 1-B-2 Certificates, in an amount up to the Class
      1-B-2 Principal Distribution Amount, until its Class Principal Balance is
      reduced to zero;

            (J)   to the Class 1-B-3 Certificates, in an amount up to the Class
      1-B-3 Principal Distribution Amount, until its Class Principal Balance is
      reduced to zero; and

            (K)   any remaining Group 1 Principal Distribution Amount on any
      Distribution Date will be distributed as part of Net Monthly Excess
      Cashflow as described under "--Net Monthly Excess Cashflow and
      Overcollateralization Provisions on the Group 1 Certificates" below.

      The allocation of distributions in respect of principal to the Group 1
Senior Certificates on each Distribution Date (a) prior to the Stepdown Date or
(b) on which a Trigger Event has occurred, will have the effect of accelerating
the amortization of the Group 1 Senior Certificates while, in the absence of
Realized Losses, increasing the respective percentage interest in the aggregate
Stated Principal Balance of the Collateral Allocation Group 1 Mortgage Loans
evidenced by the Group 1 Subordinated Certificates. Increasing the respective
percentage interest in the trust of the Group 1 Subordinated Certificates
relative to that of the Group 1 Senior Certificates is intended to preserve the
availability of the subordination provided by the Group 1 Subordinated
Certificates.

ALLOCATION OF PRINCIPAL PAYMENTS TO CLASS 1-A CERTIFICATES

      On each Distribution Date, principal distributions allocated to the Class
1-A Certificates are required to be allocated sequentially, in the following
order of priority:

            1.    to the Class 1-A-6 Certificates, the Group 1 Priority Amount,
      until its Class Principal Balance is reduced to zero;

            2.    sequentially, to the Class 1-A-1, Class 1-A-2 and Class 1-A-3,
      in that order, until their respective Class Principal Balances are reduced
      to zero;

            3.    concurrently, to the Class 1-A-4 and Class 1-A-5 Certificates,
      pro rata, until their respective Class Principal Balances are reduced to
      zero; provided, however that if a Sequential Trigger Event is in effect,
      the principal distributions to the Class 1-A-4 and Class 1-A-5
      Certificates will be allocated sequentially, to the Class 1-A-4 and Class
      1-A-5 Certificates, in that order, until their respective Class Principal
      Balances are reduced to zero; and

            4.    to the Class 1-A-6 Certificates, without regard to the Group 1
      Priority Amount, until its Class Principal Balance is reduced to zero.

      Notwithstanding the allocation of principal to the Class 1-A Certificates
described above, from and after the Distribution Date on which the aggregate
Class Principal Balances of the Group 1 Subordinated Certificates and the Class
Principal Balance of the Class OC Certificates have been reduced to zero, any
principal distributions allocated to the Class 1-A Certificates are required to
be allocated pro rata among the Class 1-A-1, Class 1-A-2, Class 1-A-3, Class
1-A-4, Class 1-A-5 and Class 1-A-6 Certificates, until their respective Class
Principal Balances have been reduced to zero, with the exception that if a
Sequential Trigger Event is in effect, principal distributions allocable to the
Class 1-A-4 and Class 1-A-5 Certificates will be allocated sequentially, to the
Class 1-A-4 and Class 1-A-5 Certificates, in that order, until their respective
Class Principal Balances are reduced to zero.

      A "SEQUENTIAL TRIGGER EVENT" means (a) with respect to any Distribution
Date occurring before August 2008, the circumstances in which the aggregate
amount of Realized Losses on Collateral Allocation Group 1 incurred since the
Cut-off Date through the last day of the related Prepayment Period divided by
the aggregate Stated Principal Balance of the Applicable Fractions of the
Mortgage Loans in Collateral Allocation Group 1 as of


                                      S-129



the Cut-off Date exceeds 0.25% and (b) with respect to any Distribution Date
occurring in or after August 2008, a Trigger Event.

NET MONTHLY EXCESS CASHFLOW AND OVERCOLLATERALIZATION PROVISIONS ON THE GROUP 1
CERTIFICATES

      The weighted average of the Net Mortgage Rates for the Collateral
Allocation Group 1 Mortgage Loans is generally expected to be higher than the
sum of the weighted average of the Pass-Through Rates on the Group 1
Certificates. As a result, interest collections on the Collateral Allocation
Group 1 Mortgage Loans are generally expected to be generated in excess of the
amount of interest payable to the holders of the Group 1 Certificates, the fees
and expenses payable by the Issuing Entity in respect of the Collateral
Allocation Group 1 Mortgage Loans. On each Distribution Date, the remaining Net
Monthly Excess Cashflow, after giving effect to the distribution of the Extra
Principal Distribution Amount for that Distribution Date, will be distributed to
the Group 1 Certificates in the following order of priority:

            (i)     to the Class 1-M-1 Certificates, the related Interest Carry
      Forward Amount;

            (ii)    to the Class 1-M-1 Certificates, the related Unpaid Realized
      Loss Amount;

            (iii)   to the Class 1-M-2 Certificates, the related Interest Carry
      Forward Amount;

            (iv)    to the Class 1-M-2 Certificates, the related Unpaid Realized
      Loss Amount;

            (v)     to the Class 1-M-3 Certificates, the related Interest Carry
      Forward Amount;

            (vi)    to the Class 1-M-3 Certificates, the related Unpaid Realized
      Loss Amount;

            (vii)   to the Class 1-M-4 Certificates, the related Interest Carry
      Forward Amount;

            (viii)  to the Class 1-M-4 Certificates, the related Unpaid Realized
      Loss Amount;

            (ix)    to the Class 1-M-5 Certificates, the related Interest Carry
      Forward Amount;

            (x)     to the Class 1-M-5 Certificates, the related Unpaid Realized
      Loss Amount;

            (xi)    to the Class 1-M-6 Certificates, the related Interest Carry
      Forward Amount;

            (xii)   to the Class 1-M-6 Certificates, the related Unpaid Realized
      Loss Amount;

            (xiii)  to the Class 1-B-1 Certificates, the related Interest Carry
      Forward Amount;

            (xiv)   to the Class 1-B-1 Certificates, the related Unpaid Realized
      Loss Amount;

            (xv)    to the Class 1-B-2 Certificates, the related Interest Carry
      Forward Amount;

            (xvi)   to the Class 1-B-2 Certificates, the related Unpaid Realized
      Loss Amount;

            (xvii)   to the Class 1-B-3 Certificates, the related Interest Carry
      Forward Amount;

            (xviii) to the Class 1-B-3 Certificates, the related Unpaid Realized
      Loss Amount;

            (xix)   sequentially, first (i) concurrently, to the Class 1-A
      Certificates currently outstanding, first pro rata, based on their
      respective Class Principal Balances with Basis Risk Carry Forward Amounts
      on that Distribution Date, to the extent needed to pay any Basis Risk
      Carry Forward Amount for each such Class and then, pro rata, based on any
      Basis Risk Carry Forward Amount for each such Class, in an amount


                                      S-130



      up to the amount of any Basis Risk Carry Forward Amount remaining unpaid
      for such Classes of Certificates and then (ii) sequentially, to the Class
      1-M-1, Class 1-M-2, Class 1-M-3, Class 1-M-4, Class 1-M-5, Class 1-M-6,
      Class 1-B-1, Class 1-B-2 and Class 1-B-3 Certificates, in that order, in
      an amount up to the amount of any Basis Risk Carry Forward Amount for such
      Classes of Certificates;

            (xx)    sequentially, first (i) concurrently, to the Class 1-A
      Certificates, first pro rata, based on their respective Class Principal
      Balances to the extent needed to pay any Unpaid Interest Shortfall Amount
      for each such Class and then, pro rata, based on any Unpaid Interest
      Shortfall Amount for each such Class, in an amount up to the amount of any
      Unpaid Interest Shortfall Amount remaining unpaid for such Classes of
      Certificates and then (ii) sequentially, to the Class 1-M-1, Class 1-M-2,
      Class 1-M-3, Class 1-M-4, Class 1-M-5, Class 1-M-6, Class 1-B-1, Class
      1-B-2 and Class 1-B-3 Certificates, in that order, in an amount up to the
      amount of any Unpaid Interest Shortfall Amount for such Classes of
      Certificates;

            (xxi)   commencing with the Distribution Date in July 2012, to the
      holders of the Classes of Group 1 Certificates then outstanding
      sequentially, in the following order of priority:

                    (1)   the greater of (x) the Senior Turbo Allocation Amount
            for that Distribution Date and (y) the Group 1 Excess Priority
            Amount for that Distribution Date, to the Group 1 Senior
            Certificates, sequentially, in the following order of priority:

                          a.    to the holders of the Class 1-A-6 Certificates,
                    the Group 1 Excess Priority Amount, until its Class
                    Principal Balance is reduced to zero;

                          b.    sequentially, to the Class 1-A-1, Class 1-A-2
                    and Class 1-A-3 Certificates, in that order, until their
                    respective Class Principal Balances are reduced to zero;

                          c.    concurrently, to the Class 1-A-4 and Class 1-A-5
                    Certificates, pro rata, until their respective Class
                    Principal Balances are reduced to zero; provided, however
                    that if a Sequential Trigger Event is in effect, the
                    principal distributions to the Class 1-A-4 and Class 1-A-5
                    Certificates will be allocated sequentially, to the Class
                    1-A-4 and Class 1-A-5 Certificates, in that order, until
                    their respective Class Principal Balances are reduced to
                    zero; and

                          d.    to the Class 1-A-6 Certificates, without regard
                    to the Group 1 Excess Priority Amount, until its Class
                    Principal Balance is reduced to zero; and

                    (2)   concurrently, to the holders of the Class 1-M-1,
            Class 1-M-2, Class 1-M-3, Class 1-M-4, Class 1-M-5, Class 1-M-6,
            Class 1-B-1, Class 1-B-2 and Class 1-B-3 Certificates, pro rata,
            until their respective Class Principal Balances are reduced to zero;

            (xxii)  to the holders of the Class OC Certificates as provided in
      the Pooling and Servicing Agreement; and

            (xxiii) to the holders of the Class A-R Certificates, any remaining
      amounts; provided that if such Distribution Date is the Distribution Date
      immediately following the expiration of the latest prepayment charge term
      or any Distribution Date thereafter, then any such remaining amounts,
      together with the Class P-1 Distribution Amount, will be distributed
      first, to the holders of the Class P-1 Certificates, until the Class
      Principal Balance thereof has been reduced to zero; and second, to the
      holders of the Class A-R Certificates.

SUBORDINATION AND ALLOCATION OF LOSSES ON THE GROUP 1 CERTIFICATES

      Realized Losses on the Collateral Allocation Group 1 Mortgage Loans for
any Distribution Date will


                                      S-131



            first, cause a reduction in Net Monthly Excess Cashflow for the
      Collateral Allocation Group 1 Mortgage Loans for that Distribution Date
      and

            second, cause a reduction in the Overcollateralized Amount for that
      Distribution Date, until it is reduced to zero.

To the extent that Realized Losses on a Distribution Date cause the aggregate
Class Principal Balance of the Group 1 Certificates, after taking into account
all distributions on such Distribution Date to exceed the aggregate Stated
Principal Balance of the Collateral Allocation Group 1 Mortgage Loans as of the
last day of the related Due Period, such excess will be allocated sequentially,
to the Class 1-B-3, Class 1-B-2, Class 1-B-1, Class 1-M-6, Class 1-M-5, Class
1-M-4, Class 1-M-3, Class 1-M-2 and Class 1-M-1 Certificates, in that order, in
each case to reduce the Class Principal Balance thereof until it has been
reduced to zero.

      The Pooling and Servicing Agreement does not permit the allocation of
Realized Losses on the Collateral Allocation Group 1 Mortgage Loans to the Group
1 Senior Certificates or to the Class P-1 Certificates. Investors in the Class
1-A-1, Class 1-A-2, Class 1-A-3, Class 1-A-4, Class 1-A-5 and Class 1-A-6
Certificates should note that although Realized Losses cannot be allocated to
the Group 1 Senior Certificates, under certain loss scenarios there will not be
enough principal and interest on the Collateral Allocation Group 1 Mortgage
Loans to pay the Class 1-A-1, Class 1-A-2, Class 1-A-3, Class 1-A-4, Class 1-A-5
and Class 1-A-6 Certificates all interest and principal amounts to which they
are then entitled.

      Once Realized Losses have been allocated to a Class of Group 1
Subordinated Certificates, such amounts with respect to these Certificates will
no longer accrue interest nor, except as provided in the following paragraph,
will such amounts be reinstated thereafter. Any allocation of a Realized Loss to
a Group 1 Subordinated Certificate will be made by reducing the Class Principal
Balance of that Group 1 Subordinated Certificate by the amount so allocated as
of such Distribution Date after all distributions on such Distribution Date have
been made. Notwithstanding anything to the contrary described in this prospectus
supplement, in no event will the Certificate Principal Balance of any Group 1
Subordinated Certificate be reduced more than once in respect of any particular
amount both (i) allocable to the Group 1 Subordinated Certificate in respect of
Realized Losses and (ii) payable as principal to the holder of the Certificate
from Net Monthly Excess Cashflow.

      Notwithstanding the foregoing, the Pooling and Servicing Agreement will
provide that the Class Principal Balance of a Class of Group 1 Subordinated
Certificates that has been reduced because of allocations of Realized Losses may
also be increased as a result of Subsequent Recoveries. If a final liquidation
of a Collateral Allocation Group 1 Mortgage Loan resulted in a Realized Loss and
thereafter the Master Servicer or the related Servicer receives a recovery
specifically related to that Mortgage Loan, such recovery (net of any
reimbursable expenses) shall be distributed to the Group 1 Certificateholders on
any Distribution Date in the same manner as prepayments received in the related
Prepayment Period. In addition, the Class Principal Balance of each Class of
Group 1 Subordinated Certificates to which Realized Losses have been allocated,
will be increased, sequentially in the order of payment priority, to the extent
that such Subsequent Recoveries are distributed as principal to any Class of
Group 1 Certificates to the extent that (i) the related Realized Loss was
allocated to any Class of Group 1 Subordinated Certificates and (ii) the
aggregate Stated Principal Balance of the Collateral Allocation Group 1 Mortgage
Loans as of immediately preceding Due Date (after giving effect to unscheduled
receipts of principal in the Prepayment Period related to that prior Due Date)
exceeds the aggregate Class Principal Balance of the Group 1 Senior Certificates
immediately prior to that Distribution Date. However, the Class Principal
Balance of each such Class of Group 1 Subordinated Certificates will not be
increased by more than the amount of Realized Losses previously applied to
reduce the Class Principal Balance of each such Class of Group 1 Subordinated
Certificates. Holders of certificates whose Class Principal Balance is increased
in this manner will not be entitled to interest on the increased balance for any
interest accrual period preceding the Distribution Date on which the increase
occurs. The foregoing provisions will apply even if the Class Principal Balance
of a Class of Group 1 Subordinated Certificates was previously reduced to zero.
Accordingly, each Class of Subordinated Certificates will be considered to
remain outstanding until the termination of the related trust.

      An increase in a Certificate Balance caused by a Subsequent Recovery
should be treated by the Certificateholder as ordinary (or capital) income to
the extent that the Certificateholder claimed an ordinary (or


                                      S-132



capital) deduction for any decrease in the Certificate Balance caused by
Realized Losses. Potential investors and holders of the certificates are urged
to consult their own tax advisors regarding the appropriate timing, amount and
character of any income realized with respect to their certificates as a result
of Subsequent Recoveries.

THE AGGREGATE GROUP II CERTIFICATES-PRIORITY OF DISTRIBUTIONS

      "AVAILABLE FUNDS" for a Collateral Allocation Group of Aggregate Group II
Mortgage Loans for any Distribution Date will be equal to the sum of:

      o   all scheduled installments of interest (net of the related Expense
          Fees) and principal due on the Mortgage Loans in the related Loan
          Group in proportion to the Applicable Fraction of those Mortgage Loans
          in that Collateral Allocation Group on the Due Date in the month in
          which the Distribution Date occurs and received before the related
          Determination Date, together with any advances with respect to them;

      o   all proceeds of any primary mortgage guaranty insurance policies and
          any other insurance policies with respect to the Mortgage Loans in the
          related Loan Group in proportion to the Applicable Fraction of those
          Mortgage Loans in that Collateral Allocation Group, to the extent the
          proceeds are not applied to the restoration of the related mortgaged
          property or released to the mortgagor in accordance with the
          Servicer's normal servicing procedures and all other cash amounts
          received and retained in connection with (a) the liquidation of
          defaulted Mortgage Loans in the related Loan Group in proportion to
          the Applicable Fraction of those Mortgage Loans in that Collateral
          Allocation Group, by foreclosure or otherwise during the calendar
          month preceding the month of the Distribution Date (in each case, net
          of unreimbursed expenses incurred in connection with a liquidation or
          foreclosure and unreimbursed advances, if any) and (b) any Subsequent
          Recoveries with respect to Mortgage Loans in the related Loan Group in
          proportion to the Applicable Fraction of those Mortgage Loans in that
          Collateral Allocation Group;

      o   all partial or full prepayments with respect to Mortgage Loans in the
          related Loan Group in proportion to the Applicable Fraction of those
          Mortgage Loans in that Collateral Allocation Group received during the
          related Prepayment Period; and

      o   amounts received with respect to the Distribution Date as the
          Substitution Adjustment Amount or purchase price in respect of a
          deleted Mortgage Loan or a Mortgage Loan in the related Loan Group in
          proportion to the Applicable Fraction of those Mortgage Loans in that
          Collateral Allocation Group repurchased by the Seller or the related
          Originator as of the Distribution Date;

reduced by amounts in reimbursement for Monthly Advances previously made and
other amounts as to which the Servicer is entitled to reimbursement from the
Custodial Accounts pursuant to the underlying servicing agreements, and as to
which the Servicer, the Master Servicer, the Securities Administrator, the
Trustee and/or any custodian, as applicable, are entitled with respect to the
Mortgage Loans in the related Loan Group based on the Applicable Fraction of
those Mortgage Loans allocated to that Collateral Allocation Group or otherwise
allocable to the Certificates related to that Collateral Allocation Group to be
reimbursed from the Distribution Account or otherwise pursuant to the Pooling
and Servicing Agreement, the underlying servicing agreements or the custody
agreements, as applicable.

INTEREST DISTRIBUTIONS ON THE AGGREGATE GROUP II CERTIFICATES

      The Classes of Aggregate Group II Certificates will have the respective
pass-through rates set forth or described on pages vi, vii and viii hereof.

      On each Distribution Date, to the extent of funds available therefor, each
interest-bearing Class of Aggregate Group II Certificates will be entitled to
receive an amount allocable to interest for the related interest accrual period.
This "INTEREST DISTRIBUTION AMOUNT" for any interest-bearing Class will be equal
to the sum of (a)


                                      S-133



interest at the applicable pass-through rate on the related Class Principal
Balance, or Notional Amount, as the case may be, immediately prior to the
applicable Distribution Date and (b) the sum of the amounts, if any, by which
the amount described in clause (a) above on each prior Distribution Date
exceeded the amount actually distributed as interest on the prior Distribution
Dates and not subsequently distributed (which are called unpaid interest
amounts). The Class 2-A-P and Class 3-A-P Certificates are principal only
certificates and will not bear interest.

      With respect to each Distribution Date for all of the interest-bearing
classes of Aggregate Group II Certificates other than the Group 4 LIBOR
Certificates, the "INTEREST ACCRUAL PERIOD" will be the calendar month preceding
the month of the Distribution Date. The Interest Accrual Period for the Group 4
LIBOR Certificates for any Distribution Date will be the one-month period
commencing on the 25th day of the month prior to the month in which that
Distribution Date occurs and ending on the 24th day of the month in which that
Distribution Date occurs. Each Interest Accrual Period will be deemed to consist
of 30 days. Interest will be calculated and payable on the Aggregate Group II
Certificates on the basis of a 360-day year divided into twelve 30-day months.

      The interest entitlement described above for each Class of Aggregate Group
II Certificates for any Distribution Date will be reduced by the amount of Net
Interest Shortfalls experienced by (a) the Aggregate Group II Mortgage Loans in
the related Loan Group, based upon the Applicable Fraction of those Mortgage
Loans allocated to the related Collateral Allocation Group, with respect to the
Aggregate Group II Senior Certificates (other than any related Class of Class
A-P Certificates) and (b) all of the Aggregate Group II Mortgage Loans, with
respect to the Aggregate Group II Subordinated Certificates. With respect to any
Distribution Date and Collateral Allocation Group of Aggregate Group II Mortgage
Loans, the "NET INTEREST SHORTFALL" is equal to

      o   any net prepayment interest shortfalls on the Mortgage Loans in that
          Loan Group, based upon the Applicable Fraction of those Mortgage Loans
          allocated to the related Collateral Allocation Group, and Distribution
          Date, and

      o   the amount of interest that would otherwise have been received with
          respect to any Mortgage Loan in that Loan Group, based upon the
          Applicable Fraction of those Mortgage Loans allocated to the related
          Collateral Allocation Group, that was the subject of a Relief Act
          Reduction or a Special Hazard Loss, Fraud Loss, Debt Service Reduction
          or Deficient Valuation, after the exhaustion of the respective amounts
          of coverage provided by the Aggregate Group II Subordinated
          Certificates for those types of losses.

      Net Interest Shortfalls for a Loan Group on any Distribution Date will be
allocated pro rata among all interest-bearing Classes of the Aggregate Group II
Senior Certificates, based upon the Applicable Fraction of those Mortgage Loans
allocated to the related Collateral Allocation Group, and the Classes of
Aggregate Group II Subordinated Certificates on such Distribution Date, based on
the amount of interest each such Class of Certificates would otherwise be
entitled to receive (or, in the case of the Aggregate Group II Subordinated
Certificates, be deemed to be entitled to receive based on each subordinated
Class' share of the Assumed Balance, as described more fully below) on such
Distribution Date, in each case before taking into account any reduction in such
amounts from such Net Interest Shortfalls.

      For purposes of allocating Net Interest Shortfalls for a Collateral
Allocation Group in Aggregate Loan Group II to the Aggregate Group II
Subordinated Certificates on any Distribution Date, the amount of interest each
Class of Aggregate Group II Subordinated Certificates would otherwise be deemed
to be entitled to receive from Available Funds for that Collateral Allocation
Group on such Distribution Date will be equal to an amount of interest at the
pass-through rate on a balance equal to that Class' pro rata share of the
Assumed Balance for that Distribution Date and Collateral Allocation Group. The
"ASSUMED BALANCE" for a Distribution Date and Collateral Allocation Group is
equal to the Subordinated Percentage for that Distribution Date relating to that
Collateral Allocation Group of the aggregate of the applicable Non-A-P
Percentage of the Stated Principal Balance of each Mortgage Loan or Applicable
Fraction thereof in such Collateral Allocation Group as of the Due Date
occurring in the month prior to the month of that Distribution Date (after
giving effect to prepayments during the Prepayment Period related to that Due
Date). Notwithstanding the foregoing, on any Distribution Date after the third
related Senior Termination Date, Net Interest Shortfalls for the related
Collateral Allocation Group will be allocated to the


                                      S-134



Classes of Aggregate Group II Subordinated Certificates based on the amount of
interest each such Class of Aggregate Group II Subordinated Certificates would
otherwise be entitled to receive on that Distribution Date.

      A "RELIEF ACT REDUCTION" is a reduction in the amount of the monthly
interest payment on a Mortgage Loan pursuant to the Servicemembers' Civil Relief
Act. See "Legal Aspects of Mortgage Loans--Servicemembers' Civil Relief Act" in
the accompanying prospectus. With respect to any Distribution Date, a net
prepayment interest shortfall for a Collateral Allocation Group of Aggregate
Group II Mortgage Loans is the amount by which the aggregate of prepayment
interest shortfalls experienced by the Mortgage Loans in the related Loan Group
that, based upon the Applicable Fraction thereof, are part of that Collateral
Allocation Group during the portion of the related Prepayment Period occurring
in the calendar month preceding the month of the Distribution Date exceeds the
aggregate amount payable on the Distribution Date by the Servicers and the
Master Servicer as described under "Servicing of the Mortgage Loans--Adjustment
to Servicing Fees in Connection with Certain Prepaid Mortgage Loans" in this
prospectus supplement. A prepayment interest shortfall is the amount by which
interest paid by a borrower in connection with a prepayment of principal on a
Mortgage Loan is less than one month's interest at the related mortgage rate on
the Stated Principal Balance of the Mortgage Loan. Each Class' pro rata share of
the Net Interest Shortfalls on the related Mortgage Loans will be based on the
amount of interest the Class otherwise would have been entitled to receive on
such Distribution Date.

      If on a particular Distribution Date, Available Funds for a Collateral
Allocation Group of Aggregate Group II Mortgage Loans in the Distribution
Account applied in the order described above under "--Priority of Distributions
Among Certificates" are not sufficient to make a full distribution of the
interest entitlement on the Certificates related to that Collateral Allocation
Group, interest will be distributed on each Class of Aggregate Group II
Certificates of equal priority based on the amount of interest it would
otherwise have been entitled to receive in the absence of the shortfall. Any
unpaid interest amount will be carried forward and added to the amount holders
of each Class of Aggregate Group II Certificates will be entitled to receive on
the next Distribution Date. A shortfall could occur, for example, if losses
realized on the related Mortgage Loans were exceptionally high or were
concentrated in a particular month. Any unpaid interest amount so carried
forward will not bear interest.

PRINCIPAL DISTRIBUTIONS ON THE AGGREGATE GROUP II CERTIFICATES

      General. All payments and other amounts received in respect of principal
of the Mortgage Loans in a Loan Group of Aggregate Group II Mortgage Loans that,
based upon the Applicable Fraction thereof, are part of a Collateral Allocation
Group will be allocated between any related Class of Class A-P Certificates, on
the one hand, and the other related Aggregate Group II Senior Certificates
(other than any related Class of Class A-P Certificates and any related Notional
Amount Certificates) and the Aggregate Group II Subordinated Certificates, on
the other hand, in each case based on the applicable A-P Percentage and the
applicable Non-A-P Percentage, respectively, of those amounts.

      The Non-A-P Percentage (the "NON-A-P PERCENTAGE") with respect to the
Applicable Fraction of any Aggregate Group II Mortgage Loan in Collateral
Allocation Group 2 or Collateral Allocation Group 3 with a Net Mortgage Rate
less than the percentage indicated below (each a "DISCOUNT MORTGAGE LOAN") will
be determined as follows:

                                 NET MORTGAGE RATE
      COLLATERAL ALLOCATION   FOR APPLICABLE FRACTION
              GROUP              OF MORTGAGE LOAN       NON-A-P PERCENTAGE
      ---------------------   -----------------------   ------------------
                2                 Less than 6.00%       Net Mortgage Rate
                                                         divided by 6.00%
                3                 Less than 6.00%       Net Mortgage Rate
                                                         divided by 6.00%

      There are no Discount Mortgage Loans or Applicable Fractions of Aggregate
Group II Mortgage Loans that are Discount Loans in Combined Collateral
Allocation Group 4.


                                      S-135



      The Non-A-P Percentage with respect to each Aggregate Group II Mortgage
Loan or Applicable Fraction of an Aggregate Group II Mortgage Loan in Combined
Collateral Allocation Group 4 and with respect to the Applicable Fraction of any
Aggregate Group II Mortgage Loan in Collateral Allocation Group 2 or Collateral
Allocation Group 3 with a Net Mortgage Rate equal to or greater than the
percentage indicated below (each, a "NON-DISCOUNT MORTGAGE LOAN") will be 100%.

                                               NET MORTGAGE RATE
                                      FOR APPLICABLE FRACTION OF MORTGAGE
      COLLATERAL ALLOCATION GROUP                    LOAN
      ---------------------------     -----------------------------------
                   2                    Greater than or equal to 6.00%

                   3                    Greater than or equal to 6.00%

      All of the Aggregate Group II Mortgage Loans or Applicable Fractions
thereof in Combined Collateral Allocation Group 4 are Non-Discount Mortgage
Loans.

      The A-P Percentage (the "A-P PERCENTAGE") with respect to any Discount
Mortgage Loan in Collateral Allocation Group 2 or Collateral Allocation Group 3
will be equal to the amount described below:

          DISCOUNT MORTGAGE LOAN                A-P PERCENTAGE OF
      IN COLLATERAL ALLOCATION GROUP         DISCOUNT MORTGAGE LOAN
      ------------------------------     -------------------------------
                    2                     (6.00%--Net Mortgage Rate of
                                         Applicable Fraction of Discount
                                           Mortgage Loan in Collateral
                                               Allocation Group 2)
                                                divided by 6.00%
                    3                     (6.00%-- Net Mortgage Rate of
                                         Applicable Fraction of Discount
                                           Mortgage Loan in Collateral
                                               Allocation Group 3)
                                                divided by 6.00%

      The A-P Percentage with respect to any Non-Discount Mortgage Loan or
Applicable Fraction thereof in Collateral Allocation Group 2 or Collateral
Allocation Group 3 or any Aggregate Group II Mortgage Loan or Applicable
Fraction thereof in Combined Collateral Allocation Group 4 will be 0%.

      Non-A-P Formula Principal Amount. On each Distribution Date, the Non-A-P
Formula Principal Amount for each Collateral Allocation Group in Aggregate Loan
Group II will be distributed as principal with respect to the related Classes of
Aggregate Group II Senior Certificates (other than any related Classes of
Notional Amount Certificates and any related Class of Class A-P Certificates) in
an amount up to the related Senior Principal Distribution Amount for such
Collateral Allocation Group and as principal of the Aggregate Group II
Subordinated Certificates, as a portion of the Subordinated Principal
Distribution Amount.

      The "NON-A-P FORMULA PRINCIPAL AMOUNT" for any Distribution Date and
Collateral Allocation Group in Aggregate Loan Group II will equal the sum of

      (i)      the sum of the applicable Non-A-P Percentage of

          (a)  all monthly payments of principal due on the Applicable Fraction
               of each Mortgage Loan (other than a Liquidated Mortgage Loan) in
               that Collateral Allocation Group on the related Due Date,

          (b)  the principal portion of the purchase price of the Applicable
               Fraction of each Mortgage Loan in that Collateral Allocation
               Group that was repurchased by the Seller or the Depositor
               pursuant to the Pooling and Servicing Agreement, the Seller
               pursuant to the Mortgage Loan Purchase


                                      S-136



               Agreement or the related Originator pursuant to the related
               underlying mortgage loan purchase agreement as of such
               Distribution Date,

          (c)  the Substitution Adjustment Amount in connection with the
               Applicable Fraction of any deleted Mortgage Loan in that
               Collateral Allocation Group received with respect to such
               Distribution Date,

          (d)  any insurance proceeds or liquidation proceeds allocable to
               recoveries of principal of the Applicable Fraction of Mortgage
               Loans in that Collateral Allocation Group that are not yet
               Liquidated Mortgage Loans received during the calendar month
               preceding the month of such Distribution Date,

          (e)  with respect to the Applicable Fraction of each Mortgage Loan in
               that Collateral Allocation Group that became a Liquidated
               Mortgage Loan during the calendar month preceding the month of
               the Distribution Date, the amount of the liquidation proceeds
               allocable to principal received with respect to that Mortgage
               Loan allocable to that Collateral Allocation Group, and, if such
               Liquidated Mortgage Loan is an Additional Collateral Mortgage
               Loan, the Applicable Fraction of the principal portion of the
               proceeds of any related Additional Collateral, and

          (f)  the portion of all partial and full principal prepayments by
               borrowers on the Applicable Fraction of Mortgage Loans in that
               Collateral Allocation Group allocable to that Collateral
               Allocation Group received during the related Prepayment Period,
               and

      (ii)     (A) any Subsequent Recoveries on the Applicable Fraction of the
               Mortgage Loans in that Collateral Allocation Group received
               during the calendar month preceding the month of the Distribution
               Date, or (B) with respect to Subsequent Recoveries attributable
               to the Applicable Fraction of a Discount Mortgage Loan in that
               Collateral Allocation Group which incurred (1) an Excess Loss or
               (2) a Realized Loss after the related Senior Credit Support
               Depletion Date, the Non-A-P Percentage of any Subsequent
               Recoveries allocable to that Collateral Allocation Group received
               during the calendar month preceding the month of such
               Distribution Date.

      Aggregate Group II Senior Principal Distribution Amount. On each
Distribution Date, each Non-A-P Formula Principal Amount, up to the amount of
the related Senior Principal Distribution Amount for such Distribution Date,
will be distributed as principal of the related P&I Portion, until its principal
balance is reduced to zero.

      Distributions on the Group 2 Certificates (other than the Class 2-A-P
Certificates) and the Group 3 Certificates (other than the Class 3-A-P
Certificates) on each Distribution Date will be made from amounts distributed to
the Group 2 Senior P&I Portion and the Group 3 Senior P&I Portion, respectively.
Distributions on the Group 4 Certificates on each Distribution Date will be made
from amounts distributed to both the Group 4A Senior P&I Portion and the Group
4B Senior P&I Portion, in each case in the following order of priority:

      The Group 2 Certificates

      o   From amounts received by the Group 2 Senior P&I Portion on that
          Distribution Date, sequentially, to the Group 2 Certificates in the
          following order of priority:

          1.  to the Class A-R Certificates, until its Class Principal Balance
              is reduced to zero;

          2.  concurrently, to the Class 2-A-3 and Class 2-A-4 Certificates, pro
              rata, the Group 2 Priority Amount, until their respective Class
              Principal Balances are reduced to zero;

          3.  sequentially, to the Class 2-A-1 and Class 2-A-2 Certificates, in
              that order, until their respective Class Principal Balances are
              reduced to zero; and


                                      S-137



          4.  concurrently, to the Class 2-A-3 and Class 2-A-4 Certificates, pro
              rata, without regard to the Group 2 Priority Amount, until their
              respective Class Principal Balances are reduced to zero.

      The Group 3 Certificates

      o   From amounts received by the Group 3 Senior P&I Portion on that
          Distribution Date, sequentially, to the Group 3 Certificates in the
          following order of priority:

          1.  concurrently, to the Class 3-A-3 and Class 3-A-4 Certificates, pro
              rata, the Group 3 Priority Amount, until their respective Class
              Principal Balances are reduced to zero;

          2.  sequentially, to the Class 3-A-1 and Class 3-A-2 Certificates, in
              that order, until their respective Class Principal Balances are
              reduced to zero; and

          3.  concurrently, to the Class 3-A-3 and Class 3-A-4 Certificates, pro
              rata, without regard to the Group 3 Priority Amount, until their
              respective Class Principal Balances are reduced to zero.

      The Group 4 Certificates

      o   From amounts received by both the Group 4A Senior P&I Portion and
          the Group 4B Senior P&I Portion on that Distribution Date, to the
          Class 4-A-1 Certificates, until its Class Principal Balance is
          reduced to zero.

      Notwithstanding the foregoing, on each Distribution Date on and after the
related Senior Credit Support Depletion Date, the Non-A-P Formula Principal
Amounts for Collateral Allocation Group 2 and Collateral Allocation Group 3 will
be distributed, concurrently, as principal to the Classes of Senior Certificates
in the related Senior Certificate Group, pro rata, in accordance with their
respective Class Principal Balances immediately before that Distribution Date.

      In addition, on each Distribution Date, the Class P-2 Distribution Amount
shall be distributed to the Class P-2 Certificates.

AGGREGATE GROUP II CERTIFICATES GLOSSARY

      The capitalized terms used herein with respect to the Aggregate Group II
Certificates shall have the following meanings:

      "AGGREGATE II PREPAYMENT SHIFT PERCENTAGE" for any Distribution Date
occurring during the five years beginning on the first Distribution Date will
equal 0%. Thereafter, the Aggregate II Prepayment Shift Percentage for any
Distribution Date occurring on or after the fifth anniversary of the first
Distribution Date will be as follows: for any Distribution Date in the first
year thereafter, 30%; for any Distribution Date in the second year thereafter,
40%; for any Distribution Date in the third year thereafter, 60%; for any
Distribution Date in the fourth year thereafter, 80%; for any Distribution Date
thereafter, 100%.

      "AGGREGATE II SHIFT PERCENTAGE" for any Distribution Date occurring during
the five years beginning on the first Distribution Date will equal 0%.
Thereafter, the Aggregate II Shift Percentage for any Distribution Date
occurring on or after the fifth anniversary of the first Distribution Date will
be 100%.

      "CLASS P-2 DISTRIBUTION AMOUNT" for each Distribution Date and the
Aggregate Group II Mortgage Loans is an amount equal to the total of all
prepayment penalties received on the Aggregate Group II Mortgage Loans since the
Due Date related to the prior Distribution Date. The Class P-2 Distribution
Amount is not part of the Available Funds and is therefore not available for
distributions to the Classes of Aggregate Group II Certificates.


                                      S-138



      "DUE DATE" means, with respect to an Aggregate Group II Mortgage Loan, the
day of the calendar month on which scheduled payments are due on that Mortgage
Loan. With respect to any Distribution Date, the related Due Date is the first
day of the calendar month in which that Distribution Date occurs.

      "GROUP 2 PRIORITY AMOUNT" for any Distribution Date will equal the sum of
(i) the product of (A) the Senior Percentage for the Group 2 Certificates, (B)
the Scheduled Principal Distribution Amount for Collateral Allocation Group 2,
(C) the Aggregate II Shift Percentage and (D) the Group 2 Priority Percentage
and (ii) the product of (A) the Senior Prepayment Percentage for the Group 2
Certificates, (B) the Unscheduled Principal Distribution Amount for Collateral
Allocation Group 2, (C) the Aggregate II Prepayment Shift Percentage and (D) the
Group 2 Priority Percentage.

      "GROUP 2 PRIORITY PERCENTAGE" for any Distribution Date will equal the
percentage equivalent of a fraction, the numerator of which is the aggregate
Class Principal Balance of the Class 2-A-3 and Class 2-A-4 Certificates
immediately prior to such Distribution Date, and the denominator of which is the
aggregate Class Principal Balance of the Group 2 Certificates (other than the
Class 2-A-P Certificates) immediately prior to such Distribution Date.

      "GROUP 3 PRIORITY AMOUNT" for any Distribution Date will equal the sum of
(i) the product of (A) the Senior Percentage for the Group 3 Certificates, (B)
the Scheduled Principal Distribution Amount for Collateral Allocation Group 3,
(C) the Aggregate II Shift Percentage and (D) the Group 3 Priority Percentage
and (ii) the product of (A) the Senior Prepayment Percentage for the Group 3
Certificates, (B) the Unscheduled Principal Distribution Amount for Collateral
Allocation Group 3, (C) the Aggregate II Prepayment Shift Percentage and (D) the
Group 3 Priority Percentage.

      "GROUP 3 PRIORITY PERCENTAGE" for any Distribution Date will equal the
percentage equivalent of a fraction, the numerator of which is the aggregate
Class Principal Balance of the Class 3-A-3 and Class 3-A-4 Certificates
immediately prior to such Distribution Date, and the denominator of which is the
aggregate Class Principal Balance of the Group 3 Certificates (other than the
Class 3-A-P Certificates) immediately prior to such Distribution Date.

      The "NON-A-P POOL BALANCE" for Collateral Allocation Group 2 and
Collateral Allocation Group 3 and any Due Date is equal to the excess, if any,
of (x) the Applicable Fraction of the aggregate Stated Principal Balance of all
Aggregate Group II Mortgage Loans in the related Collateral Allocation Group
over (y) the sum of the product of the A-P Percentage of the Applicable Fraction
of the Stated Principal Balance of each Discount Mortgage Loan in that
Collateral Allocation Group. The Non-A-P Pool Balance for Combined Collateral
Allocation Group 4 and any Due Date is equal to the Applicable Fraction of the
aggregate Stated Principal Balance of all of the Aggregate Group II Mortgage
Loans in Combined Collateral Allocation Group 4.

      "PREPAYMENT PERIOD" means (i) for any Aggregate Group II Mortgage Loan and
any Distribution Date, the calendar month preceding that Distribution Date.

      "SCHEDULED PRINCIPAL DISTRIBUTION AMOUNT" for any Distribution Date and
Collateral Allocation Group in Aggregate Loan Group II will equal the Non-A-P
Percentage of all amounts described in subclauses (a) through (d) of clause (i)
of the definition of "Non-A-P Formula Principal Amount" for such Distribution
Date and that Collateral Allocation Group; provided, however, that if a
Bankruptcy Loss that is an Excess Loss is sustained with respect to a Mortgage
Loan in a Collateral Allocation Group that is not a Liquidated Mortgage Loan,
the Applicable Fraction of the Scheduled Principal Distribution Amount for that
Collateral Allocation Group will be reduced on the related Distribution Date by
the applicable Non-A-P Percentage of the principal portion of such Bankruptcy
Loss.

      "STATED PRINCIPAL BALANCE" means for any Aggregate Group II Mortgage Loan
and Due Date, the unpaid principal balance of the Mortgage Loan as of that Due
Date, as specified in its amortization schedule at that time (before any
adjustment to the amortization schedule for any moratorium or similar waiver or
grace period), after giving effect to (i) the payment of principal due on that
Due Date, irrespective of any delinquency in payment by the related mortgagor,
and (ii) prepayments of principal and liquidation proceeds received with respect
to that Mortgage Loan through the last day of the related Prepayment Period. The
"POOL PRINCIPAL BALANCE" equals the aggregate of the Stated Principal Balances
of the Aggregate Group II Mortgage Loans. The "LOAN GROUP PRINCIPAL BALANCE"
with respect to any Loan Group in Aggregate Loan Group II equals the aggregate
of the Stated Principal Balances


                                      S-139



of the Mortgage Loans in that Loan Group. The "COLLATERAL ALLOCATION GROUP
PRINCIPAL BALANCE" with respect to any Collateral Allocation Group in Aggregate
Loan Group II equals the Applicable Fraction of the Stated Principal Balance of
each Mortgage Loan related to that Collateral Allocation Group.

      "UNSCHEDULED PRINCIPAL DISTRIBUTION AMOUNT" for any Distribution Date and
Collateral Allocation Group in Aggregate Loan Group II will equal the sum of (i)
with respect to Applicable Fraction of each Mortgage Loan in that Collateral
Allocation Group that became a Liquidated Mortgage Loan during the calendar
month preceding the month of such Distribution Date, the portion of the Non-A-P
Percentage of the Liquidation Proceeds allocable to principal received with
respect to such Mortgage Loan and allocated to that Collateral Allocation Group,
(ii) the applicable Non-A-P Percentage of the amount described in subclause (f)
of clause (i) of the definition of Non-A-P Formula Principal Amount for that
Collateral Allocation Group and Distribution Date and (iii) any Subsequent
Recoveries described in clause (ii) of the definition of Non-A-P Formula
Principal Amount for that Collateral Allocation Group for such Distribution
Date.

      The "SENIOR PRINCIPAL DISTRIBUTION AMOUNT" for any Distribution Date and
Collateral Allocation Group in Aggregate Loan Group II will equal the sum of

      o   the related Senior Percentage of the applicable Non-A-P Percentage of
          all amounts described in subclauses (a) through (d) of clause (i) of
          the definition of "Non-A-P Formula Principal Amount" for that
          Collateral Allocation Group and that Distribution Date,

      o   for each Mortgage Loan in that Collateral Allocation Group that became
          a Liquidated Mortgage Loan during the calendar month preceding the
          month of the Distribution Date, the portion (by Applicable Fraction),
          allocable to that Collateral Allocation Group, of the lesser of

          o   the related Senior Percentage of the applicable Non-A-P Percentage
              of the Stated Principal Balance of the Mortgage Loan, and

          o   either

              o   the related Senior Prepayment Percentage of the applicable
                  Non-A-P Percentage of the amount of the liquidation proceeds
                  allocable to principal received on the Mortgage Loan, and, if
                  such Liquidated Mortgage Loan is an Additional Collateral
                  Mortgage Loan, the Applicable Fraction of the principal
                  portion of the proceeds of any related Additional Collateral,
                  or

              o   if an Excess Loss was sustained on the Liquidated Mortgage
                  Loan during the preceding calendar month, the related Senior
                  Percentage of the applicable Non-A-P Percentage of the amount
                  of the liquidation proceeds allocable to principal received on
                  the Mortgage Loan,

      o   the related Senior Prepayment Percentage of the applicable Non-A-P
          Percentage of amounts described in subclause (f) of clause (i) of the
          definition of "Non-A-P Formula Principal Amount" for that Collateral
          Allocation Group and Distribution Date, and

      o   the related Senior Prepayment Percentage for that Collateral
          Allocation Group of any Subsequent Recoveries on any Mortgage Loans in
          the related Loan Group and allocable (based upon Applicable Fraction)
          to that Collateral Allocation Group described in clause (ii) of the
          definition of Non-A-P Formula Principal Amount for the Distribution
          Date,

provided, however, that if a Bankruptcy Loss that is an Excess Loss is sustained
on a Mortgage Loan in the related Loan Group in Aggregate Loan Group II that is
not a Liquidated Mortgage Loan, that Senior Principal Distribution Amount for
that Collateral Allocation Group will be reduced on the related Distribution
Date by the related Senior Percentage of the applicable Non-A-P Percentage of
the principal portion of the Bankruptcy Loss allocable to that Collateral
Allocation Group; provided, further, however, that on any Distribution Date
after the third related Senior Termination Date, the Senior Principal
Distribution Amount for the remaining Aggregate Group II Senior


                                      S-140



Certificates will be calculated pursuant to the above formula based on all the
Mortgage Loans in Aggregate Loan Group II, as opposed to the Applicable
Fractions of the Aggregate Group II Mortgage Loans in the related Collateral
Allocation Group.

      The "SENIOR PERCENTAGE" for any Senior Certificate Group in Aggregate
Group II and Distribution Date on or prior to the third related Senior
Termination Date will be equal to the Senior Percentage of the related Senior
P&I Portion or Portions for that Distribution Date. The "Senior Percentage" for
any Senior P&I Portion in Aggregate Group II and Distribution Date on or prior
to the third related Senior Termination Date is the percentage equivalent of a
fraction the numerator of which is the principal balance of such Senior P&I
Portion immediately before such Distribution Date and the denominator of which
is the applicable Non-A-P Percentage of the related Collateral Allocation Group
Principal Balance as of the Due Date occurring in the month prior to the month
of that Distribution Date (after giving effect to prepayments in the Prepayment
Period related to that Due Date); provided, however, that on any Distribution
Date after the third related Senior Termination Date, the Senior Percentage of
the remaining Aggregate Group II Senior Certificate Group is the percentage
equivalent of a fraction, the numerator of which is the aggregate of the Class
Principal Balances of each Class of Senior Certificates (other than any related
Classes of Notional Amount Certificates relating to the Aggregate Group II
Certificates and any related Class of Class A-P Certificates) of such remaining
Senior Certificate Group immediately prior to such date, and the denominator of
which is the aggregate of the Class Principal Balances of all Classes of
Aggregate Group II Certificates (other than any related Classes of Notional
Amount Certificates and any related Class of Class A-P Certificates) immediately
prior to such Distribution Date. For any Distribution Date on and prior to the
third related Senior Termination Date, the "SUBORDINATED PERCENTAGE" for the
portion of the Aggregate Group II Subordinated Certificates relating to a
Collateral Allocation Group will be calculated as the difference between 100%
and the Senior Percentage of the Senior P&I Portion relating to that Collateral
Allocation Group on such Distribution Date. After the third related Senior
Termination Date, the Subordinated Percentage will represent the entire interest
of the Aggregate Group II Subordinated Certificates in all of the Aggregate
Group II Mortgage Loans and will be calculated as the difference between 100%
and the related Senior Percentage for such Distribution Date.

      The "SENIOR PREPAYMENT PERCENTAGE" of a Senior Certificate Group in
Aggregate Certificate Group II for any Distribution Date occurring during the
five years beginning on the first Distribution Date will equal 100%. Thereafter,
each Senior Prepayment Percentage will be subject to gradual reduction as
described in the following paragraph. This disproportionate allocation of
unscheduled payments of principal will have the effect of accelerating the
amortization of the Aggregate Group II Senior Certificates (other than any
related Classes of Notional Amount Certificates and any related Class of Class
A-P Certificates) which receive these unscheduled payments of principal while,
in the absence of Realized Losses on the Aggregate Group II Mortgage Loans,
increasing the interest in the Aggregate Group II Mortgage Loans evidenced by
the Aggregate Group II Subordinated Certificates. Increasing the respective
interest of the Aggregate Group II Subordinated Certificates relative to that of
the Aggregate Group II Senior Certificates is intended to preserve the
availability of the subordination provided by the Aggregate Group II
Subordinated Certificates.

      The Senior Prepayment Percentage of a Senior Certificate Group related to
Aggregate Loan Group II for any Distribution Date occurring on or after the
fifth anniversary of the first Distribution Date will be as follows: for any
Distribution Date in the first year thereafter, the related Senior Percentage
plus 70% of the related Subordinated Percentage for such Distribution Date; for
any Distribution Date in the second year thereafter, the related Senior
Percentage plus 60% of the related Subordinated Percentage for such Distribution
Date; for any Distribution Date in the third year thereafter, the related Senior
Percentage plus 40% of the related Subordinated Percentage for such Distribution
Date; for any Distribution Date in the fourth year thereafter, the related
Senior Percentage plus 20% of the related Subordinated Percentage for such
Distribution Date; and for any Distribution Date thereafter, the related Senior
Percentage for such Distribution Date (unless on any Distribution Date the
Senior Percentage of a Senior Certificate Group exceeds the initial Senior
Percentage of such Senior Certificate Group as of the Closing Date, in which
case such Senior Prepayment Percentage for such Distribution Date will once
again equal 100%).

      Notwithstanding the foregoing, no decrease in the Senior Prepayment
Percentage for any Collateral Allocation Group in Aggregate Loan Group II will
occur unless both of the step down conditions listed below are satisfied with
respect to all of the Aggregate Loan Group II Mortgage Loans:


                                      S-141



      o   the outstanding principal balance of the Applicable Fraction of all
          Mortgage Loans in a Collateral Allocation Group delinquent 60 days or
          more (including Mortgage Loans in foreclosure, real estate owned by
          the Issuing Entity and Mortgage Loans the mortgagors of which are in
          bankruptcy) (averaged over the preceding six month period), as a
          percentage of (a) if such date is on or prior to the third related
          Senior Termination Date, the Subordinated Percentage for such
          Collateral Allocation Group of the aggregate of the applicable Non-A-P
          Percentage of the Collateral Allocation Group Principal Balance, or
          (b) if such date is after the third related Senior Termination Date,
          the aggregate Class Principal Balance of the Aggregate Group II
          Subordinated Certificates, does not equal or exceed 50% of the
          aggregate principal balance of the Aggregate Group II Subordinated
          Certificates on that Distribution Date, and

      o   cumulative Realized Losses on all of the Aggregate Group II Mortgage
          Loans do not exceed

          o   commencing with the Distribution Date on the fifth anniversary of
              the first Distribution Date, 30% of the aggregate Class Principal
              Balance of the Aggregate Group II Subordinated Certificates as of
              the Closing Date (with respect to the Aggregate Group II
              Subordinated Certificates, the "ORIGINAL SUBORDINATE PRINCIPAL
              BALANCE"),

          o   commencing with the Distribution Date on the sixth anniversary of
              the first Distribution Date, 35% of the original subordinate
              principal balance,

          o   commencing with the Distribution Date on the seventh anniversary
              of the first Distribution Date, 40% of the original subordinate
              principal balance,

          o   commencing with the Distribution Date on the eighth anniversary of
              the first Distribution Date, 45% of the original subordinate
              principal balance, and

          o   commencing with the Distribution Date on the ninth anniversary of
              the first Distribution Date, 50% of the original subordinate
              principal balance.

      If on any Distribution Date the allocation to the Class or Classes of
Aggregate Group II Senior Certificates (other than any related Class of Class
A-P Certificates) then entitled to distributions of principal of full and
partial principal prepayments and other amounts in the percentage required above
would reduce the outstanding Class Principal Balance of the Class or Classes
below zero, the distribution to the Class or Classes of Certificates of the
related Senior Percentage and/or Senior Prepayment Percentage, as applicable, of
the related principal amounts for the Distribution Date will be limited to the
percentage necessary to reduce the related Class Principal Balance(s) to zero.

      The "SUBORDINATED PREPAYMENT PERCENTAGE" for a Collateral Allocation Group
in Aggregate Loan Group II as of any Distribution Date will be calculated as the
difference between 100% and the related Senior Prepayment Percentage.

      The "SENIOR TERMINATION DATE" related to a Collateral Allocation Group in
Aggregate Loan Group II is the date on which the principal balance of the
related Senior P&I Portion is reduced to zero.

CROSS-COLLATERALIZATION OF THE AGGREGATE GROUP II SENIOR CERTIFICATES

      Cross-Collateralization. There are two ways in which payments made on the
Applicable Fraction of the Aggregate Group II Mortgage Loans related to one
Collateral Allocation Group may be used to make distributions on Classes of
Senior Certificates (other than any related Class of Class A-P Certificates)
that are not related to that Collateral Allocation Group. They are described
below:


                                      S-142



      1. Cross-Collateralization due to Disproportionate Realized Losses on the
Applicable Fractions of the Aggregate Group II Mortgage Loans related to one
Collateral Allocation Group

      If on any Distribution Date the aggregate Principal Balance of any Senior
P&I Portion relating to a Senior Certificate Group in Aggregate Group II after
giving effect to distributions to be made on that Distribution Date, is greater
than the Non-A-P Pool Balance for that Collateral Allocation Group in Aggregate
Group II (any such group, an "UNDERCOLLATERALIZED GROUP"), all amounts otherwise
distributable as principal to the Aggregate Group II Subordinated Certificates
(or, following the Senior Credit Support Depletion Date, the amounts described
in the following sentence) will be distributed as principal to the Senior P&I
Portion of that Undercollateralized Group in Aggregate Group II until the
aggregate Principal Balance of the Senior P&I Portion of the Undercollateralized
Group in Aggregate Group II equals the Non-A-P Pool Balance for that Collateral
Allocation Group (such distribution, an "UNDERCOLLATERALIZATION DISTRIBUTION").
If a Senior Certificate Group in Aggregate Group II (other than any related
Class of Class A-P Certificates) constitutes an Undercollateralized Group on any
Distribution Date following the Senior Credit Support Depletion Date,
Undercollateralization Distributions will be made from the excess of the
Available Funds from Aggregate Group II for the other Collateral Allocation
Groups in Aggregate Group II remaining after all required amounts for that
Distribution Date have been distributed to those Senior Certificate Groups in
Aggregate Group II (other than any related Class of Class A-P Certificates). If
more than one Undercollateralized Group on any Distribution Date is entitled to
an Undercollateralization Distribution, such Undercollateralization Distribution
will be allocated among the Undercollateralized Groups, pro rata, based upon the
amount by which the aggregate Principal Balance of any Senior P&I Portion
relating to a Senior Certificate Group in Aggregate Group II exceeds the sum of
the Non-A-P Balances for the related Undercollateralized Group. If more than one
Senior Certificate Group in Aggregate Group II on any Distribution Date is
required to make an Undercollateralization Distribution to an
Undercollateralized Group, the payment of such Undercollateralization
Distributions will be allocated among such Senior Certificate Groups in
Aggregate Group II (other than any related Class of Class A-P Certificates), pro
rata, based upon the aggregate excess of the Available Funds for the Senior
Certificate Groups other than the Undercollateralized Group remaining after all
required amounts for that Distribution Date have been distributed to those
Senior Certificates in Aggregate Group II. Accordingly, the Aggregate Group II
Subordinated Certificates will not receive distributions of principal until each
Undercollateralized Group is no longer undercollateralized.

      2. Cross-Collateralization due to Disproportionate Principal Payments

      On each Distribution Date after the first related Senior Termination Date
but prior to the earlier of the related Senior Credit Support Depletion Date and
the third related Senior Termination Date, the Non-A-P Formula Principal Amount
for the Collateral Allocation Group relating to the Aggregate Group II Senior
Certificate Group that has been paid in full, will be distributed to the other
Senior Certificate Groups (other than any related Class of Class A-P
Certificates). Each remaining Aggregate Group II Senior Certificate Group will
receive its pro rata portion thereof, based upon the respective aggregate Class
Principal Balances thereof and the Aggregate Group II Subordinated Certificates
will not receive that principal as a distribution.

      After the third related Senior Termination Date, the Aggregate Group II
Subordinated Certificates will receive as distributions of principal the
Subordinated Percentage of the Non-AP Formula Principal Amount for each
Collateral Allocation Group in Aggregate Loan Group II.

      All distributions described in this "Cross-Collateralization" section will
be made in accordance with the priorities set forth under "--Principal
Distributions on the Aggregate Group II Certificates-- Aggregate Group II Senior
Principal Distribution Amount" above and "--Aggregate Group II Subordinated
Principal Distribution Amount" below.

      Aggregate Group II Subordinated Principal Distribution Amount. On each
Distribution Date and with respect to all of the Aggregate Group II Mortgage
Loans, to the extent of Available Funds available therefor, the Non-A-P Formula
Principal Amount for each Collateral Allocation Group in Aggregate Group II, up
to the amount of the Subordinated Principal Distribution Amount for each
Collateral Allocation Group for the Distribution Date, will be distributed as
principal of the Aggregate Group II Subordinated Certificates. Except as
provided in the next paragraph, each Class of Aggregate Group II Subordinated
Certificates will be entitled to receive its pro rata share


                                      S-143



of the Subordinated Principal Distribution Amount from all Collateral Allocation
Groups in Aggregate Group II (based on its respective Class Principal Balance),
in each case to the extent of the amount available from Available Funds from all
Collateral Allocation Groups for distribution of principal. Distributions of
principal of the Aggregate Group II Subordinated Certificates will be made
sequentially to the Classes of Aggregate Group II Subordinated Certificates in
the order of their numerical Class designations, beginning with the Class B-1
Certificates, until their respective Class Principal Balances are reduced to
zero.

      With respect to each Class of Aggregate Group II Subordinated Certificates
(other than the Class of Aggregate Group II Subordinated Certificates then
outstanding with the highest priority of distribution), if on any Distribution
Date the sum of the related Class Subordination Percentages of the Class and all
Classes of Aggregate Group II Subordinated Certificates which have lower
priorities of payment than such Class (the "APPLICABLE CREDIT SUPPORT
PERCENTAGE") is less than the Applicable Credit Support Percentage for such
Class on the date of issuance of the certificates (the "ORIGINAL APPLICABLE
CREDIT SUPPORT PERCENTAGE"), no distribution of partial principal prepayments
and principal prepayments in full from any Collateral Allocation Group in
Aggregate Loan Group II will be made to any of those Classes of Aggregate Group
II Subordinated Certificates (the "RESTRICTED CLASSES") and the amount of
partial principal prepayments and principal prepayments in full otherwise
distributable to the Restricted Classes will be allocated among the remaining
Classes of Aggregate Group II Subordinated Certificates, pro rata, based upon
their respective Class Principal Balances, and distributed in the sequential
order described above.

      The "CLASS SUBORDINATION PERCENTAGE" with respect to any Distribution Date
and each Class of Aggregate Group II Subordinated Certificates, will equal the
fraction (expressed as a percentage) the numerator of which is the Class
Principal Balance of the Class of Aggregate Group II Subordinated Certificates
immediately before the Distribution Date and the denominator of which is the
aggregate of the Class Principal Balances of all Classes of Aggregate Group II
Certificates immediately before the Distribution Date.

      The approximate Original Applicable Credit Support Percentages for the
Aggregate Group II Subordinated Certificates in Aggregate Certificate Group II
on the date of issuance of the certificates are expected to be as follows:

THE AGGREGATE GROUP II                               ORIGINAL APPLICABLE
SUBORDINATED CERTIFICATES                         CREDIT SUPPORT PERCENTAGE
---------------------------------------          ----------------------------
Class B-1.....................................              5.00%
Class B-2.....................................              3.20%
Class B-3.....................................              2.05%
Class B-4.....................................              1.40%
Class B-5.....................................              0.80%
Class B-6.....................................              0.35%

      The "SUBORDINATED PRINCIPAL DISTRIBUTION AMOUNT" for each Collateral
Allocation Group in Aggregate Loan Group II and Distribution Date will equal

      o   the sum of

          o   the Subordinated Percentage for that Collateral Allocation Group
              of the applicable Non-A-P Percentage of all amounts described in
              subclauses (a) through (d) of clause (i) of the definition of
              Non-A-P Formula Principal Amount for that Collateral Allocation
              Group and that Distribution Date,

          o   for each Mortgage Loan in that Collateral Allocation Group that
              became a Liquidated Mortgage Loan during the calendar month
              preceding the month of the Distribution Date, the portion (by
              Applicable Fraction) allocable to that Collateral Allocation
              Group, of the applicable Non-A-P Percentage of the remaining
              liquidation proceeds allocable to principal received on the
              Mortgage


                                      S-144



              Loan, after application of the amounts pursuant to the second
              bulleted item of the definition of Senior Principal Distribution
              Amount up to the related Subordinated Percentage of the applicable
              Non-A-P Percentage of the Stated Principal Balance of the Mortgage
              Loan,

          o   the related Subordinated Prepayment Percentage for that Collateral
              Allocation Group of the applicable Non-A-P Percentage of the
              amounts described in subclause (f) of clause (i) of the definition
              of Non-A-P Formula Principal Amount for the Distribution Date, and

          o   the related Subordinated Prepayment Percentage for that Collateral
              Allocation Group of any Subsequent Recoveries on any Mortgage
              Loans in the related Loan Group and allocable (based upon
              Applicable Fraction) to that Collateral Allocation Group described
              in clause (ii) of the definition of Non-A-P Formula Principal
              Amount for that Collateral Allocation Group and Distribution Date,

      o   reduced by the amount of any payments in respect of related Class A-P
          Deferred Amounts payable to the Class A-P Certificates on the related
          Distribution Date;

provided, however, that if a Bankruptcy Loss that is an Excess Loss is sustained
on an Aggregate Group II Mortgage Loan that is not a Liquidated Mortgage Loan,
the Subordinated Principal Distribution Amount will be reduced on the related
Distribution Date by the Subordinated Percentage of the principal portion of the
Bankruptcy Loss.

      On any Distribution Date after the third related Senior Termination Date,
the Subordinated Principal Distribution Amount will not be calculated by
Collateral Allocation Group but will be calculated pursuant to the formula set
forth above based on the applicable Subordinated Percentage or Subordinated
Prepayment Percentage, as applicable, for the Subordinated Certificates for such
Distribution Date with respect to all of the Mortgage Loans in Aggregate Loan
Group II as opposed to only the Applicable Fraction of the Mortgage Loans in
Aggregate Loan Group II allocated to the related Collateral Allocation Group.

      Class 2-A-P and Class 3-A-P Principal Distribution Amounts. On each
Distribution Date, distributions of principal of the Class 2-A-P and Class 3-A-P
Certificates will be made in an amount equal to the lesser of (x) the A-P
Formula Principal Amount for that Distribution Date and Collateral Allocation
Group 2 and Collateral Allocation Group 3, respectively, and (y) the product of

      o   Available Funds for the related Collateral Allocation Group remaining
          after distribution of interest on the Aggregate Group II Senior
          Certificates in the related Senior Certificate Group and

      o   a fraction, the numerator of which is the related A-P Formula
          Principal Amount and the denominator of which is the sum of the
          related A-P Formula Principal Amount and the related Senior Principal
          Distribution Amount.

      If the Class A-P Principal Distribution Amount on a Distribution Date is
calculated as provided in clause (y) above, principal distributions to holders
of the related Aggregate Group II Senior Certificates (other than any related
Class of Class A-P Certificates) will be in an amount equal to the product of
Available Funds for that Collateral Allocation Group remaining after
distribution of interest on the related Aggregate Group II Senior Certificates,
and a fraction, the numerator of which is the related Senior Principal
Distribution Amount and the denominator of which is the sum of that Senior
Principal Distribution Amount and the related A-P Formula Principal Amount.


                                      S-145



      The "A-P FORMULA PRINCIPAL AMOUNT" for any Distribution Date and
Collateral Allocation Group 2 and Collateral Allocation Group 3 will equal the
sum of

      (i)   the sum of the applicable A-P Percentage of

            o   all monthly payments of principal due on the Applicable Fraction
                of each Aggregate Group II Mortgage Loan in that Collateral
                Allocation Group on the related Due Date,

            o   the principal portion of the purchase price of the Applicable
                Fraction of each Aggregate Group II Mortgage Loan in that
                Collateral Allocation Group that was repurchased by the Seller
                or the Depositor pursuant to the Pooling and Servicing
                Agreement, the Seller pursuant to the Mortgage Loan Purchase
                Agreement or the related Originator pursuant to the related
                underlying mortgage loan purchase agreement as of the
                Distribution Date,

            o   the Substitution Adjustment Amount in connection with the
                Applicable Fraction of any deleted Mortgage Loan in that
                Collateral Allocation Group received for the Distribution Date,

            o   any insurance proceeds or liquidation proceeds allocable to
                recoveries of principal of the Applicable Fraction of the
                Mortgage Loans in that Collateral Allocation Group that are not
                yet Liquidated Mortgage Loans received during the calendar month
                preceding the month of the Distribution Date,

            o   with respect to the Applicable Fraction of each Mortgage Loan in
                that Collateral Allocation Group that became a Liquidated
                Mortgage Loan during the calendar month preceding the month of
                the Distribution Date, the amount of the liquidation proceeds
                allocable to principal received with respect to that Mortgage
                Loan allocable to that Collateral Allocation Group, and

            o   the portion of all partial and full principal prepayments by
                borrowers on the Applicable Fractions of the Mortgage Loans in
                that Collateral Allocation Group allocable to that Collateral
                Allocation Group received during the related Prepayment Period,
                and

      (ii)  with respect to Subsequent Recoveries attributable to the Applicable
            Fraction of a Discount Mortgage Loan in that Collateral Allocation
            Group which incurred (1) an Excess Loss or (2) a Realized Loss on
            any Mortgage Loan after the related Senior Credit Support Depletion
            Date, the A-P Percentage of any Subsequent Recoveries allocable to
            that Collateral Allocation Group received during the calendar month
            preceding the month of such Distribution Date.

      For any Distribution Date, the A-P Formula Principal Amount related to
Collateral Allocation Group 2 will be distributed to the Class 2-A-P
Certificates on that Distribution Date. For any Distribution Date, the A-P
Formula Principal Amount related to Collateral Allocation Group 3 will be
distributed to the Class 3-A-P Certificates on that Distribution Date.

ALLOCATION OF LOSSES ON THE AGGREGATE GROUP II CERTIFICATES

      The "SENIOR CREDIT SUPPORT DEPLETION DATE" with respect to the Aggregate
Group II Senior Certificates is the date on which the aggregate Class Principal
Balance of the Aggregate Group II Subordinated Certificates has been reduced to
zero.

      On each Distribution Date, the applicable A-P Percentage of any Realized
Loss, including any Excess Loss, on the Applicable Fraction of a Discount
Mortgage Loan related to a Collateral Allocation Group in Aggregate Loan Group
II will be allocated to the related Class of Class A-P Certificates until the
Class Principal Balance thereof is reduced to zero. The amount of any Realized
Loss, other than an Excess Loss, on an Aggregate Group II Mortgage Loan
allocated on or before the related Senior Credit Support Depletion Date will be
treated as a


                                      S-146



"CLASS A-P DEFERRED AMOUNT." To the extent funds are available on the
Distribution Date or on any future Distribution Date from amounts that would
otherwise be allocable from Available Funds for the Subordinated Principal
Distribution Amount, Class A-P Deferred Amounts will be paid on the related
Class of Class A-P Certificates before distributions of principal of the
Aggregate Group II Subordinated Certificates. Any distribution of Available
Funds in a Collateral Allocation Group in Aggregate Loan Group II in respect of
unpaid Class A-P Deferred Amounts will not further reduce the Class Principal
Balance of the related Class of Class A-P Certificates. The Class A-P Deferred
Amounts will not bear interest. The Class Principal Balance of the Class of
Aggregate Group II Subordinated Certificates then outstanding with the highest
numerical Class designation (and the lowest priority of payment) will be reduced
by the amount of any payments in respect of Class A-P Deferred Amounts. After
the related Senior Credit Support Depletion Date, no new Class A-P Deferred
Amounts will be created.

      On each Distribution Date, the portion of the applicable Non-A-P
Percentage of any Realized Loss on the Aggregate Group II Mortgage Loans
allocated, based upon the related Applicable Fraction, to a Collateral
Allocation Group, other than any Excess Loss, will be allocated first to the
Aggregate Group II Subordinated Certificates, in the reverse order of their
numerical Class designations (beginning with the Class of Subordinated
Certificates then outstanding with the highest numerical Class designation), in
each case until the Class Principal Balance of the respective Class of
Certificates has been reduced to zero, and then to the related Senior
Certificates Group (other than the related Class of Class A-P Certificates and
the notional amount certificates), pro rata, based upon, in the case of the
Senior P&I Portions, their respective principal balances and in the case of any
classes of certificates in that Senior Certificate Group their respective Class
Principal Balances. Any Realized Losses on the Aggregate Group II Mortgage Loans
allocated, based upon the related Applicable Fraction, to a Collateral
Allocation Group, allocated to the related Senior P&I Portion will also reduce
the Class Principal Balance of each Class of Senior Certificates, pro rata,
based upon their respective Class Principal Balance, except that the applicable
Non-A-P Percentage of any Realized Losses on the Collateral Allocation Group 2
Mortgage Loans that would otherwise be allocated to the Class 2-A-1, Class 2-A-2
or Class 2-A-3 Certificates will instead be allocated to the Class 2-A-4
Certificates, until its Class Principal Balance is reduced to zero, and the
applicable Non-A-P Percentage of any Realized Losses on the Collateral
Allocation Group 3 Mortgage Loans that would otherwise be allocated to the Class
3-A-1, Class 3-A-2 or Class 3-A-3 Certificates will instead be allocated to the
Class 3-A-4 Certificates, until its Class Principal Balance is reduced to zero.

      On each Distribution Date, the portion of the applicable Non-A-P
Percentage of Excess Losses on the Aggregate Group II Mortgage Loans allocated,
based upon the related Applicable Fraction, to a Collateral Allocation Group
will be allocated pro rata among the Classes of Aggregate Group II Senior
Certificates of the related Senior Certificate Group (other than any related
Classes of Notional Amount Certificates and any related Class of Class A-P
Certificates) and the Aggregate Group II Subordinated Certificates as follows:
(i) in the case of the Senior P&I Portions, their respective principal balances,
in the case of the Group 2 Certificates and the Group 3 Certificates, the Senior
Percentage of the Non-A-P Percentage of such Excess Loss will be allocated among
the Classes of the Group 2 Certificates and the Group 3 Certificates (other than
any related Classes of Notional Amount Certificates and any related Class of
Class A-P Certificates) in the related certificate group pro rata based on their
Class Principal Balances immediately prior to such Distribution Date and in the
case of the Group 4 Certificates, the Senior Percentage of the Non-A-P
Percentage of an Excess Loss in Collateral Allocation Group 4A or Collateral
Allocation Group 4B will be allocated among the Classes of the Group 4
Certificates (other than any related Classes of Notional Amount Certificates)
pro rata based on their Class Principal Balances immediately prior to such
Distribution Date and (ii) in the case of the Aggregate Group II Subordinated
Certificates the Subordinated Percentage of the Non-A-P Percentage of such
Excess Loss will be allocated among the Classes of Aggregate Group II
Subordinated Certificates pro rata based on each Class' share of the Assumed
Balance for the related Collateral Allocation Group. Each Class of Aggregate
Group II Subordinated Certificates' share of the Assumed Balance for a
Collateral Allocation Group will be based on the Class Principal Balance of each
Class of Aggregate Group II Subordinated Certificates; provided, however, on any
Distribution Date after the third related Senior Termination Date, such Excess
Losses on the Aggregate Group II Mortgage Loans in the related Collateral
Allocation Group will be allocated to the remaining Aggregate Group II Senior
Certificates and the Aggregate Group II Subordinated Certificates based upon
their respective Class Principal Balances; provided further, however, on any
Distribution Date on and after the related Senior Credit Support Depletion Date,
the Non-A-P Percentage of any Excess Loss on an Aggregate Group II Mortgage Loan
will be allocated pro rata among the related Classes of Aggregate Group II
Senior Certificates (other than any related Classes of Notional Amount
Certificates and any


                                      S-147



related Class of Class A-P Certificates), based on their respective Class
Principal Balances immediately prior to such Distribution Date.

      Unlike Realized Losses, the Non-A-P Percentage of any Excess Losses on the
Collateral Allocation Group 2 Mortgage Loans will be allocated proportionately
among all related Classes of Certificates, including the Class 2-A-1, Class
2-A-2 and Class 2-A-3 Certificates, without any reallocation of those Excess
Losses to the Class 2-A-4 Certificates, and the Non-A-P Percentage of any Excess
Losses on the Collateral Allocation Group 3 Mortgage Loans will be allocated
proportionately among all related Classes of Certificates, including the Class
3-A-1, Class 3-A-2 and Class 3-A-3 Certificates, without any reallocation of
those Excess Losses to the Class 3-A-4 Certificates.

      Because the Aggregate Group II Subordinated Certificates represent
interests in all of the Mortgage Loans in Aggregate Loan Group II, the Class
Principal Balances of the Aggregate Group II Subordinated Certificates could be
reduced to zero as a result of Realized Losses on any of the Aggregate Group II
Mortgage Loans. Therefore, the allocation of Realized Losses on any of the
Mortgage Loans in any Loan Group in Aggregate Loan Group II (regardless of
whether those Aggregate Group II Mortgage Loans represent an interest in one or
more of the Collateral Allocation Groups) to the Aggregate Group II Subordinated
Certificates will reduce the subordination provided by the Aggregate Group II
Subordinated Certificates to all of the Aggregate Group II Senior Certificates,
including the Aggregate Group II Senior Certificates related to unrelated
Collateral Allocation Groups that did not experience the loss. This will
increase the likelihood that future Realized Losses on the Aggregate Group II
Mortgage Loans may be allocated to the Aggregate Group II Senior Certificates
related to a Collateral Allocation Group that did not suffer those previous
losses. In addition, investors in the Aggregate Group II Senior Certificates
should be aware, that, because of the Applicable Fraction mechanism by which a
portion of certain of the Aggregate Group II Mortgage Loans are split between
two Collateral Allocation Groups, a significant portion of the Aggregate Group
II Mortgage Loans represent interests in more than one Collateral Allocation
Group. As a result, after the aggregate Class Principal Balance of the Aggregate
Group II Subordinated Certificates has been reduced to zero, a loss on a
particular Aggregate Group II Mortgage Loan might affect more than one Senior
Certificate Group.

      Because principal distributions are paid to some Classes of Aggregate
Group II Certificates (other than any related Classes of Notional Amount
Certificates and any related Class of Class A-P Certificates) before other
Classes of Aggregate Group II Certificates, holders of the certificates that are
entitled to receive principal later bear a greater risk of being allocated
Realized Losses on the Mortgage Loans in Aggregate Loan Group II than holders of
Classes that are entitled to receive principal earlier.

      The Pooling and Servicing Agreement does not permit the allocation of
Realized Losses on any of the Mortgage Loans to either Class of Class P
Certificates or the Group 1 Senior Certificates.

      In general, a "REALIZED LOSS" means, for a Liquidated Mortgage Loan, the
amount by which the remaining unpaid principal balance of the Mortgage Loan
exceeds the amount of liquidation proceeds (which for this purpose includes the
principal portion of the proceeds of any Additional Collateral with respect to
any Liquidated Mortgage Loan that is an Additional Collateral Mortgage Loan)
applied to the principal balance of the related Mortgage Loan. "EXCESS LOSSES"
are Special Hazard Losses on the Aggregate Group II Mortgage Loans in excess of
the Special Hazard Loss Coverage Amount, Bankruptcy Losses in excess of the
Bankruptcy Loss Coverage Amount and Fraud Losses in excess of the Fraud Loss
Coverage Amount. "BANKRUPTCY LOSSES" are losses that are incurred as a result of
Debt Service Reductions and Deficient Valuations. "SPECIAL HAZARD LOSSES" are
Realized Losses in respect of Special Hazard Mortgage Loans. "FRAUD LOSSES" are
losses sustained on a Liquidated Mortgage Loan by reason of a default arising
from fraud, dishonesty or misrepresentation. See "--Credit Enhancement for the
Aggregate Group II Certificates" in this prospectus supplement and "Description
of Credit Support--Subordinate Certificates" in the accompanying prospectus.

      A "LIQUIDATED MORTGAGE LOAN" is a defaulted Mortgage Loan as to which the
related Servicer has determined that all recoverable liquidation and insurance
proceeds have been received. A "Special Hazard Mortgage Loan" is a Liquidated
Mortgage Loan as to which the ability to recover the full amount due thereunder
was substantially impaired by a hazard not insured against under a standard
hazard insurance policy of the type described in the accompanying prospectus
under "Description of the Agreements--Hazard Insurance Policies." See
"Description of Credit Support--Subordinate Certificates" in the accompanying
prospectus.


                                      S-148



ALLOCATION OF SUBSEQUENT RECOVERIES TO THE AGGREGATE GROUP II CERTIFICATES

      The Pooling and Servicing Agreement will provide that Class Principal
Balances of the Aggregate Group II Certificates that have been reduced because
of allocations of Realized Losses may also be increased as a result of
Subsequent Recoveries. If a final liquidation of a Mortgage Loan in a Loan Group
in Aggregate Loan Group II resulted in a Realized Loss and thereafter the
related Servicer receives a recovery specifically related to that Mortgage Loan,
such recovery (net of any reimbursable expenses) shall be distributed to the
Certificateholders in the same manner as prepayments received in the related
Prepayment Period, to the extent that the related Realized Loss was allocated to
any Class of Aggregate Group II Certificates. In addition, the Class Principal
Balance of each Class of Aggregate Group II Certificates to which Realized
Losses have been allocated, will be increased, sequentially in the order of
payment priority, to the extent that such Subsequent Recoveries are distributed
as principal to any Class of Aggregate Group II Certificates. However, the Class
Principal Balance of each such Class of Certificates will not be increased by
more than the amount of Realized Losses previously applied to reduce the Class
Principal Balance of each such Class of Certificates. Holders of Certificates
whose Class Principal Balance is increased in this manner will not be entitled
to interest on the increased balance for any Interest Accrual Period preceding
the Distribution Date on which the increase occurs. The foregoing provisions
will apply even if the Class Principal Balance of a Class of Aggregate Group II
Certificates was previously reduced to zero. Accordingly, each Class of
Aggregate Group II Certificates will be considered to remain outstanding until
the dissolution of the Issuing Entity.

      "SUBSEQUENT RECOVERIES" are unexpected recoveries, net of reimbursable
expenses, received by the related Servicer and remitted by it to the Securities
Administrator, with respect to a Liquidated Mortgage Loan that resulted in a
Realized Loss in a month prior to the month of receipt of such recoveries.

      An increase in a Certificate Balance caused by a Subsequent Recovery
should be treated by the Certificateholder as ordinary (or capital) income to
the extent that the Certificateholder claimed an ordinary (or capital) deduction
for any decrease in the Certificate Balance caused by Realized Losses. Potential
investors and holders of the certificates are urged to consult their own tax
advisors regarding the appropriate timing, amount and character of any income
realized with respect to their certificates as a result of Subsequent
Recoveries.

CREDIT ENHANCEMENT FOR THE AGGREGATE GROUP II CERTIFICATES

      Realized Losses and Excess Losses on the Mortgage Loans in a Loan Group in
Aggregate Loan Group II that occur after the related Senior Credit Support
Depletion Date will be allocated among the related Classes of Senior
Certificates in the manner, order and priority described under "Description of
the Certificates--Allocation of Losses on the Aggregate Group II Certificates"
in this prospectus supplement.

      The rights of the holders of the Aggregate Group II Subordinated
Certificates to receive distributions with respect to the Mortgage Loans in the
Loan Group in Aggregate Loan Group II will be subordinated to the rights of the
holders of the Aggregate Group II Senior Certificates and the rights of the
holders of each Class of Aggregate Group II Subordinated Certificates (other
than the Class B-1 Certificates) to receive the distributions will be further
subordinated to the rights of the Class or Classes of Aggregate Group II
Subordinated Certificates with priorities of payment, in each case only to the
extent described in this prospectus supplement. The subordination of the
Aggregate Group II Subordinated Certificates to the Aggregate Group II Senior
Certificates and the subordination of the Classes of Aggregate Group II
Subordinated Certificates with higher numerical class designations to those with
lower numerical class designations is intended to increase the likelihood of
receipt, respectively, by the Senior Certificateholders and the holders of
Aggregate Group II Subordinated Certificates with lower numerical class
designations of the maximum amount to which they are entitled on any
Distribution Date and to provide the holders protection against Realized Losses,
other than Excess Losses, on the Aggregate Group II Mortgage Loans. In addition,
the Aggregate Group II Subordinated Certificates will provide limited protection
against Special Hazard Losses, Bankruptcy Losses and Fraud Losses up to the
Special Hazard Loss Coverage Amount, Bankruptcy Loss Coverage Amount and Fraud
Loss Coverage Amount, respectively, as described in the following paragraphs.
Realized Losses, other than Excess Losses, will be allocated to the Class of
Aggregate Group II Subordinated Certificates then outstanding with the highest
numerical class designation.


                                      S-149



      The Aggregate Group II Subordinated Certificates will provide limited
protection to the Classes of Aggregate Group II Certificates of higher relative
priority against

          o   Special Hazard Losses in an initial amount expected to be up to
              approximately $3,978,531 (the "SPECIAL HAZARD LOSS COVERAGE
              AMOUNT"),

          o   Bankruptcy Losses in an initial amount expected to be up to
              approximately $150,000 (the "BANKRUPTCY LOSS COVERAGE AMOUNT") and

          o   Fraud Losses in an initial amount expected to be up to
              approximately $10,711,931 (the "FRAUD LOSS COVERAGE AMOUNT").

      The Special Hazard Loss Coverage Amount will be reduced, from time to
time, to be an amount equal on any Distribution Date to the Special Hazard Loss
Coverage Amount as of the closing date less the amount, if any, of losses
attributable to Special Hazard mortgage loans that are in the Loan Group in
Aggregate Loan Group II incurred since the Closing Date.

      All principal balances for the purpose of this definition will be
calculated as of the first day of the month before the month in which the
Distribution Date occurs after giving effect to scheduled installments of
principal and interest on the Mortgage Loans in the Loan Group in Aggregate Loan
Group II then due, whether or not paid.

      The Fraud Loss Coverage Amount will be reduced, from time to time, by the
amount of Fraud Losses allocated to the Aggregate Group II Certificates. In
addition, the Fraud Loss Coverage Amount will be reduced on the fifth
anniversary of the cut-off date, to zero and on the first, second, third and
fourth anniversaries of the cut-off date, to an amount equal to the lesser of
(x) 2%, in the case of the first anniversary, and 1%, in the case of the second,
third and fourth anniversaries, of the related Cut-off Date Pool Principal
Balance and (y) the excess of the Fraud Loss Coverage Amount as of the preceding
anniversary of the Cut-off Date over the cumulative amount of Fraud Losses
allocated to the Aggregate Group II Certificates since the preceding
anniversary. The Bankruptcy Loss Coverage Amount will be reduced, from time to
time, by the amount of Bankruptcy Losses allocated to the Aggregate Group II
Certificates.

      The amount of coverage provided by the Aggregate Group II Subordinated
Certificates for Special Hazard Losses, Bankruptcy Losses and Fraud Losses may
be cancelled or reduced from time to time for each of the risks covered,
provided that the then current ratings of the Aggregate Group II Certificates
assigned by the Rating Agencies are not adversely affected as a result. In
addition, a reserve fund or other form of credit enhancement may be substituted
for the protection provided by the Aggregate Group II Subordinated Certificates
for Special Hazard Losses, Bankruptcy Losses and Fraud Losses.

      A "DEFICIENT VALUATION" is a bankruptcy proceeding whereby the bankruptcy
court may establish the value of the Mortgaged Property at an amount less than
the then outstanding principal balance of the Mortgage Loan secured by the
Mortgaged Property or may reduce the outstanding principal balance of a Mortgage
Loan. In the case of a reduction in that value of the related Mortgaged
Property, the amount of the secured debt could be reduced to that value, and the
holder of the Mortgage Loan thus would become an unsecured creditor to the
extent the outstanding principal balance of the Mortgage Loan exceeds the value
so assigned to the Mortgaged Property by the bankruptcy court. In addition,
other modifications of the terms of a Mortgage Loan can result from a bankruptcy
proceeding, including the reduction (a "DEBT SERVICE REDUCTION") of the amount
of the monthly payment on the related Mortgage Loan. However, none of these
shall be considered a Debt Service Reduction or Deficient Valuation so long as
the related Servicer is pursuing any other remedies that may be available with
respect to the related Mortgage Loan and either the Mortgage Loan has not
incurred payment default or scheduled monthly payments of principal and interest
are being advanced by the related Servicer without giving effect to any Debt
Service Reduction or Deficient Valuation.


                                      S-150



RESIDUAL CERTIFICATES

      The Class A-R Certificates will remain outstanding for so long as the
Issuing Entity shall exist, whether or not they are receiving current
distributions of principal or interest. In addition to distributions of interest
and principal as described above, on each Distribution Date, the holders of the
Class A-R Certificates will be entitled to receive certain amounts as described
in the Pooling and Servicing Agreement. It is not anticipated that there will be
any significant amounts remaining from any of the Mortgage Loans for that
distribution.

REPORTS TO CERTIFICATEHOLDERS

      On each Distribution Date, the Securities Administrator will make
available to the Trustee, the Depositor, each Certificateholder and the Rating
Agencies a statement (based on information received from the Master Servicer and
each Servicer) generally setting forth, among other things:

      o   the amount of the distributions, separately identified, with respect
          to each Class of Certificates;

      o   the amount of the distributions set forth in the first clause above
          allocable to principal, separately identifying the aggregate amount of
          any principal prepayments, liquidation proceeds or other unscheduled
          recoveries of principal included in that amount;

      o   the amount of the distributions set forth in the first clause above
          allocable to interest and how it was calculated;

      o   the amount of any unpaid Interest Shortfall, both distributed and
          remaining unpaid, with respect to each Class of Certificates;

      o   the Class Principal Balance or Notional Amount, as applicable, of each
          Class of Certificates after giving effect to the distribution of
          principal on that Distribution Date;

      o   if the distribution to the holders of such class of certificates is
          less than the full amount that would be distributable to such holders
          if there were sufficient funds available therefor, the amount of the
          shortfall and the allocation of the shortfall as between principal and
          interest, to the extent not otherwise reported;

      o   the aggregate Stated Principal Balance of the Mortgage Loans in each
          Collateral Allocation Group, each Loan Group and each Aggregate Loan
          Group at the end of the related Prepayment Period, and the applicable
          Weighted Average Net Mortgage Rate and weighted average remaining term
          to maturity of each Collateral Allocation Group, each Loan Group, each
          Aggregate Loan Group and the Mortgage Pool at the beginning of the
          related Due Period;

      o   the Senior Percentage and the Subordinated Percentage for each
          Collateral Allocation Group, each Loan Group and each Aggregate Loan
          Group for the following Distribution Date;

      o   the Senior Prepayment Percentage and Subordinate Prepayment Percentage
          for each Collateral Allocation Group, each Loan Group and for each
          Aggregate Loan Group for the following Distribution Date;

      o   in the aggregate and with respect to each Collateral Allocation Group
          and each Loan Group, the amount of the Servicing Fee paid to or
          retained by the Master Servicer (as successor servicer) and by each
          Servicer;

      o   in the aggregate and with respect to each Collateral Allocation Group
          and each Loan Group, the amount of Monthly Advances for the related
          Due Period;


                                      S-151



      o   in the aggregate and with respect to each Collateral Allocation Group
          and each Loan Group, the number and aggregate principal balance of the
          Mortgage Loans that were (A) delinquent (exclusive of Mortgage Loans
          in foreclosure) using the MBA Method (1) 30 to 59 days, (2) 60 to 89
          days and (3) 90 or more days, (B) in foreclosure and delinquent (1) 30
          to 59 days, (2) 60 to 89 days and (3) 90 or more days and (C) in
          bankruptcy as of the close of business on the last day of the calendar
          month preceding that Distribution Date;

      o   in the aggregate and with respect to each Collateral Allocation Group
          and each Loan Group, the total number, principal balance and market
          value (if available) of any REO Properties as of the close of business
          on the last day of the preceding Due Period;

      o   in the aggregate and with respect to each Collateral Allocation Group
          and each Loan Group, the amount of Realized Losses incurred during the
          preceding calendar month;

      o   in the aggregate and with respect to each Collateral Allocation Group
          and each Loan Group, the cumulative amount of Realized Losses incurred
          since the Closing Date;

      o   the Class Principal Balance or Notional Amount, as applicable, of each
          Class of Certificates after giving effect to the distribution of
          principal on the Distribution Date;

      o   if applicable, the Special Hazard Loss Coverage Amount, each Fraud
          Loss Coverage Amount and the Bankruptcy Loss Coverage Amount, in each
          case as of the related Determination Date;

      o   the Pass-Through Rate for each Class of Certificates for that
          Distribution Date;

      o   in the aggregate and with respect to each Collateral Allocation Group
          and each Loan Group, the total amount of prepayment penalties received
          with respect to such Distribution Date; and

      o   with respect to the Group 1 Certificates, the amount thereof allocable
          to interest, any Unpaid Interest Amount included in such distribution
          and any remaining Unpaid Interest Amount after giving effect to such
          distribution, any Basis Risk Carry Forward Amount for such
          Distribution Date;

      o   with respect to the Group 1 Certificates, if the distribution to the
          Holders of such Class of Certificates is less than the full amount
          that would be distributable to such Holders if there were sufficient
          funds available therefor, the amount of the shortfall and the
          allocation thereof as between principal and interest;

      o   with respect to the Group 1 Certificates, whether a Trigger Event has
          occurred and is continuing (including the calculation demonstrating
          the existence of the Trigger Event);

      o   with respect to the Group 1 Certificates, the amount of any Net
          Monthly Excess Cash Flow on such Distribution Date and the allocation
          thereof to the Certificateholders with respect to Unpaid Interest
          Amounts;

      o   with respect to the Group 1 Certificates, the amount distributed on
          the Class OC Certificates and the OC Target Amount;

      o   in the aggregate and with respect to each Loan Group, the amount of
          any Subsequent Recoveries for such Distribution Date; and

      o   the Record Date for such distribution date.

      The Securities Administrator may make available each month, to any
interested party, the monthly statement to Certificateholders via the Securities
Administrator's website. The Securities Administrator's website


                                      S-152



will be located at www.ctslink.com, and assistance in using the website can be
obtained by calling the Securities Administrator's customer service desk at
(301) 815-6600. Parties that are unable to use the above distribution option are
entitled to have a paper copy mailed to them via first class mail by notifying
the Securities Administrator at the following address: Wells Fargo Bank,
National Association, P.O. Box 98, Columbia, Maryland 21046 (or for overnight
deliveries at 9062 Old Annapolis Road, Columbia, Maryland 21045). The Securities
Administrator will have the right to change the way such reports are distributed
in order to make such distributions more convenient and/or more accessible, and
the Securities Administrator will provide timely and adequate notification to
such parties regarding any such changes.

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

      The Securities Administrator will make available on its website statements
to the certificateholders containing information with respect to principal and
interest payments and the Issuing Entity, as is described above. Copies of these
statements will be filed with the SEC through its EDGAR system located at
"http://www.sec.gov" under the name of the Issuing Entity as an exhibit to the
monthly distribution reports on Form 10-D for the Certificates for so long as
that Issuing Entity is subject to the reporting requirement of the Securities
Exchange Act of 1934, as amended. In addition, each Servicer will be required to
furnish to the Master Servicer or the Depositor, as applicable, the compliance
statements, Assessments of Compliance and Attestation Reports detailed under
"Servicing of the Mortgage Loans--Evidence as to Compliance." Copies of these
statements and reports will be filed with the SEC under the name of the related
Issuing Entity as an exhibit to such Issuing Entity's annual statement on Form
10-K for the related series of Certificates.

      In addition, the Depositor will cause to be filed, on behalf of the
Issuing Entity, the reports required under the Securities Act and under Section
13(a), 13(c), 14 or 15(d) of the Securities Exchange Act of 1934. These reports
include (but are not limited to):

      o   Reports on Form 8-K (Current Report), following the issuance of the
          certificates of the Issuing Entity, including as Exhibits to the Form
          8-K the agreements described in this prospectus supplement;

      o   Reports on Form 8-K (Current Report), following the occurrence of
          events specified in Form 8-K requiring disclosure, which are required
          to be filed within the time-frame specified in Form 8-K related to the
          type of event;

      o   Reports on Form 10-D (Asset-Backed Issuer Distribution Report),
          containing the distribution and pool performance information required
          on Form 10-D, which are required to be filed 15 days following each
          Distribution Date; and

      o   Report on Form 10-K (Annual Report), containing the items specified in
          Form 10-K with respect to a fiscal year and filing or furnishing, as
          appropriate, the required exhibits.

      Neither the Depositor nor the Master Servicer intends to file with the SEC
any reports required under Section 13(a), 13(c), 14 or 15(d) of the Exchange Act
following completion of the reporting period required by Rule 15d-1 or
Regulation 15D under the Securities Exchange Act of 1934. Unless specifically
stated in the report, the reports and any information included in the report
will neither be examined nor reported on by an independent public accountant.
The Issuing Entity will have a separate file number assigned by the SEC, which
will be available after the Closing Date, and all of the above filings will be
made under that file number.


                                      S-153



LAST SCHEDULED DISTRIBUTION DATE

      The "LAST SCHEDULED DISTRIBUTION DATE" for the Group 1 Certificates is the
Distribution Date occurring in August 2036 which is the Distribution Date in the
month following the scheduled maturity date for the latest maturing Mortgage
Loan in Loan Group 1. The Last Scheduled Distribution Date for the Aggregate
Group II Certificates is the Distribution Date occurring in August 2036 which is
the Distribution Date in the month following the scheduled maturity date for the
latest maturing Aggregate Group II Mortgage Loan. The actual final Distribution
Date of any Class of Certificates may be earlier or later, and could be
substantially earlier, than such Class' Last Scheduled Distribution Date.

STRUCTURING ASSUMPTIONS

      Unless otherwise specified, the information in the tables in this
prospectus supplement has been prepared on the basis of the following assumed
characteristics of the mortgage loans and the following additional assumptions,
which combined are the "STRUCTURING ASSUMPTIONS":

      o   Loan Group 1 consists of 199 Mortgage Loans with the following
          characteristics:



                                                                                     REMAINING
                                                                    ORIGINAL TERM      TERM        INTEREST ONLY
     MORTGAGE LOAN                                NET MORTGAGE       TO MATURITY    TO MATURITY    REMAINING TERM
 PRINCIPAL BALANCE ($)     MORTGAGE RATE (%)        RATE (%)         (IN MONTHS)    (IN MONTHS)     (IN MONTHS)
-----------------------    -----------------    -----------------   -------------   -----------    --------------

           53,520.68          6.0000000000         5.7500000000          120            103              N/A
          285,000.00          7.7500000000         7.5000000000          180            177              57
        1,243,795.16          7.1594233961         6.9094233961          180            178              58
          533,520.00          8.2335807467         7.9835807467          180            179              59
           79,365.16          7.5000000000         7.2500000000          180            164              N/A
          366,964.98          6.1768209054         5.9268209054          180            165              N/A
          918,785.07          6.3088702386         6.0588702386          180            166              N/A
          621,946.50          5.6762387520         5.4262387520          180            167              N/A
          301,890.34          7.2500000000         7.0000000000          180            167              N/A
        1,174,559.61          5.7468653081         5.4968653081          180            168              N/A
          152,727.75          6.5000000000         6.2500000000          180            171              N/A
          383,086.96          5.0905241658         4.8405241658          180            172              N/A
           84,432.12          6.3750000000         6.1250000000          180            175              N/A
           54,553.75          7.7968810971         7.5468810971          180            177              N/A
          767,463.45          6.4271222493         6.1771222493          180            178              N/A
          129,212.52          6.1250000000         5.8750000000          180            178              N/A
          456,111.79          7.4549845527         7.2049845527          180            179              N/A
          139,558.31          7.0000000000         6.7500000000          180            179              N/A
          285,470.37          7.3750000000         7.1250000000          180*           176              N/A
          534,000.00          7.2500000000         7.0000000000          360            358              178
          270,000.00          7.0000000000         6.7500000000          360            359              179
           69,750.00          7.5000000000         7.2500000000          360            354              114
        1,012,863.83          7.4659605144         7.2159605144          360            355              115
        1,915,750.00          7.8811496803         7.6311496803          360            356              116
        1,919,846.35          7.6642640790         7.4142640790          360            356              116
        1,269,600.00          7.5744328922         7.3244328922          360            357              117
          212,000.00          8.0000000000         7.7500000000          360            357              117
          459,120.00          8.1324490329         7.8824490329          360            357              117
       12,507,660.84          7.2830060266         7.0330060266          360            358              118
        1,186,551.33          7.4785285269         7.2285285269          360            358              118
          276,000.00          8.6250000000         8.3750000000          360            358              118
       55,143,695.70          7.4936512450         7.2393744511          360            359              119
          331,200.00          7.0000000000         6.7500000000          360            359              119



                                      S-154





                                                                                     REMAINING
                                                                    ORIGINAL TERM      TERM        INTEREST ONLY
     MORTGAGE LOAN                                NET MORTGAGE       TO MATURITY    TO MATURITY    REMAINING TERM
 PRINCIPAL BALANCE ($)     MORTGAGE RATE (%)        RATE (%)         (IN MONTHS)    (IN MONTHS)     (IN MONTHS)
-----------------------    -----------------    -----------------   -------------   -----------    --------------

          191,250.00          7.1250000000         6.8750000000          360            359              119
        1,599,024.00          7.7423447053         7.4923447053          360            359              119
        1,433,470.00          7.2139493676         6.9639493676          360            360              120
          931,032.91          7.6181045187         7.3681045187          360            346              N/A
          137,635.62          7.2500000000         7.0000000000          360            346              N/A
        1,977,203.68          7.3075590921         7.0575590921          360            347              N/A
        1,175,047.25          7.4435300176         7.1935300176          360            348              N/A
          698,969.74          7.2752846979         7.0252846979          360            353              N/A
          248,203.08          8.1431266083         7.8931266083          360            354              N/A
          877,062.52          7.5659027720         7.3159027720          360            355              N/A
          517,868.44          7.5600104416         7.3100104416          360            355              N/A
        2,070,136.92          7.7906370382         7.5406370382          360            356              N/A
          169,527.40          7.8750000000         7.6250000000          360            356              N/A
        1,146,428.31          7.6370098820         7.3870098820          360            356              N/A
        4,041,082.68          8.1076872743         7.8576872743          360            357              N/A
          257,450.19          7.7500000000         7.5000000000          360            357              N/A
          149,718.34          8.3750000000         8.1250000000          360            357              N/A
        6,921,678.76          7.8504594480         7.6004594480          360            358              N/A
          312,244.08          7.0965268581         6.8465268581          360            358              N/A
          271,595.02          7.5000000000         7.2500000000          360            358              N/A
          323,504.16          7.7460920286         7.4960920286          360            358              N/A
       26,948,916.47          7.5902250924         7.3326112168          360            359              N/A
        1,297,887.13          7.1606118034         6.9106118034          360            359              N/A
          130,692.78          7.0000000000         6.7500000000          360            359              N/A
           67,950.14          7.7500000000         7.5000000000          360            359              N/A
          123,910.26          7.6250000000         7.3750000000          360            359              N/A
        1,459,151.32          7.3895737481         7.1395737481          360            359              N/A
          241,000.00          7.8428423237         7.5928423237          360            360              N/A
          124,000.00          7.0000000000         6.7500000000          360            360              N/A
          292,500.00          7.0000000000         6.7500000000          360            360              N/A
          616,619.03          7.7458695161         7.4958695161          360**          357              N/A
          667,132.45          7.3100666798         7.0600666798          360**          358              N/A
          747,223.45          7.1053521674         6.8553521674          360**          359              N/A
          325,855.27          7.1250000000         6.8750000000          360**          359              N/A
          296,000.00          6.8750000000         6.6250000000          180            178              58
        3,388,251.00          7.3588395606         7.1088395606          180            178              58
        1,242,000.00          7.2662318841         7.0162318841          180            179              59
          316,014.86          5.2500000000         5.0000000000          180            165              N/A
          347,113.82          6.8654459580         6.6154459580          180            166              N/A
          296,140.06          6.5000000000         6.2500000000          180            166              N/A
          335,946.26          6.1250000000         5.8750000000          180            167              N/A
          190,600.47          5.7500000000         5.5000000000          180            167              N/A
          643,815.68          6.1479122021         5.8979122021          180            167              N/A
          198,315.48          6.0000000000         5.7500000000          180            168              N/A
          161,368.02          6.9385597592         6.6885597592          180            175              N/A
           55,656.97          7.3750000000         7.1250000000          180            178              N/A
          124,182.77          6.6250528052         6.3750528052          180            178              N/A
          256,180.33          6.8750000000         6.6250000000          180            179              N/A
           69,714.10          6.3750000000         6.1250000000          180            179              N/A
           45,354.89          6.8750000000         6.6250000000          180            179              N/A
          195,500.00          7.2500000000         7.0000000000          360            347              107



                                      S-155





                                                                                     REMAINING
                                                                    ORIGINAL TERM      TERM        INTEREST ONLY
     MORTGAGE LOAN                                NET MORTGAGE       TO MATURITY    TO MATURITY    REMAINING TERM
 PRINCIPAL BALANCE ($)     MORTGAGE RATE (%)        RATE (%)         (IN MONTHS)    (IN MONTHS)     (IN MONTHS)
-----------------------    -----------------    -----------------   -------------   -----------    --------------

          125,300.00          7.1250000000         6.8750000000          360            347              107
          250,497.97          7.2832327893         7.0332327893          360            348              108
          232,000.00          8.3750000000         8.1250000000          360            355              115
          311,200.00          7.2500000000         7.0000000000          360            356              116
          423,200.00          8.1729678639         7.9229678639          360            357              117
          231,199.78          7.1250000000         6.8750000000          360            357              117
          232,000.00          7.5000000000         7.2500000000          360            357              117
           64,000.00          8.6250000000         8.3750000000          360            357              117
        3,584,119.82          7.7582341374         7.5082341374          360            357              117
          234,400.00          7.6250000000         7.3750000000          360            358              118
          552,400.00          7.4646125996         7.2146125996          360            358              118
          348,000.00          7.7500000000         7.5000000000          360            358              118
        5,110,095.00          7.7260316344         7.4760316344          360            358              118
          317,000.00          7.7500000000         7.5000000000          360            358              118
          110,400.00          7.0000000000         6.7500000000          360            359              119
          296,000.00          7.1250000000         6.8750000000          360            359              119
          174,580.00          7.7500000000         7.5000000000          360            359              119
        1,095,867.18          7.3930602201         7.1430602201          360            359              119
          127,750.00          7.1250000000         6.8750000000          360            359              119
           84,000.00          7.2500000000         7.0000000000          360            359              119
          123,720.00          7.0000000000         6.7500000000          360            359              119
        5,182,020.00          7.3255414877         7.0755414877          360            359              119
          128,500.00          7.5739299611         7.3239299611          360            359              119
          528,500.00          7.7890255440         7.5390255440          360            359              119
          170,950.00          7.0000000000         6.7500000000          360            360              120
          416,132.06          7.3564534898         7.1064534898          360            344              N/A
          407,437.44          7.1251655101         6.8751655101          360            345              N/A
          262,979.98          7.6250000000         7.3750000000          360            345              N/A
          145,157.56          7.5000000000         7.2500000000          360            346              N/A
          360,410.37          7.4631590616         7.2131590616          360            346              N/A
          109,453.51          7.0000000000         6.7500000000          360            347              N/A
          162,357.06          7.5000000000         7.2500000000          360            347              N/A
           56,284.44          7.1250000000         6.8750000000          360            347              N/A
          301,118.34          7.5000000000         7.2500000000          360            348              N/A
          123,929.58          7.8750000000         7.6250000000          360            348              N/A
          200,442.94          7.0000000000         6.7500000000          360            348              N/A
          242,444.67          7.2500000000         7.0000000000          360            352              N/A
          149,393.07          7.1250000000         6.8750000000          360            355              N/A
           75,201.90          7.2500000000         7.0000000000          360            355              N/A
          289,794.61          7.9236867578         7.6736867578          360            356              N/A
          230,279.50          7.6599456639         7.4099456639          360            356              N/A
          174,438.25          8.6250000000         8.3750000000          360            357              N/A
          481,492.00          7.8684883264         7.6184883264          360            357              N/A
          153,802.01          8.8750000000         8.6250000000          360            358              N/A
          729,766.01          7.7738709922         7.5238709922          360            358              N/A
           89,852.03          7.0000000000         6.7500000000          360            358              N/A
           54,878.17          7.5000000000         7.2500000000          360            358              N/A
        3,959,038.57          7.3705296925         7.1205296925          360            358              N/A
           50,341.79          8.7500000000         8.5000000000          360            358              N/A
          139,669.97          7.0000000000         6.7500000000          360            358              N/A
           63,876.02          7.8750000000         7.6250000000          360            359              N/A



                                      S-156





                                                                                     REMAINING
                                                                    ORIGINAL TERM      TERM        INTEREST ONLY
     MORTGAGE LOAN                                NET MORTGAGE       TO MATURITY    TO MATURITY    REMAINING TERM
 PRINCIPAL BALANCE ($)     MORTGAGE RATE (%)        RATE (%)         (IN MONTHS)    (IN MONTHS)     (IN MONTHS)
-----------------------    -----------------    -----------------   -------------   -----------    --------------

          143,406.13          8.1250000000         7.8750000000          360            359              N/A
        1,153,291.85          7.3792172944         7.1292172944          360            359              N/A
          309,591.35          7.5339815857         7.2839815857          360            359              N/A
          250,834.22          7.0000000000         6.7500000000          360            359              N/A
        7,423,278.18          7.4265951509         7.1765951509          360            359              N/A
          356,033.73          7.5148176270         7.2648176270          360            359              N/A
          337,598.05          7.0000000000         6.7500000000          360            359              N/A
          154,350.00          7.0000000000         6.7500000000          360            360              N/A
          115,350.00          7.1250000000         6.8750000000          360            360              N/A
          123,928.72          8.0000000000         7.7500000000          360**          358              N/A
          167,089.07          7.5000000000         7.2500000000          360**          358              N/A
          233,910.85          7.0000000000         6.7500000000          360**          359              N/A
        3,730,320.00          7.5983508117         7.3483508117          180            178              58
        1,351,200.00          7.9771314387         7.7271314387          180            179              59
          356,564.03          5.8750000000         5.6250000000          180            161              N/A
          399,015.16          5.8750000000         5.6250000000          180            163              N/A
          576,760.55          5.7500000000         5.5000000000          180            165              N/A
        1,408,584.64          5.5000000000         5.2500000000          180            166              N/A
        1,583,863.57          5.7223867836         5.4723867836          180            167              N/A
          972,575.79          6.2500000000         6.0000000000          180            172              N/A
        2,855,662.12          6.2924298746         6.0424298746          180            178              N/A
          556,220.38          6.2500000000         6.0000000000          180            178              N/A
          813,178.74          7.2500000000         7.0000000000          360            347              107
          558,750.00          7.7500000000         7.5000000000          360            354              114
          466,000.00          7.6250000000         7.3750000000          360            356              116
        1,859,500.00          7.1108833020         6.8608833020          360            357              117
          401,000.00          7.1250000000         6.8750000000          360            357              117
          354,400.00          8.1250000000         7.8750000000          360            357              117
        7,039,322.58          7.3745939286         7.1245939286          360            358              118
          500,000.00          7.1250000000         6.8750000000          360            358              118
       39,740,111.99          7.6657381055         7.4010082778          360            359              119
        2,124,000.00          7.2756591337         7.0256591337          360            359              119
          395,200.00          8.5000000000         8.2500000000          360            360              120
          380,082.46          8.1250000000         7.8750000000          360            346              N/A
          839,204.91          7.4929954905         7.2429954905          360            347              N/A
          467,409.07          7.1250000000         6.8750000000          360            347              N/A
          376,978.14          8.2500000000         8.0000000000          360            348              N/A
        3,304,366.47          7.3873450901         7.1373450901          360            357              N/A
        5,802,751.26          7.8890690795         7.6390690795          360            358              N/A
        1,584,438.24          7.0934949593         6.8434949593          360            358              N/A
       17,075,463.00          7.6425920835         7.3925920835          360            359              N/A
        2,410,796.09          7.4713528732         7.2213528732          360            359              N/A
        2,574,855.00          7.3739620775         7.1239620775          360            360              N/A
          859,690.86          7.2139596436         6.9639596436          360**          359              N/A
          363,803.06          8.2500000000         8.0000000000          360**          359              N/A
        3,502,720.00          6.9995826101         6.7495826101          180            178              58
          368,000.00          6.7500000000         6.5000000000          180            179              59
          376,000.00          7.2500000000         7.0000000000          360            347              107
        1,664,000.00          7.8326322115         7.5826322115          360            357              117
          674,000.00          7.5000000000         7.2500000000          360            358              118
          438,816.53          7.0000000000         6.7500000000          360            358              118



                                      S-157





                                                                                     REMAINING
                                                                    ORIGINAL TERM      TERM        INTEREST ONLY
     MORTGAGE LOAN                                NET MORTGAGE       TO MATURITY    TO MATURITY    REMAINING TERM
 PRINCIPAL BALANCE ($)     MORTGAGE RATE (%)        RATE (%)         (IN MONTHS)    (IN MONTHS)     (IN MONTHS)
-----------------------    -----------------    -----------------   -------------   -----------    --------------

        5,694,500.00          7.6538563526         7.4038563526          360            358              118
          358,399.99          7.2500000000         7.0000000000          360            358              118
        2,542,900.00          7.6250245782         7.3750245782          360            359              119
        1,978,499.80          7.5170268402         7.2670268402          360            359              119
          474,734.97          7.0000000000         6.7500000000          360            346              N/A
          723,559.41          7.2500000000         7.0000000000          360            347              N/A
          923,020.67          7.8750000000         7.6250000000          360            355              N/A
          538,498.79          7.8750000000         7.6250000000          360            356              N/A
          360,882.01          7.0000000000         6.7500000000          360            356              N/A
          816,402.43          7.4871909204         7.2371909204          360            357              N/A
        2,710,399.49          7.5150042919         7.2650042919          360            358              N/A
        4,688,104.04          7.4182744158         7.1682744158          360            359              N/A
          363,864.45          7.6250000000         7.3750000000          360            359              N/A


*     Balloon Loan with original amortization of 360 months.

**    Balloon Loan with original amortization of 480 months.

          o   Loan Group 2 consists of 50 Mortgage Loans with the following
characteristics:



                                                                                     REMAINING
                                                                    ORIGINAL TERM      TERM        INTEREST ONLY
     MORTGAGE LOAN                                NET MORTGAGE       TO MATURITY    TO MATURITY    REMAINING TERM
 PRINCIPAL BALANCE ($)     MORTGAGE RATE (%)        RATE (%)         (IN MONTHS)    (IN MONTHS)     (IN MONTHS)
-----------------------    -----------------    -----------------   -------------   -----------    --------------

          596,802.91          6.2500000000         6.0000000000          360**          358              N/A
          662,141.31          6.5000000000         6.2500000000          360**          357              N/A
          659,403.34          6.7500000000         6.5000000000          360**          358              N/A
          285,773.66          6.8750000000         6.6250000000          360**          358              N/A
          225,998.99          6.0000000000         5.7500000000          240            223              N/A
          282,568.38          6.1250000000         5.8750000000          240            227              N/A
          295,476.41          6.2500000000         6.0000000000          240            226              N/A
          392,334.08          6.3750000000         6.1250000000          240            223              N/A
          264,329.90          6.7500000000         6.5000000000          240            227              N/A
           79,844.08          6.8750000000         6.6250000000          240            239              N/A
          557,374.47          5.0000000000         4.7500000000          360            349              N/A
          198,191.50          5.3000000000         5.0500000000          360            348              N/A
          285,845.87          5.3750000000         5.1250000000          360            340              N/A
          143,213.66          5.5000000000         5.2500000000          360            349              N/A
          380,300.31          5.5500000000         5.3000000000          360            349              N/A
          184,977.71          5.6250000000         5.3750000000          360            352              N/A
          358,611.91          5.6500000000         5.4000000000          360            349              N/A
          386,682.17          5.7500000000         5.5000000000          360            350              N/A
        4,517,884.08          5.8750000000         5.6250000000          360            349              N/A
          213,551.90          5.9500000000         5.7000000000          360            349              N/A
          597,144.94          5.9900000000         5.7400000000          360            359              N/A
        6,306,030.05          6.0000000000         5.7500000000          360            349              N/A
        4,809,166.00          6.1250000000         5.8750000000          360            350              N/A
          107,349.12          6.1500000000         5.9000000000          360            349              N/A
          102,730.78          6.2000000000         5.9500000000          360            348              N/A
        9,806,793.45          6.2500000000         6.0000000000          360            351              N/A
       14,973,225.01          6.3750000000         6.1250000000          360            352              N/A
          148,291.34          6.4000000000         6.1500000000          360            348              N/A
       18,570,332.17          6.5000000000         6.2500000000          360            354              N/A



                                      S-158





                                                                                     REMAINING
                                                                    ORIGINAL TERM      TERM        INTEREST ONLY
     MORTGAGE LOAN                                NET MORTGAGE       TO MATURITY    TO MATURITY    REMAINING TERM
 PRINCIPAL BALANCE ($)     MORTGAGE RATE (%)        RATE (%)         (IN MONTHS)    (IN MONTHS)     (IN MONTHS)
-----------------------    -----------------    -----------------   -------------   -----------    --------------

          204,051.74          6.5900000000         6.3400000000          360            357              N/A
        8,403,968.93          6.6250000000         6.3750000000          360            355              N/A
       16,826,399.11          6.7500000000         6.5000000000          360            356              N/A
          466,450.11          6.7800000000         6.5300000000          360            356              N/A
       22,636,635.24          6.8750000000         6.6250000000          360            357              N/A
          186,644.91          6.9750000000         6.7250000000          360            357              N/A
          100,895.98          5.9500000000         5.7000000000          360            348              48
          329,025.00          5.6250000000         5.3750000000          360            349              109
          341,417.14          5.7500000000         5.5000000000          360            347              107
        1,579,015.11          5.8750000000         5.6250000000          360            352              112
        2,575,165.36          6.0000000000         5.7500000000          360            350              110
        2,039,721.46          6.1250000000         5.8750000000          360            354              114
        4,437,378.93          6.2500000000         6.0000000000          360            354              114
        6,585,713.20          6.3750000000         6.1250000000          360            355              115
       18,766,747.23          6.5000000000         6.2500000000          360            356              116
       11,226,894.99          6.6250000000         6.3750000000          360            358              118
       15,161,446.32          6.7500000000         6.5000000000          360            358              118
       29,420,539.30          6.8750000000         6.6250000000          360            358              118
          148,000.00          6.9900000000         6.7400000000          360            358              118
          129,334.13          6.5000000000         6.2500000000          360            358              178
          470,200.00          6.8750000000         6.6250000000          360            358              178


**    Balloon Loan with original amortization of 480 months.

          o   Loan Group 3 consists of 37 Mortgage Loans with the following
characteristics:



                                                                                     REMAINING
                                                                    ORIGINAL TERM      TERM        INTEREST ONLY
     MORTGAGE LOAN                                NET MORTGAGE       TO MATURITY    TO MATURITY    REMAINING TERM
 PRINCIPAL BALANCE ($)     MORTGAGE RATE (%)        RATE (%)         (IN MONTHS)    (IN MONTHS)     (IN MONTHS)
-----------------------    -----------------    -----------------   -------------   -----------    --------------

          448,406.95          6.5000000000         6.2500000000          360**          357              N/A
        1,902,393.65          6.8750000000         6.6250000000          360**          358              N/A
          488,488.43          5.5000000000         5.2500000000          360            347              N/A
        1,723,390.78          5.6250000000         5.3750000000          360            348              N/A
        1,684,441.91          5.7500000000         5.5000000000          360            348              N/A
        5,413,249.84          5.8750000000         5.6250000000          360            347              N/A
        5,561,009.56          6.0000000000         5.7500000000          360            348              N/A
        4,768,844.31          6.1250000000         5.8750000000          360            351              N/A
          428,368.35          6.1550000000         5.9050000000          360            358              N/A
          648,748.94          6.1900000000         5.9400000000          360            358              N/A
          432,819.10          6.2000000000         5.9500000000          360            348              N/A
        7,680,851.39          6.2500000000         6.0000000000          360            355              N/A
          645,611.64          6.2800000000         6.0300000000          360            357              N/A
          498,963.42          6.3300000000         6.0800000000          360            358              N/A
          627,075.21          6.3400000000         6.0900000000          360            358              N/A
       17,558,427.20          6.3750000000         6.1250000000          360            356              N/A
          527,826.34          6.4200000000         6.1700000000          360            358              N/A
       17,259,596.75          6.5000000000         6.2500000000          360            355              N/A
          499,107.50          6.5800000000         6.3300000000          360            358              N/A
          538,758.47          6.5900000000         6.3400000000          360            358              N/A
          456,881.85          6.6000000000         6.3500000000          360            358              N/A



                                      S-159





                                                                                     REMAINING
                                                                    ORIGINAL TERM      TERM        INTEREST ONLY
     MORTGAGE LOAN                                NET MORTGAGE       TO MATURITY    TO MATURITY    REMAINING TERM
 PRINCIPAL BALANCE ($)     MORTGAGE RATE (%)        RATE (%)         (IN MONTHS)    (IN MONTHS)     (IN MONTHS)
-----------------------    -----------------    -----------------   -------------   -----------    --------------

       11,483,272.52          6.6250000000         6.3750000000          360            355              N/A
          834,511.84          6.6600000000         6.4100000000          360            358              N/A
          501,633.64          6.6700000000         6.4200000000          360            358              N/A
        8,085,422.06          6.7500000000         6.5000000000          360            358              N/A
       13,006,509.30          6.8750000000         6.6250000000          360            358              N/A
        1,300,000.00          5.7500000000         5.5000000000          360            348              108
        2,448,219.09          6.0000000000         5.7500000000          360            354              114
        2,982,814.41          6.1250000000         5.8750000000          360            349              109
        2,724,505.67          6.2500000000         6.0000000000          360            357              117
        7,139,478.89          6.3750000000         6.1250000000          360            356              116
        7,534,177.70          6.5000000000         6.2500000000          360            356              116
        2,802,981.51          6.6250000000         6.3750000000          360            358              118
        6,900,446.17          6.7500000000         6.5000000000          360            358              118
       10,114,110.71          6.8750000000         6.6250000000          360            358              118
          544,000.00          6.9900000000         6.7400000000          360            359              119
          441,000.00          6.8750000000         6.6250000000          360            359              179


**    Balloon Loan with original amortization of 480 months.


                                      S-160



      o   the Mortgage Loans prepay at the specified percentages of the related
          Prepayment Assumption,

      o   no defaults in the payment by mortgagors of principal of and interest
          on the Mortgage Loans are experienced,

      o   scheduled payments on the Mortgage Loans in each Loan Group are
          received on the first day of each month commencing in the calendar
          month following the Closing Date and are computed before giving effect
          to prepayments received on the last day of the prior month,

      o   the scheduled monthly payment for each Mortgage Loan is calculated
          based on its principal balance, mortgage rate and remaining term to
          maturity (in the case of a balloon loan, the remaining amortization
          term to maturity), so that each Mortgage Loan will amortize in amounts
          sufficient to repay the remaining principal balance of such Mortgage
          Loan by its remaining term to maturity (in the case of a balloon loan,
          the remaining amortization term to maturity), in some cases following
          an interest only period, as indicated in the table above,

      o   the Net Mortgage Rate is equal to the Mortgage Rate minus the
          applicable Expense Fee Rate,

      o   prepayments are allocated as described in this prospectus supplement
          without giving effect to loss and delinquency tests,

      o   the initial Class Principal Balance or initial Notional Amount, as
          applicable, of each Class of Certificates is as set forth on pages v
          and vi hereof,

      o   interest accrues on each Class of Certificates at the Pass-Through
          Rate set forth or described in this prospectus supplement for that
          Class of Certificates,

      o   there are no Net Interest Shortfalls and prepayments represent
          prepayments in full of individual Mortgage Loans and are received on
          the last day of each month, commencing in the calendar month of the
          Closing Date,

      o   distributions in respect of the Certificates are received in cash on
          the 25th day of each month commencing in the calendar month following
          the Closing Date,

      o   the Closing Date of the sale of the Certificates is July 31, 2006,

      o   neither the Seller nor any Originator is required to repurchase or
          substitute for any Mortgage Loan,

      o   the level of the One-Month LIBOR Index remains constant at 5.400%,
          with respect to the Group 1 Mortgage Loans, and at 5.385%, with
          respect to the Aggregate Group II Mortgage Loans,

      o   except as otherwise specifically set forth in the decrement tables
          below, the Master Servicer does not exercise either of its respective
          options to repurchase the Aggregate Group II Mortgage Loans or the
          Collateral Allocation Group 1 Mortgage Loans as described under
          "--Auction and Optional Termination of the Group 1 Certificates and
          Optional Termination of the Aggregate Group II Certificates," and a
          successful auction of the Collateral Allocation Group 1 Mortgage Loans
          does not occur,

      o   no Class of Aggregate Group II Certificates becomes a Restricted
          Class,

      o   the Overcollateralization Target Amount is initially as specified in
          this prospectus supplement and thereafter decreases in accordance with
          the provisions in this prospectus supplement, and

      o   the initial Class Principal Balance of each class of Class P
          Certificates is $0.


                                      S-161



      A 100% prepayment assumption (the "PREPAYMENT ASSUMPTION") with respect to
the Collateral Allocation Group 1 Mortgage Loans used in this prospectus
supplement assumes a constant prepayment rate ("CPR") of 10% per annum of the
then outstanding principal balance of such mortgage loans in the first month of
the life of the mortgage loans and an additional 1.3636363636% (precisely
15/11%) per annum in the second through eleventh months. Beginning in the
twelfth month and in each month thereafter during the life of the mortgage
loans, a 100% Prepayment Assumption with respect to the Collateral Allocation
Group 1 Mortgage Loans assumes a CPR of 25% per annum each month. 0% of each
Prepayment Assumption assumes no prepayments. A 100% prepayment assumption (the
"PREPAYMENT ASSUMPTION") with respect to the Aggregate Group II Mortgage Loans
used in this prospectus supplement assumes a constant prepayment rate ("CPR") of
8% per annum of the then outstanding principal balance of such mortgage loans in
the first month of the life of the mortgage loans and an additional
1.0909090909% (precisely 12/11%) per annum in the second through eleventh
months. Beginning in the twelfth month and in each month thereafter during the
life of the mortgage loans, a 100% Prepayment Assumption with respect to the
Aggregate Group II Mortgage Loans assumes a CPR of 20% per annum each month.
There is no assurance that prepayments on any of the Mortgage Loans will occur
at any of the related Prepayment Assumption rate or at any other constant rate.

      While it is assumed that each of the Mortgage Loans prepays at the
specified constant percentages of the related Prepayment Assumption, this is not
likely to be the case. Moreover, discrepancies may exist between the
characteristics of the actual Mortgage Loans which will be delivered to or on
behalf of the Trustee and characteristics of the mortgage loans used in
preparing the tables.

DEPOSITOR'S OPTION TO PURCHASE BREACHED MORTGAGE LOANS

      Subject to the terms of the Pooling and Servicing Agreement, the Depositor
has the option, but is not obligated, to purchase from the Issuing Entity any
Breached Mortgage Loan at the Purchase Price; provided that the entity from
which the Seller purchased the Mortgage Loan has both (a) agreed to purchase the
Mortgage Loan from the Depositor and (b) has represented to the Seller that it
has the ability to purchase such Mortgage Loan from the Depositor, as soon as is
practicable thereafter at the Purchase Price.

      For the purposes of this section, the "PURCHASE PRICE" shall be 100% of
the unpaid principal balance of such Mortgage Loan, plus all related accrued and
unpaid interest, and the amount of any unreimbursed Servicing Advances made by
the Servicers or the Master Servicer related to the Mortgage Loan, and a
"BREACHED MORTGAGE LOAN" is a Mortgage Loan (a) (i) on which the first payment
was not made or (ii) that has been delinquent one or two times in the six months
following the Cut-off Date and (b) as to which the Seller obtained a
representation or warranty that no condition set forth in (a)(i) or, for the
same or other period time specified in such representation or warranty (a)(ii),
exists.

AUCTION AND OPTIONAL TERMINATION OF THE GROUP 1 CERTIFICATES AND OPTIONAL
TERMINATION OF THE AGGREGATE GROUP II CERTIFICATES

      Auction and Optional Termination - Group 1 Certificates. On any
Distribution Date on or after the first Distribution Date on which the aggregate
outstanding Stated Principal Balance of the Collateral Allocation Group 1
Mortgage Loans and any related REO Property owned by the Issuing Entity as of
the related Due Date is equal to or less than 10% of the aggregate Stated
Principal Balance of the Collateral Allocation Group 1 Mortgage Loans as of the
Cut-off Date (such Distribution Date and any subsequent Distribution Date, an
"OPTIONAL TERMINATION DATE"), the Auction Administrator shall solicit bids for
the purchase of the Collateral Allocation Group 1 Mortgage Loans from at least
three institutions that are regular purchasers and/or sellers in the secondary
market of residential whole mortgage loans similar to the Collateral Allocation
Group 1 Mortgage Loans. If the Auction Administrator receives at least three
bids for the Collateral Allocation Group 1 Mortgage Loans, any related REO
Property and any other property related to collateral allocation group 1
remaining in the assets of the Issuing Entity (collectively, the "GROUP 1
ASSETS"), and one of those bids is at least equal to the Minimum Auction Price,
the Auction Administrator shall sell the Group 1 Assets to the highest bidder
(the "AUCTION PURCHASER") at the price offered by the Auction Purchaser (the
"MORTGAGE LOAN AUCTION PRICE"). If the Auction Administrator receives less than
three bids, or does not receive any bid that is at least equal to the Minimum
Auction Price, the Auction Administrator shall, subject to the Master Servicer's
right to purchase the Collateral Allocation Group 1 Mortgage Loans


                                      S-162



described below, on each six-month anniversary of the initial Optional
Termination Date for the Collateral Allocation Group 1 Mortgage Loans, repeat
these auction procedures until the Auction Administrator receives a bid that is
at least equal to the Minimum Auction Price, at which time the Auction
Administrator shall sell the Group 1 Assets to the Auction Purchaser at that
Mortgage Loan Auction Price; provided, however, that the Auction Administrator
shall not be required to repeat these auction procedures on any Distribution
Date for any six-month anniversary of the initial Optional Termination Date
unless the Auction Administrator reasonably believes that there is a reasonable
likelihood of receiving a bid of at least the Minimum Auction Price.

      The "MINIMUM AUCTION PRICE" with respect to any Distribution Date on which
an auction is being held, will equal the sum of (a) 100% of the current
aggregate principal balance of the Collateral Allocation Group 1 Mortgage Loans,
plus accrued interest thereon, (b) the fair market value of any related REO
Property in the assets of the Issuing Entity and all other property related to
collateral allocation group 1 in the assets of the Issuing Entity being
purchased, (c) any unreimbursed servicing advances related to the Collateral
Allocation Group 1 Mortgage Loans and (d) any expenses incurred by the Auction
Administrator relating to the Auction process.

      Commencing with the first Distribution Date following the first Optional
Termination Date for the Collateral Allocation Group 1 Mortgage Loans, if an
auction is held but the Auction Administrator does not receive the Minimum
Auction Price, then the Master Servicer will have the option, subject to the
provisions of the Pooling and Servicing Agreement, to purchase the Group 1
Assets for a price equal to the sum of (a) 100% of the aggregate Stated
Principal Balance of the Collateral Allocation Group 1 Mortgage Loans, plus
accrued interest thereon, (b) the fair market value of any related REO Property
and (c) any unreimbursed servicing advances related to the Collateral Allocation
Group 1 Mortgage Loans.

      Optional Termination - Aggregate Group II Certificates. On any
Distribution Date on or after the first Distribution Date on which the aggregate
outstanding Stated Principal Balance of the Aggregate Group II Mortgage Loans
and any related REO Property owned by the Issuing Entity as of the related Due
Date is equal to or less than 1% of the aggregate Stated Principal Balance of
the Aggregate Group II Mortgage Loans as of the Cut-off Date, the Master
Servicer will have the option to purchase the Aggregate Group II Mortgage Loans
and any REO Properties and apply the proceeds to redeem the Aggregate Group II
Certificates at a price equal to 100% of the then aggregate outstanding Class
Principal Balance of the Aggregate Group II Certificates, plus accrued interest
thereon through the end of the related Interest Accrual Period immediately
preceding the related Distribution Date.

      In the event that the Master Servicer chooses to exercise any of the
optional redemption rights described above or there is no successful auction of
the Collateral Allocation Group 1 Mortgage Loans, the related Classes of
Certificates will be retired and any funds or property remaining in the Assets
of the Issuing Entity related to the Mortgage Loans so purchased by the Master
Servicer will be liquidated. In the event that the Master Servicer chooses to
exercise both of the optional redemption rights described above, the Issuing
Entity will be dissolved.

VOTING RIGHTS

      Voting rights will be allocated among the classes of Certificates in
proportion to their respective Class Principal Balances, and among Certificates
of such class in proportion to their Percentage Interests. The Pooling and
Servicing Agreement does not allocate any voting rights to either class of Class
P Certificates. The Notional Amount Certificates and the Class OC Certificates
will each be allocated 1% of the voting rights.

      The "PERCENTAGE INTEREST" of a Certificate will be a fraction, expressed
as a percentage, the numerator of which is that Certificate's Certificate
Principal Balance or Notional Amount, and the denominator of which is the
applicable Class Principal Balance or Notional Amount.

AMENDMENT

      The Pooling and Servicing Agreement may be amended by the parties thereto,
without the consent of any of the holders of certificates issued by the Issuing
Entity under the Pooling and Servicing Agreement:


                                      S-163



      o   to cure any ambiguity;

      o   to conform the Pooling and Servicing Agreement to the accompanying
          prospectus and this prospectus supplement provided to investors in
          connection with the initial offering of the certificates;

      o   to correct, modify or supplement any provision in the Pooling and
          Servicing Agreement which may be inconsistent with any other provision
          in the Pooling and Servicing Agreement;

      o   to make any other provisions with respect to matters or questions
          arising under the Pooling and Servicing Agreement which are not
          inconsistent with the provisions thereof; or

      o   to comply with any requirements imposed by the Internal Revenue Code;

provided that the amendment--other than an amendment for the purpose specified
in the fourth bullet point above--will not, as evidenced by an opinion of
counsel to that effect, adversely affect in any material respect the interests
of any holder of certificates covered by the Pooling and Servicing Agreement.

      The Pooling and Servicing Agreement may also be amended by the Depositor,
the Master Servicer, the Securities Administrator and the Trustee, with the
consent of the holders of certificates affected thereby evidencing not less than
66 2/3% of the voting rights, for the purpose of adding any provisions to or
changing in any manner or eliminating any of the provisions of the Pooling and
Servicing Agreement or of modifying in any manner the rights of the
certificateholders; provided, however, that no such amendment may:

      o   reduce in any manner the amount of, or delay the timing of, payments
          received on Mortgage Loans which are required to be distributed on any
          certificate, without the consent of that certificateholder; or

      o   reduce the aforesaid percentages of certificateholders of which are
          required to consent to any such amendment.

      However, the Trustee will not consent to any amendment of the Pooling and
Servicing Agreement unless it shall first have received an opinion of counsel to
the effect that the amendment will not result in the imposition of a tax on the
Issuing Entity or cause the Issuing Entity to fail to qualify as a REMIC at any
time that the certificates are outstanding.

CERTAIN MATTERS REGARDING THE DEPOSITOR, THE MASTER SERVICER, THE SECURITIES
ADMINISTRATOR, THE SERVICERS, THE CUSTODIANS AND THE TRUSTEE

      The Pooling and Servicing Agreement provides that none of the Depositor,
the Master Servicer, the Securities Administrator or the Trustee, or any of
their respective directors, officers, employees or agents will be under any
liability to the Certificateholders for any action taken, or for refraining from
the taking of any action, in good faith pursuant to the Pooling and Servicing
Agreement, or for errors in judgment. The underlying servicing agreements as
modified by the Assignment Agreements may provide that none of the Servicers or
any of their respective directors, officers, employees or agents will be under
any liability to the Certificateholders for any action taken, or for refraining
from the taking of any action, in good faith pursuant to those agreements, or
for errors in judgment. The custody agreements may provide that neither the
custodians nor any of their respective directors, officers, employees or agents
will be under any liability to the certificateholders for any action taken, or
for refraining from the taking of any action, in good faith pursuant to those
agreements, or for errors in judgment. However, none of the Depositor, the
Servicers, the Master Servicer, the Securities Administrator, any custodian or
the Trustee will be protected against liability arising from any breach of
representations or warranties made by it or from any liability which may be
imposed by reason of their willful misfeasance, bad faith or negligence (or
gross negligence, to the extent specified by the related agreement) in the
performance of its duties or by reason of its reckless disregard of obligations
and duties under the related agreement.


                                      S-164



      The Depositor, the Servicers, the Master Servicer, the Securities
Administrator, any custodian or the Trustee and their respective directors,
officers, employees or agents will be indemnified by the Issuing Entity and held
harmless against any loss, liability or expense incurred in connection with,
among other things, the performance of their respective duties pursuant to the
related agreement or the certificates, other than any loss, liability or expense
incurred by reason of their willful misfeasance, bad faith or negligence (or
gross negligence, to the extent specified by the related agreement) in the
performance of their respective duties or by reason of any reckless disregard of
their respective obligations and duties.

      None of the Depositor, the Servicers, the Master Servicer, the Securities
Administrator, any custodian nor the Trustee is obligated to appear in,
prosecute or defend any legal action that is not incidental to their respective
duties which may involve it in any expense or liability, provided that, in
accordance with the related agreement. The Depositor, the Servicers, the Master
Servicer, the Securities Administrator, any custodian or the Trustee, as
applicable, may undertake any action any of them deem necessary or desirable in
respect of their respective rights and duties, as set forth in the related
agreement. In the event that the Depositor, the Servicers, the Master Servicer,
the Securities Administrator, any custodian or the Trustee undertakes any such
action, the legal expenses and costs of such action and any resulting liability
will be expenses, costs and liabilities of the Issuing Entity, and the
Depositor, the Servicers, the Master Servicer, the Securities Administrator, any
custodian or the Trustee, as applicable, will be entitled to be reimbursed for
such expenses, costs and liabilities out of the Assets of the Issuing Entity.

                   YIELD, PREPAYMENT AND WEIGHTED AVERAGE LIFE

GENERAL

      The effective yield to the holders of each Class of Certificates will be
affected primarily by the following factors:

      o   The rate and timing of principal payments on the related Mortgage
          Loans, including prepayments, defaults and liquidations, and
          repurchases due to breaches of representations and warranties;

      o   The allocation of principal payments among the various Classes of
          Certificates in the related Aggregate Certificate Group;

      o   The rate and timing of realized losses and interest shortfalls on the
          related Mortgage Loans;

      o   The pass-through rate on that Class of Certificates;

      o   any delay between the end of the accrual period for that Class of
          Certificates and the related Distribution Date; and

      o   the purchase price paid for that Class of Certificates.

      For additional considerations relating to the yields on the Offered
Certificates, see "Yield Considerations" in the accompanying prospectus.

      Delinquencies on the Mortgage Loans that are not advanced by the related
Servicer or by the Master Servicer (because amounts, if advanced, would be
nonrecoverable) will adversely affect the yield on the related Certificates.
Because of the priority of distributions, shortfalls resulting from
delinquencies not so advanced will be borne first by the related Subordinated
Certificates, in the reverse order of their numerical Class designations, and
then by the Senior Certificates of the Senior Certificate Group to which the
shortfall relates pro rata. If, as a result of shortfalls on the Aggregate Group
II Mortgage Loans, the aggregate of the Class Principal Balances of all Classes
of Aggregate Group II Certificates exceeds the related Pool Principal Balance,
the Class Principal Balance of the Class of Aggregate Group II Subordinated
Certificates then outstanding with the highest numerical Class designation will
be reduced by the amount of the excess. In addition, following the related
Senior Credit Support Depletion Date, if


                                      S-165



an Excess Loss occurs with respect to an Aggregate Group II Mortgage Loan, that
Excess Loss will be allocated, pro rata, among the related Classes of Aggregate
Group II Senior Certificates based on their respective Class Principal Balances
immediately prior to such Distribution Date.

      Notwithstanding the foregoing, any Realized Losses, other than Excess
Losses, on the Aggregate Group II Mortgage Loans occurring after the Senior
Credit Support Depletion Date will be allocated to the related Classes of Senior
Certificates in the manner, order and priority described under "Description of
the Certificates--Allocation of Losses on the Aggregate Group II Certificates"
in this prospectus supplement.

PREPAYMENT CONSIDERATIONS AND RISKS

      The rate of principal payments on any Class of Certificates, the aggregate
amount of distributions on that class and the yield to maturity of that class
will be related to the rate and timing of payments of principal on the related
Mortgage Loans. The rate of principal payments on the Mortgage Loans will in
turn be affected by the amortization schedules of the Mortgage Loans and by the
rate of principal prepayments, including for this purpose prepayments resulting
from refinancing, liquidations of the Mortgage Loans due to defaults,
casualties, condemnations and repurchases by the related seller or the sponsor
or purchases by the Master Servicer. Except as specified in "Description of the
Mortgage Loans" in this prospectus supplement, the Mortgage Loans may be prepaid
by the borrowers at any time without a prepayment charge. Any Mortgage Loans
that provide for prepayment charges may demonstrate a lower rate of principal
prepayments than Mortgage Loans that do not provide for prepayment charges. The
holders of the classes of Class P Certificates are entitled to receive the
prepayment charges received on the related Mortgage Loans and those amounts will
not be available for distribution on the other Classes of Certificates. In
addition, as described in "Description of the Mortgage Loans," approximately
47.29% of the Mortgage Loans, by aggregate Stated Principal Balance of the
Mortgage Loans owned by the Issuing Entity as of the Cut-off Date, do not
provide for any payments of principal for an extended period following their
origination. These interest only loans may involve a greater degree of risk
because, if the related borrower defaults, the outstanding principal balance of
the Mortgage Loans will be higher than for amortizing Mortgage Loans. During
their interest only periods, these interest only loans may be less likely to
prepay as the interest only feature may reduce the perceived benefits of
refinancing due to the smaller monthly payment. However, as an interest only
loan approaches the end of its interest only period, it may be more likely to be
prepaid, even if market interest rates at the time are only slightly higher or
lower than the interest rate on the interest only loans as the related borrowers
seek to avoid increases in their respective monthly mortgage payment. The
Mortgage Loans will be subject to the "due-on-sale" provisions included therein.

      Prepayments, liquidations and purchases of the Mortgage Loans in a loan
group will result in distributions on the related certificates of principal
amounts which would otherwise be distributed over the remaining terms of these
Mortgage Loans. This includes any optional repurchase by the related seller of a
defaulted Mortgage Loan and any optional purchase or auction of the remaining
Mortgage Loans in each of the Aggregate Loan Groups in connection with the
dissolution of the Issuing Entity, in each case as described in this prospectus
supplement. Since the rate of payment of principal of the Mortgage Loans held by
the Issuing Entity will depend on future events and a variety of factors, no
assurance can be given as to the rate of payment of principal of the Mortgage
Loans or the rate of principal prepayments. The extent to which the yield to
maturity of a Class of Certificates may vary from the anticipated yield will
depend upon the degree to which the certificate is purchased at a discount or
premium, and the degree to which the timing of payments thereon is sensitive to
prepayments, liquidations and purchases of the Mortgage Loans in the related
Collateral Allocation Group or Combined Collateral Allocation Group, in the case
of the Senior Certificates, and in that Aggregate Loan Group, in the case of the
Subordinated Certificates. Further, an investor should consider the risk that,
if purchasing any certificate at a discount, a slower than anticipated rate of
principal payments (including prepayments) on the related Mortgage Loans could
result in an actual yield to the investor that is lower than the anticipated
yield and, in the case of any notional amount certificates and any other
certificate purchased at a premium, a faster than anticipated rate of principal
payments on the related certificates could result in an actual yield to the
investor that is lower than the anticipated yield. Investors in notional amount
certificates should carefully consider the risk that a rapid rate of principal
payments on the related mortgage loans could result in the failure of the
investors to recover their initial investments. In addition, certain Classes of
Certificates are structured to receive distributions before or after other
Classes of Certificates in the related Certificate Group or have specific
principal payment windows. As a result, some Classes of Certificates, especially


                                      S-166



Senior Certificates, may receive all or a disproportionately larger amount of
principal on the related Mortgage Loans, while other Classes of Certificates,
especially Subordinated Certificates, may receive no or a disproportionately
smaller amount of principal on the related Mortgage Loans for certain periods
following the closing date. Investors in the NAS Certificates will generally not
receive distributions of principal for the first three years, in the case of the
NAS Certificates in Certificate Group 1, or the first five years, in the case of
the NAS Certificates in Aggregate Certificate Group II.

      The rate of principal payments (including prepayments) on pools of
mortgage loans may vary significantly over time and may be influenced by a
variety of economic, geographic, social and other factors, including changes in
borrowers' housing needs, job transfers, unemployment, borrowers' net equity in
the mortgaged properties, servicing decisions, as well as the characteristics of
the mortgage loans included in the mortgage pool. In general, if prevailing
interest rates were to fall significantly below the mortgage rates on the
Mortgage Loans, the Mortgage Loans could be subject to higher prepayment rates
than if prevailing interest rates were to remain at or above the mortgage rates
on the Mortgage Loans. Conversely, if prevailing interest rates were to rise
significantly, the rate of prepayments on the Mortgage Loans would generally be
expected to decrease. No assurances can be given as to the rate of prepayments
on the Mortgage Loans in stable or changing interest rate environments. With
respect to mortgage loans that are balloon loans, those balloon loans involve a
greater degree of risk than fully amortizing mortgage loans because typically
the borrower must be able to refinance the loan or sell the property to make the
balloon payment at maturity. The ability of the borrower to do this will depend
on such factors as mortgage rates at the time of the sale or refinancing, the
borrower's equity in the property, the relative strengths of the local housing
market, the financial condition of the borrower and tax laws.

      As described in this prospectus supplement under "Description of the
Certificates--Principal Distributions on the Group 1 Certificates" and
"--Principal Distributions on the Aggregate Group II Certificates," the Senior
Prepayment Percentage of all principal prepayments on the Aggregate Group II
Mortgage Loans in the Aggregate Loan Group II will be initially distributed to
the related Classes of Aggregate Group II Senior Certificates then entitled to
receive principal prepayment distributions. This may result in all (or a
disproportionate percentage) of the principal prepayments being distributed to
holders of the Classes of Aggregate Group II Senior Certificates and none (or
less than their pro rata share) of the principal prepayments being distributed
to holders of the Aggregate Group II Subordinated Certificates during the
periods of time described in the definition of each Senior Prepayment
Percentage. In addition, because the step-down in each Senior Prepayment
Percentage is dependent on the performance of the Aggregate Group II Mortgage
Loans rather than a particular Loan Group, the poor performance of a Loan Group
in Aggregate Group II may prevent the Aggregate Group II Subordinated
Certificates from receiving distributions of principal prepayments from any of
the Aggregate Group II Mortgage Loans.

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

OVERCOLLATERALIZATION AND THE GROUP 1 CERTIFICATES

      To the extent that excess interest on the Collateral Allocation Group 1
Mortgage Loans is used to make distributions of principal to create, maintain or
restore the required level of overcollateralization, principal distributions
will be made to the Group 1 Certificates in excess of the principal payments
received. Net Monthly Excess Cashflow generally is a function of the excess of
interest collected or advanced on the Collateral Allocation Group 1 Mortgage
Loans over the amount required to pay interest on the Group 1 Certificates and
expenses at the Expense Fee Rate. The Collateral Allocation Group 1 Mortgage
Loans with higher net mortgage rates will contribute more interest to the Net
Monthly Excess Cashflow. The Collateral Allocation Group 1 Mortgage Loans with
higher net mortgage rates may prepay faster than mortgage loans with relatively
lower net interest rates in response to a given change in market interest rates.
Any disproportionate prepayments of Collateral Allocation


                                      S-167



Group 1 Mortgage Loans with higher net interest rates may adversely affect the
amount of Net Monthly Excess Cashflow available to make accelerated payments of
principal of the Group 1 Certificates.

      This acceleration of principal distributions on the Group 1 Certificates
may affect the yield thereon in a similar manner as a principal prepayment on
the Collateral Allocation Group 1 Mortgage Loans as described above under
"--Prepayment Considerations and Risks."

INTEREST SHORTFALLS AND REALIZED LOSSES

      When a principal prepayment in full is made on a mortgage loan, the
related mortgagor is charged interest only for the period from the due date of
the preceding monthly payment up to the date of the principal prepayment,
instead of for a full month. When a partial principal prepayment is made on a
mortgage loan, the mortgagor is not charged interest on the amount of the
principal prepayment for the related prepayment period. In addition, the
application of the Relief Act or similar state law to any mortgage loan will
adversely affect, for an indeterminate period of time, the ability of the
related servicer to collect full amounts of interest on the mortgage loan. See
"Legal Aspects of Mortgage Loans--Servicemembers' Civil Relief Act" in the
accompanying prospectus. Any interest shortfalls resulting from a principal
prepayment in full or in part are required to be paid by the related Servicer
and, in certain cases, the Master Servicer, but only to the extent that such
amount does not exceed the aggregate of the related servicing fee and master
servicing compensation payable in the related Due Period. Neither the Master
Servicer nor any Servicer is obligated to fund interest shortfalls resulting
from the application of the Relief Act or any similar state law. See "Servicing
of the Mortgage Loans--Servicing Compensation and Payment of Expenses; Master
Servicing Compensation; Administrative Fees" in this prospectus supplement and
"Legal Aspects of Mortgage Loans--Servicemembers' Civil Relief Act" in the
accompanying prospectus. Accordingly, the effect of (1) any principal
prepayments on the Mortgage Loans, to the extent that any resulting interest
shortfall due to such principal prepayments exceeds any compensating interest or
(2) any shortfalls resulting from the application of the Relief Act or similar
state law, will be to reduce the aggregate amount of interest collected that is
available for distribution to holders of the related Classes of Certificates and
will be allocated as provided herein.

      The yields to maturity and the aggregate amount of distributions on the
Certificates will be affected by the timing of mortgagor defaults on the related
Mortgage Loans resulting in Realized Losses. The timing of Realized Losses on
the Mortgage Loans and the allocation of Realized Losses to the related Classes
of Certificates could significantly affect the yield to an investor in those. In
addition, Realized Losses on the Mortgage Loans may affect the market value of
the related Classes of Certificates, even if these losses are not allocated to
those Classes of Certificates. With respect to the Group 1 Certificates, if the
amount of overcollateralization is been reduced to zero and there is a Realized
Loss on a Collateral Allocation Group 1 Mortgage Loan or, with respect to the
Aggregate Group II Certificates, if there is a Realized Loss on an Aggregate
Group II Mortgage Loan, the yield to maturity on the related Classes of
Certificates then outstanding with the lowest payment priority will be extremely
sensitive to these losses and the timing of those losses because the entire
amount of any losses will be allocated to that Class of Certificates until its
Class Principal Balance is reduced to zero. Furthermore, because principal
distributions are paid to some Classes of Certificates in an Aggregate
Certificate Group before other classes, holders of classes having a later
priority of payment bear a greater risk of losses than holders of classes having
an earlier priority for distribution of principal.

PASS-THROUGH RATES

      Net Interest Shortfalls on the related Mortgage Loans will adversely
affect the yields on the Classes of Offered Certificates. In addition, with
respect to the Aggregate Group II Certificates, although all losses on the
Aggregate Group II Mortgage Loans initially will be borne by the Aggregate Group
II Subordinated Certificates, in the reverse order of their numerical Class
designations (either directly or through distributions in respect of Class A-P
Deferred Amounts on the related Class of Class A-P Certificates), Excess Losses
on the Aggregate Group II Mortgage Loans will be borne by all related Classes of
Aggregate Group II Certificates (other than any related Classes of Notional
Amount Certificates) on a pro rata basis. Moreover, since the Subordinated
Principal Distribution Amount for each Distribution Date will be reduced by the
amount of any distributions on such Distribution Date in respect of Class A-P
Deferred Amounts, the amount distributable as principal on each Distribution
Date to each Class of Aggregate Group II Subordinated Certificates then entitled
to a distribution of


                                      S-168



principal will be less than it otherwise would be in the absence of the Class
A-P Deferred Amounts. As a result, the yields on the Aggregate Group II
Certificates will depend on the rate and timing of Realized Losses, including
Excess Losses on the related Aggregate Group II Mortgage Loans. Excess Losses
could occur at a time when one or more Classes of Aggregate Group II
Subordinated Certificates are still outstanding and otherwise available to
absorb other types of Realized Losses.

      In addition, with respect to the Aggregate Group II Certificates, as
described under the heading "Description of the Certificates--Priority of
Distributions Among Certificates" in this prospectus supplement, principal
distributions on the Aggregate Group II Certificates will be calculated on the
basis of principal collections on the related Collateral Allocation Group of
Aggregate Group II Mortgage Loans or portions thereof. Prospective investors in
the Aggregate Group II Certificates are urged to consider that the
characteristics--in particular, the interest rates--of the Aggregate Group II
Mortgage Loans themselves, portions of which will be allocated to the different
Collateral Allocation Groups, will have particular bearing on the prepayment
rates of the related Aggregate Group II Mortgage Loans and, therefore, any class
of related Aggregate Group II Certificates. Specifically, Mortgage Loans with
lower interest rates may be expected to experience lower rates of prepayment
than Mortgage Loans with higher interest rates and this will affect the rate of
prepayment of the Collateral Allocation Groups to which such Mortgage Loans
contribute. Consequently, any Class of Aggregate Group II Certificates related
to any Collateral Allocation Group to which lower-rate Mortgage Loans or
portions thereof have been allocated may be expected to experience slower rates
of prepayment of the Certificate Balance thereof and any Class of Certificates
related to a Collateral Allocation Group to which higher-rate Mortgage Loans or
portions thereof have been allocated may be expected to experience faster rates
of prepayment of the Certificate Balance thereof.

      The yields to maturity on the Classes of Certificates will be affected by
their respective Pass-Through Rates. The Group 1 Certificates may have their
respective Pass-Through Rates limited by the Net WAC Cap. Thus, the yields to
investors in the Group 1 LIBOR Certificates will be sensitive to fluctuations in
the level of one-month LIBOR and may be adversely affected by the application of
the Net WAC Cap, thereby limiting their pass-through rates. If on any
Distribution Date the application of the related Net WAC to a Class of Group 1
LIBOR Certificates results in an interest payment lower than one-month LIBOR
plus the related margin, the value of that Class of Certificates may be
temporarily or permanently reduced.

      The rate of prepayment of the related Mortgage Loans may affect the
Pass-Through Rates on the Certificates. Prepayments of mortgage loans with
mortgage rates may reduce or limit the Pass-Through Rate on the related Classes
of Certificates. Mortgage loans with higher mortgage rates may prepay at faster
rates than mortgage loans with relatively lower mortgage rates in response to a
given change in market interest rates. Net Monthly Excess Cashflow generally is
a function of the excess of interest collected or advanced on the Collateral
Allocation Group 1 Mortgage Loans over the interest required to pay interest on
the Group 1 Certificates and expenses related to the Collateral Allocation Group
1 Mortgage Loans. The Collateral Allocation Group 1 Mortgage Loans with higher
net interest rates will contribute more interest to the Net Monthly Excess
Cashflow. Any disproportionate prepayments of Collateral Allocation Group 1
Mortgage Loans with higher net interest rates may adversely affect the amount of
Net Monthly Excess Cashflow available to make accelerated payments of principal
of the Group 1 Certificates.

      To the extent that a Class of Group 1 Certificates receives distributions
of interest at a Pass-Through Rate equal to the related Net WAC Cap, the
difference between the related Net WAC Cap plus the related margin will create a
shortfall that will carry forward with interest thereon. This shortfall will
only be payable from Net Monthly Excess Cashflow, which may be limited. These
shortfalls may remain unpaid on the optional termination date and final
distribution date.

      The table below in this "Yield, Prepayment and Weighted Average Life"
section indicate the sensitivity of the pre-tax corporate bond equivalent yields
to maturity of the illustrated class of certificates to various percentages of
the related Prepayment Assumption. The yields set forth in the table were
calculated by determining the monthly discount rates that, when applied to the
assumed streams of cash flows to be paid on the applicable Class of
Certificates, would cause the discounted present value of the assumed streams of
cash flows to equal the assumed aggregate purchase prices of the applicable
Class and converting the monthly rates to corporate bond equivalent rates. Those
calculations do not take into account variations that may occur in the interest
rates at which investors


                                      S-169



may be able to reinvest funds received by them as distributions on the
Certificates and consequently do not purport to reflect the return on any
investment in any Class of Certificates when the reinvestment rates are
considered.

SENSITIVITY OF THE CLASS 4-A-2 CERTIFICATES

      The yield to investors in the Class 4-A-2 Certificates will be very
sensitive to the level of one-month LIBOR and the rate and timing of principal
payments (including prepayments) of the Applicable Fractions of the Loan Group 2
and Loan Group 3 Mortgage Loans in Combined Collateral Allocation Group 4 which
can be prepaid at any time. As indicated in the tables below, an increasing
level of prepayments and/or one-month LIBOR will have a negative effect on the
yield to investors in the Class 4-A-2 Certificates.

      Changes in the level of one-month LIBOR may not correlate with changes in
prevailing mortgage interest rates. It is possible that lower prevailing
mortgage interest rates, which might be expected to result in faster
prepayments, could occur concurrently with an increased level of one-month
LIBOR.

      The following table was prepared on the basis of the structuring
assumptions and the assumptions that (i) the interest rate applicable to the
Class 4-A-2 Certificates for each Interest Accrual Period, subsequent to their
initial Interest Accrual Period, will be based on the indicated level of
one-month LIBOR and (ii) the purchase price of the Class 4-A-2 Certificates
(expressed as a percentage of its initial Notional Amount) is as follows:

   CLASS                                                     PRICE*
   -----                                                     -----
   Class 4-A-2.............................................   4.75%

____________________
*     The price does not include accrued interest. Accrued interest has been
      added to such price in calculating the yield set forth in the table below.

      SENSITIVITY OF THE CLASS 4-A-2 CERTIFICATES TO PREPAYMENTS AND LIBOR
                           (PRE-TAX YIELD TO MATURITY)

                                PERCENTAGE OF THE RELATED PREPAYMENT ASSUMPTION
                               -------------------------------------------------
   LIBOR                          0%       50%      100%      150%      200%
   -----                       --------  -------  --------  -------   --------
   3.38500%.................    87.71%   74.37%    60.06%     44.38%    26.52%
   4.38500%.................    61.98%   49.36%    35.71%     20.41%     2.13%
   5.38500%.................    37.51%   25.60%    12.56%     (2.66)%  (22.96)%
   6.38500%.................    13.60%    2.53%    (9.70)%   (24.67)%  (52.87)%
   7.08000% and above.......      **       **        **        **         **

________________
**    Less than (99.99)%

      It is highly unlikely that all of the Loan Group 2 and Loan Group 3
Mortgage Loans in Combined Collateral Allocation Group 4 will have the
characteristics assumed or that the related Mortgage Loans will prepay at the
same rate until maturity or that all of the Loan Group 2 and Loan Group 3
Mortgage Loans in Combined Collateral Allocation Group 4 will prepay at the same
rate or time. In addition, there can be no assurance that one-month LIBOR will
correspond to the levels shown herein and it is highly unlikely that the level
of one-month LIBOR will remain constant. As a result of these factors, the
pre-tax yield on the Class 4-A-2 Certificates are likely to differ from that
shown in the table above, even if all of the Loan Group 2 and Loan Group 3
Mortgage Loans in Combined Collateral Allocation Group 4 prepay at the indicated
percentages of the related Prepayment Assumption and one-month LIBOR is at the
indicated level. No representation is made as to the actual rate of principal
payments on the Loan Group 2 and Loan Group 3 Mortgage Loans in Combined
Collateral Allocation Group 4 or the level of one-month LIBOR for any period or
over the life of the Class 4-A-2 Certificates or as to the yield on the Class
4-A-2 Certificates. Investors must make their own decisions as to the
appropriate combinations of prepayment assumptions and assumptions regarding the
level of one-month LIBOR to be used in deciding whether to purchase the Class
4-A-2 Certificates.


                                      S-170



SENSITIVITY OF THE CLASS 2-A-P AND CLASS 3-A-P CERTIFICATES

      THE CLASS 2-A-P AND CLASS 3-A-P CERTIFICATES WILL BE "PRINCIPAL ONLY"
CERTIFICATES AND WILL NOT BEAR INTEREST. AS INDICATED IN THE FOLLOWING TABLE, A
LOWER THAN ANTICIPATED RATE OF PRINCIPAL PAYMENTS (INCLUDING PREPAYMENTS) ON THE
DISCOUNT MORTGAGE LOANS IN THE RELATED COLLATERAL ALLOCATION GROUP WILL HAVE A
NEGATIVE EFFECT ON THE YIELD TO INVESTORS IN THE CLASS 2-A-P AND CLASS 3-A-P
CERTIFICATES.

      As described above under "Description of the Certificates-- Allocation of
Losses on the Aggregate Group II Certificates" in this prospectus supplement,
the Class A-P Principal Distribution Amount for each Class of Class A-P
Certificates is calculated by reference to the principal payments (including
prepayments) on the Discount Mortgage Loans in the related Collateral Allocation
Group. The Discount Mortgage Loans in each Collateral Allocation Group will have
lower Net Mortgage Rates (and lower mortgage rates) than the other Mortgage
Loans in that Collateral Allocation Group. In general, mortgage loans with
higher mortgage rates tend to prepay at higher rates than mortgage loans with
relatively lower mortgage rates in response to a given change in market interest
rates. As a result, the Discount Mortgage Loans in each Collateral Allocation
Group may prepay at lower rates, thereby reducing the rate of payment of
principal and the resulting yield of the Class 2-A-P and Class 3-A-P
Certificates.

      The information set forth in the following table has been prepared on the
basis of the structuring assumptions and on the assumption that the respective
purchase prices of the Class 2-A-P and Class 3-A-P (expressed as a percentage of
their respective initial Class Principal Balances) are as follows:

   CLASS                                                     PRICE
   -----                                                     -----
   Class 2-A-P.............................................  68.00%
   Class 3-A-P.............................................  68.00%

   SENSITIVITY OF THE CLASS 2-A-P AND CLASS 3-A-P CERTIFICATES TO PREPAYMENTS
                          (PRE-TAX YIELDS TO MATURITY)

                               PERCENTAGE OF THE RELATED PREPAYMENT ASSUMPTION
                               -------------------------------------------------
   CLASS                          0%       50%      100%      150%      200%
   -----                       --------  -------  --------  --------  --------
   Class 2-A-P..............    2.11%     5.90%    11.30%    17.74%    25.35%
   Class 3-A-P..............    2.11%     5.91%    11.31%    17.76%    25.39%

      It is unlikely that the Discount Mortgage Loans in any Collateral
Allocation Group, in the case of the Classes of Class A-P Certificates will have
the precise characteristics described in this prospectus supplement or that the
Discount Mortgage Loans in the related Collateral Allocation Group will all
prepay at the same rate until maturity or that all of the Discount Mortgage
Loans will prepay at the same rate or time. As a result of these factors, the
pre-tax yields on the Class 2-A-P and Class 3-A-P Certificates are likely to
differ from those shown in the tables above, even if all of the Discount
Mortgage Loans in the related Collateral Allocation Group prepay at the
indicated percentages of the related Prepayment Assumption. No representation is
made as to the actual rate of principal payments on the Discount Mortgage Loans
in any Collateral Allocation Group, in the case of the Classes of Class A-P
Certificates for any period or over the respective lives of the Class 2-A-P and
Class 3-A-P Certificates or as to the yield on the Class 2-A-P and Class 3-A-P
Certificates. Investors must make their own decisions as to the appropriate
prepayment assumptions to be used in deciding whether to purchase the Class
2-A-P or Class 3-A-P Certificates.

WEIGHTED AVERAGE LIVES OF THE OFFERED CERTIFICATES

      The weighted average life of an Offered Certificate is determined by (a)
multiplying the amount of the net reduction, if any, of the Class Principal
Balance or Notional Amount, as applicable, of the Certificate on each
Distribution Date by the number of years from the date of issuance to the
Distribution Date, (b) summing the results and (c) dividing the sum by the
aggregate amount of the net reductions in Class Principal Balance or Notional
Amount, as applicable, of the certificate referred to in clause (a).


                                      S-171



      For a discussion of the factors which may influence the rate of payments
(including prepayments) of the Mortgage Loans, see "--Prepayment Considerations
and Risks" above and "Yield Considerations" in the accompanying prospectus.

      In general, the weighted average lives of the Offered Certificates will be
shortened if the level of prepayments of principal of the Mortgage Loans in the
related Loan Group or Loan Groups increases. However, the weighted average lives
of the Offered Certificates will depend upon a variety of other factors,
including the timing of changes in such rate of principal payments, the priority
sequence of distributions of principal of the related Classes of Certificates
and the distribution of the amount available for distribution of principal to
the related Classes of Senior Certificates in accordance with the rules
governing the priorities of payment among the Classes of Senior Certificates set
forth in this prospectus supplement. See "Description of the
Certificates--Principal Distributions on the Aggregate Group II Certificates" in
this prospectus supplement.

      The interaction of the foregoing factors may have different effects on
various Classes of Offered Certificates and the effects on any Class may vary at
different times during the life of the Class. Accordingly, no assurance can be
given as to the weighted average life of any Class of Offered Certificates.
Further, to the extent the prices of the Offered Certificates represent
discounts or premiums to their respective original Class Principal Balances or
Notional Amounts, variability in the weighted average lives of the Classes of
Offered Certificates will result in variability in the related yields to
maturity. For an example of how the weighted average lives of the Classes of
Offered Certificates may be affected at various constant percentages of the
related Prepayment Assumption, see the Decrement Tables under the next heading.

DECREMENT TABLES

      The following tables indicate the percentages of the initial Class
Principal Balances and initial Notional Amounts of the Classes of Offered
Certificates that would be outstanding after each of the dates shown at various
constant percentages of the related Prepayment Assumption and the corresponding
weighted average lives of the Classes. The tables have been prepared on the
basis of the structuring assumptions. It is not likely that the Mortgage Loans
in any Loan Group will have the precise characteristics described in this
prospectus supplement or all of the Mortgage Loans in any Loan Group will prepay
at the constant percentages of the related Prepayment Assumption specified in
the tables or at any other constant rate. Moreover, the diverse remaining terms
to maturity of the Mortgage Loans could produce slower or faster principal
distributions than indicated in the tables, which have been prepared using the
specified constant percentages of the related Prepayment Assumption, even if the
remaining term to maturity of the Mortgage Loans in any Loan Group is consistent
with the remaining terms to maturity of the Mortgage Loans specified in the
structuring assumptions.


                                      S-172



             PERCENT OF INITIAL CLASS PRINCIPAL BALANCES OUTSTANDING



                                                     CLASS 1-A-1                                     CLASS 1-A-2
                                    ---------------------------------------------    --------------------------------------------
                                              PERCENTAGE OF THE RELATED                       PERCENTAGE OF THE RELATED
                                                PREPAYMENT ASSUMPTION                           PREPAYMENT ASSUMPTION
                                    ---------------------------------------------    --------------------------------------------
DISTRIBUTION DATE                     0%        50%      100%     150%     200%        0%       50%     100%     150%      200%
-----------------                   -------   -------  --------  -------  -------    -------  -------  -------  -------  --------

Initial..........................      100      100       100      100      100         100     100      100      100       100
July 2007........................       98       73        48       22        0         100     100      100      100        95
July 2008........................       97       43         0        0        0         100     100       94       38         0
July 2009........................       95       17         0        0        0         100     100       41        0         0
July 2010........................       93        0         0        0        0         100      95       13        0         0
July 2011........................       91        0         0        0        0         100      69        0        0         0
July 2012........................       88        0         0        0        0         100      51        0        0         0
July 2013........................       83        0         0        0        0         100      34        0        0         0
July 2014........................       78        0         0        0        0         100      25        0        0         0
July 2015........................       74        0         0        0        0         100      15        0        0         0
July 2016........................       68        0         0        0        0         100       5        0        0         0
July 2017........................       60        0         0        0        0         100       0        0        0         0
July 2018........................       52        0         0        0        0         100       0        0        0         0
July 2019........................       42        0         0        0        0         100       0        0        0         0
July 2020........................       32        0         0        0        0         100       0        0        0         0
July 2021........................       21        0         0        0        0         100       0        0        0         0
July 2022........................       12        0         0        0        0         100       0        0        0         0
July 2023........................        2        0         0        0        0         100       0        0        0         0
July 2024........................        0        0         0        0        0          87       0        0        0         0
July 2025........................        0        0         0        0        0          70       0        0        0         0
July 2026........................        0        0         0        0        0          52       0        0        0         0
July 2027........................        0        0         0        0        0          33       0        0        0         0
July 2028........................        0        0         0        0        0          12       0        0        0         0
July 2029........................        0        0         0        0        0           0       0        0        0         0
July 2030........................        0        0         0        0        0           0       0        0        0         0
July 2031........................        0        0         0        0        0           0       0        0        0         0
July 2032........................        0        0         0        0        0           0       0        0        0         0
July 2033........................        0        0         0        0        0           0       0        0        0         0
July 2034........................        0        0         0        0        0           0       0        0        0         0
July 2035........................        0        0         0        0        0           0       0        0        0         0
July 2036........................        0        0         0        0        0           0       0        0        0         0
Weighted Average Life to maturity
   (in years)**..................    11.41     1.86      1.00     0.70     0.54       20.06    6.47     3.00     1.90      1.40
Weighted Average Life to first
   Optional Termination Date (in
   years)**......................    11.41     1.86      1.00     0.70     0.54       20.06    6.47     3.00     1.90      1.40




                                                     CLASS 1-A-3                                     CLASS 1-A-4
                                    ---------------------------------------------    --------------------------------------------
                                              PERCENTAGE OF THE RELATED                       PERCENTAGE OF THE RELATED
                                                PREPAYMENT ASSUMPTION                           PREPAYMENT ASSUMPTION
                                    ---------------------------------------------    --------------------------------------------
DISTRIBUTION DATE                     0%        50%      100%     150%     200%        0%       50%     100%     150%      200%
-----------------                   -------   -------  --------  -------  -------    -------  -------  -------  -------  --------

Initial..........................      100       100      100      100      100         100      100     100      100       100
July 2007........................      100       100      100      100      100         100      100     100      100       100
July 2008........................      100       100      100      100       33         100      100     100      100       100
July 2009........................      100       100      100        0        0         100      100     100       89         0
July 2010........................      100       100      100        0        0         100      100     100       53         0
July 2011........................      100       100       44        0        0         100      100     100       20         0
July 2012........................      100       100        0        0        0         100      100      83        9         0
July 2013........................      100       100        0        0        0         100      100      60        5         0
July 2014........................      100       100        0        0        0         100      100      55        5         0
July 2015........................      100       100        0        0        0         100      100      43        5         0
July 2016........................      100       100        0        0        0         100      100      31        3         0
July 2017........................      100        61        0        0        0         100      100      20        0         0
July 2018........................      100         0        0        0        0         100       99      12        0         0
July 2019........................      100         0        0        0        0         100       77       6        0         0
July 2020........................      100         0        0        0        0         100       57       1        0         0
July 2021........................      100         0        0        0        0         100       40       0        0         0
July 2022........................      100         0        0        0        0         100       25       0        0         0
July 2023........................      100         0        0        0        0         100       11       0        0         0
July 2024........................      100         0        0        0        0         100        0       0        0         0
July 2025........................      100         0        0        0        0         100        0       0        0         0
July 2026........................      100         0        0        0        0         100        0       0        0         0
July 2027........................      100         0        0        0        0         100        0       0        0         0
July 2028........................      100         0        0        0        0         100        0       0        0         0
July 2029........................       30         0        0        0        0         100        0       0        0         0
July 2030........................        0         0        0        0        0          53        0       0        0         0
July 2031........................        0         0        0        0        0           0        0       0        0         0
July 2032........................        0         0        0        0        0           0        0       0        0         0
July 2033........................        0         0        0        0        0           0        0       0        0         0
July 2034........................        0         0        0        0        0           0        0       0        0         0
July 2035........................        0         0        0        0        0           0        0       0        0         0
July 2036........................        0         0        0        0        0           0        0       0        0         0
Weighted Average Life to maturity
   (in years)**..................    22.89     11.20     5.00     2.77     1.99       24.07    14.61    8.68     4.52      2.46
Weighted Average Life to first
   Optional Termination Date (in
   years)**......................    22.89     11.20     5.00     2.77     1.99       24.07    14.10    7.26     4.14      2.46


_______________________
*     Indicates greater than zero but less than 0.50%

**    Determined as specified under "Weighted Average Lives of the Offered
      Certificates" herein.


                                      S-173



             PERCENT OF INITIAL CLASS PRINCIPAL BALANCES OUTSTANDING



                                                     CLASS 1-A-5                                     CLASS 1-A-6
                                    ---------------------------------------------    --------------------------------------------
                                              PERCENTAGE OF THE RELATED                       PERCENTAGE OF THE RELATED
                                                PREPAYMENT ASSUMPTION                           PREPAYMENT ASSUMPTION
                                    ---------------------------------------------    --------------------------------------------
DISTRIBUTION DATE                     0%        50%      100%     150%     200%        0%       50%     100%     150%      200%
-----------------                   -------   -------  --------  -------  -------    -------  -------  -------  -------  --------

Initial..........................      100       100      100      100      100         100     100      100      100       100
July 2007........................      100       100      100      100      100         100     100      100      100       100
July 2008........................      100       100      100      100      100         100     100      100      100       100
July 2009........................      100       100      100       89        0         100     100      100      100        84
July 2010........................      100       100      100       53        0         100      93       88       86        68
July 2011........................      100       100      100       20        0          99      87       78       70        34
July 2012........................      100       100       83        9        0          98      77       61       48        15
July 2013........................      100       100       60        5        0          95      65       44       29         5
July 2014........................      100       100       55        5        0          87      39       16       14         *
July 2015........................      100       100       43        5        0          79      23        5        4         0
July 2016........................      100       100       31        3        0          71      13        2        *         0
July 2017........................      100       100       20        0        0          60       7        *        0         0
July 2018........................      100        99       12        0        0          50       3        *        0         0
July 2019........................      100        77        6        0        0          41       1        *        0         0
July 2020........................      100        57        1        0        0          33       1        0        0         0
July 2021........................      100        40        0        0        0          25       *        0        0         0
July 2022........................      100        25        0        0        0          20       *        0        0         0
July 2023........................      100        11        0        0        0          15       *        0        0         0
July 2024........................      100         0        0        0        0          11       0        0        0         0
July 2025........................      100         0        0        0        0           8       0        0        0         0
July 2026........................      100         0        0        0        0           5       0        0        0         0
July 2027........................      100         0        0        0        0           3       0        0        0         0
July 2028........................      100         0        0        0        0           1       0        0        0         0
July 2029........................      100         0        0        0        0           *       0        0        0         0
July 2030........................       53         0        0        0        0           *       0        0        0         0
July 2031........................        0         0        0        0        0           0       0        0        0         0
July 2032........................        0         0        0        0        0           0       0        0        0         0
July 2033........................        0         0        0        0        0           0       0        0        0         0
July 2034........................        0         0        0        0        0           0       0        0        0         0
July 2035........................        0         0        0        0        0           0       0        0        0         0
July 2036........................        0         0        0        0        0           0       0        0        0         0
Weighted Average Life to maturity
   (in years)**..................    24.07     14.61     8.68     4.52     2.46       12.55    7.58     6.42     6.02      4.68
Weighted Average Life to first
   Optional Termination Date (in
   years)**......................    24.07     14.10     7.26     4.14     2.46       12.55    7.58     6.28     4.79      3.47




                                                     CLASS 1-M-1                                     CLASS 1-M-2
                                    ---------------------------------------------    --------------------------------------------
                                              PERCENTAGE OF THE RELATED                       PERCENTAGE OF THE RELATED
                                                PREPAYMENT ASSUMPTION                           PREPAYMENT ASSUMPTION
                                    ---------------------------------------------    --------------------------------------------
DISTRIBUTION DATE                     0%        50%      100%     150%     200%        0%       50%     100%     150%      200%
-----------------                   -------   -------  --------  -------  -------    -------  -------  -------  -------  --------

Initial..........................      100      100       100      100      100         100     100      100      100       100
July 2007........................      100      100       100      100      100         100     100      100      100       100
July 2008........................      100      100       100      100      100         100     100      100      100       100
July 2009........................      100      100       100      100      100         100     100      100      100       100
July 2010........................      100      100        66       33       15         100     100       66       33        15
July 2011........................      100      100        49       21        7         100     100       49       21         4
July 2012........................      100       88        36       13        0         100      88       36       13         0
July 2013........................       97       75        26        8        0          97      75       26        8         0
July 2014........................       94       63        19        0        0          94      63       19        0         0
July 2015........................       91       53        14        0        0          91      53       14        0         0
July 2016........................       88       44         9        0        0          88      44        9        0         0
July 2017........................       84       35         6        0        0          84      35        6        0         0
July 2018........................       79       28         3        0        0          79      28        3        0         0
July 2019........................       73       22         2        0        0          73      22        2        0         0
July 2020........................       68       16         *        0        0          68      16        *        0         0
July 2021........................       63       11         0        0        0          63      11        0        0         0
July 2022........................       58        7         0        0        0          58       7        0        0         0
July 2023........................       53        3         0        0        0          53       3        0        0         0
July 2024........................       48        0         0        0        0          48       0        0        0         0
July 2025........................       42        0         0        0        0          42       0        0        0         0
July 2026........................       36        0         0        0        0          36       0        0        0         0
July 2027........................       29        0         0        0        0          29       0        0        0         0
July 2028........................       22        0         0        0        0          22       0        0        0         0
July 2029........................       15        0         0        0        0          15       0        0        0         0
July 2030........................        7        0         0        0        0           7       0        0        0         0
July 2031........................        0        0         0        0        0           0       0        0        0         0
July 2032........................        0        0         0        0        0           0       0        0        0         0
July 2033........................        0        0         0        0        0           0       0        0        0         0
July 2034........................        0        0         0        0        0           0       0        0        0         0
July 2035........................        0        0         0        0        0           0       0        0        0         0
July 2036........................        0        0         0        0        0           0       0        0        0         0
Weighted Average Life to maturity
   (in years)**..................    17.01     9.97      5.76     4.16     3.81       17.01    9.97     5.76     4.10      3.67
Weighted Average Life to first
   Optional Termination Date (in
   years)**......................    17.01     9.83      5.32     3.86     3.56       17.01    9.83     5.32     3.83      3.48


_______________________
*     Indicates greater than zero but less than 0.50%

**    Determined as specified under "Weighted Average Lives of the Offered
      Certificates" herein.


                                      S-174



             PERCENT OF INITIAL CLASS PRINCIPAL BALANCES OUTSTANDING



                                                     CLASS 1-M-3                                     CLASS 1-M-4
                                    ---------------------------------------------    --------------------------------------------
                                              PERCENTAGE OF THE RELATED                       PERCENTAGE OF THE RELATED
                                                PREPAYMENT ASSUMPTION                           PREPAYMENT ASSUMPTION
                                    ---------------------------------------------    --------------------------------------------
DISTRIBUTION DATE                     0%        50%      100%     150%     200%        0%       50%     100%     150%      200%
-----------------                   -------   -------  --------  -------  -------    -------  -------  -------  -------  --------

Initial..........................      100      100       100      100      100         100     100      100      100       100
July 2007........................      100      100       100      100      100         100     100      100      100       100
July 2008........................      100      100       100      100      100         100     100      100      100       100
July 2009........................      100      100       100      100      100         100     100      100      100       100
July 2010........................      100      100        66       33       15         100     100       66       33        15
July 2011........................      100      100        49       21        0         100     100       49       21         0
July 2012........................      100       88        36       13        0         100      88       36       13         0
July 2013........................       97       75        26        *        0          97      75       26        0         0
July 2014........................       94       63        19        0        0          94      63       19        0         0
July 2015........................       91       53        14        0        0          91      53       14        0         0
July 2016........................       88       44         9        0        0          88      44        9        0         0
July 2017........................       84       35         6        0        0          84      35        6        0         0
July 2018........................       79       28         3        0        0          79      28        3        0         0
July 2019........................       73       22         2        0        0          73      22        2        0         0
July 2020........................       68       16         *        0        0          68      16        *        0         0
July 2021........................       63       11         0        0        0          63      11        0        0         0
July 2022........................       58        7         0        0        0          58       7        0        0         0
July 2023........................       53        3         0        0        0          53       3        0        0         0
July 2024........................       48        0         0        0        0          48       0        0        0         0
July 2025........................       42        0         0        0        0          42       0        0        0         0
July 2026........................       36        0         0        0        0          36       0        0        0         0
July 2027........................       29        0         0        0        0          29       0        0        0         0
July 2028........................       22        0         0        0        0          22       0        0        0         0
July 2029........................       15        0         0        0        0          15       0        0        0         0
July 2030........................        7        0         0        0        0           7       0        0        0         0
July 2031........................        0        0         0        0        0           0       0        0        0         0
July 2032........................        0        0         0        0        0           0       0        0        0         0
July 2033........................        0        0         0        0        0           0       0        0        0         0
July 2034........................        0        0         0        0        0           0       0        0        0         0
July 2035........................        0        0         0        0        0           0       0        0        0         0
July 2036........................        0        0         0        0        0           0       0        0        0         0
Weighted Average Life to maturity
   (in years)**..................    17.01     9.97      5.76     4.06     3.59       17.01    9.97     5.76     4.00      3.52
Weighted Average Life to first
   Optional Termination Date (in
   years)**......................    17.01     9.83      5.32     3.81     3.42       17.01    9.83     5.32     3.79      3.37




                                                     CLASS 1-M-5                                     CLASS 1-M-6
                                    ---------------------------------------------    --------------------------------------------
                                              PERCENTAGE OF THE RELATED                       PERCENTAGE OF THE RELATED
                                                PREPAYMENT ASSUMPTION                           PREPAYMENT ASSUMPTION
                                    ---------------------------------------------    --------------------------------------------
DISTRIBUTION DATE                     0%        50%      100%     150%     200%        0%       50%     100%     150%      200%
-----------------                   -------   -------  --------  -------  -------    -------  -------  -------  -------  --------

Initial..........................      100      100       100      100      100         100     100      100      100       100
July 2007........................      100      100       100      100      100         100     100      100      100       100
July 2008........................      100      100       100      100      100         100     100      100      100       100
July 2009........................      100      100       100      100      100         100     100      100      100       100
July 2010........................      100      100        66       33       15         100     100       66       33        15
July 2011........................      100      100        49       21        0         100     100       49       21         0
July 2012........................      100       88        36       13        0         100      88       36        6         0
July 2013........................       97       75        26        0        0          97      75       26        0         0
July 2014........................       94       63        19        0        0          94      63       19        0         0
July 2015........................       91       53        14        0        0          91      53       14        0         0
July 2016........................       88       44         9        0        0          88      44        9        0         0
July 2017........................       84       35         6        0        0          84      35        6        0         0
July 2018........................       79       28         3        0        0          79      28        3        0         0
July 2019........................       73       22         2        0        0          73      22        2        0         0
July 2020........................       68       16         *        0        0          68      16        *        0         0
July 2021........................       63       11         0        0        0          63      11        0        0         0
July 2022........................       58        7         0        0        0          58       7        0        0         0
July 2023........................       53        3         0        0        0          53       3        0        0         0
July 2024........................       48        0         0        0        0          48       0        0        0         0
July 2025........................       42        0         0        0        0          42       0        0        0         0
July 2026........................       36        0         0        0        0          36       0        0        0         0
July 2027........................       29        0         0        0        0          29       0        0        0         0
July 2028........................       22        0         0        0        0          22       0        0        0         0
July 2029........................       15        0         0        0        0          15       0        0        0         0
July 2030........................        7        0         0        0        0           7       0        0        0         0
July 2031........................        0        0         0        0        0           0       0        0        0         0
July 2032........................        0        0         0        0        0           0       0        0        0         0
July 2033........................        0        0         0        0        0           0       0        0        0         0
July 2034........................        0        0         0        0        0           0       0        0        0         0
July 2035........................        0        0         0        0        0           0       0        0        0         0
July 2036........................        0        0         0        0        0           0       0        0        0         0
Weighted Average Life to maturity
   (in years)**..................    17.01     9.97      5.76     3.97     3.46       17.01    9.97     5.76     3.94      3.42
Weighted Average Life to first
   Optional Termination Date (in
   years)**......................    17.01     9.83      5.32     3.79     3.34       17.01    9.83     5.32     3.79      3.31


_______________________
*     Indicates greater than zero but less than 0.50%

**    Determined as specified under "Weighted Average Lives of the Offered
      Certificates" herein.


                                      S-175



             PERCENT OF INITIAL CLASS PRINCIPAL BALANCES OUTSTANDING


                                                     CLASS 1-B-1                                      CLASS 1-B-2
                                    ---------------------------------------------    --------------------------------------------
                                              PERCENTAGE OF THE RELATED                        PERCENTAGE OF THE RELATED
                                                PREPAYMENT ASSUMPTION                            PREPAYMENT ASSUMPTION
                                    ---------------------------------------------    --------------------------------------------
DISTRIBUTION DATE                     0%        50%      100%     150%     200%        0%       50%     100%     150%      200%
-----------------                   -------   -------  --------  -------  -------    -------  -------  -------  -------  --------

Initial..........................      100      100       100      100      100         100     100      100      100       100
July 2007........................      100      100       100      100      100         100     100      100      100       100
July 2008........................      100      100       100      100      100         100     100      100      100       100
July 2009........................      100      100       100      100      100         100     100      100      100       100
July 2010........................      100      100        66       33        6         100     100       66       33         0
July 2011........................      100      100        49       21        0         100     100       49       21         0
July 2012........................      100       88        36        0        0         100      88       36        0         0
July 2013........................       97       75        26        0        0          97      75       26        0         0
July 2014........................       94       63        19        0        0          94      63       19        0         0
July 2015........................       91       53        14        0        0          91      53       14        0         0
July 2016........................       88       44         9        0        0          88      44        9        0         0
July 2017........................       84       35         6        0        0          84      35        6        0         0
July 2018........................       79       28         3        0        0          79      28        3        0         0
July 2019........................       73       22         2        0        0          73      22        2        0         0
July 2020........................       68       16         *        0        0          68      16        *        0         0
July 2021........................       63       11         0        0        0          63      11        0        0         0
July 2022........................       58        7         0        0        0          58       7        0        0         0
July 2023........................       53        3         0        0        0          53       3        0        0         0
July 2024........................       48        0         0        0        0          48       0        0        0         0
July 2025........................       42        0         0        0        0          42       0        0        0         0
July 2026........................       36        0         0        0        0          36       0        0        0         0
July 2027........................       29        0         0        0        0          29       0        0        0         0
July 2028........................       22        0         0        0        0          22       0        0        0         0
July 2029........................       15        0         0        0        0          15       0        0        0         0
July 2030........................        7        0         0        0        0           7       0        0        0         0
July 2031........................        0        0         0        0        0           0       0        0        0         0
July 2032........................        0        0         0        0        0           0       0        0        0         0
July 2033........................        0        0         0        0        0           0       0        0        0         0
July 2034........................        0        0         0        0        0           0       0        0        0         0
July 2035........................        0        0         0        0        0           0       0        0        0         0
July 2036........................        0        0         0        0        0           0       0        0        0         0
Weighted Average Life to maturity
   (in years)**..................    17.01     9.97      5.76     3.90     3.39       17.01    9.97     5.76     3.81      3.29
Weighted Average Life to first
   Optional Termination Date (in
   years)**......................    17.01     9.83      5.32     3.79     3.31       17.01    9.83     5.32     3.75      3.25




                                                     CLASS 1-B-3                                      CLASS A-R
                                    ---------------------------------------------    --------------------------------------------
                                              PERCENTAGE OF THE RELATED                       PERCENTAGE OF THE RELATED
                                                PREPAYMENT ASSUMPTION                           PREPAYMENT ASSUMPTION
                                    ---------------------------------------------    --------------------------------------------
DISTRIBUTION DATE                     0%        50%      100%     150%     200%        0%       50%     100%     150%      200%
-----------------                   -------   -------  --------  -------  -------    -------  -------  -------  -------  --------

Initial..........................      100      100       100      100      100        100      100      100      100       100
July 2007........................      100      100       100      100      100          0        0        0        0         0
July 2008........................      100      100       100      100      100          0        0        0        0         0
July 2009........................      100      100       100      100      100          0        0        0        0         0
July 2010........................      100      100        66       33        0          0        0        0        0         0
July 2011........................      100      100        49        7        0          0        0        0        0         0
July 2012........................      100       88        36        0        0          0        0        0        0         0
July 2013........................       97       75        26        0        0          0        0        0        0         0
July 2014........................       94       63        19        0        0          0        0        0        0         0
July 2015........................       91       53        14        0        0          0        0        0        0         0
July 2016........................       88       44         9        0        0          0        0        0        0         0
July 2017........................       84       35         6        0        0          0        0        0        0         0
July 2018........................       79       28         3        0        0          0        0        0        0         0
July 2019........................       73       22         2        0        0          0        0        0        0         0
July 2020........................       68       16         *        0        0          0        0        0        0         0
July 2021........................       63       11         0        0        0          0        0        0        0         0
July 2022........................       58        7         0        0        0          0        0        0        0         0
July 2023........................       53        3         0        0        0          0        0        0        0         0
July 2024........................       48        0         0        0        0          0        0        0        0         0
July 2025........................       42        0         0        0        0          0        0        0        0         0
July 2026........................       36        0         0        0        0          0        0        0        0         0
July 2027........................       29        0         0        0        0          0        0        0        0         0
July 2028........................       22        0         0        0        0          0        0        0        0         0
July 2029........................       15        0         0        0        0          0        0        0        0         0
July 2030........................        7        0         0        0        0          0        0        0        0         0
July 2031........................        0        0         0        0        0          0        0        0        0         0
July 2032........................        0        0         0        0        0          0        0        0        0         0
July 2033........................        0        0         0        0        0          0        0        0        0         0
July 2034........................        0        0         0        0        0          0        0        0        0         0
July 2035........................        0        0         0        0        0          0        0        0        0         0
July 2036........................        0        0         0        0        0          0        0        0        0         0
Weighted Average Life to maturity
   (in years)**..................    17.01     9.97      5.76     3.71     3.22       0.07     0.07     0.07     0.07      0.07
Weighted Average Life to first
   Optional Termination Date (in
   years)**......................    17.01     9.83      5.32     3.71     3.22


_______________________
*     Indicates greater than zero but less than 0.50%

**    Determined as specified under "Weighted Average Lives of the Offered
      Certificates" herein.


                                      S-176





                                                     CLASS 2-A-1                                     CLASS 2-A-2
                                    ---------------------------------------------    --------------------------------------------
                                              PERCENTAGE OF THE RELATED                       PERCENTAGE OF THE RELATED
                                                PREPAYMENT ASSUMPTION                           PREPAYMENT ASSUMPTION
                                    ---------------------------------------------    --------------------------------------------
DISTRIBUTION DATE                     0%        50%      100%     150%     200%        0%       50%     100%     150%      200%
-----------------                   -------   -------  --------  -------  -------    -------  -------  -------  -------  --------

Initial..........................      100      100       100      100      100         100      100     100      100       100
July 2007........................       99       87        75       62       50         100      100     100      100       100
July 2008........................       98       74        52       32       15         100      100     100      100       100
July 2009........................       97       62        34       11        0         100      100     100      100        61
July 2010........................       96       51        19        0        0         100      100     100       77         0
July 2011........................       95       42         8        0        0         100      100     100       10         0
July 2012........................       94       34         *        0        0         100      100     100        0         0
July 2013........................       93       28         0        0        0         100      100      65        0         0
July 2014........................       91       22         0        0        0         100      100      44        0         0
July 2015........................       90       18         0        0        0         100      100      32        0         0
July 2016........................       88       14         0        0        0         100      100      25        0         0
July 2017........................       86       10         0        0        0         100      100      19        0         0
July 2018........................       83        7         0        0        0         100      100      15        0         0
July 2019........................       80        4         0        0        0         100      100      12        0         0
July 2020........................       76        2         0        0        0         100      100       9        0         0
July 2021........................       73        0         0        0        0         100       96       7        0         0
July 2022........................       69        0         0        0        0         100       83       5        0         0
July 2023........................       65        0         0        0        0         100       71       4        0         0
July 2024........................       61        0         0        0        0         100       61       3        0         0
July 2025........................       56        0         0        0        0         100       51       2        0         0
July 2026........................       51        0         0        0        0         100       43       2        0         0
July 2027........................       46        0         0        0        0         100       36       1        0         0
July 2028........................       41        0         0        0        0         100       29       1        0         0
July 2029........................       35        0         0        0        0         100       24       1        0         0
July 2030........................       29        0         0        0        0         100       19       *        0         0
July 2031........................       22        0         0        0        0         100       14       *        0         0
July 2032........................       15        0         0        0        0         100       10       *        0         0
July 2033........................        7        0         0        0        0         100        7       *        0         0
July 2034........................        0        0         0        0        0          95        4       *        0         0
July 2035........................        0        0         0        0        0          38        1       *        0         0
July 2036........................        0        0         0        0        0           0        0       0        0         0
Weighted Average Life
   (in years)**..................    18.89     5.07      2.38     1.56     1.14       28.84    20.02    8.99     4.42      3.15




                                             CLASS 2-A-3 AND CLASS 2-A-4                             CLASS 2-A-P
                                    ---------------------------------------------    --------------------------------------------
                                              PERCENTAGE OF THE RELATED                       PERCENTAGE OF THE RELATED
                                                PREPAYMENT ASSUMPTION                           PREPAYMENT ASSUMPTION
                                    ---------------------------------------------    --------------------------------------------
DISTRIBUTION DATE                     0%        50%      100%     150%     200%        0%       50%     100%     150%      200%
-----------------                   -------   -------  --------  -------  -------    -------  -------  -------  -------  --------

Initial..........................      100       100      100      100      100         100     100      100      100       100
July 2007........................      100       100      100      100      100          99      89       79       70        60
July 2008........................      100       100      100      100      100          98      79       63       48        35
July 2009........................      100       100      100      100      100          97      71       50       33        21
July 2010........................      100       100      100      100       78          95      63       39       23        12
July 2011........................      100       100      100      100       29          94      56       31       16         7
July 2012........................       99        96       92       68        6          93      49       24       11         4
July 2013........................       98        91       82       40        0          91      44       19        8         3
July 2014........................       97        84       70       24        0          89      39       15        5         2
July 2015........................       96        76       57       15        0          88      34       12        4         1
July 2016........................       94        67       45       11        0          85      30        9        2         1
July 2017........................       92        59       35        7        0          83      26        7        2         *
July 2018........................       89        52       27        5        0          80      23        6        1         *
July 2019........................       86        45       21        3        0          77      20        4        1         *
July 2020........................       83        39       16        2        0          74      17        3        1         *
July 2021........................       80        34       13        2        0          71      15        3        *         *
July 2022........................       76        29       10        1        0          68      13        2        *         *
July 2023........................       73        25        7        1        0          64      11        1        *         *
July 2024........................       69        21        6        *        0          60       9        1        *         *
July 2025........................       65        18        4        *        0          56       8        1        *         *
July 2026........................       60        15        3        *        0          52       6        1        *         *
July 2027........................       56        13        2        *        0          48       5        *        *         *
July 2028........................       51        10        2        *        0          43       4        *        *         *
July 2029........................       45         8        1        *        0          38       3        *        *         *
July 2030........................       40         7        1        *        0          33       3        *        *         *
July 2031........................       34         5        1        *        0          27       2        *        *         *
July 2032........................       27         4        *        *        0          21       1        *        *         *
July 2033........................       20         2        *        *        0          15       1        *        *         *
July 2034........................       13         1        *        *        0           8       *        *        *         *
July 2035........................        5         1        *        *        0           1       *        *        *         0
July 2036........................        0         0        0        0        0           0       0        0        0         0
Weighted Average Life
   (in years)**..................    21.01     13.52    10.47     7.33     4.68       19.00    7.70     4.22     2.74      1.95


_______________________
*     Indicates greater than zero but less than 0.50%

**    Determined as specified under "Weighted Average Lives of the Offered
      Certificates" herein.


                                      S-177





                                                     CLASS 3-A-1                                     CLASS 3-A-2
                                    ---------------------------------------------    --------------------------------------------
                                              PERCENTAGE OF THE RELATED                       PERCENTAGE OF THE RELATED
                                                PREPAYMENT ASSUMPTION                           PREPAYMENT ASSUMPTION
                                    ---------------------------------------------    --------------------------------------------
DISTRIBUTION DATE                     0%        50%      100%     150%     200%        0%       50%     100%     150%      200%
-----------------                   -------   -------  --------  -------  -------    -------  -------  -------  -------  --------

Initial..........................      100      100       100      100      100         100      100     100      100       100
July 2007........................       99       87        75       63       51         100      100     100      100       100
July 2008........................       98       74        52       33       16         100      100     100      100       100
July 2009........................       97       62        34       12        0         100      100     100      100        66
July 2010........................       95       51        20        0        0         100      100     100       83         0
July 2011........................       94       42         8        0        0         100      100     100       10         0
July 2012........................       93       34         1        0        0         100      100     100        0         0
July 2013........................       91       28         0        0        0         100      100      69        0         0
July 2014........................       90       22         0        0        0         100      100      46        0         0
July 2015........................       88       18         0        0        0         100      100      33        0         0
July 2016........................       86       14         0        0        0         100      100      26        0         0
July 2017........................       84       11         0        0        0         100      100      20        0         0
July 2018........................       81        8         0        0        0         100      100      16        0         0
July 2019........................       78        5         0        0        0         100      100      12        0         0
July 2020........................       75        2         0        0        0         100      100       9        0         0
July 2021........................       71        *         0        0        0         100      100       7        0         0
July 2022........................       68        0         0        0        0         100       88       6        0         0
July 2023........................       64        0         0        0        0         100       75       4        0         0
July 2024........................       60        0         0        0        0         100       64       3        0         0
July 2025........................       55        0         0        0        0         100       54       2        0         0
July 2026........................       51        0         0        0        0         100       45       2        0         0
July 2027........................       46        0         0        0        0         100       38       1        0         0
July 2028........................       40        0         0        0        0         100       31       1        0         0
July 2029........................       35        0         0        0        0         100       25       1        0         0
July 2030........................       29        0         0        0        0         100       20       *        0         0
July 2031........................       22        0         0        0        0         100       15       *        0         0
July 2032........................       15        0         0        0        0         100       11       *        0         0
July 2033........................        8        0         0        0        0         100        7       *        0         0
July 2034........................        *        0         0        0        0         100        4       *        0         0
July 2035........................        0        0         0        0        0          42        2       *        0         0
July 2036........................        0        0         0        0        0           0        0       0        0         0
Weighted Average Life
   (in years)**..................    18.64     5.12      2.42     1.59     1.16       28.91    20.31    9.15     4.47      3.19




                                             CLASS 3-A-3 AND CLASS 3-A-4                             CLASS 3-A-P
                                    ---------------------------------------------    --------------------------------------------
                                              PERCENTAGE OF THE RELATED                       PERCENTAGE OF THE RELATED
                                                PREPAYMENT ASSUMPTION                           PREPAYMENT ASSUMPTION
                                    ---------------------------------------------    --------------------------------------------
DISTRIBUTION DATE                     0%        50%      100%     150%     200%        0%       50%     100%     150%      200%
-----------------                   -------   -------  --------  -------  -------    -------  -------  -------  -------  --------

Initial..........................      100       100      100      100      100         100     100      100      100       100
July 2007........................      100       100      100      100      100          99      89       79       69        60
July 2008........................      100       100      100      100      100          98      79       63       48        35
July 2009........................      100       100      100      100      100          97      70       50       33        21
July 2010........................      100       100      100      100       78          95      63       39       23        12
July 2011........................      100       100      100      100       29          94      56       31       16         7
July 2012........................       99        96       92       67        6          92      49       24       11         4
July 2013........................       98        90       82       40        0          91      44       19        8         3
July 2014........................       96        83       70       24        0          89      38       15        5         2
July 2015........................       95        75       57       15        0          88      34       12        4         1
July 2016........................       93        66       45       10        0          85      30        9        2         1
July 2017........................       90        58       35        7        0          83      26        7        2         *
July 2018........................       88        51       27        5        0          80      23        6        1         *
July 2019........................       85        44       21        3        0          77      20        4        1         *
July 2020........................       82        39       16        2        0          74      17        3        1         *
July 2021........................       79        33       12        1        0          71      15        3        *         *
July 2022........................       76        29       10        1        0          68      13        2        *         *
July 2023........................       72        25        7        1        0          64      11        1        *         *
July 2024........................       68        21        5        *        0          60       9        1        *         *
July 2025........................       64        18        4        *        0          56       8        1        *         *
July 2026........................       60        15        3        *        0          52       6        1        *         *
July 2027........................       55        12        2        *        0          48       5        *        *         *
July 2028........................       50        10        2        *        0          43       4        *        *         *
July 2029........................       45         8        1        *        0          38       3        *        *         *
July 2030........................       39         6        1        *        0          32       3        *        *         *
July 2031........................       33         5        1        *        0          27       2        *        *         *
July 2032........................       27         4        *        *        0          21       1        *        *         *
July 2033........................       20         2        *        *        0          14       1        *        *         *
July 2034........................       13         1        *        *        0           8       *        *        *         *
July 2035........................        5         1        *        *        0           1       *        *        *         0
July 2036........................        0         0        0        0        0           0       0        0        0         0
Weighted Average Life
   (in years)**..................    20.87     13.45    10.43     7.31     4.68       18.99    7.70     4.22     2.74      1.95


_______________________
*     Indicates greater than zero but less than 0.50%

**    Determined as specified under "Weighted Average Lives of the Offered
      Certificates" herein.


                                      S-178






                                            CLASS 4-A-1 AND CLASS 4-A-2+             AGGREGATE GROUP II SUBORDINATED CERTIFICATES
                                    ---------------------------------------------    --------------------------------------------
                                              PERCENTAGE OF THE RELATED                       PERCENTAGE OF THE RELATED
                                                PREPAYMENT ASSUMPTION                           PREPAYMENT ASSUMPTION
                                    ---------------------------------------------    --------------------------------------------
DISTRIBUTION DATE                     0%        50%      100%     150%     200%        0%       50%     100%     150%      200%
-----------------                   -------   -------  --------  -------  -------    -------  -------  -------  -------  --------

Initial..........................      100      100       100      100      100         100      100      100     100       100
July 2007........................       99       91        82       73       64          99       99       99      99        99
July 2008........................       99       81        64       49       36          99       99       99      99        99
July 2009........................       98       71        50       33       19          98       98       98      98        98
July 2010........................       97       63        39       21       10          97       97       97      97        97
July 2011........................       97       56        30       13        4          96       96       96      96        96
July 2012........................       96       50        23        8        1          95       92       89      85        82
July 2013........................       95       44        18        5        0          94       87       80      73        56
July 2014........................       94       39        14        3        0          93       81       70      59        33
July 2015........................       93       35        11        2        0          92       73       57      44        20
July 2016........................       92       31         8        1        0          90       65       45      30        12
July 2017........................       89       27         7        1        0          88       57       35      20         7
July 2018........................       87       24         5        1        0          85       50       27      14         4
July 2019........................       84       21         4        *        0          83       43       21       9         2
July 2020........................       82       18         3        *        0          80       38       16       6         1
July 2021........................       79       16         2        *        0          77       33       13       4         1
July 2022........................       75       13         2        *        0          73       28       10       3         *
July 2023........................       72       12         1        *        0          70       24        7       2         *
July 2024........................       68       10         1        *        0          66       21        6       1         *
July 2025........................       64        8         1        *        0          62       17        4       1         *
July 2026........................       60        7         1        *        0          58       15        3       1         *
July 2027........................       56        6         *        *        0          54       12        2       *         *
July 2028........................       51        5         *        *        0          49       10        2       *         *
July 2029........................       46        4         *        *        0          44        8        1       *         *
July 2030........................       41        3         *        *        0          38        6        1       *         *
July 2031........................       35        2         *        *        0          33        5        1       *         *
July 2032........................       28        2         *        *        0          27        4        *       *         *
July 2033........................       22        1         *        *        0          20        2        *       *         *
July 2034........................       15        1         *        *        0          13        1        *       *         *
July 2035........................        7        *         *        *        0           5        1        *       *         *
July 2036........................        0        0         0        0        0           0        0        0       0         0
Weighted Average Life
   (in years)**..................    20.74     7.92      4.17     2.63     1.85       20.29    13.14    10.31    8.93      7.60


_______________________
*     Indicates greater than zero but less than 0.50%

**    Determined as specified under "Weighted Average Lives of the Offered
      Certificates" herein.

+     In the case of the Class 4-A-2 Certificates, the decrement table indicates
      the percentage of its Notional Amount outstanding.


                                      S-179



THE SUBORDINATED CERTIFICATES

      The weighted average life of, and the yield to maturity on, each Class of
Subordinated Certificates in an Aggregate Subordinated Certificate Group, in
increasing order of their numerical Class designation, will be progressively
more sensitive to the rate and timing of mortgagor defaults and the severity of
ensuing losses on the Mortgage Loans in the related Aggregate Loan Group. In
particular, the rate and timing of mortgagor defaults and the severity of
ensuing losses on the Mortgage Loans may be affected by the characteristics of
the Mortgage Loans included in the related Aggregate Loan Group as described
under "Description of the Mortgage Loans" in this prospectus supplement. If the
actual rate and severity of losses on the Mortgage Loans in an Aggregate Loan
Group is higher than those assumed by a holder of a related Subordinated
Certificate, the actual yield to maturity of the Certificate may be lower than
the yield expected by the holder based on the holder's assumptions. The timing
of losses on the related Mortgage Loans will also affect an investor's actual
yield to maturity, even if the rate of defaults and severity of losses over the
life of such Mortgage Loans are consistent with an investor's expectations. In
general, the earlier a loss on a Mortgage Loan occurs, the greater the effect on
the yield to maturity of a Class of Certificates related to that Mortgage Loan.
Realized Losses on the Mortgage Loans in an Aggregate Loan Group will reduce the
Class Principal Balance of the Class of Subordinated Certificates in the related
Aggregate Certificate Group to the extent of any losses allocated to it (as
described under "Description of the Certificates--Subordination and Allocation
of Losses on the Group 1 Certificates" and "--Allocation of Losses on the
Aggregate Group II Certificates" in this prospectus supplement), without the
receipt of cash attributable to the reduction. In addition, shortfalls in cash
available for distributions from the Mortgage Loans in an Loan Group on the
related Subordinated Certificates will result in a reduction in the Class
Principal Balance of the Class of Subordinated Certificates in that Aggregate
Certificate Group then outstanding with the highest numerical Class designation
if and to the extent that the aggregate of the Class Principal Balances of all
Classes of Certificates, following all distributions and the allocation of
Realized Losses on the Mortgage Loans in that Aggregate Loan Group on a
Distribution Date, exceeds the aggregate Stated Principal Balance of the
Mortgage Loans in the related Aggregate Loan Group as of the Due Date occurring
in the month of the Distribution Date. This result may be more likely with
respect to the Aggregate Group II Subordinated Certificates due to the multiple
Loan Group structure and the cross-collateralization provisions prior to
distributions to the related Aggregate Subordinated Certificate Group. As a
result of the reductions, less interest will accrue on the Class of Subordinated
Certificates than otherwise would be the case. The yield to maturity of the
Subordinated Certificates will also be affected by the disproportionate
allocation of principal prepayments to the Senior Certificates in the related
Aggregate Certificate Group, Net Interest Shortfalls and other cash shortfalls
in Available Funds. See "Description of the Certificates--Subordination and
Allocation of Losses on the Group 1 Certificates" and "--Allocation of Losses on
the Aggregate Group II Certificates" in this prospectus supplement.

      If on any Distribution Date, the Applicable Credit Support Percentage for
any Class of Subordinated Certificates, other than the Class of Subordinated
Certificates in an Aggregate Subordinated Certificate Group then outstanding
with the highest priority of distribution, is less than its Original Applicable
Credit Support Percentage, all partial principal prepayments and principal
prepayments in full on the Mortgage Loans in the related Aggregate Loan Group
available for distribution on the Subordinated Certificates in that Aggregate
Subordinated Certificate Group will be allocated solely to that Class and all
other Classes of Subordinated Certificates in that Aggregate Subordinated
Certificate Group with lower numerical Class designations, thereby accelerating
their amortization relative to that of the Restricted Classes and reducing the
weighted average lives of the related Classes of Subordinated Certificates
receiving the distributions. Accelerating the amortization of the Classes of
Subordinated Certificates with lower numerical Class designations in an
Aggregate Subordinated Certificate Group relative to the other Classes of
Subordinated Certificates in that Aggregate Subordinated Certificate Group is
intended to preserve the availability of the subordination provided by the other
Classes.

                                 USE OF PROCEEDS

      The net proceeds from the sale of the Offered Certificates will be applied
by the Depositor to pay for the acquisition of the Mortgage Loans from the
Seller. See "Use of Proceeds" in the accompanying prospectus and "Method of
Distribution" in this prospectus supplement.


                                      S-180



                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES

GENERAL

      For federal income tax purposes, the Issuing Entity (exclusive of the
Additional Collateral) will consist of one or more REMICs in a tiered structure.
The highest REMIC will be referred to as the "MASTER REMIC", and each REMIC
below the Master REMIC (if any) will be referred to as an "UNDERLYING REMIC".
Each underlying REMIC (if any) will issue multiple classes of uncertificated,
regular interests (the "UNDERLYING REMIC REGULAR INTERESTS") that will be held
by another REMIC above it in a tiered structure. The assets of the lowest
underlying REMIC (or the Master REMIC if there is no underlying REMIC) will
consist of the Mortgage Loans and any other assets designated in the Pooling and
Servicing Agreement. The Master REMIC will issue the Certificates (excluding the
Class A-R Certificate, the "REGULAR CERTIFICATES"). The Regular Certificates
will be designated as the regular interests in the Master REMIC. The Class A-R
Certificates will represent the beneficial ownership of the residual interest in
each underlying REMIC (if any) and the residual interest in the Master REMIC.
Aggregate distributions on the underlying REMIC Regular Interests held by the
Master REMIC (if any) will equal the aggregate distributions on the Regular
Certificates issued by the Master REMIC.

      The Regular Interest component of the Group 1 Certificates and the other
classes of Regular Certificates in their entirety will be treated as debt
instruments issued by the Master REMIC for federal income tax purposes. In
addition, each class of Group 1 Certificates will represent a beneficial
interest in the right to receive payments of Basis Risk Carryforward.

      Upon the issuance of the Certificates, Sidley Austin LLP ("TAX COUNSEL"),
will deliver its opinion concluding, assuming compliance with the Pooling and
Servicing Agreement, for federal income tax purposes, that each REMIC created
under the Pooling and Servicing Agreement will qualify as a REMIC within the
meaning of Section 860D of the Internal Revenue Code of 1986, as amended (the
"CODE"), and that the Regular Certificates will represent regular interests in a
REMIC. Moreover, Tax Counsel will deliver an opinion concluding that any rights
of the holders of the Group 1 Certificates under the Cap Contract (as defined
below) will represent, for federal income tax purposes, contractual rights
coupled with regular interests within the meaning of Treasury regulations
Section 1.860G-2(i). In this section of the prospectus supplement, the term "CAP
CONTRACT" refers to the rights of the holders of the Group 1 Certificates to
receive payments of Basis Risk Carryforward.

TAXATION OF REGULAR CERTIFICATES

      The following discussion assumes that the rights of the holders of the
Group 1 Certificates under the Cap Contract will be treated as rights under a
notional principal contract rather than as a partnership for federal income tax
purposes. If these rights and obligations were treated as representing the
beneficial interests in an entity taxable as a partnership for federal income
tax purposes, then there could be different tax timing consequences to all such
certificateholders and different withholding tax consequences on payments under
the Cap Contract to holders of the Group 1 Certificates who are non-U.S.
Persons. Prospective investors in the Group 1 Certificates should consult their
tax advisors regarding their appropriate tax treatment.

      A holder of a Group 1 Certificate must allocate the purchase price for
such Certificate between two components--the REMIC Regular Interest component
and the Cap Contract component. For information reporting purposes, it will be
assumed in accordance with the Pooling and Servicing Agreement that, with
respect to any Group 1 Certificate, the Cap Contract component will have an
insubstantial value relative to the value of the Regular Interest component. The
IRS could, however, argue that the Cap Contract component has a greater value,
and if that argument were to be sustained, the Regular Interest component of the
Group 1 Certificates could be viewed as having been issued with either an
additional amount of original issue discount ("OID") (which could cause the
total amount of discount to exceed a statutorily defined de minimis amount) or
with less premium (which would reduce the amount of premium available to be used
as an offset against interest income). See "Federal Income Tax
Consequences--REMICs-Taxation of Owners of REMIC Regular Certificates- Original
Issue Discount and Premium" in the accompanying prospectus.


                                      S-181



      Upon the sale, exchange, or other disposition of a Group 1 Certificate,
the holder must allocate the amount realized between the two components of the
certificate (that is, the Regular Interest component and the Cap Contract
component) based on the relative fair market values of those components at the
time of sale. Assuming that these certificates are held as "capital assets"
within the meaning of section 1221 of the Code, gain or loss on the disposition
of an interest in the Cap Contract component should be capital gain or loss,
and, gain or loss on the disposition of the Regular Interest component should,
subject to the limitation described below, be capital gain or loss. Gain
attributable to the Regular Interest component of such a certificate will be
treated as ordinary income, however, to the extent such gain does not exceed the
excess, if any, of:

      (1)   the amount that would have been includable in the holder's gross
income with respect to the Regular Interest component had income thereon accrued
at a rate equal to 110% of the applicable federal rate as defined in section
1274(d) of the Code determined as of the date of purchase of the certificate

      over

      (2)   the amount actually included in such holder's income.

      As stated above, a portion of the purchase price paid by a holder to
acquire a Group 1 Certificate will be attributable to the Cap Contract component
of such certificate. The portion of the overall purchase price attributable to
the Cap Contract component must be amortized over the life of such certificate,
taking into account the declining balance of the related Regular Interest
component. Treasury regulations concerning notional principal contracts provide
alternative methods for amortizing the purchase price of an interest rate cap
contract. Under the level yield constant interest method, the price paid for an
interest rate cap agreement is amortized over the life of the cap as though it
were the principal amount of a loan bearing interest at a reasonable rate.
Holders are urged to consult their tax advisors concerning the methods that can
be employed to amortize the portion of the purchase price paid for the Cap
Contract component of such a certificate.

      Any payments received by a holder of a Group 1 Certificate of Basis Risk
Carryforward will be treated as periodic payments on an interest rate cap
agreement. To the extent the sum of such periodic payments for any year exceeds
that year's amortized price of the Cap Contract component, such excess is
ordinary income to a holder of a Group 1 Certificate. If for any year the amount
of that year's amortized price exceeds the sum of the periodic payments, such
excess is allowable as an ordinary deduction to a holder of a Group 1
Certificate. In the case of an individual, such deduction will be (i) an "item
of preference" for purposes of the "alternative minimum tax" imposed by section
55 of the Code, (ii) subject to the 2% floor imposed on miscellaneous itemized
deductions under section 67 of the Code and (iii) may be subject to the overall
limitation on itemized deductions imposed under section 68 of the Code.

      Income on the Regular Interest component of the Group 1 Certificates and
the other classes of Regular Certificates must be reported under an accrual
method of accounting. Under the accrual method of accounting, interest income
may be required to be included in a holder's gross income in advance of the
holder's actual receipt of that interest income.

      The Notional Amount Certificates and the Class A-P Certificates will, and
the other classes of offered certificates may, be treated for federal income tax
purposes as having been issued with an amount of Original Issue Discount
("OID"). Although the tax treatment is not entirely certain, the Notional Amount
Certificates will be treated as having OID for federal income tax purposes in an
amount equal to the excess of (1) the sum of all payments on the Notional Amount
Certificates, determined under the related Prepayment Assumption (as defined
herein), over (2) the price at which the Notional Amount Certificates are
issued. For purposes of determining the amount and rate of accrual of OID and
market discount, the Issuing Entity intends to assume that there will be
prepayments on the Mortgage Loans at a rate equal to 100% of the related
Prepayment Assumption (the "PREPAYMENT ASSUMPTION"). No representation is made
that the mortgage loans will prepay at the foregoing rate or any other rate.
Although the tax treatment of the Regular Certificates is uncertain, in
accordance with the Pooling and Servicing Agreement the Securities Administrator
will treat interest payments in respect of the Regular Certificates as
"qualified stated interest" within the meaning of the Code. See "Federal Income
Tax Consequences - REMICs -Taxation of Owners of REMIC Regular Certificates -
Original Issue Discount and Premium" in the


                                      S-182



accompanying prospectus. If the holders of any Regular Certificates are treated
as holding their certificates at a premium, the holders are encouraged to
consult their tax advisors regarding the election to amortize bond premium and
the method to be employed. See "Federal Income Tax Consequences --
REMICs-Taxation of Owners of REMIC Regular Certificates -- Premium" in the
accompanying prospectus.

      Computing accruals of OID in the manner described in the accompanying
prospectus may (depending on the actual rate of prepayments during the accrual
period) result in the accrual of negative amounts of OID on the certificates
issued with OID in an accrual period. Holders will be entitled to offset
negative accruals of OID only against future OID accrual on their certificates.
Although unclear, a holder of a Notional Amount Certificate may be entitled to
deduct a loss to the extent that its remaining basis exceeds the maximum amount
of future payments to which the Certificateholder would be entitled if there
were no further prepayments of the Mortgage Loans.

      As described more fully under "Federal Income Tax Consequences" in the
accompanying prospectus, the Regular Interest component of the Group 1
Certificates and the other classes of offered certificates will represent "real
estate assets" under Section 856(c)(5)(B) of the Internal Revenue Code of 1986,
as amended (the "Code") and qualifying assets under Section 7701(a)(19)(C) of
the Code in the same (or greater) proportion that the Assets of the Issuing
Entity will be so treated, and income on the Regular Interest component of the
Group 1 Certificates and the other classes of offered certificates will
represent "interest on obligations secured by mortgages on real property or on
interests in real property" under Section 856(c)(3)(B) of the Code in the same
(or greater) proportion that the income on the Assets of the Issuing Entity will
be so treated. The Regular Interest component of the Group 1 Certificates and
the other classes of Regular Certificates will represent qualified mortgages
under Section 860G(a) (3) of the Code if acquired by a REMIC within the
prescribed time periods of the Code. The Cap Contract component of a Group 1
Certificate will not, however, qualify as an asset described in Section
7701(a)(19)(C) of the Code, as a real estate asset under Section 856(c)(5)(B) of
the Code, or a qualified mortgage under Section 860G(a)(3) of the Code.

THE CLASS A-R CERTIFICATES

            The holders of the Class A-R Certificates must include the taxable
income of each underlying REMIC (if any) and the Master REMIC in their federal
taxable income. The resulting tax liability of the holders may exceed cash
distributions to them during certain periods. All or a portion of the taxable
income from a Class A-R Certificate recognized by a holder may be treated as
"excess inclusion" income, which, with limited exceptions, cannot be reduced by
deductions (including net operating losses) and in all cases, is subject to U.S.
federal income tax. See "Federal Income Tax Consequences--Tax Related
Restrictions on Transfers of REMIC Residual Certificates" in the accompanying
prospectus.

            In computing alternative minimum taxable income, the special rule
providing that taxable income cannot be less than the sum of the taxpayer's
excess inclusions for the year does not apply. However, a taxpayer's alternative
minimum taxable income cannot be less than the sum of the taxpayer's excess
inclusions for the year. In addition, the amount of any alternative minimum tax
net operating loss is determined without regard to any excess inclusions.

            Purchasers of a Class A-R Certificate (that is, one of the Class A-R
Certificates) are encouraged to consider carefully the tax consequences of an
investment in Class A-R Certificates discussed in the accompanying prospectus
and consult their tax advisors with respect to those consequences. See "Federal
Income Tax Consequences -- REMICs--Taxation of Owners of REMIC Residual
Certificates" in the accompanying prospectus. Specifically, prospective holders
of Class A-R Certificates should consult their tax advisors regarding whether,
at the time of acquisition, a Class A-R Certificate will be treated as a
"noneconomic" residual interest, as a "tax avoidance potential" residual
interest or as both. Among other things, holders of noneconomic Class A-R
Certificates should be aware of REMIC regulations that may affect their ability
to transfer their Class A-R Certificates. See "Federal Income Tax Consequences
-- Tax Related Restrictions on Transfers of REMIC Residual Certificates,"
"--REMICs-- Taxation of Owners of REMIC Residual Certificates-- Market-to-Market
Rules" and "--Excess Inclusions" and "Federal Income Tax Consequences --
Residual Certificate Payments - Non-U.S. Persons" in the accompanying
prospectus.


                                      S-183



      Additionally, for information regarding certain transactions prohibited to
REMICs and the treatment of Realized Losses, see "Federal Income Tax
Consequences --Prohibited Transactions and Other Taxes" and "Federal Income Tax
Consequences -- REMICs -- Taxation of Owners of REMIC Regular Certificates --
Effects of Defaults and Delinquencies" in the accompanying prospectus.

                                   OTHER TAXES

      No representations are made regarding the tax consequences of the
purchase, ownership or disposition of the certificates under any state, local or
foreign tax law. All investors are encouraged to consult their own advisors
regarding the federal, state, local or foreign tax consequences of purchasing,
owning or disposing of the certificates.

                                  ERISA MATTERS

      The Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
and Section 4975 of the Code impose requirements on certain employee benefit
plans--and on certain other retirement plans and arrangements, including
individual retirement accounts and annuities, Keogh plans and collective
investment funds and separate accounts in which plans, accounts or arrangements
are invested (together, "PLANS"), and on persons who are fiduciaries with
respect to these Plans.

      ERISA prohibits "parties in interest" with respect to a Plan from engaging
in certain transactions involving the Plan and its assets unless a statutory,
regulatory or administrative exemption applies to the transaction. Section 4975
of the Code imposes certain excise taxes on prohibited transactions involving
plans described under that section; ERISA authorizes the imposition of civil
penalties for prohibited transactions involving plans not covered under Section
4975 of the Code. Any Plan fiduciary which proposes to cause a Plan to acquire
any of the Offered Certificates should consult with its counsel with respect to
the potential consequences under ERISA and the Code of the Plan's acquisition
and ownership of such certificates. See "ERISA Considerations" in the
accompanying prospectus.

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

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

      The U.S. Department of Labor has granted to the Underwriter an
administrative exemption (the "EXEMPTION"), which exempts from the application
of the prohibited transaction rules transactions relating to:

o   the acquisition, holding and sale by Plans of certain securities issued by a
    trust with respect to which the Underwriter or any of its affiliates is the
    sole underwriter or the manager or co-manager of the underwriting syndicate,
    and

o   the servicing, operation and management of such trusts,

provided that the general conditions and certain other requirements set forth in
the Exemption are satisfied.


                                      S-184



      Among the conditions which must be satisfied for the Exemption to apply:

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

o   The Offered Certificates acquired by the Plan have received a rating at the
    time of such acquisition that is one of the four highest generic rating
    categories from a rating agency identified in the exemption, such as S&P,
    Fitch or Moody's.

o   The Trustee is not an affiliate of any other member of the "RESTRICTED
    GROUP" (defined below in the second following paragraph), other than an
    Underwriter.

o   The sum of all payments made to and retained by the Underwriter in
    connection with the distribution of the Offered Certificates represents not
    more than reasonable compensation for Underwriting the Offered Certificates;
    the sum of all payments made to and retained by the Seller and the Depositor
    pursuant to the assignment of the trust assets to the Issuing Entity
    represents not more than the fair market value of such assets; the sum of
    all payments made to and retained by any Servicer represents not more than
    reasonable compensation for the Servicer's services under the related
    Purchaser and Servicing Agreement and reimbursements of such person's
    reasonable expenses in connection therewith.

o   The Plan investing in the Offered Certificates is an "accredited investor"
    as defined in Rule 501(a)(1) of Regulation D of the SEC under the Securities
    Act of 1933.

      The Issuing Entity must also meet each of the requirements listed below:

o   The Mortgage Pool must consist solely of assets of the type that have been
    included in other investment pools.

o   Certificates representing beneficial ownership in such other investment
    pools must have been rated in one of the four highest generic rating
    categories by a rating agency for at least one year prior to the Plan's
    acquisition of Offered Certificates.

o   Certificates evidencing beneficial ownership in such other investment pools
    must have been purchased by investors other than Plans for at least one year
    prior to any Plan's acquisition of Offered Certificates.

      Moreover, the Exemption provides relief from certain self-dealing/conflict
of interest prohibited transactions that may occur when the Plan fiduciary
causes a Plan to acquire an interest in a trust holding receivables as to which
the fiduciary (or its affiliate) is an obligor provided, among other
requirements, that:

o   in the case of an acquisition in connection with the initial issuance of
    Certificates, at least 50% of each Class of Certificates in which Plans have
    invested and at least 50% of the aggregate interests in the Assets of the
    Issuing Entity are acquired by persons independent of the restricted group;

o   such fiduciary (or its affiliate) is an obligor with respect to not more
    than 5% of the fair market value of the obligations of the Issuing Entity;

o   the Plan's investment in Offered Certificates of any class does not exceed
    25% of all of the Certificates of that class outstanding at the time of the
    acquisition; and

o   immediately after the acquisition, no more than 25% of the assets of any
    Plan with respect to which such person is a fiduciary are invested in
    securities representing indebtedness of one or more issuers containing
    assets sold or serviced by the same entity.

This relief does not apply to Plans sponsored by members of the "restricted
group" consisting of the Seller, the Depositor, the Master Servicer, any
Servicer, the Trustee, the Underwriter, any obligor with respect to Mortgage


                                      S-185



Loans included in the Assets of the Issuing Entity constituting more than 5% of
the aggregate unamortized principal balance of the Assets of the Issuing Entity,
a provider of credit enhancement to the Issuing Entity, a counterparty to an
eligible swap agreement held by the Issuing Entity or any affiliate of one of
these parties.

      It is expected that the Exemption will apply to the acquisition and
holding by Plans of the Offered Certificates (except for the Class A-R
Certificate) and that all conditions of the Exemption other than those within
the control of the investors will be met.

      The rating of a class of Offered Certificates may change. If a class of
Offered Certificates no longer has a rating of at least "BBB-" from at least one
rating agency, Certificates of that class will no longer be eligible for relief
under the Exemption (although a Plan that had purchased the Certificate when it
had an investment-grade rating would not be required by the Exemption to dispose
of it). However, insurance company general accounts investing assets of Plans
may be eligible to purchase such Offered Certificates pursuant to Sections I and
III of PTCE 95-60.

      BECAUSE THE CHARACTERISTICS OF THE CLASS A-R CERTIFICATE MAY NOT MEET THE
REQUIREMENTS OF THE EXEMPTION DISCUSSED ABOVE OR ANY OTHER ISSUED EXEMPTION
UNDER ERISA INCLUDING PROHIBITED TRANSACTION CLASS EXEMPTION ("PTCE") 83-1, THE
PURCHASE AND HOLDING OF THE CLASS A-R CERTIFICATE BY A PLAN, INCLUDING
INDIVIDUAL RETIREMENT ACCOUNTS AND OTHER PLANS SUBJECT TO SECTION 4975 OF THE
CODE, MAY RESULT IN PROHIBITED TRANSACTIONS AND THE IMPOSITION OF EXCISE TAXES
OR CIVIL PENALTIES. CONSEQUENTLY, THE ACQUISITION AND TRANSFER OF THE CLASS A-R
CERTIFICATE WILL NOT BE REGISTERED BY THE SECURITIES ADMINISTRATOR UNLESS THE
SECURITIES ADMINISTRATOR ON BEHALF OF THE TRUSTEE RECEIVES:

o   a representation from the acquiror or transferee of the Class A-R
    Certificate to the effect that the transferee is not an employee benefit
    plan subject to Section 406 of ERISA or a plan or arrangement subject to
    Section 4975 of the Code, or a person acting on behalf of any such plan or
    arrangement or using the assets of any such plan or arrangement to effect
    such transfer;

o   a representation that the transferee is an insurance company which is
    purchasing the Class A-R Certificate with funds contained in an "insurance
    company general account" (as such term is defined in Section V(e) of PTCE
    95-60) and that the purchase and holding of the Class A-R Certificate are
    eligible for exemptive relief under Sections I and III of PTCE 95-60; or

o   an opinion of counsel satisfactory to the Securities Administrator and the
    certificate registrar to the effect that the proposed transfer will not (i)
    constitute or result in a non-exempt prohibited transaction under ERISA or
    Section 4975 of the Code or (ii) subject the certificate registrar, the
    Trustee, the Depositor, the Master Servicer, any Servicer, or the Securities
    Administrator to any obligation in addition to those undertaken by them in
    the Pooling and Servicing Agreement.

      Prospective Plan investors should consult with their legal advisors
concerning the impact of ERISA and the Code, the applicability of the Exemption,
described above, and PTCE 83-1, described in the accompanying prospectus, and
the potential consequences in their specific circumstances prior to making an
investment in the Offered Certificates. Moreover, each Plan fiduciary should
determine whether under the general fiduciary standards of investment prudence
and diversification, an investment in the Offered Certificates is appropriate
for the Plan, taking into account the overall investment policy of the Plan and
the composition of the Plan's investment portfolio.

      The sale of Offered Certificates to a Plan is in no respect a
representation by the Issuing Entity or the Underwriter of the certificates that
this investment meets all relevant legal requirements with respect to
investments by Plans generally or any particular Plan, or that this investment
is appropriate for Plans generally or any particular Plan.


                                      S-186



                             METHOD OF DISTRIBUTION

      Subject to the terms and conditions set forth in the Underwriting
Agreement between the Depositor and Morgan Stanley & Co. Incorporated (the
"UNDERWRITER"), the Depositor has agreed to sell the Offered Certificates to the
Underwriter, and the Underwriter has agreed to purchase from the Depositor the
Offered Certificates. Distribution of the Offered Certificates will be made by
the Underwriter from time to time in negotiated transactions or otherwise at
varying prices to be determined at the time of sale. In connection with the sale
of the Offered Certificates, the Underwriter may be deemed to have received
compensation from the Depositor in the form of underwriting discounts.

      The Underwriter intends to make a secondary market in the Offered
Certificates, but has no obligation to do so. There can be no assurance that a
secondary market for the Offered Certificates will develop or, if it does
develop, that it will continue or that it will provide Certificateholders with a
sufficient level of liquidity of investment. The Offered Certificates will not
be listed on any national securities exchange.

      The Depositor has agreed to indemnify the Underwriter against, or make
contributions to the Underwriter with respect to, certain liabilities, including
liabilities under the Securities Act of 1933, as amended.

      The Underwriter is an affiliate of the Depositor, the Seller, the Sponsor
and MSCC.

                                  LEGAL MATTERS

      The validity of the Certificates will be passed upon for the Depositor by
Sidley Austin LLP, New York, New York. Certain tax matters will be passed upon
for the Depositor by Sidley Austin LLP. Sidley Austin LLP will act as counsel
for the Underwriter.

                                     RATINGS

      It is a condition of the issuance of the Certificates that they receive
the respective ratings set forth on pages v and vi of this prospectus supplement
by Standard & Poor's Ratings Services, a division of The McGraw-Hill Companies,
Inc. ("S&P"), and by Moody's Investors Service, Inc. ("MOODY'S" and, together
with S&P, the "RATING AGENCIES").

      The ratings assigned to mortgage pass-through certificates address the
likelihood of the receipt of all payments on the Mortgage Loans by the related
Certificateholders under the agreements pursuant to which such certificates are
issued. The ratings of the Group 1 Certificates do not address Prepayment
Interest Shortfalls, Basis Risk Shortfalls or Relief Act Interest Shortfalls.
The rating assigned to the Class A-R Certificates only addresses the return of
its Class Principal Balance. The rating assigned to the notional amount
certificates does not address whether investors will recoup their initial
investment. Such ratings take into consideration the credit quality of the
related Mortgage Pool, including any credit support providers, structural and
legal aspects associated with such certificates, and the extent to which the
payment stream on the Mortgage Pool is adequate to make the payments required by
such certificates. Ratings on such certificates do not, however, constitute a
statement regarding frequency of prepayments of the Mortgage Loans.

      The ratings assigned to the Offered Certificates should be evaluated
independently from similar ratings on other types of securities. A rating is not
a recommendation to buy, sell or hold securities and may be subject to revision
or withdrawal at any time by the Rating Agencies.

      The Depositor has not requested a rating of the Offered Certificates by
any rating agency other than the Rating Agencies; there can be no assurance,
however, as to whether any other rating agency will rate the Offered
Certificates or, if it does, what rating would be assigned by such other rating
agency. The rating assigned by such other rating agency to the Offered
Certificates could be lower than the respective ratings assigned by the Rating
Agencies.


                                      S-187



      The Depositor has requested that S&P and Moody's maintain ongoing
surveillance of the ratings assigned to the offered certificates in accordance
with their respective policies, but we cannot assure you that either S&P or
Moody's will continue their surveillance of the ratings assigned to the offered
certificates.


                                      S-188



                          INDEX OF CERTAIN DEFINITIONS

Additional Collateral.......................................................S-39
Additional Collateral Mortgage Loans........................................S-38
Aggregate Certificate Group................................................S-107
Aggregate Cut-off Date Collateral Allocation Group Balance..................S-37
Aggregate Cut-off Date Loan Group Balance ..................................S-34
Aggregate Cut-off Date Pool Principal Balance...............................S-34
Aggregate Group II Certificates............................................S-107
Aggregate Group II Senior Certificate Group................................S-107
Aggregate Group II Senior Certificates.....................................S-107
Aggregate Group II Subordinated Certificates........................S-106, S-107
Aggregate II Prepayment Shift Percentage...................................S-138
Aggregate II Shift Percentage..............................................S-138
American Home.........................................................S-38, S-84
American Home Mortgage Loans................................................S-38
A-P Formula Principal Amount...............................................S-146
A-P Percentage.............................................................S-136
Applicable Credit Support Percentage.......................................S-144
Applicable Fraction.........................................................S-35
Assets of the Issuing Entity................................................S-37
Assignment Agreements.......................................................S-39
Assumed Balance............................................................S-134
Auction Purchaser..........................................................S-162
Available Distribution Amount..............................................S-117
Available Funds............................................................S-133
Bankruptcy Loss Coverage Amount............................................S-150
Bankruptcy Losses..........................................................S-148
Basic Principal Distribution Amount........................................S-118
Basis Risk Carry Forward Amount............................................S-118
book-entry certificates....................................................S-111
Breached Mortgage Loan.....................................................S-162
Business Day...............................................................S-110
Cap Contract...............................................................S-181
Certificateholder..........................................................S-110
Class 1-A Certificates.....................................................S-106
Class 1-A Interest Distribution Amount.....................................S-118
Class 1-A Principal Distribution Amount....................................S-119
Class 1-B Certificates.....................................................S-107
Class 1-B-1 Principal Distribution Amount..................................S-121
Class 1-B-2 Principal Distribution Amount..................................S-122
Class 1-B-3 Principal Distribution Amount..................................S-122
Class 1-M Certificates................. ...................................S-106
Class 1-M Senior Certificates.......... ...................................S-107
Class 1-M-1 Principal Distribution Amount..................................S-119
Class 1-M-2 Principal Distribution Amount..................................S-119
Class 1-M-3 Principal Distribution Amount..................................S-119
Class 1-M-4 Principal Distribution Amount..................................S-120
Class 1-M-5 Principal Distribution Amount..................................S-120
Class 1-M-6 Principal Distribution Amount..................................S-121
Class A-P Certificates.....................................................S-107
Class A-P Deferred Amount..................................................S-147
Class P Certificates.......................................................S-106
Class P-1 Distribution Amount..............................................S-123
Class P-2 Distribution Amount..............................................S-138
Class Principal Balance....................................................S-108
Class Subordination Percentage.............................................S-144
Closing Date...............................................................S-104
Code.......................................................................S-181
Collateral Allocation Group.................................................S-35
Collateral Allocation Group 1...............................................S-35
Collateral Allocation Group 2...............................................S-35
Collateral Allocation Group 3...............................................S-35
Collateral Allocation Group 4A..............................................S-35
Collateral Allocation Group 4B..............................................S-35
Collateral Allocation Group Principal Balance..............................S-140
Combined Collateral Allocation Group 4......................................S-35
Compensating Interest.......................................................S-27
CPR........................................................................S-162
Custodial Account..........................................................S-114
Custodian..................................................................S-104
Custodians.................................................................S-104
Cut-off Date................................................................S-34
Debt Service Reduction..............................................S-123, S-150
Defective Mortgage Loan.....................................................S-80
Deficient Valuation.................................................S-123, S-150
Deleted Mortgage Loan.......................................................S-81
Depositor...................................................................S-80
Determination Date..........................................................S-96
Discount Mortgage Loan.....................................................S-135
Distribution Account.......................................................S-114
Distribution Date..........................................................S-110
DTC...................................................................S-111, I-1
Due Date......................................................S-39, S-117, S-139
Due Period.................................................................S-117
Effective Loan-to-Value Ratio...............................................S-41
ERISA......................................................................S-184
excess interest.............................................................S-27
Excess Losses..............................................................S-148
Excess Subordinated Amount.................................................S-123
Exemption..................................................................S-184
Expense Fee Rate............................................................S-95
Extra Principal Distribution Amount........................................S-123
Fraud Loss Coverage Amount.................................................S-150
Fraud Losses...............................................................S-148
Global Securities............................................................I-1
GMAC..................................................................S-39, S-89
GMAC Serviced Mortgage Loan.................................................S-93
GMACM.......................................................................S-89
GreenPoint Serviced Mortgage Loan...........................................S-93
Group 1 Assets.............................................................S-162
Group 1 Certificates.......................................................S-107


                                      S-189



Group 1 Excess Priority Amount.............................................S-123
Group 1 LIBOR Certificates.................................................S-107
Group 1 Mortgage Loans......................................................S-34
Group 1 Principal Distribution Amount......................................S-123
Group 1 Principal Remittance Amount........................................S-123
Group 1 Priority Amount....................................................S-124
Group 1 Priority Percentage................................................S-124
Group 1 Senior Certificates................................................S-106
Group 1 Shift Percentage...................................................S-124
Group 1 Subordinate Certificates...........................................S-105
Group 1 Subordinated Certificates..........................................S-107
Group 2 Certificates.......................................................S-107
Group 2 Mortgage Loans......................................................S-34
Group 2 Priority Amount....................................................S-139
Group 2 Priority Percentage................................................S-139
Group 3 Certificates.......................................................S-107
Group 3 Mortgage Loans......................................................S-34
Group 3 Priority Amount....................................................S-139
Group 3 Priority Percentage................................................S-139
Group 4 Certificates.......................................................S-107
Group 4 LIBOR Certificates.................................................S-107
Interest Accrual Period.............................................S-124, S-134
Interest Carry Forward Amount..............................................S-124
interest distribution amount...............................................S-133
Interest Distribution Amount...............................................S-124
Interest Only Loans.........................................................S-40
Interest Remittance Amount.................................................S-124
Issuing Entity..............................................................S-34
Last Scheduled Distribution Date...........................................S-154
LIBOR......................................................................S-113
LIBOR Business Day.........................................................S-113
LIBOR Certificates.........................................................S-108
Limited Purpose Surety Bond.................................................S-39
Liquidated Loan............................................................S-124
Liquidated Mortgage Loan...................................................S-148
Liquidation Proceeds.......................................................S-125
Loan Group..................................................................S-34
Loan Group 1................................................................S-34
Loan Group 2................................................................S-34
Loan Group 3................................................................S-34
Loan Group Principal Balance...............................................S-139
Loan-to-Value Ratio.........................................................S-41
Master REMIC...............................................................S-181
Master Servicer................... ...................................S-39, S-80
Master Servicer Default.....................................................S-97
Minimum Auction Price......................................................S-163
Monthly Advance.............................................................S-96
Moody's....................................................................S-187
Mortgage....................................................................S-80
Mortgage File...............................................................S-80
Mortgage Loan Auction Price................................................S-162
Mortgage Loan Purchase Agreement............................................S-39
Mortgage Loans..............................................................S-34
Mortgage Note...............................................................S-80
Mortgage Pool...............................................................S-34
Mortgaged Property..........................................................S-34
MSCC.............................. ...................................S-38, S-83
MSCC Mortgage Loans.........................................................S-38
MSCC Serviced Mortgage Loan.................................................S-93
MSMC.....................................................S-34, S-82, S-99, S-102
MSMC Mortgage Loans.........................................................S-38
NAS Certificates...........................................................S-107
Net Interest Shortfall.....................................................S-134
Net Monthly Excess Cashflow................................................S-125
Net Mortgage Rate..............................................S-35, S-95, S-125
net prepayment interest shortfalls..........................................S-96
Net WAC Cap......................................................vi, S-23, S-125
Non-A-P Formula Principal Amount...........................................S-136
Non-A-P Percentage.........................................................S-135
Non-A-P Pool Balance.......................................................S-139
Non-Discount Mortgage Loan.................................................S-136
Notional Amount............................................................S-109
Notional Amount Certificates...............................................S-107
Offered Certificates.......................................................S-108
OID........................................................................S-181
Optional Termination Date..............................................vi, S-162
Original Applicable Credit Support Percentage..............................S-144
original subordinate principal balance.....................................S-142
Originator..................................................................S-38
Other Mortgage Loans........................................................S-38
overcollateralization.......................................................S-27
Overcollateralization Increase Amount......................................S-125
Overcollateralization Target Amount........................................S-125
Overcollateralized Amount..................................................S-125
Pass-Through Rate..........................................................S-125
Percentage Interest........................................................S-163
PHH.........................................................................S-39
PHH Serviced Mortgage Loan..................................................S-93
Plans......................................................................S-184
Pool Principal Balance.....................................................S-139
Pooling and Servicing Agreement.............................................S-80
Prepayment Assumption...............................................S-162, S-182
Prepayment Interest Shortfall..............................................S-125
Prepayment Period...................................................S-117, S-139
Privately Offered Certificates.............................................S-106
Prospectus Directive..........................................................iv
PTCE.......................................................................S-186
Purchase Price.............................................................S-162
Quicken.....................................................................S-38
Quicken Mortgage Loans......................................................S-38
Rating Agencies............................................................S-187
Realized Loss................... ...................................S-125, S-148
Record Date................................................................S-110
Reference Bank Rate........................................................S-113
Reg AB......................................................................S-97
Regular Certificates.......................................................S-181
Relevant Implementation Date.................................................iii
Relevant Member State........................................................iii
Relief Act Interest Shortfall..............................................S-126
Relief Act Reduction.......................................................S-135


                                      S-190



Replacement Mortgage Loan...................................................S-81
ResCap......................................................................S-89
Residual Certificates......................................................S-107
Restricted Classes.........................................................S-144
restricted group...........................................................S-185
S&P........................................................................S-187
Scheduled Principal Distribution Amount....................................S-139
Securities Administrator....................................................S-80
Seller......................................................................S-80
Senior Certificate Group...................................................S-107
Senior Certificates........................................................S-105
Senior Credit Support Depletion Date.......................................S-146
Senior Enhancement Percentage..............................................S-126
Senior P&I Portion.........................................................S-109
Senior Percentage..........................................................S-141
Senior Prepayment Percentage...............................................S-141
Senior Principal Distribution Amount.......................................S-140
Senior Termination Date....................................................S-142
Senior Turbo Allocation Amount.............................................S-126
Sequential Trigger Event...................................................S-129
Servicer Remittance Date..............................................S-92, S-94
Servicing Fee Rate..........................................................S-93
Sovereign...................................................................S-38
Sovereign Mortgage Loans....................................................S-38
Special Hazard Loss Coverage Amount........................................S-150
Special Hazard Losses......................................................S-148
Sponsor.....................................................................S-82
Sponsor Servicing Rights Mortgage Loans.....................................S-88
Stated Principal Balance............................................S-126, S-139
Stepdown Date..............................................................S-126
structuring assumptions....................................................S-154
Subordinate Certificates...................................................S-105
Subordinated Certificates..................................................S-107
Subordinated Interest Distribution Amount..................................S-126
Subordinated Percentage....................................................S-141
Subordinated Prepayment Percentage.........................................S-142
Subordinated Principal Distribution Amount.................................S-144
Subsequent Recoveries...............................................S-127, S-149
Substitution Adjustment Amount..............................................S-81
Tax Counsel................................................................S-181
Telerate Screen Page 3750..................................................S-113
Terwin......................................................................S-38
Terwin Mortgage Loans.......................................................S-38
Three Month Rolling Average................................................S-127
Trigger Event..............................................................S-127
Trustee.....................................................................S-80
Turbo Allocation Amount....................................................S-127
U.S. Person....................................................................3
UBSRES......................................................................S-38
UBSRES Mortgage Loans.......................................................S-38
Undercollateralization Distribution........................................S-143
Undercollateralized Group..................................................S-143
underlying mortgage loan purchase agreement.................................S-39
underlying REMIC...........................................................S-181
underlying REMIC Regular Interests.........................................S-181
underlying servicing agreement..............................................S-39
Underwriter................................................................S-187
Unpaid Interest Shortfall Amount...........................................S-127
Unpaid Realized Loss Amount................................................S-127
Unscheduled Principal Distribution Amount..................................S-140
Weighted Average Net Mortgage Rate..........................................S-95
Wells Fargo....................................................S-39, S-80, S-103
Wells Fargo Serviced Mortgage Loan..........................................S-93
Wells Fargo Servicer........................................................S-39


                                      S-191



                      [THIS PAGE INTENTIONALLY LEFT BLANK]




                                     ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

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

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

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

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

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

INITIAL SETTLEMENT

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

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

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

SECONDARY MARKET TRADING

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

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

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


                                       I-1



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

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

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

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

      Trading between Clearstream or Euroclear Seller and DTC Purchaser. Due to
time zone differences in their favor, Clearstream Participants and Euroclear
Participants may employ their customary procedures for transactions in which
Global Securities are to be transferred by the respective clearing system,
through the respective Depositary, to a DTC Participant. The seller will send
instructions to Clearstream or Euroclear through a Clearstream Participant or
Euroclear Participant at least one business day prior to settlement. In these
cases Clearstream or Euroclear will instruct the respective Depositary, as
appropriate, to deliver the Global Securities to the DTC Participant's account
against payment. Payment will include interest accrued on the Global Securities
from and including the last Coupon payment to and excluding the settlement date
on the basis of the actual number of days in such accrual period and a year
assumed to consist of 360 days. For transactions settling on the 31st of the
month, payment will include interest accrued to and excluding the first day of
the following month. The payment will then be reflected in the account of the
Clearstream Participant or Euroclear Participant the following day, and receipt
of the cash proceeds in the Clearstream Participant's or Euroclear Participant's
account would be back-valued to the value date (which would be the preceding
day, when settlement occurred in New York). Should the Clearstream Participant
or Euroclear Participant have a line of credit with its respective clearing
system and elect to be in debt in anticipation of receipt of the sale proceeds
in its account, the back-valuation will extinguish any overdraft incurred over
that one-day period. If settlement is not completed on the intended value date
(i.e., the trade


                                       I-2



fails), receipt of the cash proceeds in the Clearstream Participant's or
Euroclear Participant's account would instead be valued as of the actual
settlement date.

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

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

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

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

CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

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

      Exemption for non-U.S. Persons (Form W-8BEN). Beneficial owners of Global
Securities that are non-U.S. Persons can obtain a complete exemption from the
withholding tax by filing a signed Form W-8BEN (Certificate of Foreign Status of
Beneficial Owner for United States Tax Withholding). Non-U.S. Persons that are
Certificate Owners residing in a country that has a tax treaty with the United
States can obtain an exemption or reduced tax rate (depending on the treaty
terms) by filing Form W-8BEN (Certificate of Foreign Status of Beneficial Owner
for United States Tax Withholding). If the information shown on Form W-8BEN
changes, a new Form W-8BEN must be filed within 30 days of such change.

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

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

      U.S. Federal Income Tax Reporting Procedure. The Certificate Owner of a
Global Security files by submitting the appropriate form to the person through
whom it holds (the clearing agency, in the case of persons holding directly on
the books of the clearing agency). Form W-8BEN and Form W-8ECI are effective
until the third succeeding calendar year from the date such 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 partnership for United States federal income tax purposes organized in or
under the laws of the United States or any state thereof or the District of
Columbia (unless, in the case of a


                                       I-3



partnership, Treasury regulations provide otherwise) or (iii) an estate the
income of which is includible in gross income for United States tax purposes,
regardless of its source, or (iv) a trust if a Court within the United States is
able to exercise primary Supervision over the administration of the trust and
one or more United States persons have authority to control all substantial
decisions of the trust. Notwithstanding the preceding sentence, to the extent
provided in Treasury regulations, certain trusts in existence on October 20,
1996, and treated as United States persons prior to such date, that elect to
continue to be treated as United States persons will also be a U.S. Person. This
Summary does not deal with all aspects of U.S. Federal income tax withholding
that may be relevant to foreign holders of the Global Securities. Investors are
advised to consult their own tax advisors for specific tax advice concerning
their holding and disposing of the Global Securities.


                                       I-4

PROSPECTUS

                          MORGAN STANLEY CAPITAL I INC.
                                    DEPOSITOR

                       MORTGAGE PASS-THROUGH CERTIFICATES
                (ISSUABLE IN SERIES BY SEPARATE ISSUING ENTITIES)

                                   ----------

      Morgan Stanley Capital I Inc. will offer one or more series of
certificates, which represent beneficial ownership interests in the related
trust. The assets of each trust will primarily be:

      o   conventional, fixed or adjustable interest rate mortgage loans secured
          by first liens or junior liens, or first and junior liens on one- to
          four-family residential properties, including mortgage participations;

      o   mortgage pass-through certificates and mortgage-backed securities;

      o   direct obligations of the United States or other governmental
          agencies; or

      o   any combination of the above.

      The certificates of any series will not be obligations of Morgan Stanley
Capital I Inc. or any of its affiliates, and neither the certificates of any
series nor the underlying mortgage loans are insured or guaranteed by any
governmental agency.

                                   ----------

             Investing in any series of certificates involves risks.
           See "Risk Factors" beginning on page 6 of this prospectus.

                                   ----------

      The Securities and Exchange Commission and state securities regulators
have not approved or disapproved the certificates or determined if this
prospectus is truthful or complete. Any representation to the contrary is a
criminal offense.

                                   ----------

                                 MORGAN STANLEY

                  The date of this prospectus is March 14, 2006




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

      The information in this prospectus is not complete and may be changed. We
may not sell these securities until the registration statement filed with the
SEC is effective. This prospectus is not an offer to sell securities and it is
not soliciting an offer to buy securities in any state where the offer or sale
is not permitted.

      Information about the certificates being offered to you is contained in
two separate documents that progressively provide more detail:

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

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

      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 prospectus supplement. This prospectus and the accompanying prospectus
supplement include cross references to sections in these materials where you can
find further related discussions. The tables of contents in this prospectus and
the prospectus supplement identify the pages where these sections are located.

      Morgan Stanley Capital I Inc.'s principal executive office is located at
1585 Broadway, New York, New York 10036, and Morgan Stanley Capital I Inc.'s
telephone number is (212) 761-4000.


                                        2



                                TABLE OF CONTENTS

                                                                           PAGE
                                                                           ----
SUMMARY OF PROSPECTUS........................................................ 1
RISK FACTORS................................................................. 6
DESCRIPTION OF THE TRUST FUNDS.............................................. 29
  Assets.................................................................... 29
  Mortgage Loans............................................................ 29
  Mortgage-Backed Securities................................................ 31
  Government Securities..................................................... 32
  Accounts.................................................................. 33
  Credit Support............................................................ 33
  Cash Flow Agreements and Derivatives...................................... 33
USE OF PROCEEDS............................................................. 35
YIELD CONSIDERATIONS........................................................ 35
  General................................................................... 35
  Pass-Through Rate......................................................... 35
  Timing of Payment of Interest............................................. 35
  Payments of Principal; Prepayments........................................ 36
  Prepayments, Maturity and Weighted Average Life........................... 37
  Other Factors Affecting Weighted Average Life............................. 38
THE DEPOSITOR............................................................... 39
THE SPONSOR................................................................. 40
STATIC POOL INFORMATION..................................................... 40
ISSUING ENTITY.............................................................. 40
DESCRIPTION OF THE CERTIFICATES............................................. 40
  General................................................................... 40
  Categories of Classes of Certificates..................................... 41
  Indices Applicable to Floating Rate and Inverse Floating Rate Classes..... 43
  LIBOR..................................................................... 43
  COFI ..................................................................... 44
  Treasury Index............................................................ 46
  Prime Rate................................................................ 46
  Distributions............................................................. 46
  Available Distribution Amount............................................. 47
  Distributions of Interest on the Certificates............................. 47
  Distributions of Principal of the Certificates............................ 48
  Components................................................................ 48
  Distributions on the Certificates of Prepayment Premiums.................. 48
  Allocation of Losses and Shortfalls....................................... 48
  Advances in Respect of Delinquencies...................................... 49
  Reports to Certificateholders............................................. 49
  Termination............................................................... 52
  Book-Entry Registration and Definitive Certificates....................... 52
DESCRIPTION OF THE AGREEMENTS............................................... 56
  Assignment of Assets; Repurchases......................................... 56
  Representations and Warranties; Repurchases............................... 58
  Certificate Account and Other Collection Accounts......................... 59
  Pre-Funding Account....................................................... 62
  Collection and Other Servicing Procedures................................. 63
  Subservicers.............................................................. 64
  Realization Upon Defaulted Mortgage Loans................................. 64
  Hazard Insurance Policies................................................. 66
  Fidelity Bonds and Errors and Omissions Insurance......................... 68
  Due-on-Sale Provisions.................................................... 68
  Retained Interest; Servicing Compensation and Payment of Expenses......... 68
  Evidence as to Compliance................................................. 69


                                        i



  Matters Regarding a Master Servicer and the Depositor..................... 69
  Events of Default......................................................... 71
  Rights Upon Event of Default.............................................. 71
  Amendment................................................................. 72
  The Trustee............................................................... 73
  Duties of the Trustee..................................................... 73
  Matters Regarding the Trustee............................................. 73
  Resignation and Removal of the Trustee.................................... 74
DESCRIPTION OF CREDIT SUPPORT............................................... 74
  General................................................................... 74
  Subordinate Certificates.................................................. 75
  Cross-Support Provisions.................................................. 75
  Insurance or Guarantees for the Mortgage Loans............................ 75
  Letter of Credit.......................................................... 75
  Insurance Policies and Surety Bonds....................................... 76
  Reserve Funds............................................................. 76
  Derivative Products....................................................... 76
  Credit Support for Mortgage-Backed Securities............................. 76
LEGAL ASPECTS OF MORTGAGE LOANS............................................. 77
  General................................................................... 77
  Types of Mortgage Instruments............................................. 77
  Interest in Real Property................................................. 78
  Cooperative Loans......................................................... 78
  Foreclosure............................................................... 79
  Junior Mortgages.......................................................... 83
  Anti-Deficiency Legislation and Other Limitations on Lenders.............. 83
  Environmental Legislation................................................. 84
  Due-on-Sale Clauses....................................................... 84
  Prepayment Charges........................................................ 85
  Subordinate Financing..................................................... 85
  Applicability of Usury Laws............................................... 85
  Alternative Mortgage Instruments.......................................... 86
  Servicemembers' Civil Relief Act.......................................... 87
  Forfeiture for Drug, RICO and Money Laundering Violations................. 87
FEDERAL INCOME TAX CONSEQUENCES............................................. 88
  General................................................................... 88
  Grantor Trust Funds....................................................... 88
  a.  Single Class of Grantor Trust Certificates............................ 88
  b.  Multiple Classes of Grantor Trust Certificates........................ 92
  c.  Sale or Exchange of a Grantor Trust Certificate....................... 95
  d.  Non-U.S. Persons...................................................... 96
  e.  Information Reporting and Backup Withholding.......................... 96
  REMICS.................................................................... 97
  a.  Taxation of Owners of REMIC Regular Certificates...................... 99
  b.  Taxation of Owners of REMIC Residual Certificates.................... 108
  Prohibited Transactions and Other Taxes.................................. 112
  Liquidation and Termination.............................................. 113
  Administrative Matters................................................... 113
  Tax-Exempt Investors..................................................... 113
  Residual Certificate Payments--Non-U.S. Persons.......................... 114
  Tax Related Restrictions on Transfers of REMIC Residual Certificates..... 114
  Reportable Transactions.................................................. 117
STATE TAX CONSIDERATIONS................................................... 117
ERISA CONSIDERATIONS....................................................... 117
  General.................................................................. 117
  Prohibited Transactions.................................................. 117
  Review by Plan Fiduciaries............................................... 121
LEGAL INVESTMENT........................................................... 121
PLAN OF DISTRIBUTION....................................................... 123
LEGAL MATTERS.............................................................. 124
FINANCIAL INFORMATION...................................................... 124
RATING..................................................................... 124


                                       ii



INCORPORATION OF INFORMATION BY REFERENCE.................................. 125
GLOSSARY OF TERMS.......................................................... 126


                                       iii



                     [THIS PAGE INTENTIONALLY LEFT BLANK.]




                              SUMMARY OF PROSPECTUS

      This summary highlights selected information from this prospectus. It does
not contain all of the information you need to consider in making your
investment decision. TO UNDERSTAND ALL OF THE TERMS OF A SERIES OF CERTIFICATES,
READ THIS ENTIRE DOCUMENT AND THE ACCOMPANYING PROSPECTUS SUPPLEMENT CAREFULLY.


                               RELEVANT PARTIES FOR EACH SERIES OF CERTIFICATES


Issuing Entity............................  Each series of certificates will be issued by a separate trust.
                                            Each trust will be formed pursuant to a pooling and servicing
                                            agreement among Morgan Stanley Capital I Inc., one or more
                                            servicers and a trustee.

Depositor.................................  Morgan Stanley Capital I Inc. a wholly-owned subsidiary of
                                            Morgan Stanley.

Sponsor and Seller........................  Unless otherwise specified in the related prospectus supplement,
                                            Morgan Stanley Mortgage Capital Inc., a New York corporation,
                                            will be the sponsor and a seller into the each trust. Morgan
                                            Stanley Mortgage Capital Inc. is an affiliate of the depositor
                                            and its address is 1585 Broadway, New York, New York 10020.
                                            See "The Sponsor" in this Prospectus.

Master Servicer...........................  The servicer or servicers for substantially all the mortgage
                                            loans for each series of certificates, which servicer(s) may be
                                            affiliates of Morgan Stanley Capital I Inc., will be named in
                                            the related prospectus supplement.

Trustee...................................  The trustee for each series of certificates will be named in the
                                            related prospectus supplement.

                                              THE MORTGAGE ASSETS

General...................................  Each trust will own the related mortgage loan, including
                                            mortgage participations, or mortgage-backed securities or both
                                            or, if specified in the applicable prospectus supplement, direct
                                            obligations of the United States or other governmental agencies.
                                            You should refer to the applicable prospectus supplement for the
                                            precise characteristics or expected characteristics of the
                                            mortgage loans and mortgage-backed securities included in each
                                            trust fund.

Mortgage Loans............................  The mortgage loans in each trust will be conventional, fixed or
                                            adjustable interest rate mortgage loans, or mortgage
                                            participations, secured by first liens or junior liens or first
                                            and junior liens on one- to four-family residential properties
                                            or shares issued by cooperative housing corporations. Unless
                                            otherwise provided in the related prospectus supplement, all
                                            mortgage loans will have individual principal balances at
                                            origination of not less than $25,000 and original terms to
                                            maturity of not more than 40 years. All mortgage loans will have
                                            been originated by persons other than Morgan Stanley Capital I
                                            Inc.

Mortgage-Backed Securities................  The mortgage-backed securities in each trust will be mortgage
                                            pass-through certificates or other mortgage-backed securities
                                            evidencing interests in or secured by conventional, fixed or
                                            adjustable rate mortgage loans secured by first liens or junior
                                            liens or first and junior



                                        1





                                            liens on one- to four-family residential properties or shares
                                            issued by cooperative housing corporations.

Government Securities.....................  Each trust may own, in addition to the mortgage loans and
                                            mortgage-backed securities, direct obligations of the United
                                            States or other governmental agencies which provide for payment
                                            of interest or principal or both.

                                                 OTHER ASSETS

Other Assets..............................  If so specified in the applicable prospectus supplement, the
                                            trust fund may include the following agreements and other
                                            similar agreements:

                                            o     guaranteed investment contracts;

                                            o     interest rate swap or exchange agreements;

                                            o     interest rate cap, collar or floor contracts;

                                            o     currency exchange contracts; or

                                            o     other interest rate or currency agreements.

                                              CREDIT ENHANCEMENT

Subordination.............................  A series of certificates may include one or more classes of
                                            senior certificates and one or more classes of subordinate
                                            certificates. The rights of the holders of subordinate
                                            certificates of a series to receive distributions will be
                                            subordinated to such rights of the holders of the senior
                                            certificates of the same series to the extent and in the manner
                                            specified in the applicable prospectus supplement.

                                            Subordination is intended to enhance the likelihood of the
                                            timely receipt by the senior certificateholders of their
                                            proportionate shares of scheduled monthly principal and interest
                                            payments on the related mortgage loans and to protect them from
                                            losses. This protection will be effected by:

                                            o     the preferential right of the senior certificateholders to
                                                  receive, prior to any distribution being made in respect
                                                  of the related subordinate certificates on each
                                                  distribution date, current distributions on the related
                                                  mortgage loans and mortgage-backed securities of principal
                                                  and interest due them on each distribution date out of the
                                                  funds available for distributions on such date;

                                            o     the right of such holders to receive future distributions
                                                  on the mortgage loans and mortgage-backed securities that
                                                  would otherwise have been payable to the holders of
                                                  subordinate certificates;

                                            o     the prior allocation to the subordinate certificates of
                                                  all or a portion of losses realized on the underlying
                                                  mortgage loans and mortgage-backed securities; or

                                            o     any combination of the above.



                                        2





Other Types of Credit Enhancement.........  If so specified in the applicable prospectus supplement, the
                                            certificates of any series, or any one or more classes of a
                                            series may be entitled to the benefits of the following types of
                                            credit enhancement:

                                            o     limited guarantee

                                            o     financial guaranty insurance policy

                                            o     surety bond

                                            o     letter of credit

                                            o     mortgage pool insurance policy

                                            o     reserve fund

                                            o     cross-support

                                            Any credit support will be described in the applicable
                                            prospectus supplement.

                                            DISTRIBUTIONS ON CERTIFICATES

General...................................  Each series of certificates will consist of one or more classes
                                            of certificates that will be entitled, to the extent of funds
                                            available, to one of the following:

                                            o     principal and interest payments in respect of the related
                                                  mortgage loans and mortgage-backed securities;

                                            o     principal distributions, with no interest distribution;

                                            o     interest distributions, with no principal distributions;

                                            o     sequential or concurrent distributions of principal;

                                            o     senior or subordinate distributions of interest or
                                                  principal or both;

                                            o     distributions of interest after an interest accrual
                                                  period; or

                                            o     such other distributions as are described in the
                                                  applicable prospectus supplement.

Interest Distributions....................  With respect to each series of certificates, other than classes
                                            of certificates which may be entitled to disproportionately low,
                                            nominal or no interest distributions, interest on the related
                                            mortgage loans and mortgage-backed securities at the weighted
                                            average of their mortgage rates--net of servicing fees and other
                                            amounts as described in this prospectus or in the applicable
                                            prospectus supplement, will be passed through to holders of the
                                            related classes of certificates in accordance with the
                                            particular terms of each such class of certificates. The terms
                                            of each class of certificates will be described in the related
                                            prospectus supplement.

                                            Except as otherwise specified in the applicable prospectus
                                            supplement, interest on each class of certificates of each
                                            series will accrue at the fixed, floating or weighted average
                                            pass-through rate for each class



                                        3





                                            indicated in the applicable prospectus supplement on their
                                            outstanding principal balance or notional amount.

Principal.................................  With respect to a series of certificates, principal payments
                                            including prepayments on the related mortgage loans and
                                            mortgage-backed securities will be passed through to holders of
                                            the related certificates or otherwise applied in accordance with
                                            the related pooling and servicing agreement on each distribution
                                            date. Distributions in reduction of certificate balance will be
                                            allocated among the classes of certificates of a series in the
                                            manner specified in the applicable prospectus supplement.

Distribution Dates........................  The dates upon which distributions on each series of
                                            certificates will be made will be specified in the related
                                            prospectus supplement.

Advances..................................  Unless otherwise provided in the related prospectus supplement,
                                            in the event that a payment on a mortgage loan is delinquent,
                                            the master servicer will be obligated to make advances that the
                                            master servicer determines are recoverable. The master servicer
                                            will be reimbursed for advances as described in this prospectus
                                            and in the related prospectus supplement. The prospectus
                                            supplement for any series of certificates relating to a trust
                                            that includes mortgage-backed securities will describe any
                                            corresponding advancing obligation of any person in connection
                                            with such mortgage-backed securities.

                              ADDITIONAL ASPECTS OF EACH SERIES OF CERTIFICATES

Termination...............................  If so specified in the prospectus supplement with respect to a
                                            series of certificates, all, but not less than all, of the
                                            mortgage loans and mortgage-backed securities in the related
                                            trust fund and any property acquired with respect to such
                                            mortgage loans may be purchased by the party as is specified in
                                            the applicable prospectus supplement. Any such purchase must be
                                            made in the manner and at the price specified in such prospectus
                                            supplement. If so provided in the related prospectus supplement
                                            with respect to a series, upon the reduction of the certificate
                                            balance of a specified class or classes of certificates by a
                                            specified percentage or amount or on and after a date specified
                                            in the related prospectus supplement, the party specified in the
                                            related prospectus supplement will solicit bids for the purchase
                                            of all of the trust's assets, or of a sufficient portion of such
                                            assets to retire such class or classes, or purchase such assets
                                            at a price set forth in the related prospectus supplement. In
                                            addition, if so provided in the related prospectus supplement,
                                            certain classes of certificates may be purchased subject to
                                            similar conditions.

Forms of Certificates.....................  The certificates will be issued either:

                                            o     in book-entry form through the facilities of The
                                                  Depository Trust Company; or

                                            o     in fully registered, certificated form.

                                            If you own book-entry certificates, you will not receive
                                            physical certificates representing your ownership interest in
                                            such book-entry certificates, except under extraordinary
                                            circumstances. Instead, The Depository Trust Company will effect
                                            payments and transfers by means of its electronic recordkeeping
                                            services, acting through participating



                                        4





                                            organizations. This may result in delays in your receipt of
                                            distributions and may restrict your ability to pledge your
                                            securities. Your rights with respect to book-entry certificates
                                            may generally only be exercised through The Depository Trust
                                            Company and its participating organizations.

Tax Status of Certificates................  The treatment of the certificates for federal income tax
                                            purposes will depend on:

                                            o     whether a "real estate mortgage investment conduit"
                                                  election is made with respect to a series of certificates;
                                                  and

                                            o     if a "real estate mortgage investment conduit" election is
                                                  made, whether the certificates are regular interests or
                                                  residual interests.

                                            If a "real estate mortgage investment conduit" election is not
                                            made, the certificates will be treated as interests in a grantor
                                            trust.

ERISA Considerations......................  If you are a fiduciary of any employee benefit plan subject to
                                            the fiduciary responsibility provisions of the Employee
                                            Retirement Income Security Act of 1974, as amended, also known
                                            as ERISA, you should carefully review with your own legal
                                            advisors whether the purchase or holding of certificates could
                                            give rise to a transaction prohibited or otherwise impermissible
                                            under ERISA or the Internal Revenue Code.

Legal Investment..........................  The applicable prospectus supplement will specify whether the
                                            class or classes of certificates offered will constitute
                                            "mortgage related securities" for purposes of the Secondary
                                            Mortgage Market Enhancement Act of 1984, as amended. If your
                                            investment authority is subject to legal restrictions, you
                                            should consult your own legal advisors to determine whether and
                                            to what extent such certificates constitute legal investments
                                            for you.

Rating....................................  Certificates of any series will not be offered pursuant to this
                                            prospectus and a prospectus supplement unless each offered class
                                            of certificates offered is rated in one of the four highest
                                            rating categories by at least one nationally recognized
                                            statistical rating organization.

                                            o     A security rating is not a recommendation to buy, sell or
                                                  hold the certificates of any series and is subject to
                                                  revision or withdrawal at any time by the assigning rating
                                                  agency.

                                            o     Ratings do not address the effect of prepayments on the
                                                  yield you may anticipate when you purchase your
                                                  certificates.



                                        5



                                  RISK FACTORS

      You should consider, among other things, the following factors in
connection with the purchase of certificates. The risks and uncertainties
described below, together with those in the related prospectus supplement under
"Risk Factors," summarize the material risks relating to your certificates.



LACK OF A SECONDARY MARKET MAY
  MAKE IT DIFFICULT FOR YOU TO RESELL
  YOUR CERTIFICATES                         The liquidity of your certificates may be limited. You should
                                            consider that:

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

                                            o     the prospectus supplement for any series of certificates
                                                  may indicate that an underwriter intends to establish a
                                                  secondary market in such certificates, but no underwriter
                                                  will be obligated to do so; and

                                            o     unless specified in the applicable prospectus supplement,
                                                  the certificates will not be listed on any securities
                                                  exchange.

                                            Certain classes of certificates may not constitute "mortgage
                                            related securities" for purposes of the Secondary Mortgage
                                            Market Enhancement Act of 1984, as amended. Accordingly, many
                                            institutions that lack the legal authority to invest in
                                            securities that do not constitute "mortgage related securities"
                                            will not be able to invest in such securities, thereby limiting
                                            the market for those securities. If your investment activities
                                            are subject to legal investment laws and regulations, regulatory
                                            capital requirements or review by regulatory authorities, then
                                            you may be subject to restrictions on investment in the
                                            certificates. You should consult your own legal advisors for
                                            assistance in determining the suitability of and consequences to
                                            you of the purchase, ownership, and sale of the certificates.
                                            We refer you to "Legal Investment" for additional information.

THE TRUST FUND'S ASSETS MAY BE
  INSUFFICIENT TO PAY YOUR CERTIFICATES
  IN FULL                                   Except for any related insurance policies and any reserve fund
                                            or credit enhancement described in the applicable prospectus
                                            supplement, the sole source of payment on your certificates will
                                            be proceeds from the assets included in the trust fund for each
                                            series of certificates and any form of credit enhancement
                                            specified in the related prospectus supplement. You will not
                                            have any claim against, or security interest in, the trust fund
                                            for any other series. In addition, in general, there is no
                                            recourse to Morgan Stanley Capital I Inc. or any other entity,
                                            and neither the certificates nor the underlying mortgage loans
                                            are guaranteed or insured by any governmental agency or
                                            instrumentality or any other entity. Therefore, if the trust
                                            fund's assets are insufficient to pay you your expected return,
                                            in most situations you will not receive payment from any other
                                            source. Exceptions include:

                                            o     loan repurchase obligations in connection with a breach of
                                                  certain of the representations and warranties; and



                                        6





                                            o     advances on delinquent loans, to the extent the master
                                                  servicer deems the advance will be recoverable.

                                            Because some of the representations and warranties with respect
                                            to the mortgage loans and mortgage-backed securities may have
                                            been made or assigned in connection with transfers of the
                                            mortgage loans and mortgage-backed securities prior to the
                                            closing date, the rights of the trustee and the
                                            certificateholders with respect to those representations or
                                            warranties will be limited to their rights as assignees. Unless
                                            the related prospectus supplement so specifies, neither Morgan
                                            Stanley Capital I Inc., the master servicer nor any affiliate
                                            thereof will have any obligation with respect to representations
                                            or warranties made by any other entity. There may be accounts,
                                            as described in the related prospectus supplement maintained as
                                            credit support. The amounts in these accounts may be withdrawn
                                            amounts and will not be available for the future payment of
                                            principal or interest on the certificates. If a series of
                                            certificates consists of one or more classes of subordinate
                                            certificates, the amount of any losses or shortfalls in
                                            collections of assets on any distribution date will be borne
                                            first by one or more classes of the subordinate certificates, as
                                            described in the related prospectus supplement.

                                            Thereafter, those losses or shortfalls will be borne by the
                                            remaining classes of certificates, in the priority and manner
                                            and subject to the limitations specified in the related
                                            prospectus supplement.

CREDIT ENHANCEMENT IS LIMITED IN
  AMOUNT AND COVERAGE                       With respect to each series of certificates, credit enhancement
                                            may be provided to cover losses on the underlying mortgage loans
                                            and mortgage-backed securities up to specified amounts.

                                            Regardless of the form of credit enhancement provided:

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

                                            o     the amount of coverage may provide only very limited
                                                  coverage as to certain types of losses such as hazard
                                                  losses, bankruptcy losses and fraud losses, and may
                                                  provide no coverage as to certain other types of losses;
                                                  and

                                            o     all or a portion of the credit enhancement for any series
                                                  of certificates will generally be permitted to be reduced,
                                                  terminated or substituted for, if each applicable rating
                                                  agency indicates that the then-current ratings will not be
                                                  adversely affected.

                                            In the event losses exceed the amount of coverage provided by
                                            any credit enhancement or losses of a type not covered by any
                                            credit enhancement occur, such losses will be borne by the
                                            holders of the related certificates. The rating of any series of
                                            certificates by any applicable rating agency may be lowered
                                            following the initial issuance thereof as a result of the
                                            downgrading of the obligations of any applicable credit support
                                            provider, or as a result of losses on the related mortgage loans
                                            in excess of the levels contemplated by such rating agency at
                                            the time of its initial rating analysis.



                                        7





                                            None of Morgan Stanley Capital I Inc., any servicer, or any of
                                            their affiliates, will have any obligation to replace or
                                            supplement any credit enhancement, or to take any other action
                                            to maintain any rating of any class of certificates.

CHANGES IN CONDITIONS IN THE REAL
  ESTATE MARKET WILL AFFECT MORTGAGE
  LOAN PERFORMANCE                          An investment in securities such as the certificates, which
                                            generally represent interests in pools of residential mortgage
                                            loans, may be affected by a decline in real estate values and
                                            changes in the borrower's financial condition. There is no
                                            assurance that the values of the mortgaged properties securing
                                            the mortgage loans underlying any series of certificates have
                                            remained or will remain at their levels on the dates of
                                            origination of the related mortgage loans.

                                            If the residential real estate market should experience an
                                            overall decline in property values such that the outstanding
                                            balances of the mortgage loans contained in a particular trust
                                            fund and any secondary financing on the mortgaged properties,
                                            become equal to or greater than the value of the mortgaged
                                            properties, delinquencies, foreclosures and losses could be
                                            higher than those now generally experienced in the mortgage
                                            lending industry and those experienced in the servicer's or
                                            other servicers' servicing portfolios.

                                            To the extent that losses on mortgage loans underlying a series
                                            are not covered by credit enhancement, holders of certificates
                                            of the series will bear all risk of loss resulting from default
                                            by borrowers. Such loss may also be greater than anticipated as
                                            a result of a decline in real estate values.

GEOGRAPHIC CONCENTRATION MAY
  INCREASE RATES OF LOSS AND
  DELINQUENCY                               In addition to risk factors related to the residential real
                                            estate market generally, certain geographic regions of the
                                            United States from time to time will experience weaker regional
                                            economic conditions and housing markets or be directly or
                                            indirectly affected by natural disasters or civil disturbances
                                            such as earthquakes, hurricanes, floods, eruptions or riots.
                                            Mortgage assets in such areas will experience higher rates of
                                            loss and delinquency than on mortgage loans generally. Although
                                            mortgaged properties located in certain identified flood zones
                                            will be required to be covered, to the maximum extent available,
                                            by flood insurance, no mortgaged properties will otherwise be
                                            required to be insured against earthquake damage or any other
                                            loss not covered by standard hazard insurance policies.

                                            The ability of borrowers to make payments on the mortgage assets
                                            may also be affected by factors which do not necessarily affect
                                            property values, such as adverse economic conditions generally,
                                            in particular geographic areas or industries, or affecting
                                            particular segments of the borrowing community--such as borrowers
                                            relying on commission income and self-employed borrowers. Such
                                            occurrences may accordingly affect the actual rates of
                                            delinquencies, foreclosure and losses with respect to any trust
                                            fund.



                                        8





THE RATE OF PREPAYMENT ON MORTGAGE
  ASSETS MAY ADVERSELY AFFECT AVERAGE
  LIVES AND YIELDS ON CERTIFICATES          The yield of the certificates of each series will depend in part
                                            on the rate of principal payment on the mortgage loans and
                                            mortgage-backed securities, including prepayments, liquidations
                                            due to defaults and mortgage loan repurchases. Such yield may be
                                            adversely affected, depending upon whether a particular
                                            certificate is purchased at a premium or a discount, by a higher
                                            or lower than anticipated rate of prepayments on the related
                                            mortgage loans and mortgage-backed securities, in particular:

                                            The yield on classes of certificates entitling their holders
                                            primarily or exclusively to payments of interest or primarily or
                                            exclusively to payments of principal will be extremely sensitive
                                            to the rate of prepayments on the related mortgage loans and
                                            mortgage-backed securities; and the yield on certain classes of
                                            certificates may be relatively more sensitive to the rate of
                                            prepayment of specified mortgage loans and mortgage-backed
                                            securities than other classes of certificates.

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

                                            o     prevailing mortgage market interest rates;

                                            o     local and national economic conditions;

                                            o     homeowner mobility; and

                                            o     the ability of the borrower to obtain refinancing.

                                            In addition, your yield may be adversely affected by interest
                                            shortfalls which may result from the timing of the receipt of
                                            prepayments or liquidations to the extent that such interest
                                            shortfalls are not covered by aggregate fees payable to the
                                            servicer or other mechanisms specified in the applicable
                                            prospectus supplement. Your yield will be also adversely
                                            affected to the extent that losses on the mortgage loans and
                                            mortgage-backed securities in the related trust fund are
                                            allocated to your certificates and may be adversely affected to
                                            the extent of unadvanced delinquencies on the mortgage loans and
                                            mortgage-backed securities in the related trust fund. Classes of
                                            certificates identified in the applicable prospectus supplement
                                            as subordinate certificates are more likely to be affected by
                                            delinquencies and losses than other classes of certificates.

CERTIFICATES MAY NOT BE APPROPRIATE
  FOR INDIVIDUAL INVESTORS                  The offered certificates are not suitable investments for all
                                            investors. In particular, you should not purchase any class of
                                            offered certificates unless you understand the prepayment,
                                            credit, liquidity and market risks associated with that class
                                            because:

                                            o       The amounts you receive on your certificates will
                                            depend on the amount of the payments borrowers make on the
                                            related mortgage loans. Because we cannot predict the rate at
                                            which borrowers will repay their loans, you may receive
                                            distributions on your certificates in amounts that are larger or
                                            smaller than you expect. In addition, the life of your
                                            certificates may be longer or shorter than anticipated. Because
                                            of this, we cannot guarantee that you will receive distributions
                                            at any specific future date or in any specific amount.



                                        9





                                            o       The yield to maturity on your certificates will depend
                                            primarily on the purchase price of your certificates and the
                                            rate of principal payments and realized losses on the mortgage
                                            loans in the related aggregate loan group.

                                            o       Rapid prepayment rates on the mortgage loans are likely
                                            to coincide with periods of low prevailing interest rates.
                                            During these periods, the yield at which you may be able to
                                            reinvest amounts received as payments on your certificates may
                                            be lower than the yield on your certificates. Conversely, slow
                                            prepayment rates on the mortgage loans are likely to coincide
                                            with periods of high interest rates. During these periods, the
                                            amount of payments available to you for reinvestment at high
                                            rates may be relatively low.

RATINGS ON CERTIFICATES REFLECT
  LIMITED ASSESSMENTS                       Any rating assigned by a rating agency to a class of
                                            certificates will reflect such rating agency's assessment solely
                                            of the likelihood that holders of certificates of such class
                                            will receive payments to which they are entitled under the
                                            related pooling and servicing agreement. A rating will not
                                            constitute an assessment of the likelihood that principal
                                            prepayments, including those caused by defaults, on the related
                                            mortgage loans and mortgage-backed securities 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 certificates. A 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 certificate at a significant premium might fail to
                                            recoup its initial investment under certain prepayment
                                            scenarios. Each prospectus supplement will identify any payment
                                            to which holders of certificates of the related series are
                                            entitled that is not covered by the applicable rating.

                                            The amount, type and nature of credit support, if any,
                                            established with respect to a series of certificates will be
                                            determined on the basis of criteria established by each rating
                                            agency. These criteria are sometimes based upon an actuarial
                                            analysis of the behavior of mortgage loans in a larger group.
                                            The historical data supporting any such actuarial analysis may
                                            not accurately reflect future experience or accurately predict
                                            the actual delinquency, foreclosure or loss experience of the
                                            mortgage loans and mortgage-backed securities included in any
                                            trust fund.

RATINGS DO NOT GUARANTY VALUE               If one or more rating agencies downgrade certificates of a
                                            series, your certificate will decrease in value. Because none of
                                            Morgan Stanley Capital I Inc., the seller, the master servicer,
                                            the trustee or any affiliate has any obligation to maintain a
                                            rating of a class of certificates, you will have no recourse if
                                            your certificate decreases in value.

                                            Each rating agency rating the certificates of any series may
                                            change or withdraw its initial ratings at any time in the future
                                            if, in its judgment, circumstances warrant a change. If your
                                            certificates have the benefit of a surety bond, such as a note
                                            or certificate insurance policy, the ratings of the certificates
                                            will depend primarily on the creditworthiness of the insurer as
                                            the provider of the bond or policy relating to the
                                            certificates. In that event, any reduction in the insurer's
                                            financial strength and claims-paying ability ratings could
                                            result in a reduction of the ratings on the certificates. In
                                            all cases, no person is obligated to maintain the ratings at
                                            their initial levels. If a rating agency qualifies, reduces or



                                       10





                                            withdraws its rating on one or more classes of the certificates,
                                            the liquidity and market value of the affected certificates is
                                            likely to be reduced.

PAYMENTS IN FULL OF A BALLOON LOAN
  DEPEND ON THE BORROWER'S ABILITY TO
  REFINANCE THE BALLOON LOAN OR SELL
  THE MORTGAGED PROPERTY                    Certain of the mortgage loans may not be fully amortizing over
                                            their terms to maturity and, thus, will require substantial
                                            principal payments, i.e., balloon payments, at their stated
                                            maturity. Mortgage loans with balloon payments involve a greater
                                            degree of risk because the ability of a borrower to make a
                                            balloon payment typically will depend upon its ability either to
                                            timely refinance the loan or to timely sell the related
                                            mortgaged property. The ability of a borrower to accomplish
                                            either of these goals will be affected by a number of factors,
                                            including:

                                            o     the level of available mortgage interest rates at the time
                                                  of sale or refinancing;

                                            o     the borrower's equity in the related mortgaged property;

                                            o     the financial condition of the mortgagor;

                                            o     tax laws;

                                            o     prevailing general economic conditions; and

                                            o     the availability of credit for single family real
                                                  properties generally.

MORTGAGE LOANS SECURED BY JUNIOR
  LIENS MAY ONLY BE SATISFIED AFTER
  THE RELATED FIRST LIEN MORTGAGE
  HAS BEEN SATISFIED                        Certain of the mortgage loans may be secured by junior liens and
                                            the related first liens may not be included in the trust fund.
                                            The primary risk to holders of mortgage loans secured by junior
                                            liens is the possibility that adequate funds will not be
                                            received in connection with a foreclosure of the related first
                                            lien to satisfy fully both the first lien and the mortgage loan.
                                            In the event that a holder of the first lien forecloses on a
                                            mortgaged property, the proceeds of the foreclosure or similar
                                            sale will be applied first to the payment of court costs and
                                            fees in connection with the foreclosure, second to real estate
                                            taxes, third in satisfaction of all principal, interest,
                                            prepayment or acceleration penalties, if any, and any other sums
                                            due and owing to the holder of the first lien. The claims of the
                                            holder of the first lien will be satisfied in full out of
                                            proceeds of the liquidation of the mortgage loan, if such
                                            proceeds are sufficient, before the trust fund as holder of the
                                            junior lien receives any payments in respect of the mortgage
                                            loan. In the event that such proceeds from a foreclosure or
                                            similar sale of the related mortgaged property were insufficient
                                            to satisfy both loans in the aggregate, the trust fund, as the
                                            holder of the junior lien, and, accordingly, holders of the
                                            certificates, would bear the risk of delay in distributions
                                            while a deficiency judgment against the borrower was being
                                            obtained and the risk of loss if the deficiency judgment were
                                            not realized upon.



                                       11





OBLIGORS MAY DEFAULT IN PAYMENT
  OF MORTGAGE LOANS                         If so specified in the related prospectus supplement, in order
                                            to maximize recoveries on defaulted mortgage loans, a servicer
                                            or a subservicer will be permitted within prescribed parameters
                                            to extend and modify mortgage loans that are in default or as to
                                            which a payment default is imminent, including in particular
                                            with respect to balloon payments. While any such entity
                                            generally will be required to determine that any such extension
                                            or modification is reasonably likely to produce a greater
                                            recovery on a present value basis than liquidation, such
                                            extensions or modifications may not increase the present value
                                            of receipts from or proceeds of mortgage loans.

THE HOLDERS OF SUBORDINATE
  CERTIFICATES WILL BEAR A GREATER
  RISK OF PAYMENT DELAYS AND LOSSES         The weighted average lives of, and the yields to maturity on,
                                            subordinate certificates will be progressively more sensitive to
                                            the rate and timing of borrower defaults and the severity of
                                            ensuing losses on the loans. If the actual rate and severity of
                                            losses on the loans is higher than those assumed by an investor
                                            in such certificates, the actual yield to maturity of such
                                            certificates may be lower than the yield anticipated by such
                                            holder based on such assumption. The timing of losses on the
                                            loans will also affect an investor's actual yield to maturity,
                                            even if the rate of defaults and severity of losses over the
                                            life of the loans are consistent with an investor's
                                            expectations. In general, the earlier a loss occurs, the
                                            greater the effect on an investor's yield to maturity. If so
                                            specified in the related prospectus supplement, realized losses
                                            on the loans, to the extent they exceed the amount of any
                                            overcollateralization following distributions of principal on
                                            the related distribution date, will reduce the aggregate
                                            principal balance of the subordinate certificates in inverse
                                            order of severity. Once a realized loss is allocated to
                                            security, no principal or interest will be distributable with
                                            respect to such written down amount, except to such extent and
                                            in such priority as may be specified in the related prospectus
                                            supplement in the event of any subsequent recoveries received on
                                            liquidated loans after they are liquidated.

                                            In addition, to the extent subordinate certificates are issued
                                            in the multiple classes, as described in the related prospectus
                                            supplement, the yield of such classes may be particularly
                                            sensitive to changes in the rates of prepayments of the loans.
                                            Distributions of principal will be made to the holders of such
                                            certificates according to the priorities described in the
                                            related prospectus supplement and the yield to maturity on such
                                            classes of certificates will be sensitive to the rates of
                                            prepayment on the loans experienced both before and after the
                                            commencement of principal distributions on such classes. The
                                            yield to maturity on such classes of certificates will also be
                                            extremely sensitive to losses due to defaults on the loans (and
                                            the timing of those losses), to the extent such losses are not
                                            covered by excess interest, overcollateralization, more
                                            subordinate certificates or other credit enhancement.
                                            Furthermore, as described in the related prospectus supplement,
                                            the timing of receipt of principal and interest by such
                                            certificates may be adversely affected by losses even if such
                                            classes of certificates do not ultimately bear such loss.

MORTGAGE LOAN ACCELERATION CLAUSES
  MAY NOT BE ENFORCEABLE                    Mortgages may contain a due-on-sale clause, which permits the
                                            lender to accelerate the maturity of the mortgage loan if the
                                            borrower sells, transfers or conveys the related mortgaged
                                            property or its interest in the



                                       12





                                            mortgaged property. Mortgages may also include a
                                            debt-acceleration clause, which permits the lender to accelerate
                                            the debt upon a monetary or non-monetary default of the
                                            borrower. Such clauses are generally enforceable subject to
                                            certain exceptions. The courts of all states will enforce
                                            clauses providing for acceleration in the event of a material
                                            payment default. The equity courts of any state, however, may
                                            refuse the foreclosure of a mortgage or deed of trust when an
                                            acceleration of the indebtedness would be inequitable or unjust
                                            or the circumstances would render the acceleration
                                            unconscionable.

THERE ARE RESTRICTIONS ON INVESTORS
  SUBJECT TO ERISA                          Generally, ERISA applies to investments made by employee benefit
                                            plans and transactions involving the assets of such plans. Due
                                            to the complexity of regulations which govern such plans,
                                            prospective investors that are subject to ERISA are urged to
                                            consult their own counsel regarding consequences under ERISA of
                                            acquisition, ownership and disposition of the certificates of
                                            any series. In particular, investors that are insurance
                                            companies should consult with their counsel with respect to the
                                            United States Supreme Court case, John Hancock Mutual Life
                                            Insurance Co. v. Harris Trust & Savings Bank.

IF YOUR CERTIFICATES ARE INTEREST ONLY
  CERTIFICATES, THE RETURN ON YOUR
  INVESTMENT WILL BE ESPECIALLY
  SENSITIVE TO PREPAYMENTS ON THE
  LOANS                                     An investment in interest only certificates is especially
                                            sensitive to prepayments on the loans held by the related trust
                                            because payments on interest only certificates depend entirely
                                            on the interest payments received on the loans. When borrowers
                                            prepay their loans, no further interest payments are made on
                                            such loans, and therefore no further amounts from such loans are
                                            available to make payments on the interest only certificates.
                                            If borrowers prepay their loans at a particularly high rate,
                                            investors in interest only certificates may not recover their
                                            initial investments.

PREPAYMENTS ON THE LOANS COULD LEAD
  TO SHORTFALLS IN THE DISTRIBUTION OF
  INTEREST ON YOUR CERTIFICATES             When a voluntary principal prepayment is made by the borrower on
                                            a loan (excluding any payments made upon liquidation of any
                                            loan), the borrower is generally charged interest only up to the
                                            date of the prepayment, instead of for a full month. However,
                                            principal prepayments will only be passed through to the holders
                                            of the certificates on the distribution date that follows the
                                            prepayment period in which the prepayment was received by the
                                            applicable servicer. If and to the extent described in the
                                            related prospectus supplement, the applicable servicer will be
                                            obligated, without any right of reimbursement, for the amount of
                                            shortfalls in interest collections that are attributable to the
                                            difference between the interest paid by a borrower in connection
                                            with those principal prepayments and thirty (or such other
                                            number as may be specified in the related prospectus supplement)
                                            days' interest on the prepaid loans, but only to the extent
                                            those shortfalls do not exceed all or the specified percentage
                                            set forth in the prospectus supplement of the servicing fees for
                                            that distribution date payable to that servicer.

                                            For trusts to which this obligation of the servicer is
                                            applicable, if the servicer fails to make such payments or the
                                            resulting shortfall exceeds the applicable portion of the
                                            servicing fees payable to that servicer for



                                       13





                                            the month, there will be fewer funds available for the
                                            distribution of interest on the certificates. In addition, no
                                            such payments from any servicer will be available to cover
                                            prepayment interest shortfalls resulting from involuntary
                                            prepayments such as liquidation of a defaulted loan. Such
                                            shortfalls of interest, if they result in the inability of the
                                            trust to pay the full amount of the current interest on the
                                            certificates, will result in a reduction the yield on your
                                            certificates.

IF THE TRUST INCLUDES A PRE-FUNDING
  ACCOUNT AND IF THE FUNDS ON DEPOSIT
  IN THE PRE-FUNDING ACCOUNT ARE NOT
  USED TO PURCHASE ADDITIONAL LOANS,
  THOSE FUNDS WILL BE DISTRIBUTED AS A
  PAYMENT OF PRINCIPAL, WHICH MAY
  ADVERSELY AFFECT THE YIELD ON THE
  AFFECTED CERTIFICATES                     If, as described in the related prospectus supplement, the trust
                                            includes a pre-funding account and if all of the money
                                            originally deposited in the pre-funding account has not been
                                            used by the end of the pre-funding period as described in the
                                            related prospectus supplement, the remaining amount will be
                                            applied as a payment of principal on the following distribution
                                            date to the holders of the certificates in the manner described
                                            in the prospectus supplement. If the amount of cash is
                                            substantial, the affected certificates will receive a
                                            significant unexpected early payment of principal. These
                                            payments could adversely affect your yield, particularly if you
                                            purchased the affected certificates at a premium.

                                            Any purchase of additional loans by the trust using funds on
                                            deposit in the pre-funding account will be subject to the
                                            following conditions, among others:

                                            o     each additional loan must satisfy specified statistical
                                                  criteria and representations and warranties; and

                                            o     additional loans will not be selected in a manner that is
                                                  believed to be adverse to the interests of the holders of
                                                  the certificates.

                                            The ability of the related seller to acquire subsequent loans
                                            meeting the requirements for inclusion in the loan pool may be
                                            affected as a result of a variety of social and economic
                                            factors. Economic factors include interest rates, unemployment
                                            levels, the rate of inflation and consumer perception of
                                            economic conditions generally. However, we cannot assure you as
                                            to whether or to what extent economic or social factors will
                                            affect the seller's ability to acquire additional loans and
                                            therefore the ability of the trust to fully utilize the amount
                                            deposited into the pre-funding account.

YOUR INVESTMENT WILL BE SUBJECT TO
  COUNTERPARTY RISK IF PAYMENTS ON
  YOUR CERTIFICATES ARE DEPENDANT TO
  ANY DEGREE ON PAYMENT ON CASH
  FLOW AGREEMENTS                           The assets of the trust may, if specified in the related
                                            prospectus supplement, include agreements, such as interest rate
                                            swaps, caps, floors or other similar agreements which will
                                            require the provider of such instrument to make payments to the
                                            trust under the circumstances described in the prospectus
                                            supplement. If payments on one or more classes of the
                                            certificates of the related series depend in part on payments to
                                            be received under such a cash flow agreement, the ability



                                       14





                                            of the trust to make payments on the applicable classes will be
                                            subject to the credit risk of the provider of the cash flow
                                            agreement. The related prospectus supplement will describe any
                                            mechanism, such as the payment of "breakage fees," which may
                                            exist to facilitate replacement of a cash flow agreement upon
                                            the default or credit impairment of the provider of the
                                            agreement. However, there can be no assurance that any such
                                            mechanism will be successful in enabling the related trust to
                                            obtain a replacement cash flow agreement in the event the credit
                                            of its provider becomes impaired, and the yield on the affected
                                            classes of certificates could be adversely affected as a result.

THE INTEREST RATES OF THE CERTIFICATES
  WITH ADJUSTABLE INTEREST RATES MAY
  BE LIMITED BY THE EFFECT OF INTEREST
  RATES ON THE LOANS AND OTHER
  FACTORS                                   The certificates may accrue interest at interest rates based on
                                            an index plus a specified margin as specified in the related
                                            prospectus supplement, but are subject to certain limitations.
                                            Those limitations on the interest rates for such certificates
                                            may, in part, be based on the weighted average of the interest
                                            rates on the loans net of certain fees and expenses of the trust.

                                            A variety of factors, in addition to those described in the next
                                            Risk Factor, could limit the interest rates and adversely affect
                                            the yield to maturity on such certificates. Some of these
                                            factors are described below:

                                            o     The interest rates on fixed-rate loans will not adjust,
                                                  and the interest rates on adjustable-rate loans may be
                                                  based on a variety of indexes, as specified in the related
                                                  prospectus supplement. Adjustable-rate loans generally
                                                  have periodic, minimum and maximum limitations on
                                                  adjustments to their interest rates, and, as discussed in
                                                  the next Risk Factor, most adjustable-rate loans will not
                                                  have the first adjustment to their interest rates for some
                                                  period of time after the origination of those loans. As a
                                                  result of the limit on the interest rates for the
                                                  certificates bearing an adjustable interest rate, these
                                                  certificates may accrue less interest than they would
                                                  accrue if their interest rates were based solely on the
                                                  applicable index plus the specified margins.

                                            o     The index for the loans may change at different times and
                                                  in different amounts than the index for the certificates.
                                                  As a result, it is possible that interest rates on certain
                                                  of the adjustable-rate loans may decline while the
                                                  interest rates on such certificates are stable or rising.
                                                  It is also possible that the interest rates on certain of
                                                  the adjustable-rate loans and the interest rates for such
                                                  certificates may decline or increase during the same
                                                  period, but that the interest rates on such certificates
                                                  may decline more slowly or increase more rapidly.

                                            o     If prepayments, defaults and liquidations occur more
                                                  rapidly on the loans with relatively higher interest rates
                                                  than on the loans with relatively lower interest rates,
                                                  the interest rates on the certificates with adjustable
                                                  interest rates that are subject to cap based on weighted
                                                  average net-mortgage rates are more likely to be limited.



                                       15





                                            o     To the extent specified in the related prospectus
                                                  supplement, if the interest rates on certificates with
                                                  adjustable interest rates are limited for any distribution
                                                  date due to a cap based on the weighted average net
                                                  interest rates of the loans or any particular groups, the
                                                  resulting interest shortfalls may be recovered by the
                                                  holders of these certificates on the same distribution
                                                  date or on future distribution dates on a subordinated
                                                  basis to the extent that on that distribution date or
                                                  future distribution dates there are available funds
                                                  remaining after certain other distributions on the
                                                  certificates and the payment of certain fees and expenses
                                                  of the trust. These shortfalls suffered by such
                                                  certificates may, to the extent specified in the related
                                                  prospectus supplement, also be covered by amounts payable
                                                  under an interest rate cap or other similar agreement
                                                  relating to such certificates. However, we cannot assure
                                                  you that these funds, if available, will be sufficient to
                                                  fully cover these shortfalls.

IF THE CREDIT ENHANCEMENT FOR YOUR
  CERTIFICATES IS PROVIDED IN WHOLE OR
  IN PART BY OVERCOLLATERALIZATION, THE
  INTEREST GENERATED BY THE LOANS MAY
  BE INSUFFICIENT TO MAINTAIN THE
  REQUIRED LEVEL OF
  OVERCOLLATERALIZATION                     For certificates credit enhanced by overcollateralization, the
                                            weighted average of the net interest rates on the loans is
                                            expected to be higher than the weighted average of the interest
                                            rates on the certificates. In such cases, the loans are
                                            expected to generate more interest than is needed to pay
                                            interest owed on the certificates and to pay certain fees and
                                            expenses of the trust. Any remaining interest generated by the
                                            loans will then be used to absorb losses that occur on the
                                            loans. After these financial obligations of the trust are
                                            covered, the available excess interest generated by the loans
                                            will be used to maintain overcollateralization at the required
                                            level determined as provided in the related agreement. We
                                            cannot assure you, however, that enough excess interest will be
                                            generated to absorb losses or to maintain the required level of
                                            overcollateralization. The factors described below, as well as
                                            the factors described in the previous Risk Factor, will affect
                                            the amount of excess interest that the loans will generate:

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

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

                                            o     If the rates of delinquencies, defaults or losses on the
                                                  loans turn out to be higher than expected, excess interest
                                                  will be reduced by the amount necessary to compensate for
                                                  any shortfalls in cash available to make required
                                                  distributions on the certificates.

                                            o     To the extent the mortgage pool includes adjustable-rate
                                                  loans, such loans may have interest rates that adjust
                                                  based on an index that is different from the index used to
                                                  determine the interest rates on the certificates that bear
                                                  adjustable rates of interest, and any fixed-rate loans
                                                  have interest rates that do not adjust. In addition,



                                       16





                                                  the first adjustment of the interest rates for any
                                                  adjustable rate loans may not occur for a significant
                                                  period after the date of origination. As a result, the
                                                  interest rates on any adjustable rate certificates may
                                                  increase relative to the weighted average of the interest
                                                  rates on the loans, or the interest rate on any adjustable
                                                  rate certificates may remain constant as the weighted
                                                  average of the interest rates on the loans declines. In
                                                  either case, this would require that more of the interest
                                                  generated by the loans be applied to cover interest on the
                                                  certificates.

                                            o     If prepayments, defaults and liquidations occur more
                                                  rapidly on the loans with relatively higher interest rates
                                                  that on the loans with relatively lower interest rates,
                                                  the amount of excess interest generated by the loans will
                                                  be less than would otherwise be the case.

                                            o     Investors in certificates, and particularly subordinate
                                                  certificates, should consider the risk that the
                                                  overcollateralization may not be sufficient to protect
                                                  your certificates from losses.

THE VALUE OF YOUR CERTIFICATES MAY BE
  ADVERSELY AFFECTED BY LOSSES ON THE
  LOANS EVEN IF LOSSES ARE NOT
  ALLOCATED TO YOUR CERTIFICATES            If the rate of default and the amount of losses on the loans is
                                            higher than you expect, then your yield may be lower than you
                                            expect. Liquidations of defaulted loans, whether or not
                                            realized losses are incurred upon the liquidations, are likely
                                            to result in an earlier return of principal to senior
                                            certificates and are likely to influence the yield on such
                                            certificates in a manner similar to the manner in which
                                            principal prepayments on the loans would influence the yield on
                                            such certificates. You may be particularly affected if credit
                                            enhancement is provided in the form of overcollateralization as
                                            described in the applicable prospectus supplement. Such
                                            overcollateralization provisions are intended to result in an
                                            accelerated rate of principal distributions to holders of the
                                            certificates then entitled to principal distributions at any
                                            time that the overcollateralization provided by the loan pool
                                            falls below the required level. An earlier return of principal
                                            to the holders of the certificates as a result of the
                                            overcollateralization provisions will influence the yield on the
                                            certificates in a manner similar to the manner in which
                                            principal prepayments on the loans will influence the yield on
                                            the certificates.

                                            The value of your certificates may be reduced if the rate of
                                            default or the amount of losses is higher than expected. If the
                                            performance of loans is substantially worse than assumed by the
                                            rating agencies, the ratings of any class of the certificates
                                            may be lowered or withdrawn in the future. This may reduce the
                                            value of those certificates. No one will be required to
                                            supplement any credit enhancement or to take any other action to
                                            maintain any rating of the certificates.

NEWLY ORIGINATED LOANS MAY BE MORE
  LIKELY TO DEFAULT, WHICH MAY CAUSE
  LOSSES ON THE CERTIFICATES                Defaults on loans tend to occur at higher rates during the early
                                            years of the loans. The loans described in the related
                                            prospectus supplement may primarily have been originated within
                                            the 12 months prior to their sale to the trust. In any such
                                            case, the trust may experience higher rates of default than if
                                            the loans had been outstanding for a longer period of time.



                                       17





DECLINING PROPERTY VALUES AND DELAYS
  AND EXPENSES INHERENT IN
  FORECLOSURE PROCEDURES COULD DELAY
  DISTRIBUTIONS TO YOU OR RESULT IN
  LOSSES                                    Delays Due to Liquidation Procedures. Substantial delays may
                                            occur before defaulted loans are liquidated and the proceeds
                                            forwarded to investors. Property foreclosure actions are
                                            regulated by state statutes and rules and, like many lawsuits,
                                            are characterized by significant delays and expenses if defenses
                                            or counterclaims are made. As a result, foreclosure actions can
                                            sometimes take several years to complete and property proceeds
                                            may not cover the defaulted loan amount. Expenses incurred in
                                            the course of liquidating defaulted loans will be applied to
                                            reduce the foreclosure proceeds available to investors. Also,
                                            some states prohibit a mortgage lender from obtaining a judgment
                                            against the borrower for amounts not covered by property
                                            proceeds if the property is sold outside of a judicial
                                            proceeding. As a result, you may experience delays in receipt
                                            of moneys or reductions in payable to you.

                                            There is no assurance that the value of the trust assets for any
                                            series of certificates at any time will equal or exceed the
                                            principal amount of the outstanding certificates of the series.
                                            If trust assets have to be sold because of an event of default
                                            or otherwise, providers of services to the trust (including the
                                            trustee, the master servicer and the credit enhancer, if any)
                                            generally will be entitled to receive the proceeds of the sale
                                            to the extent of their unpaid fees and other amounts due them
                                            before any proceeds are paid to certificateholders. As a
                                            result, you may not receive the full amount of interest and
                                            principal due on your certificate.

                                            Decline in Property Values May Increase Loan Losses. Your
                                            investment may be adversely affected by declines in property
                                            values. If the outstanding balance of a loan or contract and
                                            any secondary financing on the underlying property is greater
                                            than the value of the property, there is an increased risk of
                                            delinquency, foreclosure and loss. A decline in property values
                                            could extinguish the value of a junior mortgagee's interest in a
                                            property and, thus, reduce proceeds payable to the
                                            certificateholders.

                                            We refer you to "Material Legal Aspects of the
                                            Loans--Anti-Deficiency Legislation and other Limitations on
                                            Lenders" for additional information.

THE TRUST MAY CONTAIN LOANS SECURED
  BY JUNIOR LIENS; THESE LOANS ARE
  MORE LIKELY THAN LOANS SECURED BY
  SENIOR LIENS TO EXPERIENCE LOSSES         The trust may contain loans that are in a junior lien position.
                                            Mortgages or deeds of trust securing junior loans will be
                                            satisfied after the claims of the senior mortgage holders and
                                            the foreclosure costs are satisfied. In addition, a junior
                                            mortgage lender may only foreclose in a manner that is
                                            consistent with the rights of the senior mortgage lender. As a
                                            result, the junior mortgage lender generally 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. Since the trust will not have any source of
                                            funds to satisfy any senior mortgage or to continue making
                                            payments on that mortgage, the trust's ability as a practical
                                            matter to foreclose on any junior mortgage will be limited. In
                                            addition, since foreclosure proceeds first retire any senior
                                            liens, the foreclosure proceeds may not be sufficient to pay all
                                            amounts owed to you.



                                       18





THE LOANS WILL BE UNDERWRITTEN USING
  VARYING STANDARDS, AND LESS
  STRINGENT UNDERWRITING STANDARDS
  AND THE RESULTANT POTENTIAL FOR
  DELINQUENCIES ON THE LOANS COULD
  LEAD TO LOSSES ON YOUR CERTIFICATES       The trust may contain loans that were made, in part, to
                                            borrowers who, for one reason or another, are not able, or do
                                            not wish, to obtain financing from traditional sources. These
                                            loans may be considered to be of a riskier nature than loans
                                            made by traditional sources of financing, so that the holders of
                                            the certificates may be deemed to be at greater risk than if the
                                            loans were made to other types of borrowers. In this event, the
                                            underwriting standards used in the origination of the loans held
                                            by the trust will generally be less stringent than those of
                                            Fannie Mae or Freddie Mac with respect to a borrower's credit
                                            history and in certain other respects. Borrowers on the loans
                                            may have an impaired or unsubstantiated credit history. As a
                                            result of this less stringent approach to underwriting, the
                                            loans purchased by the trust for your series of certificates may
                                            experience higher rates of delinquencies, defaults and
                                            foreclosures than loans underwritten in a manner which is more
                                            similar to the Fannie Mae and Freddie Mac guidelines.

SOME TYPES OF LOANS MAY BE MORE
  PRONE TO DEFAULTS AND THE TRUST MAY
  CONTAIN LARGE CONCENTRATIONS OF
  THESE LOANS                               Because your certificates represent an interest in the loans
                                            held by the related trust, your investment may be affected by a
                                            decline in real estate values and changes in individual
                                            borrowers' financial conditions. You should be aware that the
                                            value of the mortgaged properties may decline. If the
                                            outstanding balance of a loan and any secondary financing on the
                                            underlying property is greater than the value of the property,
                                            there is an increased risk of delinquency, foreclosure and
                                            losses. If the residential real estate market experiences an
                                            overall decline in property values, the rates of delinquencies,
                                            foreclosures and losses could be higher than those now generally
                                            experienced in the lending industry. To the extent your
                                            certificates are not covered by credit enhancements, you will
                                            bear all of the risks resulting from defaults by borrowers.

                                            In addition, certain types of loans which have higher than
                                            average rates of default may be included in the trust that
                                            issues your certificates. The following types of loans may be
                                            included:

                                            o     loans that are subject to "negative amortization." The
                                                  principal balances of such loans may be increased to
                                                  amounts greater than the value of the underlying property.
                                                  This increases the likelihood of default;

                                            o     loans that for a specified period after origination
                                                  require the borrower to only make interest payments.
                                                  During the interest-only period there will be no scheduled
                                                  reduction in the principal balance of these loans and at
                                                  the end of the period the scheduled monthly payment on
                                                  these loans will increase. This increases the likelihood
                                                  of default and the potential severity of loss associated
                                                  with the default;

                                            o     loans that do not fully amortize over their terms to
                                                  maturity, which are sometimes referred to as balloon
                                                  loans. Such loans require a large payment at their stated
                                                  maturity. These loans



                                       19





                                                  involve a greater degree of risk because the ability of a
                                                  borrower to make this final payment typically depends on
                                                  the ability to refinance the loan or sell the related
                                                  mortgaged property;

                                            o     loans that provide for escalating or variable interest
                                                  payments by the borrower. The borrower may have qualified
                                                  for such loans based on an income level sufficient to make
                                                  the initial payments only. As the payments increase, the
                                                  likelihood of default will increase; and

                                            o     loans that are concentrated in certain regions, states or
                                                  zip code areas of the United States. Such geographic units
                                                  may experience weak economic conditions and housing
                                                  markets. This may cause higher rates of loss and
                                                  delinquency.

                                            We refer you to "The Trust Fund - The Loans" for additional
                                            information. The related prospectus supplement will disclose the
                                            extent to which any of these or other types of special risk
                                            loans are present in the pool applicable to your certificates.

INCREASED USE OF NEW MORTGAGE LOAN
  PRODUCTS BY BORROWERS MAY RESULT
  IN DECLINE IN REAL ESTATE
  VALUES GENERALLY                          In recent years, borrowers have increasingly financed their
                                            homes with new mortgage loan products, which in many cases have
                                            allowed them to purchase homes that they might otherwise have
                                            been unable to afford. Many of these new products feature low
                                            monthly payments during the initial years of the loan that can
                                            increase (in some cases, significantly) over the loan term.
                                            There is little historical data with respect to these new
                                            mortgage loan products. Consequently, as borrowers face
                                            potentially higher monthly payments for the remaining terms of
                                            their loans, it is possible that, combined with other economic
                                            conditions such as increasing interest rates and deterioration
                                            of home values, borrower delinquencies and defaults could exceed
                                            anticipated levels. In that event, the certificates, and your
                                            investment in the certificates, may not perform as you
                                            anticipate.

GEOGRAPHIC CONCENTRATION OF THE
   LOANS MAY INCREASE THE RISK
   OF LOSS                                  The loans underlying a series of certificates may be
                                            concentrated in certain regions, states or zip codes. This
                                            concentration may present risks of losses on the related
                                            certificates that are greater than those generally present for
                                            similar asset-backed securities without such concentration.
                                            Certain geographic regions of the United States from time to
                                            time will experience weaker regional economic conditions and
                                            housing markets than the nation generally and this weakness may
                                            result in losses on the related loans being higher than those in
                                            the nation generally. In addition, particular areas may be
                                            directly or indirectly affected by natural disasters or civil
                                            disturbances such as earthquakes, hurricanes, floods, eruptions,
                                            riots, industrial accidents or terrorism. Loans in areas
                                            adversely affected by these factors will experience higher rates
                                            of loss and delinquency than loans generally. The related
                                            prospectus supplement will contain information regarding the
                                            geographic concentration of the loans.



                                       20





THE LOANS MAY BE SUBJECT TO NEGATIVE
  AMORTIZATION, WHICH MAY AFFECT
  YOUR YIELD AND RESULT IN INCREASED
  DELINQUENCIES AND LOSSES                  The trust may include mortgage loans that are negative
                                            amortization loans. Generally, the interest rates on negative
                                            amortization loans adjust monthly but their monthly payments and
                                            amortization schedules adjust based on a different schedule
                                            (e.g., annually). In addition, in many cases, the amount by
                                            which a monthly payment may be adjusted on an adjustment date
                                            may be limited and may not be sufficient to amortize fully the
                                            unpaid principal balance of a mortgage loan over its remaining
                                            term to maturity. In addition, the initial interest rates on
                                            negative amortization loans may be lower than the sum of the
                                            indices applicable at origination and the related margins.
                                            During a period of rising interest rates, as well as prior to
                                            the applicable adjustment to the monthly payment, the amount of
                                            interest accruing on the principal balance of these mortgage
                                            loans may exceed the amount of the minimum monthly payment. As
                                            a result, a portion of the accrued interest on negatively
                                            amortizing loans may become deferred interest, which will be
                                            added to their principal balances and will also bear interest at
                                            the applicable interest rates. The amount of any deferred
                                            interest accrued on a mortgage loan during a due period will
                                            reduce the amount of interest available to be distributed on the
                                            related certificates on the related distribution date.

                                            If the interest rates on negative amortization loans decrease
                                            prior to an adjustment in the monthly payment, a larger portion
                                            of the monthly payment will be applied to the unpaid principal
                                            balance of the mortgage loan, which may cause the related
                                            classes of certificates to amortize more quickly. Conversely, if
                                            the interest rates on negative amortization loans increase prior
                                            to an adjustment in the monthly payment, a smaller portion of
                                            the monthly payment will be applied to the unpaid principal
                                            balance of the mortgage loan, which may cause the related
                                            classes of certificates to amortize more slowly.

                                            In addition, as the principal balance of a negative amortization
                                            loan will increase by the amount of deferred interest allocated
                                            to such loan, the increasing principal balance of a negative
                                            amortization loan may approach or exceed the value of the
                                            related mortgaged property, thus increasing the likelihood of
                                            defaults as well as the amount of any loss experienced with
                                            respect to any such negative amortization that is required to be
                                            liquidated. Furthermore, each negative amortization loan will
                                            generally provide for the payment of any remaining unamortized
                                            principal balance (due to the addition of deferred interest, if
                                            any, to the principal balance of the loan) in a single payment
                                            at the maturity of such loan. Because the related mortgagors may
                                            be required to make a larger single payment upon maturity, it is
                                            possible that the default risk associated with negative
                                            amortization loans is greater than associated with fully
                                            amortizing mortgage loans.

SOME OF THE LOANS MAY HAVE AN INITIAL
  INTEREST-ONLY PERIOD, WHICH MAY
  RESULT IN INCREASED DELINQUENCIES
  AND LOSSES                                To the extent specified in the related prospectus supplement,
                                            certain loans may be interest-only until for a period of months
                                            or years after the date of origination. During this period, the
                                            payment made by the related borrower will be less than it would
                                            be if the principal of the loan was required to amortize. In
                                            addition, the loan principal balance will not be reduced because
                                            there will be no scheduled monthly payments of



                                       21





                                            principal during this period. As a result, no principal
                                            payments will be made on the certificates with respect to these
                                            loans during their interest-only period unless there is a
                                            principal prepayment.

                                            After the initial interest-only period, the scheduled monthly
                                            payment on these loans will increase, which may result in
                                            increased delinquencies by the related borrowers. In addition,
                                            losses may be greater on these loans as a result of there being
                                            no principal amortization during the early years of these
                                            loans. Although the amount of principal included in each
                                            scheduled monthly payment for a traditional loan is relatively
                                            small during the first few years after the origination of a
                                            loan, in the aggregate, the amount can be significant. Any
                                            resulting delinquencies and losses, to the extent not covered by
                                            available credit enhancement, will be allocated to the
                                            certificates in reverse order of seniority.

                                            Loans with an initial interest-only period are relatively new in
                                            the mortgage marketplace. The performance of these loans may be
                                            significantly different from loans that amortize from
                                            origination. In particular, the failure by the related borrower
                                            to build equity in the property may affect the delinquency, loss
                                            and prepayment experience with respect to these loans.

THE COLLATERAL SECURING COOPERATIVE
  LOANS MAY BE MORE LIKELY TO
  DIMINISH IN VALUE                         Certain of the mortgage loans may be cooperative loans. A
                                            cooperative (1) owns all the real property that comprises the
                                            project, including the land and the apartment building comprised
                                            of separate dwelling units and common areas or (2) leases the
                                            land generally by a long term ground lease and owns the
                                            apartment building. The cooperative is directly responsible for
                                            project management and, in most cases, payment of real estate
                                            taxes and hazard and liability insurance. If there is a blanket
                                            mortgage on the property and/or underlying land, as is generally
                                            the case, the cooperative, as project mortgagor, is also
                                            responsible for meeting these mortgage obligations. Ordinarily,
                                            the cooperative incurs a blanket mortgage in connection with the
                                            construction or purchase of the cooperative's apartment
                                            building. The interest of the occupants under proprietary
                                            leases or occupancy agreements to which the cooperative is a
                                            party are generally subordinate to the interest of the holder of
                                            the blanket mortgage in that building. If the cooperative is
                                            unable to meet the payment obligations arising under its blanket
                                            mortgage, the mortgagee holding the blanket mortgage could
                                            foreclose on that mortgage and terminate all subordinate
                                            proprietary leases and occupancy agreements. In addition, the
                                            blanket mortgage on a cooperative may provide financing in the
                                            form of a mortgage that does not fully amortize with a
                                            significant portion of principal being due in one lump sum at
                                            final maturity. The inability of the cooperative to refinance
                                            this mortgage and its consequent inability to make such final
                                            payment could lead to foreclosure by the mortgagee providing the
                                            financing. A foreclosure in either event by the holder of the
                                            blanket mortgage could eliminate or significantly diminish the
                                            value of any collateral held by the lender who financed the
                                            purchase by an individual tenant stockholder of cooperative
                                            shares or, in the case of a trust fund including cooperative
                                            loans, the collateral securing the cooperative loans.



                                       22





IF CONSUMER PROTECTION LAWS ARE
  VIOLATED IN THE ORIGINATION OR
  SERVICING OF THE LOANS, LOSSES ON
  YOUR INVESTMENT COULD RESULT              There has been an increased focus by state and federal banking
                                            regulatory agencies, state attorneys general offices, the
                                            Federal Trade Commission, the U.S. Department of Justice, the
                                            U.S. Department of Housing and Urban Development and state and
                                            local governmental authorities on certain lending practices by
                                            some companies in the subprime industry, sometimes referred to
                                            as "predatory lending" practices. Sanctions have been imposed
                                            by state, local and federal governmental agencies for practices
                                            including, but not limited to, charging borrowers excessive
                                            fees, imposing higher interest rates than the borrower's credit
                                            risk warrants and failing to adequately disclose the material
                                            terms of loans to the borrowers.

                                            Applicable state and local laws generally regulate interest
                                            rates and other charges, require certain disclosure, and require
                                            licensing of the originators. In addition, other state and
                                            local laws, public policy and general principles of equity
                                            relating to the protection of consumers, unfair and deceptive
                                            practices and debt collection practices may apply to the
                                            origination, servicing and collection of the loans.

                                            The loans are also subject to federal laws, including:

                                            o     the Federal Truth in Lending Act and Regulation Z
                                                  promulgated under that Act, which require certain
                                                  disclosures to the borrowers regarding the terms of the
                                                  loans;

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

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

                                            Violations of certain provisions of these federal, state and
                                            local laws may limit the ability of the servicers to collect all
                                            or part of the principal of, or interest on, the loans and in
                                            addition could subject the trust to damages and administrative
                                            enforcement (including disgorgement of prior interest and fees
                                            paid). In particular, an originator's failure to comply with
                                            certain requirements of these federal, state or local laws could
                                            subject the trust (and other assignees of the loans) to monetary
                                            penalties, and result in the obligors' rescinding the loans
                                            against either the trust or subsequent holders of the loans.

                                            The loan seller, and other responsible parties making
                                            representations with respect to the mortgage loans, will
                                            represent that each mortgage loan sold by it is in compliance
                                            with applicable federal, state and local laws and regulations.
                                            In addition, such party will represent that none of the mortgage
                                            loans sold by it are covered by the Home Ownership and Equity
                                            Protection Act of 1994 or are classified as a "high cost home,"
                                            "threshold," "covered," "high risk home," "predatory," or similar
                                            loan under any other applicable federal, state or local law. In
                                            the event of a breach of any such representations, such party
                                            will be obligated to cure



                                       23





                                            such breach or repurchase or replace the affected mortgage loan,
                                            in the manner and to the extent described in the related
                                            prospectus supplement.

HIGH LOAN-TO-VALUE RATIOS INCREASE
  RISK OF LOSS                              Loans with higher loan-to-value ratios may present a greater
                                            risk of loss than loans with loan-to-value ratios of 80.00% or
                                            below. The related prospectus supplement will identify the
                                            extent to which loans in the trust have high loan-to-value
                                            ratios. Additionally, the determination of the value of a
                                            mortgaged property used in the calculation of the loan-to-value
                                            ratios or combined loan-to-value ratios of the loans may differ
                                            from the appraised value of such mortgaged properties or the
                                            actual value of such mortgaged properties.

HIGH BALANCE MORTGAGE LOANS MAY
  POSE SPECIAL RISKS                        The prospectus supplement for a series of certificates will
                                            specify the stated principal balances of the mortgage loans in
                                            that trust fund as of the cut-off date. Certain of these
                                            mortgage loans may have principal balances greater than
                                            $500,000. You should consider the risk that the loss and
                                            delinquency experience on these high balance mortgage loans may
                                            have a disproportionate effect on the related loan group and the
                                            pool of mortgage loans as a whole.

LOSSES COULD RESULT IF VIOLATIONS OF
  ENVIRONMENTAL LAWS OCCURRED
  AFFECTING THE MORTGAGED PROPERTIES        Under the laws of some states, contamination of a property may
                                            give rise to a lien on the property to assure the costs of
                                            cleanup. In several states, a lien to assure cleanup has
                                            priority over the lien of an existing mortgage. In addition,
                                            the trust issuing your certificates, because it is a mortgage
                                            holder, may be held responsible for the costs associated with
                                            the clean up of hazardous substances released at a property.
                                            Those costs could result in a loss to the certificateholders.

                                            We refer you to "Material Legal Aspects of the
                                            Loans--Environmental Risks" for additional information.

DELAY IN RECEIPT OF LIQUIDATION
  PROCEEDS; LIQUIDATION PROCEEDS MAY
  BE LESS THAN THE LOAN BALANCE             Substantial delays could be encountered in connection with the
                                            liquidation of delinquent loans. Further, reimbursement of
                                            advances made on a loan, liquidation expenses such as legal
                                            fees, real estate taxes, hazard insurance and maintenance and
                                            preservation expenses may reduce the portion of liquidation
                                            proceeds payable on the certificates. If a mortgaged property
                                            fails to provide adequate security for the loan, you will incur
                                            a loss on your investment if the credit enhancements are
                                            insufficient to cover the loss.

THE BANKRUPTCY OF THE DEPOSITOR OR A
  SELLER MAY DELAY OR REDUCE
  COLLECTIONS ON LOANS                      Neither the United States Bankruptcy Code nor similar applicable
                                            state insolvency laws prohibit the depositor or any seller,
                                            including the sponsor of each securitization, from filing a
                                            voluntary application for bankruptcy relief under applicable
                                            law. However, the transactions contemplated by the related
                                            prospectus will be structured so that

                                            o     the voluntary or involuntary application for bankruptcy
                                                  relief by the depositor is unlikely,



                                       24





                                            o     in the event of a bankruptcy filing by the depositor, the
                                                  loans backing your series of certificates should be
                                                  treated by the bankruptcy court as property of the related
                                                  trust and not as part of the bankrupt estate of the
                                                  depositor, and

                                            o     a bankruptcy filing by a seller which is an affiliate of
                                                  the depositor from whom the depositor acquires the loans
                                                  should not result in consolidation of the assets and
                                                  liabilities of the depositor with those of such seller.

                                            These steps include the creation of the depositor as a separate,
                                            limited purpose subsidiary, the certificate of incorporation of
                                            which contains limitations on the nature of the depositor's
                                            business, restrictions on the ability of the depositor to
                                            commence voluntary or involuntary cases or proceedings under
                                            insolvency laws without the prior unanimous affirmative vote of
                                            all its directors and the structuring of each transfer of loans
                                            from the depositor to the related trust as a sale rather than a
                                            pledge. However, there can be no assurance that the activities
                                            of the depositor would not result in a court concluding that the
                                            assets and liabilities of the depositor should be consolidated
                                            with those of such a seller, or that the transfer of loans to
                                            the trust would in fact be treated by a court as a sale.

                                            The trust assets will be acquired by the depositor from the
                                            sponsor, that in turn will acquire the trust assets, either
                                            directly or through affiliates, from originators. Each seller
                                            (which may include the sponsor) will transfer its related loans
                                            to the depositor and the depositor will transfer the loans to
                                            the related trust. If a seller were to become a debtor in a
                                            bankruptcy case, a creditor or trustee, or the debtor itself,
                                            may take the position that the transfer of the loans by the
                                            seller should be characterized as a pledge of the related loans
                                            to secure a borrowing of such debtor, with the result that the
                                            depositor or the trust is deemed to be a creditor of such
                                            seller, secured by a pledge of the applicable loans.

                                            An attempt to recharacterize the loan transfers related to your
                                            series of certificates, if successful, could result in delays in
                                            payments of collections on the loans or reductions in the amount
                                            of such payments which could result in losses on the
                                            certificates, or in a trustee in bankruptcy electing to
                                            accelerate payment by liquidating the loans. Even if such an
                                            attempt were unsuccessful, delays in payments on the loans and
                                            resulting delays or losses on the certificates could result.

THE LOAN SELLER OR OTHER RESPONSIBLE
  PARTIES MAY NOT BE ABLE TO
  REPURCHASE DEFECTIVE LOANS                Each loan seller or another responsible party identified in the
                                            prospectus supplement will make various representations and
                                            warranties related to the loans. If any such loan seller or
                                            responsible party fails to cure a material breach of its
                                            representations and warranties with respect to any loan in a
                                            timely manner, then it would be required to repurchase or, if so
                                            specified in the related prospectus supplement, substitute for
                                            the defective loan. It is possible that any such loan seller or
                                            responsible party may not be capable of repurchasing or
                                            substituting any defective loans, for financial or other
                                            reasons. The inability of any such party to repurchase or
                                            substitute for defective loans would likely cause the loans to
                                            experience higher rates of delinquencies, defaults and losses.
                                            As a result, shortfalls in the distributions due on the
                                            certificates could occur.



                                       25





EXTERNAL EVENTS MAY INCREASE THE RISK
  OF LOSS ON THE LOANS                      In response to previously executed and threatened terrorist
                                            attacks in the United States and foreign countries, the United
                                            States has initiated military operations and has placed a
                                            substantial number of armed forces reservists and members of the
                                            National Guard on active duty status. It is possible that the
                                            number of reservists and members of the National Guard placed on
                                            active duty status in the near future may increase. To the
                                            extent that a member of the military, or a member of the armed
                                            forces reserves or National Guard who is called to active duty
                                            is a borrower of a loan in the trust, the interest rate
                                            limitation of the Servicemembers Civil Relief Act, and any
                                            comparable state law, will apply. Generally, substantially all
                                            of the loans in the trust for a series of certificates are
                                            expected to have interest rates which exceed such limitation, if
                                            applicable. This may result in interest shortfalls on the
                                            loans, which may result in shortfalls of interest on your
                                            certificates.

FAILURE OF SERVICERS AND/OR MASTER
  SERVICER TO PERFORM MAY ADVERSELY
  AFFECT DISTRIBUTIONS ON CERTIFICATES      The amount and timing of distributions on the certificates in a
                                            series generally will be dependent on the related servicers
                                            performing their respective servicing obligations and on the
                                            master servicer performing its master servicing obligations in
                                            an adequate and timely manner. See "Servicing of the Mortgage
                                            Loans--Servicing and Collection Procedures" in this free writing
                                            prospectus. If a servicer or the master servicer fails to
                                            perform its respective servicing or master servicing
                                            obligations, this failure may result in the termination of that
                                            servicer or master servicer. That termination, with its
                                            corresponding transfer of daily collection activities, will
                                            likely increase the rates of delinquencies, defaults and losses
                                            on the related mortgage loans. As a result, shortfalls in the
                                            distributions due on your certificates could occur.

THE SERVICING FEE MAY BE INSUFFICIENT
  TO ENGAGE REPLACEMENT SERVICERS
  OR MASTER SERVICER                        The prospectus supplement will specify the servicing fee and
                                            master servicing fee payable by the related trust. In the event
                                            it becomes necessary to replace a servicer or master servicer,
                                            no assurance can be made that the servicing fee or master
                                            servicing fee, as applicable, will be sufficient to attract
                                            replacement servicers or a replacement master servicer to accept
                                            an appointment for the related trust. In addition, to the
                                            extent the loans of any series have amortized significantly at
                                            the time that a replacement servicer or a replacement master
                                            servicer is sought, the aggregate fee that would be payable to
                                            any such replacement may not be sufficient to attract a
                                            replacement to accept an appointment for the trust.

DRUG, RICO AND MONEY LAUNDERING
  VIOLATIONS COULD LEAD TO PROPERTY
  FORFEITURES                               Federal law provides that property purchased or improved with
                                            assets derived from criminal activity or otherwise tainted, or
                                            used in the commission of certain offenses, can be seized and
                                            ordered forfeited to the United States of America. The offenses
                                            which can trigger such a seizure and forfeiture include, among
                                            others, violations of the Racketeer Influenced and Corrupt
                                            Organizations Act, the Bank Secrecy Act, the anti-money
                                            laundering laws and regulations, including the USA Patriot Act
                                            of 2001 and the regulations issued pursuant to that Act, as well
                                            as the narcotic drug laws. In many instances, the United States
                                            may seize the property even before a conviction occurs.



                                       26





                                            In the event of a forfeiture proceeding, a lender may be able to
                                            establish its interest in the property by proving that (1) its
                                            mortgage was executed and recorded before the commission of the
                                            illegal conduct from which the assets used to purchase or
                                            improve the property were derived or before the commission of
                                            any other crime upon which the forfeiture is based, or (2) the
                                            lender, at the time of the execution of the mortgage, did not
                                            know or was reasonably without cause to believe that the
                                            property was subject to forfeiture. However, there is no
                                            assurance that such a defense would be successful.

RIGHTS OF BENEFICIAL OWNERS MAY BE
  LIMITED BY BOOK-ENTRY SYSTEM              If you are a purchaser of a book-entry certificate, your
                                            ownership of that certificate will be registered electronically
                                            with DTC. The lack of physical certificates could:

                                            o       result in payment delays on your certificates because
                                            the securities administrator will be sending distributions on
                                            the certificates to DTC instead of directly to you;

                                            o       make it difficult for you to pledge your certificates
                                            if physical certificates are required by the party demanding the
                                            pledge; and

                                            o       hinder your ability to resell your certificates because
                                            some investors may be unwilling to buy certificates that are not
                                            in physical form. See "Description of the
                                            Certificates--Book-Entry Certificates" in this free writing
                                            prospectus.

RISKS RELATED TO THE CLASS A-R
  CERTIFICATES                              If you purchase the Class A-R Certificates of a series, as
                                            holder you must include the taxable income or loss of each REMIC
                                            created by the related trust in determining its federal taxable
                                            income. It is not anticipated that the residual
                                            certificateholders will receive distributions from the trust. As
                                            such, prospective investors are cautioned that the residual
                                            certificateholders' REMIC taxable income and the tax liability
                                            associated therewith may be substantial during certain periods,
                                            in which event the holders of those certificates must have
                                            sufficient sources of funds to pay such tax liability.
                                            Furthermore, it is anticipated that all or a substantial portion
                                            of the taxable income of the REMICs includible by the holders of
                                            the residual certificates will be treated as "excess inclusion"
                                            income. As such, the holder will (i) be unable to use net
                                            operating losses to offset such income, (ii) treat such income
                                            as "unrelated business taxable income" (if applicable), and
                                            (iii) if such holder is a foreign person, be subject to 30%
                                            withholding tax to certain non-U.S. investors, with no exemption
                                            or treaty reduction.

                                            Under the provisions of the Internal Revenue Code relating to
                                            REMICs, it is likely that the residual certificates will be
                                            considered to be a "non-economic residual interest."  As such, a
                                            transfer of those certificates would be disregarded if it had a
                                            significant purpose to impede the assessment or collection of
                                            tax. Accordingly, the transferee affidavit used for transfers of
                                            the residual certificates will require each transferee to affirm
                                            that it (i) historically has paid its debts as they have come
                                            due and intends to do so in the future, (ii) understands that it
                                            may incur tax liabilities with respect to the residual
                                            certificate in excess of cash flows generated by it, (iii)
                                            intends to pay taxes associated with holding such residual
                                            certificates as such taxes become due, (iv) will not cause the
                                            income from the residual certificates to be attributable to a
                                            foreign permanent establishment or fixed base, within the
                                            meaning of an



                                       27





                                            applicable income tax treaty, of the transferee or any other
                                            person and (v) will not transfer the residual certificates to
                                            any person or entity that does not provide a similar affidavit.
                                            Each transferor must certify in writing to the securities
                                            administrator that, as of the date of transfer, it had no
                                            knowledge or reason to know that the affirmations made by the
                                            transferee pursuant to the preceding sentence were false. Under
                                            the regulations, any transfer of the Class A-R Certificate will
                                            be disregarded for federal tax purposes if a significant purpose
                                            of the transfer was to enable the seller to impede the
                                            assessment or collection of tax. A significant purpose to impede
                                            the assessment or collection of tax exists if the seller, 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 each REMIC created by the trust
                                            fund. Notwithstanding the above, a transfer will be respected if
                                            (a) the transferor has performed reasonable investigations of
                                            the transferee and has no knowledge or no reason to know that a
                                            transferee intended to impede the assessment or collection of
                                            taxes, (b) the transfer is not made to a foreign permanent
                                            establishment or fixed base of a U.S. taxpayer (an "Offshore
                                            Location"), (c) the transferee represents that it will not cause
                                            income from the Class A-R Certificate to be attributable to an
                                            Offshore Location and (d) one of the two tests set forth in
                                            Treasury regulations issued on July 19, 2002 is satisfied. See
                                            "Material Federal Income Tax Consequences--The Class A-R
                                            Certificates" and "ERISA Matters" in this free writing
                                            prospectus and "Federal Income Tax Consequences--REMICs-Taxation
                                            of Owners of REMIC Residual Certificates," and "Federal Income
                                            Tax Consequences--Tax-Related Restrictions on Transfers of REMIC
                                            Residual Certificates" in the prospectus.

                                            An individual, trust or estate that holds a Class A-R
                                            Certificate (whether the residual certificate is held directly
                                            or indirectly through certain pass-through entities) also would
                                            have additional gross income with respect to, but may be subject
                                            to limitations or disallowance of deductions for servicing fees
                                            on the mortgage loans and other administrative expenses properly
                                            allocable to such residual certificate in computing such
                                            holder's regular tax liability, and may not be able to deduct
                                            such fees or expenses at all in computing such holder's
                                            alternative minimum tax liability. As a result, the Class A-R
                                            Certificates generally are not suitable investments for
                                            individuals or for partnerships, estates or S corporations with
                                            individuals as partners, beneficiaries or shareholders. The
                                            pooling and servicing agreement will require that any such gross
                                            income and such fees and expenses will be allocable to holders
                                            of the Class A-R Certificates in proportion to their respective
                                            ownership interests. See "Federal Income Tax
                                            Consequences--REMICS-Taxation of Owners of REMIC Residual
                                            Certificates" in the prospectus. Furthermore, the federal
                                            income tax consequences of any consideration paid to a
                                            transferee on a transfer of a Class A-R Certificate are unclear.
                                            Any transferee of a Class A-R Certificate receiving such
                                            consideration should consult its tax advisors.

                                            Due to the special tax treatment of residual interests, the
                                            effective after-tax return of the Class A-R Certificates may be
                                            significantly lower than would be the case if the Class A-R
                                            Certificates were taxed as debt instruments and could be
                                            negative.



                                       28



                         DESCRIPTION OF THE TRUST FUNDS

      Capitalized terms are defined in the "Glossary of Terms" beginning on page
126.

ASSETS

      The primary assets of each trust fund will include:

          o   single family mortgage loans, including mortgage participations;

          o   pass-through certificates or other mortgage-backed securities
              evidencing interests in or secured by one or more mortgage loans
              or mortgage participations;

          o   direct obligations of the United States or other governmental
              agencies which are not subject to redemption prior to maturity at
              the option of the issuer and are:

              o   interest-bearing securities;

              o   non-interest-bearing securities;

              o   originally interest-bearing securities from which coupons
                  representing the right to payment of interest have been
                  removed;

              o   interest-bearing securities from which the right to payment of
                  principal has been removed; or

          o   a combination of mortgage loans, mortgage-backed securities and
              government securities.

      The mortgage loans and mortgage-backed securities will not be guaranteed
or insured by Morgan Stanley Capital I Inc. or any of its affiliates or, unless
otherwise provided in the prospectus supplement, by any governmental agency or
instrumentality or by any other person. Each asset will be selected by Morgan
Stanley Capital I Inc. for inclusion in a trust fund from among those purchased,
either directly or indirectly, from a prior holder thereof, which may be an
affiliate of Morgan Stanley Capital I Inc. and, with respect to mortgage loans
and mortgage-backed securities, which prior holder may or may not be the
originator of the mortgage loans or the issuer of the mortgage-backed
securities. The trust fund assets will be acquired by the depositor, either
directly or through affiliates, from the sponsor. The sellers may be affiliates
of the sponsor, may be an affiliate of the depositor and may have acquired the
mortgage loans from other sellers. If so specified in the related prospectus
supplement, the sponsor or other sellers may be originators of some or all of
the loans.

      The certificates will be entitled to payment from the assets of the
related trust fund. If so specified in the related prospectus supplement, the
certificates will also be entitled to payments in respect of the assets of
another trust fund or trust funds established by Morgan Stanley Capital I Inc.
If specified in the related prospectus supplement, the assets of a trust fund
will consist of certificates representing beneficial ownership interests in
another trust fund that contains the assets.

MORTGAGE LOANS

      General

      To the extent specified in the related prospectus supplement, the mortgage
loans will be secured by:

          o   liens on mortgaged properties consisting of one- to four-family
              residential properties or security interests in shares issued by
              private cooperative housing corporations; or


                                       29



          o   liens on mortgaged properties located in any one of the fifty
              states, the District of Columbia or the Commonwealth of Puerto
              Rico, or, if so specified in the related prospectus supplement,
              mortgaged properties may be located elsewhere.

To the extent specified in the related prospectus supplement, the mortgage loans
will be secured by first liens or junior liens, or both, mortgages or deeds of
trust or other similar security instruments creating a first or junior lien on
mortgaged property. The mortgaged properties may include apartments owned by
cooperatives. The mortgaged properties may include leasehold interests in
properties, the title to which is held by third party lessors. To the extent
specified in the related prospectus supplement, the term of any such leasehold
shall exceed the term of the related mortgage note by at least five years. Each
mortgage loan will have been originated by a person other than Morgan Stanley
Capital I Inc. The related prospectus supplement will indicate if any originator
is an affiliate of Morgan Stanley Capital I Inc. The mortgage loans will be
evidenced by promissory notes secured by mortgages or deeds of trust creating a
lien on the mortgaged properties.

      Mortgage Loan Information in Prospectus Supplements

      Each prospectus supplement will contain information, as of the date of
that prospectus supplement and to the extent then applicable and specifically
known to Morgan Stanley Capital I Inc., with respect to the mortgage loans,
including:

          o   the aggregate outstanding principal balance and the largest,
              smallest and average outstanding principal balance of the mortgage
              loans as of the applicable cut-off date;

          o   the type of property securing the mortgage loans;

          o   the weighted average, by principal balance, of the original and
              remaining terms to maturity of the mortgage loans;

          o   the earliest and latest origination date and maturity date of the
              mortgage loans;

          o   the weighted average, by principal balance, of the loan-to-value
              ratios at origination of the mortgage loans;

          o   the mortgage rates or range of mortgage rates and the weighted
              average mortgage rate borne by the mortgage loans;

          o   the states or, if applicable, countries in which most of the
              mortgaged properties are located;

          o   information with respect to the prepayment provisions, if any, of
              the mortgage loans;

          o   any interest retained by a seller;

          o   with respect to mortgage loans with adjustable mortgage rates, the
              index, the frequency of the adjustment dates, the highest, lowest
              and weighted average note margin and pass-through margin, and the
              maximum mortgage rate or monthly payment variation at the time of
              any adjustment thereof and over the life of the loan and the
              frequency of monthly payment adjustments; and

          o   information regarding the payment characteristics of the mortgage
              loans, including without limitation balloon payment and other
              amortization provisions.

      If specific information respecting the mortgage loans is not known to
Morgan Stanley Capital I Inc. at the time certificates are initially offered,
more general information of the nature described above will be provided in the
prospectus supplement, and specific information will be set forth in a report
which will be available to purchasers of the related certificates at or before
the initial issuance thereof and will be filed as part of a Current Report on
Form 8-K with the Securities and Exchange Commission within fifteen days after
the initial issuance.


                                       30



      Payment Provisions of the Mortgage Loans

      Unless otherwise specified in the related prospectus supplement, all of
the mortgage loans will:

          o   have individual principal balances at origination of not less than
              $25,000;

          o   have original terms to maturity of not more than 40 years; and

          o   provide for payments of principal, interest or both, on due dates
              that occur monthly, quarterly or semi-annually or at another
              interval as is specified in the related prospectus supplement.

      Each mortgage loan may provide for no accrual of interest or for accrual
of interest at a Mortgage Rate. Each mortgage loan may provide for scheduled
payments to maturity or payments that adjust from time to time to accommodate
changes in the mortgage rate or to reflect the occurrence of specified events.
Each mortgage loan may also provide for negative amortization or accelerated
amortization, in each case as described in the related prospectus supplement.
Each mortgage loan may be fully amortizing or require a balloon payment due on
its stated maturity date, in each case as described in the related prospectus
supplement. Each mortgage loan may contain prohibitions on prepayment or require
payment of a premium or a yield maintenance penalty in connection with a
prepayment, in each case as described in the related prospectus supplement.

      In the event that holders of any class or classes of offered certificates
will be entitled to all or a portion of any prepayment premiums collected in
respect of mortgage loans, the related prospectus supplement will specify the
method or methods by which these amounts will be allocated.

MORTGAGE-BACKED SECURITIES

      Any mortgage-backed security will have been issued pursuant to a pooling
and servicing agreement, a trust agreement, an indenture or similar agreement. A
seller or servicer or both of the underlying mortgage loans or underlying
mortgage-backed securities will have entered into an agreement with a trustee or
a custodian or with the original purchaser of the interest in the underlying
mortgage loans or mortgage-backed securities evidenced by the mortgage-backed
securities.

      Distributions of any principal or interest, as applicable, will be made on
mortgage-backed securities on the dates specified in the related prospectus
supplement. The mortgage-backed securities may be issued in one or more classes
with characteristics similar to the classes of certificates described in this
prospectus. Any principal or interest distributions will be made on the
mortgage-backed securities by the related trustee or servicer. The issuer of the
mortgage-backed securities or a servicer or other person specified in the
related prospectus supplement may have the right or obligation to repurchase or
substitute assets underlying the mortgage-backed securities after a certain date
or under other circumstances specified in the related prospectus supplement. In
any securitization where private mortgage-backed securities are included in a
trust fund, the offering of the private mortgage-backed securities will be
registered if required in accordance with Rule 190(b) under the Securities Act
of 1933.

      Enhancement in the form of reserve funds, subordination or other forms of
credit support similar to that described for the certificates under "Description
of Credit Support" may be provided with respect to the mortgage-backed
securities. The type, characteristics and amount of the credit support, if any,
will be a function of certain characteristics of the mortgage loans or
underlying mortgage-backed securities evidenced by or securing the
mortgage-backed securities and other factors. The type, characteristics and
amount of the credit support generally will have been established for the
mortgage-backed securities on the basis of requirements of any rating agency
that may have assigned a rating to the mortgage-backed securities or the initial
purchasers of the mortgage-backed securities.

      The prospectus supplement for a series of certificates evidencing
interests in mortgage assets that include mortgage-backed securities will
specify, to the extent available:

          o   the aggregate approximate initial and outstanding principal amount
              or notional amount, as applicable, and type of the mortgage-backed
              securities to be included in the trust fund;


                                       31



          o   the original and remaining term to stated maturity of the
              mortgage-backed securities, if applicable;

          o   whether the mortgage-backed securities are entitled only to
              interest payments, only to principal payments or to both;

          o   the pass-through or bond rate of the mortgage-backed securities or
              formula for determining the rates, if any;

          o   the applicable payment provisions for the mortgage-backed
              securities, including, but not limited to, any priorities, payment
              schedules and subordination features;

          o   the issuing entity, any master servicer, any servicer affiliated
              with the applicable sponsor, any servicer that services at least
              10% of the mortgage loans underlying the related certificates, any
              other material servicer that is responsible for performing an
              aspect of the servicing on which the certificates would be
              materially dependent and trustee, as applicable;

          o   certain characteristics of the credit support, if any, such as
              subordination, reserve funds, insurance policies, letters of
              credit or guarantees relating to the related underlying mortgage
              loans, the underlying mortgage-backed securities or directly to
              such mortgage-backed securities;

          o   the terms on which the related underlying mortgage loans or
              underlying mortgage-backed securities for such mortgage-backed
              securities or the mortgage-backed securities may, or are required
              to, be purchased prior to their maturity;

          o   the terms on which mortgage loans or underlying mortgage-backed
              securities may be substituted for those originally underlying the
              mortgage-backed securities;

          o   the applicable servicing fees;

          o   the type of information in respect of the underlying mortgage
              loans described under "--Mortgage Loans--Mortgage Loan Information
              in Prospectus Supplements" above, and the type of information in
              respect of the underlying mortgage-backed securities described in
              this paragraph;

          o   the characteristics of any cash flow agreements that are included
              as part of the trust fund evidenced or secured by the
              mortgage-backed securities; and

          o   whether the mortgage-backed securities are in certificated form,
              book-entry form or held through a depository such as The
              Depository Trust Company or the Participants Trust Company.

GOVERNMENT SECURITIES

      The prospectus supplement for a series of certificates evidencing
interests in assets of a trust fund that include government securities will
specify, to the extent available:

          o   the aggregate approximate initial and outstanding principal
              amounts or notional amounts, as applicable, and types of the
              government securities to be included in the trust fund;

          o   the original and remaining terms to stated maturity of the
              government securities;

          o   whether the government securities are entitled only to interest
              payments, only to principal payments or to both;

          o   the interest rates of the government securities or the formula to
              determine the rates, if any;


                                       32



          o   the applicable payment provisions for the government securities;
              and

          o   to what extent, if any, the obligation evidenced thereby is backed
              by the full faith and credit of the United States.

      Government securities will consist of securities guaranteed by the
Government National Mortgage Association, Federal National Mortgage Association
or Federal Home Loan Mortgage Corporation.

ACCOUNTS

      Each trust fund will include one or more accounts established and
maintained on behalf of the certificateholders into which the person or persons
designated in the related prospectus supplement will, to the extent described in
this prospectus and in such prospectus supplement deposit all payments and
collections received or advanced with respect to the assets and other assets in
the trust fund. Such an account may be maintained as an interest bearing or a
non-interest bearing account, and funds held in the account may be held as cash
or invested in certain short-term, investment grade obligations, in each case as
described in the related prospectus supplement. See "Description of the
Agreements--Certificate Account and Other Collection Accounts."

CREDIT SUPPORT

      If so provided in the related prospectus supplement, partial or full
protection against defaults and losses on the assets in the related trust fund
may be provided to one or more classes of certificates in the related series:

          o   in the form of subordination of one or more other classes of
              certificates in the series; or

          o   by one or more other types of credit support, such as a letter of
              credit, insurance policy, guarantee reserve fund or a combination
              thereof.

      The amount and types of coverage, the identification of the entity
providing the coverage, if applicable, and related information with respect to
each type of credit support, if any, will be described in the prospectus
supplement for a series of certificates. See "Risk Factors--Credit Enhancement
is Limited in Amount and Coverage" and "Description of Credit Support."

CASH FLOW AGREEMENTS AND DERIVATIVES

      If so provided in the related prospectus supplement, the trust fund may
include guaranteed investment contracts pursuant to which moneys held in the
funds and accounts established for the related series will be invested at a
specified rate. The trust fund may also include other agreements, such as:

          o   interest rate exchange agreements,

          o   interest rate cap, floor or collar agreements,

          o   currency swap agreements and currency exchange agreements,

          o   interest rate swap agreements,

          o   other interest rate or currency agreements provided to reduce the
              effects of interest rate or currency exchange rate fluctuations on
              the assets or on one or more classes of certificates. The
              principal terms of any guaranteed investment contract or other
              agreement, including, without limitation, provisions relating to
              the timing, manner and amount of payments and provisions relating
              to termination, will be described in the prospectus supplement for
              the related series, or

          o   a combination of the foregoing.


                                       33



              In addition, the related prospectus supplement will provide
              information with respect to the obligor under any cash flow
              agreement.


                                       34



                                 USE OF PROCEEDS

      The net proceeds to be received from the sale of the certificates will be
applied by Morgan Stanley Capital I Inc. to the purchase of assets and to pay
for certain expenses incurred in connection with the purchase of assets and sale
of certificates. Morgan Stanley Capital I Inc. expects to sell the certificates
from time to time, but the timing and amount of offerings of certificates will
depend on a number of factors, including the volume of assets acquired by Morgan
Stanley Capital I Inc., prevailing interest rates, availability of funds and
general market conditions.

                              YIELD CONSIDERATIONS

GENERAL

      The yield on any offered certificate will depend on the price paid by the
certificateholder, the pass-through rate of the certificate, the receipt and
timing of receipt of distributions on the certificate and the weighted average
life of the assets in the related trust fund, which may be affected by
prepayments, defaults, liquidations or repurchases. See "Risk Factors."

PASS-THROUGH RATE

      Certificates of any class within a series may have fixed, variable or
adjustable pass-through rates, which may or may not be based upon the interest
rates borne by the assets in the related trust fund. The prospectus supplement
with respect to any series of certificates will specify:

          o   the pass-through rate for each class of certificates or, in the
              case of a variable or adjustable pass-through rate, the method of
              determining the pass-through rate;

          o   the effect, if any, of the prepayment of any mortgage loan or
              mortgage-backed security on the pass-through rate of one or more
              classes of certificates; and

          o   whether the distributions of interest on the certificates of any
              class will be dependent, in whole or in part, on the performance
              of any obligor under a cash flow agreement.

      The effective yield to maturity to each holder of certificates entitled to
payments of interest will be below that otherwise produced by the applicable
pass-through rate and purchase price of the certificate because, while interest
may accrue on each asset during a certain period, the distribution of interest
will be made on a day which may be several days, weeks or months following the
period of accrual.

TIMING OF PAYMENT OF INTEREST

      Each payment of interest on the certificates or addition to the
certificate balance of a class of accrual certificates on a distribution date
will include interest accrued during the interest accrual period for such
distribution date. As indicated in this prospectus under "--Pass-Through Rate"
above, if the interest accrual period ends on a date other than a distribution
date for the related series, the yield realized by the holders of the
certificates may be lower than the yield that would result if the interest
accrual period ended on that distribution date. In addition, if so specified in
the related prospectus supplement, interest accrued for an interest accrual
period for one or more classes of certificates may be calculated on the
assumption that:

          o   distributions of principal,

          o   additions to the certificate balance of accrual certificates, and

          o   allocations of losses on the assets.


                                       35



may be made on the first day of the interest accrual period for a distribution
date and not on that distribution date. This method would produce a lower
effective yield than if interest were calculated on the basis of the actual
principal amount outstanding during an interest accrual period. The interest
accrual period for any class of offered certificates will be described in the
related prospectus supplement.

PAYMENTS OF PRINCIPAL; PREPAYMENTS

      The yield to maturity on the certificates will be affected by the rate of
principal payments on the assets, including principal prepayments on mortgage
loans resulting from both voluntary prepayments by the borrowers and involuntary
liquidations. The rate at which principal prepayments occur on the mortgage
loans will be affected by a variety of factors, including, without limitation,
the terms of the mortgage loans, the level of prevailing interest rates, the
availability of mortgage credit and economic, demographic, geographic, tax,
legal and other factors. In general, however, if prevailing interest rates fall
significantly below the mortgage rates on the mortgage loans comprising or
underlying the assets in a particular trust fund, the mortgage loans are likely
to be the subject of higher principal prepayments than if prevailing rates
remain at or above the rates borne by the mortgage loans. In this regard, it
should be noted that assets may consist of mortgage loans with different
mortgage rates and the stated pass-through or pay-through interest rate of
mortgage-backed securities may be a number of percentage points higher or lower
than certain of the underlying mortgage loans. The rate of principal payments on
some or all of the classes of certificates of a series:

          o   will correspond to the rate of principal payments on the assets in
              the related trust fund;

          o   is likely to be affected by the existence of lock-out periods and
              prepayment premium provisions of the mortgage loans underlying or
              comprising the assets; and

          o   is likely to be affected to the extent the servicer of any
              mortgage loan is able to enforce the lockout period and prepayment
              premium provisions.

Mortgage loans with a lock-out period or a prepayment premium provision, to the
extent enforceable, generally would be expected to experience a lower rate of
principal prepayments than otherwise identical mortgage loans without these
provisions, with shorter lock-out periods or with lower prepayment premiums.

      If the purchaser of a certificate offered at a discount calculates its
anticipated yield to maturity based on an assumed rate of distributions of
principal that is faster than that actually experienced on the assets, the
actual yield to maturity will be lower than that so calculated. Conversely, if
the purchaser of a certificate offered at a premium calculates its anticipated
yield to maturity based on an assumed rate of distributions of principal that is
slower than that actually experienced on the assets, the actual yield to
maturity will be lower than that so calculated. In either case, if so provided
in the prospectus supplement for a series of certificates, the effect on yield
on one or more classes of the certificates of the series of prepayments of the
assets in the related trust fund may be mitigated or exacerbated by any
provisions for sequential or selective distribution of principal to these
classes.

      When a full prepayment is made on a mortgage loan, the borrower is charged
interest on the principal amount of the mortgage loan so prepaid for the number
of days in the month actually elapsed up to the date of the prepayment. To the
extent specified in the related prospectus supplement, the effect of prepayments
in full will be to reduce the amount of interest paid in the following month to
holders of certificates entitled to payments of interest because interest on the
principal amount of any mortgage loan so prepaid will be paid only to the date
of prepayment rather than for a full month. To the extent specified in the
related prospectus supplement, a partial prepayment of principal is applied so
as to reduce the outstanding principal balance of the related mortgage loan as
of the due date in the month in which the partial prepayment is received. As a
result, to the extent set forth in the related prospectus supplement, the effect
of a partial prepayment on a mortgage loan will be to reduce the amount of
interest passed through to holders of certificates in the month following the
receipt of the partial prepayment by an amount equal to one month's interest at
the applicable pass-through rate on the prepaid amount.

      The timing of changes in the rate of principal payments on the mortgage
loans and mortgage-backed securities may significantly affect an investor's
actual yield to maturity, even if the average rate of distributions of principal
is consistent with an investor's expectation. In general, the earlier a
principal payment is received on the mortgage loans


                                       36



and mortgage-backed securities and distributed on a certificate, the greater the
effect on the investor's yield to maturity. The effect on an investor's yield of
principal payments occurring at a rate higher or lower than the rate anticipated
by the investor during a given period may not be offset by a subsequent like
decrease or increase in the rate of principal payments.

PREPAYMENTS, MATURITY AND WEIGHTED AVERAGE LIFE

      The rates at which principal payments are received on the assets included
in or comprising a trust fund and the rate at which payments are made from any
credit support or cash flow agreement for the related series of certificates may
affect the ultimate maturity and the weighted average life of each class of a
series. Prepayments on the mortgage loans comprising or underlying the mortgage
loans and mortgage-backed securities in a particular trust fund will generally
accelerate the rate at which principal is paid on some or all of the classes of
the certificates of the related series.

      If so provided in the prospectus supplement for a series of certificates,
one or more classes of certificates may have a final scheduled distribution
date, which is the date on or prior to which the certificate balance thereof is
scheduled to be reduced to zero, calculated on the basis of the assumptions
applicable to that series set forth in the related prospectus supplement.

      Weighted average life refers to the average amount of time that will
elapse from the date of issue of a security until each dollar of principal of
the security will be repaid to the investor. The weighted average life of a
class of certificates of a series will be influenced by the rate at which
principal on the mortgage loans comprising or underlying the mortgage loans and
mortgage-backed securities is paid to that class. The principal may be in the
form of scheduled amortization or prepayments which include prepayments, in
whole or in part, and liquidations due to default.

      In addition, the weighted average life of the certificates may be affected
by the varying maturities of the mortgage loans comprising or underlying the
mortgage-backed securities. If any mortgage loans comprising or underlying the
assets in a particular trust fund have actual terms to maturity of less than
those assumed in calculating final scheduled distribution dates for the classes
of certificates of the related series, one or more classes of certificates may
be fully paid prior to their respective final scheduled distribution dates, even
in the absence of prepayments. Accordingly, the prepayment experience of the
assets will, to some extent, be a function of the mix of mortgage rates and
maturities of the mortgage loans comprising or underlying the assets. See
"Description of the Trust Funds."

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

      Neither CPR nor SPA nor any other prepayment model or assumption purports
to be a historical description of prepayment experience or a prediction of the
anticipated rate of prepayment of any pool of loans, including the mortgage
loans underlying or comprising the mortgage loans and mortgage-backed
securities.

      In general, if interest rates fall below the mortgage rates on fixed-rate
mortgage loans, the rate of prepayment would be expected to increase.

      The prospectus supplement with respect to each series of certificates will
contain tables, if applicable, setting forth the projected weighted average life
of each class of offered certificates of the series and the percentage of the
initial certificate balance of each class that would be outstanding on specified
distribution dates. The information in these tables will be based on the
assumptions stated in the prospectus supplement, including assumptions that
prepayments on the mortgage loans comprising or underlying the related assets
are made at rates corresponding to various percentages of CPR, SPA or at other
rates specified in the prospectus supplement. These tables and


                                       37



assumptions are intended to illustrate the sensitivity of weighted average life
of the certificates to various prepayment rates and will not be intended to
predict or to provide information that will enable investors to predict the
actual weighted average life of the certificates. It is unlikely that prepayment
of any mortgage loans comprising or underlying the mortgage loans and
mortgage-backed securities for any series will conform to any particular level
of CPR, SPA or any other rate specified in the related prospectus supplement.

OTHER FACTORS AFFECTING WEIGHTED AVERAGE LIFE

      Type of Mortgage Asset

      If so specified in the related prospectus supplement, a number of mortgage
loans may have balloon payments due at maturity. Because the ability of a
borrower to make a balloon payment typically will depend upon its ability either
to refinance the loan or to sell the related mortgaged property, there is a risk
that mortgage loans having balloon payments may default at maturity. In the case
of defaults, recovery of proceeds may be delayed by, among other things,
bankruptcy of the borrower or adverse conditions in the market where the
property is located. In order to minimize losses on defaulted mortgage loans,
the servicer may, to the extent and under the circumstances set forth in the
related prospectus supplement, be permitted to modify mortgage loans that are in
default or as to which a payment default is imminent. Any defaulted balloon
payment or modification that extends the maturity of a mortgage loan will tend
to extend the weighted average life of the certificates, thereby lengthening the
period of time elapsed from the date of issuance of a certificate until it is
retired.

      With respect to certain mortgage loans, including adjustable rate loans,
the mortgage rate at origination may be below the rate that would result if the
index and margin relating thereto were applied at origination. Under the
applicable underwriting standards, the borrower under each mortgage loan
generally will be qualified on the basis of the mortgage rate in effect at
origination. The repayment of any mortgage loan may thus be dependent on the
ability of the borrower to make larger level monthly payments following the
adjustment of the mortgage rate.

      In addition, certain mortgage loans may be subject to temporary buydown
plans pursuant to which the monthly payments made by the borrower during the
early years of the mortgage loan will be less than the scheduled monthly
payments thereon. The periodic increase in the amount paid by the borrower of a
buydown mortgage loan during or at the end of the applicable buydown period may
create a greater financial burden for the borrower, who might not have otherwise
qualified for a mortgage, and may accordingly increase the risk of default with
respect to the related mortgage loan.

      The mortgage rates on adjustable rate loans subject to negative
amortization generally adjust monthly and their amortization schedules adjust
less frequently. During a period of rising interest rates as well as immediately
after origination (initial mortgage rates are generally lower than the sum of
the applicable index at origination and the related margin over the index at
which interest accrues), the amount of interest accruing on the principal
balance of the mortgage loans may exceed the amount of the minimum scheduled
monthly payment thereon. As a result, a portion of the accrued interest on
negatively amortizing mortgage loans may be added to the principal balance
thereof and will bear interest at the applicable mortgage rate. The addition of
any Deferred Interest to the principal balance of any related class or classes
of certificates will lengthen the weighted average life thereof and may
adversely affect yield to holders thereof, depending upon the price at which
those certificates were purchased.

      In addition, with respect to an adjustable rate loan subject to negative
amortization, during a period of declining interest rates, it might be expected
that each minimum scheduled monthly payment on that mortgage loan would exceed
the amount of scheduled principal and accrued interest on the principal balance
of that mortgage loan. Since the excess will be applied to reduce the principal
balance of the related class or classes of certificates, the weighted average
life of those certificates will be reduced and may adversely affect yield to
holders thereof, depending upon the price at which those certificates were
purchased.

      Defaults

      The rate of defaults on the mortgage loans will also affect the rate and
timing of principal payments on the assets and thus the yield on the
certificates. In general, defaults on mortgage loans are expected to occur with
greater frequency in their early years. The rate of default on mortgage loans
which are refinance or limited documentation mortgage loans, and on mortgage
loans with high loan-to-value ratios, may be higher than for other types of
mortgage


                                       38



loans. Furthermore, the rate and timing of prepayments, defaults and
liquidations on the mortgage loans will be affected by the general economic
condition of the region of the country in which the related mortgaged properties
are located. The risk of delinquencies and loss is greater and prepayments are
less likely in regions where a weak or deteriorating economy exists, as may be
evidenced by, among other factors, increasing unemployment or falling property
values.

      Foreclosures

      The number of foreclosures and the principal amount of the mortgage loans
comprising or underlying the mortgage loans and mortgage-backed securities that
are foreclosed in relation to the number and principal amount of mortgage loans
that are repaid in accordance with their terms will affect the weighted average
life of the mortgage loans comprising or underlying the mortgage loans and
mortgage-backed securities and that of the related series of certificates.

      Refinancing

      At the request of a borrower, the servicer or a subservicer may allow the
refinancing of a mortgage loan in any trust fund by accepting prepayments on
that loan and permitting a new loan secured by a mortgage on the same property.
In the event of a refinancing, the new loan would not be included in the related
trust fund and, therefore, the refinancing would have the same effect as a
prepayment in full of the related mortgage loan. The master servicer or a
subservicer may, from time to time, implement programs designed to encourage
refinancing. These programs may include, without limitation, modifications of
existing loans, general or targeted solicitations, the offering of pre-approved
applications, reduced origination fees or closing costs, or other financial
incentives. In addition, subservicers may encourage the refinancing of mortgage
loans, including defaulted mortgage loans, that would permit creditworthy
borrowers to assume the outstanding indebtedness of those mortgage loans.

      Due-on-Sale Clauses

      Acceleration of mortgage payments as a result of transfers of underlying
mortgaged property is another factor affecting prepayment rates that may not be
reflected in the prepayment standards or models used in the relevant prospectus
supplement. A number of the mortgage loans comprising or underlying the assets
may include "due-on-sale" clauses that allow the holder of the mortgage loans to
demand payment in full of the remaining principal balance of the mortgage loans
upon sale, transfer or conveyance of the related mortgaged property. With
respect to any mortgage loans, unless otherwise provided in the related
prospectus supplement, the servicer will generally enforce any due-on-sale
clause to the extent it has knowledge of the conveyance or proposed conveyance
of the underlying mortgaged property and it is entitled to do so under
applicable law. However, the servicer will not take any action in relation to
the enforcement of any due-on-sale provision which would adversely affect or
jeopardize coverage under any applicable insurance policy. See "Legal Aspects of
Mortgage Loans--Due-on-Sale Clauses" and "Description of the
Agreements--Due-on-Sale Provisions."

                                  THE DEPOSITOR

      Morgan Stanley Capital I Inc., the depositor, is a direct wholly-owned
subsidiary of Morgan Stanley and was incorporated in the State of Delaware on
January 28, 1985. The principal executive offices of Morgan Stanley Capital I
Inc. are located at 1585 Broadway, New York, New York 10036. Its telephone
number is (212) 761-4000.

      Morgan Stanley Capital I Inc. does not have, nor is it expected in the
future to have, any significant assets.

      The depositor has been engaged since its incorporation in the
securitization of loans and other asset types included within the description of
the trust fund assets in this prospectus. The depositor is engaged in the
business of acting as depositor of trusts that issue series of certificates that
represent interests in, the assets of the trust. The depositor acquires assets
specifically for inclusion in a securitization from the sellers in privately
negotiated transactions.

      The certificate of incorporation of the depositor limits its activities to
those necessary or convenient to carry out its securitization activities. The
depositor will have limited obligations with respect to a series of
certificates. The


                                       39



depositor will obtain representations and warranties from the sponsor or other
sellers or originators regarding the loans or other trust fund assets. The
depositor will also assign to the trustee for the related series the depositor's
rights with respect to those representations and warranties. In addition, after
the issuance of a series of certificates, the depositor may have limited
obligations with respect to that series which may include making filings
necessary to maintain the perfected status of a trustee's securities interest or
lien on the related assets, appointing a successor master servicer, securities
administrator or other transaction participant that resigns or is otherwise
removed and preparation of reports filed under the Exchange Act.

      Neither the depositor nor any of the depositor's affiliates will insure or
guarantee distributions on the certificates of any series.

                                   THE SPONSOR

      The prospectus supplement for each series of certificates will identify
the sponsor for the related series.

                             STATIC POOL INFORMATION

      The prospectus supplement for each series of certificates will identify
where you can obtain static pool information concerning the Sponsor's prior
residential mortgage loan securitizations of prime and alt-a mortgage loans
secured by first- [or second-] lien mortgages or deeds of trust in residential
real properties.

                                 ISSUING ENTITY

      The issuing entity for each series of certificates will be a trust formed
for the purpose of issuing that series of certificates. The trust will be a
common law trust and will be more fully described in the related prospectus
supplement.

                         DESCRIPTION OF THE CERTIFICATES

GENERAL

      The certificates of each series, including any class of certificates not
offered by this prospectus, will represent the entire beneficial ownership
interest in the trust fund created pursuant to the related Agreement. Each
series of certificates will consist of one or more classes of certificates that
may:

          o   provide for the accrual of interest thereon based on fixed,
              variable or adjustable rates;

          o   be senior or subordinate to one or more other classes of
              certificates in respect of distributions on the certificates;

          o   be entitled to principal distributions, with disproportionately
              low, nominal or no interest distributions;

          o   be entitled to interest distributions, with disproportionately
              low, nominal or no principal distributions;

          o   provide for distributions of accrued interest thereon commencing
              only following the occurrence of events, such as the retirement of
              one or more other classes of certificates of the series;

          o   provide for payments of principal sequentially, based on specified
              payment schedules, from only a portion of the assets in the trust
              fund or based on specified calculations, to the extent of
              available funds, in each case as described in the related
              prospectus supplement;


                                       40



          o   provide for distributions based on a combination of two or more
              components thereof with one or more of the characteristics
              described in this paragraph including a stripped principal
              certificate component and a stripped interest certificate
              component; or

          o   do all or any combination of the above.

      If so specified in the related prospectus supplement, distributions on one
or more classes of a series of certificates may be limited to collections from a
designated portion of the mortgage loans in the related mortgage pool. Any of
the foregoing may be included in the certificates being offered to you.

      Each class of offered certificates of a series will be issued in minimum
denominations corresponding to the certificate balances or, in case of stripped
interest certificates, notional amounts or percentage interests specified in the
related prospectus supplement. The transfer of any offered certificates may be
registered and these certificates may be exchanged without the payment of any
service charge payable in connection with the registration of transfer or
exchange. However, Morgan Stanley Capital I Inc. or the trustee or any agent
thereof may require payment of a sum sufficient to cover any tax or other
governmental charge. One or more classes of certificates of a series may be
issued in definitive form or in book-entry form, as provided in the related
prospectus supplement. See "Risk Factors--Book-Entry Certificates May Experience
Decreased Liquidity and Payment Delay" and "Description of the
Certificates--Book-Entry Registration and Definitive Certificates." Definitive
certificates will be exchangeable for other certificates of the same class and
series of a like aggregate certificate balance, notional amount or percentage
interest but of different authorized denominations. See "Risk Factors--Lack of a
Secondary Market May Make it Difficult for You to Resell Your Certificates" and
"--The Trust Fund's Assets May be Insufficient to Pay Your Certificates in
Full."

CATEGORIES OF CLASSES OF CERTIFICATES

      The certificates of any series may be comprised of one or more classes.
Classes of certificates, in general, fall into different categories. The
following chart identifies and generally describes the more typical categories.
The prospectus supplement for a series of certificates may identify the classes
which comprise that series by reference to the following categories.



CATEGORIES OF CLASSES                                        DEFINITION


Principal Types

Accretion Directed........................  A class that receives principal payments from the accreted interest
                                            from specified accrual classes. An accretion directed class also may
                                            receive principal payments from principal paid on the underlying
                                            Mortgage Assets or other assets of the trust fund for the related
                                            series.

Companion Class ..........................  A class that receives principal payments on any distribution date
                                            only if scheduled payments have been made on specified planned
                                            principal classes, targeted principal classes or scheduled principal
                                            classes.

Component Certificates....................  A class consisting of "components."  The components of a class of
                                            component certificates may have different principal and interest
                                            payment characteristics but together constitute a single class. Each
                                            component of a class of component certificates may be identified as
                                            falling into one or more of the categories in this chart.

Non-Accelerated Senior or NAS.............  A class that, for the period of time specified in the related
                                            prospectus supplement, generally will not receive (in other words, is
                                            locked out of) (1) principal prepayments on the underlying Mortgage
                                            Assets that are allocated disproportionately to the senior
                                            certificates because of the shifting interest structure of the
                                            certificates in the trust and/or (2) scheduled principal payments on
                                            the underlying Mortgage Assets, as



                                       41





                                            specified in the related prospectus supplement. During the lock-out
                                            period, the portion of the principal distributions on the underlying
                                            Mortgage Assets that the NAS class is locked out of will be
                                            distributed to the other classes of senior certificates.

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

Planned Principal Class or PACs...........  A class that is designed to receive principal payments using a
                                            predetermined principal balance schedule derived by assuming two
                                            constant prepayment rates for the underlying Mortgage Assets. These
                                            two rates are the endpoints for the "structuring range" for the
                                            planned principal class. The planned principal classes in any series
                                            of certificates may be subdivided into different categories (e.g.,
                                            primary planned principal classes, secondary planned principal
                                            classes and so forth) having different effective structuring ranges
                                            and different principal payment priorities. The structuring range
                                            for the secondary planned principal class of a series of certificates
                                            will be narrower than that for the primary planned principal class of
                                            the series.

Scheduled Principal Class.................  A class that is designed to receive principal payments using a
                                            predetermined principal balance schedule but is not designated as a
                                            planned principal class or targeted principal class. In many cases,
                                            the schedule is derived by assuming two constant prepayment rates for
                                            the underlying Mortgage Assets. These two rates are the endpoints
                                            for the "structuring range" for the scheduled principal class.

Sequential Pay............................  Classes that receive principal payments in a prescribed sequence,
                                            that do not have predetermined principal balance schedules and that
                                            under all circumstances receive payments of principal continuously
                                            from the first distribution date on which they receive principal
                                            until they are retired. A single class that receives principal
                                            payments before or after all other classes in the same series of
                                            certificates may be identified as a sequential pay class.

Strip.....................................  A class that receives a constant proportion, or "strip," of the
                                            principal payments on the underlying Mortgage Assets or other assets
                                            of the trust fund.

Super Senior..............................  A class that will not bear its proportionate share of realized losses
                                            (other than excess losses) as its share is directed to another class,
                                            referred to as the "support class" until the class certificate
                                            balance of the support class is reduced to zero.

Support Class.............................  A class that absorbs the realized losses other than excess losses
                                            that would otherwise be allocated to a Super Senior class after the
                                            related classes of subordinated certificates are no longer
                                            outstanding.

Targeted Principal Class or TACs..........  A class that is designed to receive principal payments using a
                                            predetermined principal balance schedule derived by assuming a single
                                            constant prepayment rate for the underlying Mortgage Assets.

Interest Types

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



                                       42





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

Inverse Floating Rate.....................  A class with an interest rate that resets periodically based upon a
                                            designated index and that varies inversely with changes in the index.

Variable Rate.............................  A class with an interest rate that resets periodically and is
                                            calculated by reference to the rate or rates of interest applicable
                                            to specified assets or instruments (e.g., the mortgage rates borne by
                                            the underlying mortgage loans).

Interest Only.............................  A class that receives some or all of the interest payments made on
                                            the underlying Mortgage Assets or other assets of the trust fund and
                                            little or no principal. Interest only classes have either a nominal
                                            principal balance or a notional amount. A nominal principal balance
                                            represents actual principal that will be paid on the class. It is
                                            referred to as nominal since it is extremely small compared to other
                                            classes. A notional amount is the amount used as a reference to
                                            calculate the amount of interest due on an interest only class that
                                            is not entitled to any distributions of principal.

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

Partial Accrual...........................  A class that accretes a portion of the amount of accrued interest on
                                            it, which amount will be added to the principal balance of the class
                                            on each applicable distribution date, with the remainder of the
                                            accrued interest to be distributed currently as interest on the
                                            class. The accretion may continue until a specified event has
                                            occurred or until the partial accrual class is retired.

Accrual...................................  A class that accretes the amount of accrued interest otherwise
                                            distributable on the class, which amount will be added as principal
                                            to the principal balance of the class on each applicable distribution
                                            date. The accretion may continue until some specified event has
                                            occurred or until the accrual class is retired.


INDICES APPLICABLE TO FLOATING RATE AND INVERSE FLOATING RATE CLASSES

      The indices applicable to floating rate and inverse floating rate classes
will be LIBOR, COFI, the Treasury Index, the Prime Rate, in each case calculated
as described in this prospectus or any other index described in the related
prospectus supplement.

LIBOR

      On the date specified in the related prospectus supplement for any class
of certificates the interest rate of which is determined by reference to an
index designated as LIBOR, the calculation agent designated in the prospectus
supplement will determine LIBOR for the related interest accrual period. On that
determination date, the calculation agent will determine the quotations, as of
11:00 a.m., London time, offered by the principal London office of each of the
designated reference banks meeting the criteria set forth below, for making
one-month United States dollar deposits in the London Interbank market. The
calculation agent will determine those quotations by reference to the Reuters
Screen LIBO Page, as defined in the International Swap Dealers Association, Inc.
Code of Standard Wording, Assumptions and Provisions for Swaps, 1986 Edition, or
to the Telerate Screen Page 3750. In lieu of relying on the quotations for those
reference banks that appear at that time on the Reuters Screen LIBO Page or on
the Telerate Screen Page 3750, the calculation agent may request each of the
reference banks to provide offered quotations at that time.


                                       43



     LIBOR will be established as follows:

          (1)   If on any LIBOR determination date two or more reference banks
          provide offered quotations, LIBOR for the next interest accrual period
          shall be the arithmetic mean of the offered quotations (rounded
          upwards if necessary to the nearest whole multiple of 1/32%).

          (2)   If on any LIBOR determination date only one or none of the
          reference banks provides offered quotations, LIBOR for the next
          interest accrual period shall be whichever is the higher of

          o   LIBOR as determined on the previous LIBOR determination date or

          o   the reserve interest rate.

      The reserve rate is the rate per annum which the calculation agent
determines to be either (a) the arithmetic mean, rounded upwards if necessary to
the nearest whole multiple of 1/32%, of the one-month United States dollar
lending rates that New York City banks selected by the calculation agent are
quoting, on the relevant LIBOR determination date, to the principal London
offices of at least two of the reference banks to which quotations are, in the
opinion of the calculation agent, being so made, or (b) in the event that the
calculation agent can determine no arithmetic mean, the lowest one-month United
States dollar lending rate which New York City banks selected by the calculation
agent are quoting on the LIBOR determination date to leading European banks.

          (3)   If on any LIBOR determination date for a class specified in the
related prospectus supplement, the calculation agent is required but is unable
to determine the reserve interest rate in the manner provided in paragraph (2)
above, LIBOR for the next interest accrual period shall be LIBOR as determined
on the preceding LIBOR determination date, or, in the case of the first LIBOR
determination date, LIBOR shall be deemed to be the per annum rate specified as
such in the related prospectus supplement.

      Each reference bank shall be a leading bank engaged in transactions in
Eurodollar deposits in the international Eurocurrency market; shall not control,
be controlled by, or be under common control with the calculation agent; and
shall have an established place of business in London. If any reference bank
should be unwilling or unable to act or if appointment of any reference bank is
terminated, another leading bank meeting the criteria specified above will be
appointed.

      The establishment of LIBOR on each LIBOR determination date by the
calculation agent and its calculation of the rate of interest for the applicable
classes for the related interest accrual period shall, in the absence of
manifest error, be final and binding.

COFI

      On the date specified in the related prospectus supplement for any class
of certificates the interest rate of which is determined by reference to an
index designated as COFI, the calculation agent designated in the prospectus
supplement will ascertain the Eleventh District Cost of Funds Index for the
related interest accrual period. The Eleventh District Cost of Funds Index is
designed to represent the monthly weighted average cost of funds for savings
institutions in Arizona, California and Nevada that are member institutions of
the Eleventh Federal Home Loan Bank District. The Eleventh District Cost of
Funds Index for a particular month reflects the interest costs paid on all types
of funds held by Eleventh District member institutions and is calculated by
dividing the cost of funds by the average of the total amount of those funds
outstanding at the end of that month and of the prior month and annualizing and
adjusting the result to reflect the actual number of days in the particular
month. If necessary, before these calculations are made, the component figures
are adjusted by the Federal Home Loan Bank of San Francisco, or FHLBSF, to
neutralize the effect of events such as member institutions leaving the Eleventh
District or acquiring institutions outside the Eleventh District. The Eleventh
District Cost of Funds Index is weighted to reflect the relative amount of each
type of funds held at the end of the relevant month. The major components of
funds of Eleventh District member institutions are:

          o   savings deposits,


                                       44



          o   time deposits,

          o   FHLBSF advances,

          o   repurchase agreements, and

          o   all other borrowings.

      Because the component funds represent a variety of maturities whose costs
may react in different ways to changing conditions, the Eleventh District Cost
of Funds Index does not necessarily reflect current market rates.

      A number of factors affect the performance of the Eleventh District Cost
of Funds Index, which may cause it to move in a manner different from indices
tied to specific interest rates, such as United States Treasury bills or LIBOR.
Because the liabilities upon which the Eleventh District Cost of Funds Index is
based were issued at various times under various market conditions and with
various maturities, the Eleventh District Cost of Funds Index may not
necessarily reflect the prevailing market interest rates on new liabilities with
similar maturities. Moreover, as stated above, the Eleventh District Cost of
Funds Index is designed to represent the average cost of funds for Eleventh
District savings institutions for the month prior to the month in which it is
due to be published. Additionally, the Eleventh District Cost of Funds Index may
not necessarily move in the same direction as market interest rates at all
times, since, as longer term deposits or borrowings mature and are renewed at
prevailing market interest rates, the Eleventh District Cost of Funds Index is
influenced by the differential between the prior and the new rates on those
deposits or borrowings. In addition, movements of the Eleventh District Cost of
Funds Index, as compared to other indices tied to specific interest rates, may
be affected by changes instituted by the FHLBSF in the method used to calculate
the Eleventh District Cost of Funds Index.

      The FHLBSF publishes the Eleventh District Cost of Funds Index in its
monthly Information Bulletin. Any individual may request regular receipt by mail
of Information Bulletins by writing the Federal Home Loan Bank of San Francisco,
P.O. Box 7948, 600 California Street, San Francisco, California 94120, or by
calling (415) 616-1000. In addition, the Eleventh District Cost of Funds Index
may also be obtained by calling the FHLBSF at (415) 616-2600.

      The FHLBSF has stated in its Information Bulletin that the Eleventh
District Cost of Funds Index for a month "will be announced on or near the last
working day" of the following month and also has stated that it "cannot
guarantee the announcement" of the index on an exact date. On the tenth day, or
any other day of the month specified in the related prospectus supplement, COFI
for each class of COFI certificates for the interest accrual period commencing
in that month shall be the most recently published Eleventh District Cost of
Funds Index, unless the most recently published index relates to a month prior
to the third preceding month. If the most recently published Eleventh District
Cost of Funds Index relates to a month prior to the third preceding month, COFI
for the current interest accrual period and for each succeeding interest accrual
period will, except as described in the next to last sentence of this paragraph,
be based on the National Cost of Funds Index published by the OTS. Information
on the National Cost of Funds Index may be obtained by writing the OTS at 1700 G
Street, N.W., Washington, D.C. 20552 or calling (202) 906-6677, and the current
National Cost of Funds Index may be obtained by calling (202) 906-6988. If COFI
is based on the National Cost of Funds Index it will be based on the most
recently published index, unless the most recently published index, as of the
tenth or other designated day of the month in which an interest accrual period
commences, relates to a month prior to the fourth preceding month. In that case,
the index applicable to each class of COFI certificates, for that interest
accrual period and each succeeding interest accrual period will be based on
LIBOR, as determined by the calculation agent in accordance with the agreement
relating to the related series of certificates. A change of index from the
Eleventh District Cost of Funds Index to an alternative index will result in a
change in the index level, and, particularly if LIBOR is the alternative index,
could increase its volatility.

      The establishment of COFI by the calculation agent and its calculation of
the rates of interest for the applicable classes for the related interest
accrual period shall, in the absence of manifest error, be final and binding.


                                       45



TREASURY INDEX

      On the date specified in the related prospectus supplement for any class
of certificates the interest rate of which is determined by reference to an
index denominated as a Treasury Index, the calculation agent designated in the
prospectus supplement will ascertain the Treasury Index for Treasury securities
of the maturity and for the period, or, if applicable, date, specified in the
prospectus supplement. As described in the related prospectus supplement, the
Treasury Index for any period means the average of the yield for each business
day during the period specified in the related prospectus supplement, and for
any date means the yield for that date, expressed as a per annum percentage
rate, on

      (1) U.S. Treasury securities adjusted to the "constant maturity" specified
in that prospectus supplement or

      (2) if no "constant maturity" is so specified, U.S. Treasury securities
trading on the secondary market having the maturity specified in that prospectus
supplement, in each case as published by the Federal Reserve Board in its
Statistical Release No. H.15(519). Statistical Release No. H.15(519) is
published on Monday or Tuesday of each week and may be obtained by writing or
calling the Publications Department at the Board of Governors of the Federal
Reserve System, 21st and C Streets, Washington, D.C. 20551, (202) 452-3244. If
the calculation agent has not yet received Statistical Release No. H.15(519) for
that week, then it will use the Statistical Release from the immediately
preceding week.

      Yields on U.S. Treasury securities at "constant maturity" are derived from
the U.S. Treasury's daily yield curve. This curve, which relates the yield on a
security to its time to maturity, is based on the closing market bid yields on
actively traded Treasury securities in the over-the-counter market. These market
yields are calculated from composites of quotations reported by five leading
U.S. government securities dealers to the Federal Reserve Bank of New York. This
method provides a yield for a given maturity even if no security with that exact
maturity is outstanding. In the event that the Treasury Index is no longer
published, a new index based upon comparable data and methodology will be
designated in accordance with the agreement relating to the particular series of
certificates. The calculation agent's determination of the Treasury Index, and
its calculation of the rates of interest for the applicable classes for the
related interest accrual period, shall, in the absence of manifest error, be
final and binding.

PRIME RATE

      On the date specified in the related prospectus supplement for any class
of certificates the interest rate of which is determined by reference to an
index denominated as the Prime Rate, the calculation agent designated in the
prospectus supplement will ascertain the Prime Rate for the related interest
accrual period. As described in the related prospectus supplement, the Prime
Rate for an interest accrual period will be the "Prime Rate" as published in the
"Money Rates" section of The Wall Street Journal, or if not so published, the
"Prime Rate" as published in a newspaper of general circulation selected by the
calculation agent in its sole discretion, on the related determination date. If
a prime rate range is given, then the average of the range will be used. In the
event that the Prime Rate is no longer published, a new index based upon
comparable data and methodology will be designated in accordance with the
agreement relating to the particular series of certificates. The calculation
agent's determination of the Prime Rate and its calculation of the rates of
interest for the related interest accrual period shall in the absence of
manifest error, be final and binding.

DISTRIBUTIONS

      Distributions on the certificates of each series will be made by or on
behalf of the trustee on each distribution date as specified in the related
prospectus supplement from the Available Distribution Amount for the series and
the distribution date. Except as otherwise specified in the related prospectus
supplement, distributions other than the final distribution will be made to the
persons in whose names the certificates are registered on the Record Date, and
the amount of each distribution will be determined as of the close of business
on the date specified in the related prospectus supplement. All distributions
with respect to each class of certificates on each distribution date will be
allocated pro rata among the outstanding certificates in the class or by random
selection, as described in the related prospectus supplement or otherwise
established by the related trustee. Payments will be made either:


                                       46



          o   by wire transfer in immediately available funds to the account of
              a certificateholder at a bank or other entity having appropriate
              wire transfer facilities, if the certificateholder has so notified
              the trustee or other person required to make the payments no later
              than the date specified in the related prospectus supplement and,
              if so provided in the related prospectus supplement, holds
              certificates in the requisite amount specified in the related
              prospectus supplement, or

          o   by check mailed to the address of the person entitled thereto as
              it appears on the certificate register;

provided, however, that the final distribution in retirement of the certificates
whether definitive certificates or book-entry certificates, will be made only
upon presentation and surrender of the certificates at the location specified in
the notice to certificateholders of the final distribution.

AVAILABLE DISTRIBUTION AMOUNT

      All distributions on the certificates of each series on each distribution
date will be made from the Available Distribution Amount, in accordance with the
terms described in the related prospectus supplement.

      The entire Available Distribution Amount will be distributed among the
related certificates, including any certificates not offered hereby, on each
distribution date, and accordingly will be released from the trust fund and will
not be available for any future distributions.

DISTRIBUTIONS OF INTEREST ON THE CERTIFICATES

      Each class of certificates, other than classes of Stripped Principal
Certificates that have no pass-through rate, may have a different pass-through
rate, which will be a fixed, variable or adjustable rate at which interest will
accrue on the class or a component thereof. The related prospectus supplement
will specify the pass-through rate for each class or component or, in the case
of a variable or adjustable pass-through rate, the method for determining the
pass-through rate. If so specified in the related prospectus supplement,
interest on the certificates will be calculated on the basis of a 360-day year
consisting of twelve 30-day months.

      Distributions of interest in respect of the certificates of any class will
be made on each distribution date--other than any class of accrual certificates,
which will be entitled to distributions of accrued interest commencing only on
the distribution date, or under the circumstances specified in the related
prospectus supplement, and any class of Stripped Principal Certificates that are
not entitled to any distributions of interest--based on the accrued certificate
interest for the class and the distribution date, subject to the sufficiency of
the portion of the Available Distribution Amount allocable to the class on the
distribution date. Prior to the time interest is distributable on any class of
accrual certificates, the amount of accrued certificate interest otherwise
distributable on the class will be added to the certificate balance thereof on
each distribution date. Unless otherwise provided in the prospectus supplement,
accrued certificate interest on stripped interest certificates will be equal to
interest accrued for a specified period on the outstanding certificate balance
of the stripped interest certificates immediately prior to the distribution
date, at the applicable pass-through rate, reduced as described below. To the
extent specified in the prospectus supplement, accrued certificate interest on
stripped interest certificates will be equal to interest accrued for a specified
period on the outstanding notional amount of the stripped interest certificates
immediately prior to each distribution date, at the applicable pass-through
rate, reduced as described below in the next paragraph.

      The method of determining the notional amount for any class of stripped
interest certificates will be described in the related prospectus supplement.
Reference to notional amount is solely for convenience in certain calculations
and does not represent the right to receive any distributions of principal.
Unless otherwise provided in the related prospectus supplement, the accrued
certificate interest on a series of certificates will be reduced in the event of
prepayment interest shortfalls, which are shortfalls in collections of interest
for a full accrual period resulting from prepayments prior to the due date in
the accrual period on the mortgage loans comprising or underlying the mortgage
loans and mortgage-backed securities in the trust fund for the series. The
particular manner in which these shortfalls are to be allocated among some or
all of the classes of certificates of that series will be specified in the
related prospectus supplement. The related prospectus supplement will also
describe the extent to which the amount of accrued certificate interest that is
otherwise distributable on, or, in the case of accrual certificates, that may
otherwise


                                       47



be added to the certificate balance of, a class of offered certificates may be
reduced as a result of any other contingencies, including:

          o   delinquencies,

          o   losses, and

          o   Deferred Interest

on or in respect of the mortgage loans comprising or underlying the mortgage
loans and mortgage-backed securities in the related trust fund. To the extent
specified in the related prospectus supplement, any reduction in the amount of
accrued certificate interest otherwise distributable on a class of certificates
by reason of the allocation to the class of a portion of any Deferred Interest
on the mortgage loans comprising or underlying the mortgage loans and
mortgage-backed securities in the related trust fund will result in a
corresponding increase in the certificate balance of the class. See "Risk
Factors--The Rate of Prepayment on Mortgage Assets May Adversely Affect Average
Lives and Yields on Certificates" and "Yield Considerations."

DISTRIBUTIONS OF PRINCIPAL OF THE CERTIFICATES

      The certificates of each series, other than certain classes of stripped
interest certificates, will have a certificate balance. The certificate balance
will equal the maximum principal amount that the holder will be entitled to
receive out of future cash flow on the assets in the trust fund. The outstanding
certificate balance of a certificate will be reduced to the extent of
distributions of principal and, if and to the extent so provided in the related
prospectus supplement, by the amount of losses incurred in respect of the
related assets. The outstanding certificate balance may be increased in respect
of Deferred Interest on the related mortgage loans to the extent provided in the
related prospectus supplement. The outstanding certificate balance may be
increased, in the case of accrual certificates prior to the distribution date on
which distributions of interest are required to commence, by any related accrued
certificate interest. Unless otherwise provided in the related prospectus
supplement, the initial aggregate certificate balance of all classes of
certificates of a series will not be greater than the outstanding aggregate
principal balance of the related assets as of the applicable cut-off date. The
initial aggregate certificate balance of a series and each class thereof will be
specified in the related prospectus supplement. Unless otherwise provided in the
related prospectus supplement, distributions of principal will be made on each
distribution date to the class or classes of certificates entitled to the
distributions of principal in accordance with the provisions described in the
prospectus supplement until the certificate balance of that class has been
reduced to zero. Stripped Interest Certificates with no certificate balance are
not entitled to any distributions of principal.

COMPONENTS

      To the extent specified in the related prospectus supplement, distribution
on a class of certificates may be based on a combination of two or more
different components as described under "--General" above. The descriptions set
forth under "--Distributions of Interest on the Certificates" and
"--Distributions of Principal of the Certificates" above also relate to
components of a class of certificates. In this case, references to certificate
balance and pass-through rate refer to the principal balance, if any, of any
component and the pass-through rate, if any, on any component, respectively.

DISTRIBUTIONS ON THE CERTIFICATES OF PREPAYMENT PREMIUMS

      If so provided in the related prospectus supplement, prepayment premiums
that are collected on the mortgage loans and mortgage-backed securities in the
related trust fund will be distributed on each distribution date to the class or
classes of certificates entitled thereto in accordance with the provisions
described in the prospectus supplement.

ALLOCATION OF LOSSES AND SHORTFALLS

      If so provided in the prospectus supplement for a series of certificates
consisting of one or more classes of subordinate certificates, on any
distribution date in respect of which losses or shortfalls in collections on the
mortgage loans and mortgage-backed securities have been incurred, the amount of
losses or shortfalls will be borne first by a


                                       48



class of subordinate certificates in the priority and manner and subject to the
limitations specified in the prospectus supplement. See "Description of Credit
Support" for a description of the types of protection that may be included in a
trust fund against losses and shortfalls on mortgage loans and mortgage-backed
securities comprising the trust fund.

ADVANCES IN RESPECT OF DELINQUENCIES

      With respect to any series of certificates evidencing an interest in a
trust fund, unless otherwise provided in the related prospectus supplement, the
master servicer or another entity described in the prospectus supplement will be
required as part of its servicing responsibilities to advance on or before each
distribution date its own funds or funds held in the certificate account that
are not included in the Available Distribution Amount for the distribution date,
in an amount equal to the aggregate of payments of principal other than any
balloon payments, and interest, net of related servicing fees and retained
interest loans and mortgage-backed securities, that were due on the mortgage
loans in the trust fund during the related Due Period and were delinquent on the
related Determination Date. The advances will be made subject to the master
servicer's or another entity's good faith determination that the advances will
be reimbursable from Related Proceeds. In the case of a series of certificates
that includes one or more classes of subordinate certificates and if so provided
in the related prospectus supplement, the master servicer's or another entity's
advance obligation may be limited only to the portion of the delinquencies
necessary to make the required distributions on one or more classes of senior
certificates. The advance obligation may be subject to the master servicer's or
another entity's good faith determination that the advances will be reimbursable
not only from Related Proceeds but also from collections on other assets
otherwise distributable on one or more classes of subordinate certificates. See
"Description of Credit Support."

      Advances are intended to maintain a regular flow of scheduled interest and
principal payments to holders of the class or classes of certificates. Advances
do not guaranty or insure against losses. Unless otherwise provided in the
related prospectus supplement, advances of the master servicer's or another
entity's funds will be reimbursable only out of Related Proceeds and, if so
provided in the prospectus supplement, out of any amounts otherwise
distributable on one or more classes of subordinate certificates of the series.
However, advances will be reimbursable from amounts in the certificate account
prior to distributions being made on the certificates, to the extent that the
master servicer or another entity shall determine in good faith that the advance
is a nonrecoverable advance. If advances have been made by the master servicer
from excess funds in the certificate account, the master servicer is required to
replace the funds in the certificate account on any future distribution date to
the extent that funds in the certificate account on the distribution date are
less than payments required to be made to certificateholders on that date. If so
specified in the related prospectus supplement, the obligations of the master
servicer or another entity to make advances may be secured by a cash advance
reserve fund, a surety bond, a letter of credit or another form of limited
guaranty. If applicable, information regarding the characteristics of, and the
identity of any obligor on, any surety bond, will be set forth in the related
prospectus supplement.

      If and to the extent so provided in the related prospectus supplement, the
master servicer or another entity will be entitled to receive interest at the
rate specified in the related prospectus supplement on its outstanding advances
and will be entitled to pay itself interest periodically from general
collections on the assets prior to any payment to certificateholders or as
otherwise provided in the related Agreement and described in the prospectus
supplement.

      The prospectus supplement for any series of certificates evidencing an
interest in a trust fund that includes mortgage-backed securities will describe
any corresponding advancing obligation of any person in connection with such
mortgage-backed securities.

REPORTS TO CERTIFICATEHOLDERS

      Unless otherwise provided in the prospectus supplement, with each
distribution to holders of any class of certificates of a series, the servicer
or the trustee, as provided in the related prospectus supplement, will forward
or cause to be forwarded to each holder, to Morgan Stanley Capital I Inc. and to
the other parties as may be specified in the related Agreement, a statement
setting forth, in each case to the extent applicable and available:

      (1)  the amount of the distribution to holders of certificates of that
class applied to reduce the certificate balance thereof;


                                       49



      (2) the amount of the distribution to holders of certificates of that
class allocable to accrued certificate interest, including any shortfalls in the
payment of interest due on the certificates or any interest that is accrued but
is not then payable or has been carried forward because of any cap on the amount
of interest that is currently payable;

      (3) the amount of the distribution allocable to prepayment premiums;

      (4) the amount of related servicing compensation received by a servicer
and, if payable directly out of the related trust fund, by any subservicer and
any other customary information as that servicer or trustee deems necessary or
desirable, or that a certificateholder reasonably requests, to enable
certificateholders to prepare their tax returns;

      (5) the aggregate amount of advances included in that distribution, and
the aggregate amount of unreimbursed advances at the close of business on that
distribution date;

      (6) the aggregate principal balance of the assets at the close of business
on that distribution date;

      (7) the number and aggregate principal balance of mortgage loans in
respect of which:

          o   one scheduled payment is delinquent;

          o   two scheduled payments are delinquent;

          o   three or more scheduled payments are delinquent; and

          o   foreclosure proceedings have been commenced;

      (8) with respect to any mortgage loan liquidated during the related Due
Period:

          o   the portion of liquidation proceeds payable or reimbursable to the
              servicer or any other entity in respect of such mortgage loan; and

          o   the amount of any loss to certificateholders;

      (9) with respect to each REO property relating to a mortgage loan and
included in the trust fund as of the end of the related Due Period:

          o   the loan number of the related mortgage loan; and

          o   the date of acquisition;

      (10) with respect to each REO property relating to a mortgage loan and
included in the trust fund as of the end of the related Due Period:

          o   the book value;

          o   the principal balance of the related mortgage loan immediately
              following the distribution date, calculated as if the mortgage
              loan were still outstanding taking into account certain limited
              modifications to the terms thereof specified in the Agreement;

          o   the aggregate amount of unreimbursed servicing expenses and
              unreimbursed advances in respect thereof; and

          o   if applicable, the aggregate amount of interest accrued and
              payable on related servicing expenses and related advances;

      (11) with respect to any REO property sold during the related Due Period:


                                       50



          o   the aggregate amount of sale proceeds;

          o   the portion of sales proceeds payable or reimbursable to the
              servicer in respect of the REO property or the related mortgage
              loan; and

          o   the amount of any loss to certificateholders in respect of the
              related mortgage loan;

      (12) the aggregate certificate balance or notional amount, as the case may
be, of each class of certificates including any class of certificates not
offered hereby at the close of business on the distribution date, separately
identifying any reduction in the certificate balance due to the allocation of
any loss and increase in the certificate balance of a class of accrual
certificates in the event that accrued certificate interest has been added to
the balance;

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

      (14) the amount deposited in the reserve fund, if any, on the distribution
date;

      (15) the amount remaining in the reserve fund, if any, as of the close of
business on the distribution date;

      (16) the aggregate unpaid accrued certificate interest, if any, on each
class of certificates at the close of business on the distribution date;

      (17) in the case of certificates with a variable pass-through rate, the
pass-through rate applicable to the distribution date, and, if available, the
immediately succeeding distribution date, as calculated in accordance with the
method specified in the related prospectus supplement;

      (18) in the case of certificates with an adjustable pass-through rate, for
statements to be distributed in any month in which an adjustment date occurs,
the adjustable pass-through rate applicable to the distribution date and the
immediately succeeding distribution date as calculated in accordance with the
method specified in the related prospectus supplement;

      (19) as to any series which includes credit support, the amount of
coverage of each instrument of credit support included therein as of the close
of business on the distribution date; and

      (20) the aggregate amount of payments by the borrowers of:

          o   default interest;

          o   late charges; and

          o   assumption and modification fees collected during the related Due
              Period.

      In the case of information furnished pursuant to subclauses (1)-(4) above,
the amounts shall be expressed as a dollar amount per minimum denomination of
certificates or for another specified portion thereof. In addition, in the case
of information furnished pursuant to subclauses (1), (2), (12), (16) and (17)
above, the amounts shall also be provided with respect to each component, if
any, of a class of certificates. The servicer or the trustee, as specified in
the related prospectus supplement, will forward or cause to be forwarded to each
holder, to Morgan Stanley Capital I Inc. and to any other parties as may be
specified in the Agreement, a copy of any statements or reports received by the
servicer or the trustee, as applicable, with respect to any mortgage-backed
securities. The prospectus supplement for each series of offered certificates
will describe any additional information to be included in reports to the
holders of certificates.

      Within a reasonable period of time after the end of each calendar year,
the servicer or the trustee, as provided in the related prospectus supplement,
shall furnish to each person who at any time during the calendar year was a
holder of a certificate a statement containing the information set forth in
subclauses (1)-(4) above, aggregated for the calendar year or the applicable
portion of the calendar year during which the person was a certificateholder.
This obligation of the servicer or the trustee shall be deemed to have been
satisfied to the extent that substantially comparable information shall be
provided by the servicer or the trustee pursuant to any requirements of the
Internal


                                       51



Revenue Code as are from time to time in force. See "Description of the
Certificates--Book-Entry Registration and Definitive Certificates."

TERMINATION

      The obligations created by the related Agreement for each series of
certificates will terminate upon the payment to certificateholders of that
series of all amounts held in the certificate account or by the servicer, if
any, or the trustee and required to be paid to them pursuant to the Agreement
following the earlier of:

          o   the final payment or other liquidation of the last asset subject
              thereto or the disposition of all property acquired upon
              foreclosure of any mortgage loan subject thereto; and

          o   the purchase of all of the assets of the trust fund by the party
              entitled to effect the termination, under the circumstances and in
              the manner set forth in the related prospectus supplement.

      In no event, however, will the trust fund created by the Agreement
continue beyond the date specified in the related prospectus supplement. Written
notice of termination of the Agreement will be given to each certificateholder,
and the final distribution will be made only upon presentation and surrender of
the certificates at the location to be specified in the notice of termination.

      If so specified in the related prospectus supplement, a series of
certificates may be subject to optional early termination through the repurchase
of the assets in the related trust fund by the party specified in the related
prospectus supplement, under the circumstances and in the manner set forth in
the related prospectus supplement. If so provided in the related prospectus
supplement, upon the reduction of the certificate balance of a specified class
or classes of certificates by a specified percentage or amount, the party
specified in the related prospectus supplement will solicit bids for the
purchase of all assets of the trust fund, or of a sufficient portion of the
assets to retire the class or classes or purchase the class or classes at a
price set forth in the related prospectus supplement, in each case, under the
circumstances and in the manner set forth in the related prospectus supplement.

BOOK-ENTRY REGISTRATION AND DEFINITIVE CERTIFICATES

      As described in the related prospectus supplement, if not issued in fully
registered form, each class of certificates will be registered as book-entry
certificates. Persons acquiring beneficial ownership interests in the
certificates--the certificate owners--will hold their certificates through The
Depository Trust Company in the United States, or, if provided in the related
prospectus supplement, Clearstream Banking (formerly Cedelbank) or Euroclear
Bank S.A./N.V., as operator of the Euroclear System in Europe, or indirectly
through organizations that are Participants in these systems. The Depository
Trust Company is referred to as "DTC." Clearstream Banking, societe anonyme is
referred to as "Clearstream." The Euroclear System is referred to as
"Euroclear."

      The book-entry certificates will be issued in one or more certificates
which equal the aggregate principal balance of the certificates and will
initially be registered in the name of Cede & Co., the nominee of DTC or one of
the relevant depositories. If the aggregate principal amount of any book-entry
certificate exceeds $500 million, one certificate will be issued with respect to
each $500 million of principal amount and an additional certificate will be
issued with respect to any remaining principal amount. Clearstream and Euroclear
will hold omnibus positions on behalf of their participants through customers'
securities accounts in Clearstream's and Euroclear's names on the books of their
respective depositaries which in turn will hold those positions in customers'
securities accounts in the depositaries' names on the books of DTC. Citibank,
N.A., will act as depositary for Clearstream and The Chase Manhattan Bank will
act as depositary for Euroclear. Except as described in this prospectus, no
person acquiring a book-entry certificate will be entitled to receive a physical
certificate representing that certificate. Unless and until definitive
certificates are issued, it is anticipated that the only certificateholders of
the certificates will be Cede & Co., as nominee of DTC or one of the relevant
depositories. Certificate owners are only permitted to exercise their rights
indirectly through participants and DTC.

      Purchases of book-entry certificates under the DTC system must be made by
or through Participants, which will receive a credit for the book-entry
certificates on DTC's records. The ownership interest of each certificateholder
is in turn to be recorded on the Participants' or Securities Intermediaries'
records. The Securities Intermediary's


                                       52



ownership of a book-entry certificate will be recorded on the records of DTC or
of a participating firm that acts as agent for the Securities Intermediary,
whose interest will in turn be recorded on the records of DTC, if the beneficial
owner's Securities Intermediary is not a Participant and on the records of
Clearstream or Euroclear, as appropriate. certificateholders will not receive
written confirmation from DTC of their purchase, but certificateholders are
expected to receive written confirmations providing details of the transaction,
as well as periodic statements of their holdings, from the Participant or
indirect participant through which the certificateholder entered into the
transaction. Transfers of ownership interests in the book-entry certificates are
to be accomplished by entries made on the books of Participants and indirect
participants acting on behalf of certificateholders. certificateholders will not
receive certificates representing their ownership interests in the book-entry
certificates, except in the event that use of the book-entry system for the
book-entry certificates is discontinued.

      To facilitate subsequent transfers, all book-entry certificates deposited
by Participants with DTC are registered in the name of DTC's partnership
nominee, Cede & Co., or such other name as may be requested by an authorized
representative of DTC. The deposit of book-entry certificates with DTC and their
registration in the name of Cede & Co. or such other nominee do not effect any
change in beneficial ownership. DTC has no knowledge of the actual
certificateholders of the book-entry certificates; DTC's records reflect only
the identity of the Participants to whose accounts such book-entry certificates
are credited, which may or may not be the certificateholders. The Participants
and indirect participants will remain responsible for keeping account of their
holdings on behalf of their customers.

      Conveyance of notices and other communications by DTC to Participants, by
Participants to indirect participants, and by Participants and indirect
participants to certificateholders will be governed by arrangements among them,
subject to any statutory or regulatory requirements as may be in effect from
time to time.

      Neither DTC nor Cede & Co. (nor such other DTC nominee) will consent or
vote with respect to the book-entry certificates. Under its usual procedures,
DTC mails an omnibus proxy to the issuing entity as soon as possible after the
record date. The omnibus proxy assigns Cede & Co.'s consenting or voting rights
to those Participants to whose accounts the book-entry certificates are credited
on the record date (identified in a listing attached to the omnibus proxy).

      Distributions on the book-entry certificates will be made to Cede & Co.,
or such other nominee as may be requested by an authorized representative of
DTC. DTC's practice is to credit Participants' accounts, upon DTC's receipt of
funds and corresponding detail information from the issuer or agent on the
payable date in accordance with their respective holdings shown on DTC's
records. Payments by Participants to certificateholders will be governed by
standing instructions and customary practices, as is the case with securities
held for the accounts of customers in bearer form or registered in "street
name," and will be the responsibility of such Participant and not of DTC, agent,
or issuer, subject to any statutory or regulatory requirements as may be in
effect from time to time. Payment of distributions to Cede & Co. (or such other
nominee as may be requested by an authorized representative of DTC) is the
responsibility of issuer or agent, disbursement of such payments to Participants
shall be the responsibility of DTC, and disbursement of such payments to the
certificateholders shall be the responsibility of Participants and indirect
participants.

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

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

      Cross-market transfers between persons holding directly or indirectly
through DTC, on the one hand, and directly or indirectly through Clearstream
Participants or Euroclear Participants, on the other, will be effected in DTC in
accordance with DTC rules on behalf of the relevant European international
clearing system by the relevant depositary, each of which is a participating
member of DTC. However, such cross-market transactions will require delivery of
instructions to the relevant European international clearing system by the
counterparty in that system in


                                       53



accordance with its rules and procedures and within its established deadlines.
The relevant European international clearing system will, if the transaction
meets its settlement requirements, deliver instructions to the relevant
depositary to take action to effect final settlement on its behalf by delivering
or receiving certificates in DTC, and making or receiving payment in accordance
with normal procedures for same day funds settlement applicable to DTC.
Clearstream Participants and Euroclear Participants may not deliver instructions
directly to the relevant depositaries for Clearstream or Euroclear.

      DTC is a limited-purpose trust company organized under the New York
Banking Law, a "banking organization" within the meaning of the New York Banking
Law, a member of the Federal Reserve System, a "clearing corporation" within the
meaning of the New York Uniform Commercial Code, and a "clearing agency"
registered pursuant to the provisions of Section 17A of the Securities Exchange
Act of 1934. DTC holds securities that its Participants deposit with DTC. DTC
also facilitates the settlement among Participants of securities transactions,
such as transfers and pledges, in deposited securities through electronic
computerized book-entry changes in Participants' accounts, thereby eliminating
the need for physical movement of securities certificates. Participants include
securities brokers and dealers, banks, trust companies, clearing corporations,
and certain other organizations. DTC is owned by a number of its Participants
and Members of the National Securities Clearing Corporation, Government
Securities Clearing Corporation, MBS Clearing Corporation, and Emerging Markets
Clearing Corporation, as well as by the New York Stock Exchange, Inc., the
American Stock Exchange LLC, and the National Association of Securities Dealers,
Inc. Access to the DTC system is also available to others such as securities
brokers and dealers, banks, and trust companies that clear through or maintain a
custodial relationship with a Direct Participant, either directly or indirectly.
The rules applicable to DTC and its Participants and indirect participants are
on file with the Securities and Exchange Commission.

      Clearstream is a duly licensed bank organized as a "societe anonyme",
limited company, under the laws of Luxembourg. Clearstream holds securities for
its Participant organizations and facilitates the clearance and settlement of
securities transactions between Clearstream Participants through electronic
book-entry changes in accounts of Clearstream Participants, thus eliminating the
need for physical movement of certificates. Transactions may be settled in
Clearstream in any of 37 currencies, including United States dollars.
Clearstream provides to its Clearstream Participants, among other things,
services for safekeeping, administration, clearance and settlement of
internationally traded securities and securities lending and borrowing.
Clearstream interfaces with domestic markets in several countries. As a licensed
bank, Clearstream is regulated by the Luxembourg Monetary Institute. Clearstream
Participants are recognized financial institutions around the world, including
underwriters, securities brokers and dealers, banks, trust companies, clearing
corporations and other organizations. Indirect access to Clearstream is also
available to others, such as banks, brokers, dealers and trust companies that
clear through or maintain a custodial relationship with a Clearstream
participant, either directly or indirectly.

      Euroclear was created in 1968 to hold securities for its participants and
to clear and settle transactions between Euroclear participants through
simultaneous electronic book-entry delivery against payment, thereby eliminating
the need for physical movement of certificates and any risk from lack of
simultaneous transfers of securities and cash. Transactions may be settled in
any of 32 currencies, including United States dollars. Euroclear includes
various other services, including securities lending and borrowing and
interfaces with domestic markets in several countries generally similar to the
arrangements for cross-market transfers with DTC described above. Euroclear is
operated by the Brussels.

      Belgium office of Euroclear Bank, as Euroclear Operator, under contract
with Euroclear Clearance Systems S.C., a Belgian cooperative corporation. All
operations are conducted by Euroclear Bank, and all Euroclear securities
clearance accounts and Euroclear cash accounts are accounts with the Euroclear
operator, not the Belgian cooperative. The Belgian cooperative establishes
policy for Euroclear on behalf of Euroclear participants. Euroclear participants
include banks, central banks, securities brokers and dealers and other
professional financial intermediaries. Indirect access to Euroclear is also
available to other firms that clear through or maintain a custodial relationship
with a Euroclear participant, either directly or indirectly.

      The Euroclear Operator holds securities and book-entry interests in
securities for participating organizations and facilitates the clearance and
settlement of securities transactions between Euroclear Participants, and
between Euroclear Participants and Participants of certain other securities
intermediaries through electronic book-entry changes in accounts of such
Participants or other securities intermediaries. Non-Participants of Euroclear
may hold and transfer book-entry interests in the offered certificates through
accounts with a direct Participant of Euroclear or


                                       54



any other securities intermediary that holds a book-entry interest in the
offered certificates through one or more securities intermediaries standing
between such other securities intermediary and the Euroclear Operator.

      Securities clearance accounts and cash accounts for Euroclear participants
with Euroclear Bank are governed by the Terms and Conditions Governing Use of
Euroclear and the related Operating Procedures of the Euroclear system and
applicable Belgian law. The Terms and Conditions govern transfers of securities
and cash within Euroclear, withdrawals of securities and cash from Euroclear,
and receipts of payments with respect to securities in Euroclear. All securities
in Euroclear are held on a fungible basis without attribution of specific
certificates to specific securities clearance accounts. The Euroclear operator
acts under the Terms and Conditions only on behalf of Euroclear participants,
and has no record of or relationship with persons holding through Euroclear
participants.

      Under a book-entry format, beneficial owners of the book-entry
certificates may experience some delay in their receipt of payments, since
payments will be forwarded by the trustee to Cede & Co., as nominee of DTC.
Distributions with respect to certificates held through Clearstream or Euroclear
will be credited to the cash accounts of Clearstream participants or Euroclear
participants in accordance with the relevant system's rules and procedures, to
the extent received by the relevant depositary. Distributions will be subject to
tax reporting in accordance with relevant United States tax laws and
regulations. See "Material Federal Income Tax Consequences--Tax Treatment of
Foreign Investors" and "--Tax Consequences to Holders of the Notes--Backup
Withholding." Because DTC can only act on behalf of Securities Intermediaries,
the ability of a beneficial owner to pledge book-entry certificates to persons
or entities that do not participate in the depository system, may be limited due
to the lack of physical certificates for book-entry certificates.

      Monthly and annual reports on the trust fund will be provided to Cede &
Co., as nominee of DTC, and may be made available by Cede & Co. to beneficial
owners upon request, in accordance with the rules, regulations and procedures
creating and affecting the depository, and to the Securities Intermediaries to
whose DTC accounts the book-entry certificates of those beneficial owners are
credited.

      DTC has advised the depositor that, unless and until definitive
certificates are issued, DTC will take any action permitted to be taken by the
holders of the book-entry certificates under the applicable agreement only at
the direction of one or more Securities Intermediaries to whose DTC accounts the
book-entry certificates are credited, to the extent that actions are taken on
behalf of Securities Intermediaries whose holdings include those book-entry
certificates. Clearstream or the Euroclear operator, as the case may be, will
take any other action permitted to be taken by a certificateholder under the
agreement on behalf of a Clearstream participant or Euroclear participant only
in accordance with its and DTC's relevant rules and procedures. DTC may take
actions, at the direction of the related participants, with respect to some
certificates which conflict with actions taken with respect to other
certificates.

      Upon the occurrence of any of the events described in the immediately
preceding paragraph, the trustee will be required to notify all beneficial
owners of the occurrence of that event and the availability through DTC of
definitive certificates. Upon surrender by DTC of the global certificate or
certificates representing the book-entry certificates and instructions for
re-registration, the trustee will issue definitive certificates and then will
recognize the holders of the definitive certificates as certificateholders under
the applicable agreement.

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

      None of the master servicer, the depositor or the trustee will have any
responsibility for any aspect of the records relating to or payments made on
account of beneficial ownership interests of the book-entry certificates held by
Cede & Co., as nominee of DTC, or for maintaining, supervising or reviewing any
records relating to the beneficial ownership interests.


                                       55



                          DESCRIPTION OF THE AGREEMENTS

      The certificates will be offered pursuant to a pooling and servicing
agreement or a trust agreement.

          o   A pooling and servicing agreement will be used where the trust
          fund includes mortgage loans. The parties to a pooling and servicing
          agreement will be Morgan Stanley Capital I Inc., a trustee and a
          master servicer appointed as of the date of the pooling and servicing
          agreement. If a master servicer is not appointed, a servicer, with,
          generally, the same obligations as described in this prospectus with
          respect to the master servicer, unless otherwise specified in the
          prospectus supplement, will be appointed. This servicer will service
          all or a significant number of mortgage loans directly without a
          subservicer. References in this prospectus to master servicer and its
          rights and obligations, to the extent set forth in the related
          prospectus supplement, shall be deemed to also be references to any
          servicer servicing mortgage loans directly.

          o   A trust agreement will be used where the trust fund does not
          include mortgage loans. The parties to a trust agreement will be
          Morgan Stanley Capital I Inc. and a trustee. A manager or
          administrator may be appointed pursuant to the trust agreement for any
          trust fund to administer the trust fund.

      The provisions of each Agreement will vary depending upon the nature of
the certificates to be issued thereunder and the nature of the related trust
fund. A form of a pooling and servicing agreement has been filed as an exhibit
to the registration statement of which this prospectus is a part. Any trust
agreement will generally conform to the form of pooling and servicing agreement
filed herewith, but will not contain provisions with respect to the servicing
and maintenance of mortgage loans. The following summaries describe some of the
provisions that may appear in each Agreement. The prospectus supplement for a
series of certificates will describe any provision of the Agreement relating to
a series that materially differs from the description thereof contained in this
prospectus. The summaries do not purport to be complete and are subject to, and
are qualified in their entirety by reference to, all of the provisions of the
Agreement for each trust fund and the description of the provisions in the
related prospectus supplement. Morgan Stanley Capital I Inc. will provide a copy
of the Agreement, without exhibits, relating to any series of certificates
without charge upon written request of a holder of a certificate of a series
addressed to Morgan Stanley Capital I Inc., c/o Morgan Stanley & Co.
Incorporated, 1585 Broadway, New York, New York 10036. Attention: Mortgage
Securities.

ASSIGNMENT OF ASSETS; REPURCHASES

      At the time of issuance of any series of certificates, Morgan Stanley
Capital I Inc. will assign or cause to be assigned to the designated trustee the
assets to be included in the related trust fund, together with all principal and
interest to be received on or with respect to the assets after the cut-off date,
other than principal and interest due on or before the cut-off date and other
than any retained interest. The depositor will have acquired the trust assets
directly or through one or more entities, from one or more sellers identified in
the prospectus supplement, one of which shall be identified as the sponsor of
the securitization The trustee will, concurrently with the assignment, deliver
the certificates to Morgan Stanley Capital I Inc. in exchange for the assets and
the other assets comprising the trust fund for the series. Each mortgage loan
and mortgaged-backed security will be identified in a schedule appearing as an
exhibit to the related Agreement. Unless otherwise provided in the related
prospectus supplement, the schedule will include detailed information:

          o   in respect of each mortgage loan included in the related trust
          fund, including without limitation, the address of the related
          mortgaged property and type of the property, the mortgage rate and, if
          applicable, the applicable index, margin, adjustment date and any rate
          cap information, the original and remaining term to maturity, the
          original and outstanding principal balance and balloon payment, if
          any, the Value and loan-to-value ratio as of the date indicated and
          payment and prepayment provisions, if applicable; and

          o   in respect of each mortgage-backed security included in the
          related trust fund, including without limitation, the related issuer,
          servicer and trustee, the pass-through or bond rate or formula for
          determining the rate, the issue date and original and remaining term
          to maturity, if applicable, the original and outstanding principal
          amount and payment provisions, if applicable.


                                       56



      With respect to each mortgage loan, Morgan Stanley Capital I Inc. will
deliver or cause to be delivered to the trustee or to the custodian, loan
documents, which to the extent specified in the related prospectus supplement
will include:

          o   the original mortgage note endorsed, without recourse, in blank or
          to the order of the trustee,

          o   the original mortgage or a certified copy with evidence of
          recording, and

          o   an assignment of the mortgage to the trustee in recordable form.

Notwithstanding the foregoing, a trust fund may include mortgage loans where the
original mortgage note is not delivered to the trustee if Morgan Stanley Capital
I Inc. delivers to the trustee or the custodian a copy or a duplicate original
of the mortgage note, together with an affidavit certifying that the original
thereof has been lost or destroyed. With respect to these mortgage loans, the
trustee or its nominee may not be able to enforce the mortgage note against the
related borrower. To the extent specified in the related prospectus supplement,
the asset seller will be required to agree to repurchase, or substitute for,
this type of mortgage loan that is subsequently in default if the enforcement
thereof or of the related mortgage is materially adversely affected by the
absence of the original mortgage note.

      Unless otherwise provided in the related prospectus supplement, the
related Agreement will require Morgan Stanley Capital I Inc. or another party
specified in the related prospectus supplement to promptly cause each assignment
of mortgage to be recorded in the appropriate public office for real property
records. However, recordation of the assignment of mortgage is not required in
the State of California or in other states where, in the opinion of counsel
acceptable to the trustee, recording is not required to protect the trustee's
interest in the related mortgage loan against the claim of any subsequent
transferee or any successor to or creditor of Morgan Stanley Capital I Inc., the
master servicer, the relevant asset seller or any other prior holder of the
mortgage loan.

      The trustee or a custodian will review the mortgage loan documents within
a specified period of days after receipt thereof, and the trustee or a custodian
will hold the documents in trust for the benefit of the certificateholders.
Unless otherwise specified in the related prospectus supplement, if any of these
documents are found to be missing or defective in any material respect, the
trustee or custodian shall immediately notify the master servicer and Morgan
Stanley Capital I Inc., and the master servicer shall immediately notify the
relevant asset seller. If the asset seller cannot cure the omission or defect
within a specified number of days after receipt of notice, then unless otherwise
specified in the related prospectus supplement, the asset seller will be
obligated, within a specified number of days of receipt of notice, to repurchase
the related mortgage loan from the trustee at the Purchase Price or substitute
for the mortgage loan. There can be no assurance that an asset seller will
fulfill this repurchase or substitution obligation, and neither the master
servicer nor Morgan Stanley Capital I Inc. will be obligated to repurchase or
substitute the mortgage loan if the asset seller defaults on its obligation. To
the extent specified in the related prospectus supplement, this repurchase or
substitution obligation constitutes the sole remedy available to the
certificateholders or the trustee for omission of, or a material defect in, a
constituent document. To the extent specified in the related prospectus
supplement, in lieu of curing any omission or defect in the asset or
repurchasing or substituting for the asset, the asset seller may agree to cover
any losses suffered by the trust fund as a result of this type of breach or
defect.

      With respect to each government security or mortgage-backed security in
certificated form, Morgan Stanley Capital I Inc. will deliver or cause to be
delivered to the trustee or the custodian the original certificate or other
definitive evidence of the government security or mortgage-backed security, as
applicable, together with bond power or other instruments, certifications or
documents required to transfer fully the government security or mortgage-backed
security, as applicable, to the trustee for the benefit of the
certificateholders. With respect to each government security or mortgage-backed
security in uncertificated or book-entry form or held through a "clearing
corporation" within the meaning of the Uniform Commercial Code, Morgan Stanley
Capital I Inc. and the trustee will cause the government security or
mortgage-backed security to be registered directly or on the books of the
clearing corporation or of a financial intermediary in the name of the trustee
for the benefit of the certificateholders. Unless otherwise provided in the
related prospectus supplement, the related Agreement will require that either
Morgan Stanley Capital I Inc. or the trustee promptly cause any mortgage-backed
securities and government securities in certificated form not registered in the
name of the trustee to be re-registered, with the applicable persons, in the
name of the trustee.


                                       57



REPRESENTATIONS AND WARRANTIES; REPURCHASES

      Unless otherwise provided in the related prospectus supplement, Morgan
Stanley Capital I Inc. will, with respect to each mortgage loan, make or assign
certain representations and warranties, as of a specified date covering, by way
of example, the following types of matters:

          o   the accuracy of the information set forth for the mortgage loan on
          the schedule of assets appearing as an exhibit to the related
          Agreement;

          o   the existence of title insurance insuring the lien priority of the
          mortgage loan;

          o   the authority of the warrantying party to sell the mortgage loan;

          o   the payment status of the mortgage loan and the status of payments
          of taxes, assessments and other charges affecting the related
          mortgaged property;

          o   the existence of customary provisions in the related mortgage note
          and mortgage to permit realization against the mortgaged property of
          the benefit of the security of the mortgage; and

          o   the existence of hazard and extended perils insurance coverage on
          the mortgaged property.

      Any warrantying party, if other than Morgan Stanley Capital I Inc. or the
sponsor, shall be an asset seller or an affiliate thereof or another person
acceptable to Morgan Stanley Capital I Inc. and shall be identified in the
related prospectus supplement.

      Representations and warranties made in respect of a mortgage loan may have
been made as of a date prior to the applicable cut-off date. A substantial
period of time may have elapsed between the date on which the representations
are made and the date of initial issuance of the related series of certificates
evidencing an interest in the mortgage loan. Unless otherwise specified in the
related prospectus supplement, in the event of a breach of any representation or
warranty, the warrantying party will be obligated to reimburse the trust fund
for losses caused by the breach or either cure the breach or repurchase or
replace the affected mortgage loan as described in the next paragraph. Since the
representations and warranties may not address events that may occur following
the date as of which they were made, the warrantying party will have a
reimbursement, cure, repurchase or substitution obligation in connection with a
breach of such a representation and warranty only if the relevant event that
causes such breach occurs prior to the date on which they were made. The
warrantying party would have no obligations if the relevant event that causes
the breach occurs after that date.

      Unless otherwise provided in the related prospectus supplement, each
Agreement will provide that the master servicer or trustee or both, will be
required to notify promptly the relevant warrantying party of any breach of any
representation or warranty made by it in respect of a mortgage loan that
materially and adversely affects the value of the mortgage loan or the interests
in the mortgage loan of the certificateholders. If the warrantying party cannot
cure the breach within a specified period following the date on which the party
was notified of the breach, then:

          o   the warrantying party will be obligated to repurchase the mortgage
          loan from the trustee within a specified period from the date on which
          the warrantying party was notified of the breach, at the Purchase
          Price; or

          o   if so provided in the prospectus supplement for a series, the
          warrantying party will have the option, within a specified period
          after initial issuance of such series of certificates, to cause the
          mortgage loan to be removed from the trust fund and substitute in its
          place one or more other mortgage loans, in accordance with the
          standards described in the related prospectus supplement; or

          o   if so provided in the prospectus supplement for a series, the
          warrantying party will have the option to reimburse the trust fund or
          the certificateholders for any losses caused by the breach.


                                       58



      Unless otherwise provided in the related prospectus supplement, this
reimbursement, repurchase or substitution obligation will constitute the sole
remedy available to holders of certificates or the trustee for a breach of
representation by a warrantying party.

      Neither Morgan Stanley Capital I Inc. except to the extent that it is the
warrantying party, nor the master servicer will be obligated to purchase or
substitute for a mortgage loan if a warrantying party defaults on its obligation
to do so, and no assurance can be given that warrantying parties will carry out
their obligations with respect to mortgage loans.

      Unless otherwise provided in the related prospectus supplement the
warrantying party will, with respect to a trust fund that includes government
securities or mortgage-backed securities, make or assign certain representations
or warranties, as of a specified date, with respect to the government securities
or mortgage-backed securities, covering:

          o   the accuracy of the information set forth therefor on the schedule
          of assets appearing as an exhibit to the related Agreement; and

          o   the authority of the warrantying party to sell the assets.

      The related prospectus supplement will describe the remedies for a breach
thereof.

      A master servicer will make certain representations and warranties
regarding its authority to enter into, and its ability to perform its
obligations under, the related Agreement. A breach of any representation of the
master servicer which materially and adversely affects the interests of the
certificateholders and which continues unremedied for thirty days after the
giving of written notice of the breach to the master servicer by the trustee or
Morgan Stanley Capital I Inc., or to the master servicer, Morgan Stanley Capital
I Inc. and the trustee by the holders of certificates evidencing not less than
25% of the voting rights unless otherwise provided in the related prospectus
supplement, will constitute an Event of Default under the Agreement. See
"--Events of Default" and "--Rights Upon Event of Default" below.

CERTIFICATE ACCOUNT AND OTHER COLLECTION ACCOUNTS

      General

      The master servicer or the trustee or both will, as to each trust fund,
establish and maintain or cause to be established and maintained the certificate
account, which must be either an account or accounts:

          o   the deposits in which are insured by the Bank Insurance Fund or
          the Savings Association Insurance Fund of the Federal Deposit
          Insurance Corporation, to the limits established by the Federal
          Deposit Insurance Corporation, and the uninsured deposits in which are
          otherwise secured such that the certificateholders have a claim with
          respect to the funds in the certificate account or a perfected first
          priority security interest against any collateral securing the funds
          that is superior to the claims of any other depositors or general
          creditors of the institution with which the certificate account is
          maintained; or

          o   otherwise maintained with a bank or trust company, and in a
          manner, satisfactory to the rating agency or agencies rating any class
          of certificates of the series.

The collateral eligible to secure amounts in the certificate account is limited
to Permitted Investments. A certificate account may be maintained as an interest
bearing or a non-interest bearing account and the funds held in the account may
be invested pending each succeeding distribution date in short-term Permitted
Investments. Unless otherwise provided in the related prospectus supplement, any
interest or other income earned on funds in the certificate account will be paid
to a master servicer or its designee as additional servicing compensation. The
certificate account may be maintained with an institution that is an affiliate
of the master servicer, if applicable, provided that the institution meets the
standards imposed by the rating agency or agencies. If permitted by the rating
agency or agencies and so specified in the related prospectus supplement, a
certificate account may contain funds relating to more than one series of
mortgage pass-through certificates and may contain other funds respecting
payments on mortgage loans belonging to the master servicer or serviced or
master serviced by it on behalf of others.


                                       59



      Deposits

      A master servicer or the trustee will deposit or cause to be deposited in
the certificate account for one or more trust funds on a daily basis, unless
otherwise provided in the related Agreement, the following payments and
collections received, or advances made, by the master servicer or the trustee or
on its behalf subsequent to the cut-off date, other than payments due on or
before the cut-off date, and exclusive of any amounts representing a retained
interest:

      (1)   all payments on account of principal, including principal
prepayments, on the assets;

      (2)   all payments on account of interest on the assets, including any
default interest collected, in each case net of any portion thereof retained by
a master servicer or a subservicer as its servicing compensation and net of any
retained interest;

      (3)   all proceeds of the hazard insurance policies to be maintained in
respect of each mortgaged property securing a mortgage loan in the trust fund,
to the extent the proceeds are not applied to the restoration of the property or
released to the borrower in accordance with the normal servicing procedures of a
master servicer or the related subservicer, subject to the terms and conditions
of the related mortgage and mortgage note, insurance proceeds and all
liquidation proceeds, together with the net proceeds on a monthly basis with
respect to any mortgaged properties acquired for the benefit of
certificateholders by foreclosure or by deed in lieu of foreclosure or
otherwise;

      (4)   any amounts paid under any instrument or drawn from any fund that
constitutes credit support for the related series of certificates as described
under "Description of Credit Support";

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

      (6)   any amounts paid under any cash flow agreement, as described under
"Description of the Trust Funds--Cash Flow Agreements";

      (7)   all proceeds of any asset or, with respect to a mortgage loan,
property acquired in respect thereof purchased by Morgan Stanley Capital I Inc.,
any asset seller or any other specified person as described above under
"--Assignment of Assets; Repurchases" and "--Representations and Warranties;
Repurchases," all proceeds of any defaulted mortgage loan purchased as described
under "--Realization Upon Defaulted Mortgage loans," and all proceeds of any
asset purchased as described above under "Description of the
Certificates--Termination";

      (8)   any amounts paid by a master servicer to cover certain interest
shortfalls arising out of the prepayment of mortgage loans in the trust fund as
described under "Description of the Agreements--Retained Interest; Servicing
Compensation and Payment of Expenses";

      (9)   to the extent that any item does not constitute additional servicing
compensation to a master servicer, any payments on account of modification or
assumption fees, late payment charges or prepayment premiums on the mortgage
loans and mortgage-backed securities;

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

      (11)  any amount required to be deposited by a master servicer or the
trustee in connection with losses realized on investments for the benefit of the
master servicer or the trustee, as the case may be, of funds held in the
certificate account; and

      (12)  any other amounts required to be deposited in the certificate
account as provided in the related Agreement and described in the related
prospectus supplement.


                                       60



      Withdrawals

      A master servicer or the trustee may, from time to time, unless otherwise
provided in the related Agreement and described in the related prospectus
supplement, make withdrawals from the certificate account for each trust fund
for any of the following purposes:

      (1)   to make distributions to the certificateholders on each distribution
date;

      (2)    to reimburse a master servicer for unreimbursed amounts advanced as
described under "Description of the Certificates--Advances in Respect of
Delinquencies," the reimbursement to be made out of amounts received which were
identified and applied by the master servicer as late collections of interest,
net of related servicing fees and retained interest, on and principal of the
particular mortgage loans with respect to which the advances were made or out of
amounts drawn under any form of credit support with respect to those mortgage
loans;

      (3)   to reimburse a master servicer for unpaid servicing fees earned and
certain unreimbursed servicing expenses incurred with respect to mortgage loans
and properties acquired in respect thereof, such reimbursement to be made out of
amounts that represent liquidation proceeds and insurance proceeds collected on
the particular mortgage loans and properties, and net income collected on the
particular properties, with respect to which the fees were earned or the
expenses were incurred or out of amounts drawn under any form of credit support
with respect to such mortgage loans and properties;

      (4)   to reimburse a master servicer for any advances described in clause
(2) above and any servicing expenses described in clause (3) above which, in the
master servicer's good faith judgment, will not be recoverable from the amounts
described in clauses (2) and (3), respectively, the reimbursement to be made
from amounts collected on other assets or, if and to the extent so provided by
the related Agreement and described in the related prospectus supplement, just
from that portion of amounts collected on other assets that is otherwise
distributable on one or more classes of subordinate certificates, if any, remain
outstanding, and otherwise any outstanding class of certificates, of the related
series;

      (5)   if and to the extent described in the related prospectus supplement,
to pay a master servicer interest accrued on the advances described in clause
(2) above and the servicing expenses described in clause (3) above while these
remain outstanding and unreimbursed;

      (6)   to reimburse a master servicer, Morgan Stanley Capital I Inc., or
any of their respective directors, officers, employees and agents, as the case
may be, for certain expenses, costs and liabilities incurred thereby, as and to
the extent described under "--Matters Regarding a Master Servicer and the
Depositor";

      (7)   if and to the extent described in the related prospectus supplement,
to pay or to transfer to a separate account for purposes of escrowing for the
payment of the trustee's fees;

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

      (9)   unless otherwise provided in the related prospectus supplement, to
pay a master servicer, as additional servicing compensation, interest and
investment income earned in respect of amounts held in the certificate account;

      (10)  to pay the person entitled thereto any amounts deposited in the
certificate account that were identified and applied by the master servicer as
recoveries of retained interest;

      (11)  to pay for costs reasonably incurred in connection with the proper
management and maintenance of any mortgaged property acquired for the benefit of
certificateholders by foreclosure or by deed in lieu of foreclosure or
otherwise, these payments to be made out of income received on this type of
property;

      (12)  if one or more elections have been made to treat the trust fund or
designated portions thereof as a REMIC, to pay any federal, state or local taxes
imposed on the trust fund or its assets or transactions, as and to the extent
described below under "Federal Income Tax Consequences--REMICs--Prohibited
Transactions and Other Taxes";


                                       61



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

      (14)  to pay for the cost of various opinions of counsel obtained pursuant
to the related Agreement for the benefit of certificateholders;

      (15)  to pay for the costs of recording the related Agreement if
recordation materially and beneficially affects the interests of
certificateholders, provided that the payment shall not constitute a waiver with
respect to the obligation of the warrantying party to remedy any breach of
representation or warranty under the Agreement;

      (16)  to pay the person entitled thereto any amounts deposited in the
certificate account in error, including amounts received on any asset after its
removal from the trust fund whether by reason of purchase or substitution as
contemplated by "--Assignment of Assets; Repurchases" and "--Representations and
Warranties; Repurchases" or otherwise;

      (17)  to make any other withdrawals permitted by the related Agreement and
described in the related prospectus supplement; and

      (18)  to clear and terminate the certificate account at the termination of
the trust fund.

      Other Collection Accounts

      Notwithstanding the foregoing, if so specified in the related prospectus
supplement, the Agreement for any series of certificates may provide for the
establishment and maintenance of a separate collection account into which the
master servicer or any related subservicer will deposit on a daily basis the
amounts described under "--Deposits" above for one or more series of
certificates. Any amounts on deposit in any collection account will be withdrawn
from the collection account and deposited into the appropriate certificate
account by a time specified in the related prospectus supplement. To the extent
specified in the related prospectus supplement, any amounts which could be
withdrawn from the certificate account as described under "--Withdrawals" above,
may also be withdrawn from any collection account. The prospectus supplement
will set forth any restrictions with respect to any collection account,
including investment restrictions and any restrictions with respect to financial
institutions with which any collection account may be maintained.

PRE-FUNDING ACCOUNT

      If so provided in the related prospectus supplement, a funding period will
be established for the related series of securities and the master servicer will
establish and maintain a pre-funding account. Any pre-funding account for a
trust fund will be maintained in the name of the related trustee, and will be
the account into which the depositor or the seller will deposit cash from the
proceeds of the issuance of the related securities in an amount equal to the
pre-funded amount on the related closing date. The pre-funded amount will not
exceed 25% of the initial aggregate principal amount of the certificates and/or
notes of the related series. Any funding period for a trust fund will begin on
the related closing date and will end on the date specified in the related
prospectus supplement, which in no event will be later than the date that is one
year after the related closing date.

      The pre-funding account will be designed solely to hold funds to be
applied by the related trustee during the funding period to pay to the depositor
or the seller the purchase price for loans deposited into the trust fund
subsequent to the related closing date. The purchase of these subsequent loans
will be the sole use for which amounts on deposit in the pre-funding account may
be used during the funding period. Monies on deposit in the pre-funding account
will not be available to cover losses on or in respect of the related loans.
Each subsequent loan that is purchased by the related trustee will be required
to be underwritten in accordance with the eligibility criteria set forth in the
related agreement and in the related prospectus supplement. The eligibility
criteria will be determined in consultation with the applicable rating agency or
rating agencies prior to the issuance of the related series of securities and
are designed to ensure that if subsequent loans were included as part of the
initial loans, the credit quality of the assets would be consistent with the
initial rating or ratings of the securities of that series. The depositor or the
seller will certify to the trustee that all conditions precedent to the transfer
of the subsequent loans to the trust fund, including, among other things, the
satisfaction of the related eligibility criteria, have been satisfied. It is a


                                       62



condition precedent to the transfer of any subsequent loans to the trust fund
that the applicable rating agency or rating agencies, after receiving prior
notice of the proposed transfer of the subsequent loans to the trust fund, will
not have advised the depositor, the seller or the related trustee that the
conveyance of the subsequent loans to the trust fund will result in a
qualification, modification or withdrawal of their current rating of any
securities of that series. Upon the purchase by the trustee of a subsequent
loan, that subsequent loan will be included in the related trust fund assets.
Monies on deposit in the pre-funding account may be invested in permitted
investments under the circumstances and in the manner described in the related
agreement. Earnings on investment of funds in the pre-funding account will be
deposited into the related security account or any other trust account as is
specified in the related prospectus supplement or released to the depositor, the
seller or the master servicer or any other party and in the manner specified in
the related prospectus supplement. Losses on the investment of funds in the
pre-funding account will be charged against the funds on deposit in the
pre-funding account unless otherwise specified in the related prospectus
supplement.

      For any series of securities for which a pre-funding account is
established, the amount deposited in the pre-funding account on the closing date
of the series will equal the depositor's estimate of the principal amount of
loans it expects the related seller to convey for deposit into the trust fund
during the funding period. However, there will be no assurance that the seller
will in fact be able to convey that amount of loans for deposit into the trust
fund prior to the date set for the funding period to end. Any amounts remaining
in the pre-funding account at the end of the funding period will be distributed
to the related securityholders in the manner and priority specified in the
related prospectus supplement, as a prepayment of principal of the related
securities. Therefore, any inability of the seller to convey a sufficient
principal amount of loans and the resulting prepayment of principal could cause
the overall rate of prepayments on the related securities to be higher than you
may have anticipated when you made your investment decision. See "Yield and
Prepayment Considerations."

      The depositor will include information regarding the additional subsequent
loans in a Current Report on Form 8-K, to be filed after the end of the funding
period, to the extent that the information, individually or in the aggregate, is
material.

      In addition, if so provided in the related prospectus supplement, the
master servicer will establish and maintain, in the name of the trustee on
behalf of the related securityholders, a capitalized account into which the
depositor will deposit cash from the proceeds of the issuance of the related
securities in an amount necessary to cover shortfalls in interest on the related
series of securities that may arise as a result of a portion of the assets of
the trust fund not being invested in loans and the utilization of the
pre-funding account as described above. The capitalized interest account shall
be maintained with the trustee for the related series of securities and is
designed solely to cover the above-mentioned interest shortfalls. Monies on
deposit in the capitalized interest account will not be available to cover
losses on or in respect of the related loans. Amounts on deposit in the
capitalized interest account will be distributed to securityholders on the
distribution dates occurring in the funding period to cover any shortfalls in
interest on the related series of securities as described in the related
prospectus supplement. Monies on deposit in the capitalized interest account may
be invested in permitted investments under the circumstances and in the manner
described in the related agreement. Earnings on and investment of funds in the
capitalized interest account will be deposited into the related security account
or any other trust account as specified in the related prospectus supplement or
released to the depositor or the master servicer or any other party and in the
manner specified in the related prospectus supplement. Losses on the investment
of funds in the capitalized interest account will be charged against the funds
on deposit in the capitalized interest account unless otherwise specified in the
related prospectus supplement. To the extent that the entire amount on deposit
in the capitalized interest account has not been applied to cover shortfalls in
interest on the related series of securities by the end of the funding period,
any amounts remaining in the capitalized interest account will be paid to the
depositor or the seller as specified in the related prospectus supplement.

COLLECTION AND OTHER SERVICING PROCEDURES

      The master servicer, directly or through subservicers, is required to make
reasonable efforts to collect all scheduled payments under the mortgage loans
and will follow or cause to be followed the collection procedures as it would
follow with respect to mortgage loans that are comparable to the mortgage loans
and held for its own account, provided the procedures are consistent with the
Servicing Standard. In connection therewith, the master servicer will be
permitted in its discretion to waive any late payment charge or penalty interest
in respect of a late mortgage loan payment.


                                       63



      Each master servicer will also be required to perform other customary
functions of a servicer of comparable loans, including maintaining hazard
insurance policies as described in this prospectus and in any related prospectus
supplement, and filing and settling claims thereunder; maintaining escrow or
impoundment accounts of borrowers for payment of taxes, insurance and other
items required to be paid by any borrower pursuant to the mortgage loan;
processing assumptions or substitutions in those cases where the master servicer
has determined not to enforce any applicable due-on-sale clause; attempting to
cure delinquencies; supervising foreclosures; inspecting and managing mortgaged
properties under certain circumstances; and maintaining accounting records
relating to the mortgage loans. To the extent specified in the related
prospectus supplement, the master servicer will be responsible for filing and
settling claims in respect of particular mortgage loans under any applicable
instrument of credit support. See "Description of Credit Support."

      The master servicer may agree to modify, waive or amend any term of any
mortgage loan in a manner consistent with the Servicing Standard so long as the
modification, waiver or amendment will not:

          o   affect the amount or timing of any scheduled payments of principal
          or interest on the mortgage loan; or

          o   in its judgment, materially impair the security for the mortgage
          loan or reduce the likelihood of timely payment of amounts due
          thereon.

      The master servicer also may agree to any modification, waiver or
amendment that would so affect or impair the payments on, or the security for, a
mortgage loan if, unless otherwise provided in the related prospectus
supplement:

          o   in its judgment, a material default on the mortgage loan has
          occurred or a payment default is imminent; and

          o   in its judgment, that modification, waiver or amendment is
          reasonably likely to produce a greater recovery with respect to the
          mortgage loan on a present value basis than would liquidation.

      The master servicer is required to notify the trustee in the event of any
modification, waiver or amendment of any mortgage loan.

SUBSERVICERS

      A master servicer may delegate its servicing obligations in respect of the
mortgage loans to a subservicer, but the master servicer will remain obligated
under the related Agreement. Each sub-servicing agreement must be consistent
with the terms of the related Agreement and must provide that, if for any reason
the master servicer for the related series of certificates is no longer acting
in the capacity, the trustee or any successor master servicer may assume the
master servicer's rights and obligations under a subservicing agreement.

      Unless otherwise provided in the related prospectus supplement, the master
servicer will be solely liable for all fees owed by it to any subservicer,
irrespective of whether the master servicer's compensation pursuant to the
related Agreement is sufficient to pay those fees. However, a subservicer may be
entitled to a retained interest in certain mortgage loans. Each subservicer will
be reimbursed by the master servicer for certain expenditures which it makes,
generally to the same extent the master servicer would be reimbursed under an
Agreement. See "--Retained Interest; Servicing Compensation and Payment of
Expenses."

REALIZATION UPON DEFAULTED MORTGAGE LOANS

      A borrower's failure to make required payments may reflect inadequate
income or the diversion of that income from the service of payments due under
the mortgage loan, and may call into question the borrower's ability to make
timely payment of taxes and to pay for necessary maintenance of the related
mortgaged property. Unless otherwise provided in the related prospectus
supplement, the master servicer is required to:

          o   monitor any mortgage loan which is in default;

          o   contact the borrower concerning the default;


                                       64



          o   evaluate whether the causes of the default can be cured over a
          reasonable period without significant impairment of the value of the
          mortgaged property;

          o   initiate corrective action in cooperation with the borrower if
          cure is likely;

          o   inspect the mortgaged property; and

          o   take any other actions as are consistent with the Servicing
          Standard.

      A significant period of time may elapse before the master servicer is able
to assess the success of the corrective action or the need for additional
initiatives.

      The time within which the master servicer makes the initial determination
of appropriate action, evaluates the success of corrective action, develops
additional initiatives, institutes foreclosure proceedings and actually
forecloses or takes a deed to a mortgaged property in lieu of foreclosure on
behalf of the certificateholders, may vary considerably depending on the
particular mortgage loan, the mortgaged property, the borrower, the presence of
an acceptable party to assume the mortgage loan and the laws of the jurisdiction
in which the mortgaged property is located. Under federal bankruptcy law, the
master servicer in certain cases may not be permitted to accelerate a mortgage
loan or to foreclose on a mortgaged property for a considerable period of time.
See "Legal Aspects of Mortgage Loans."

      Any Agreement relating to a trust fund that includes mortgage loans may
grant to the master servicer or the holder or holders of certain classes of
certificates, or both, a right of first refusal to purchase from the trust fund
at a predetermined purchase price any mortgage loan as to which a specified
number of scheduled payments thereunder are delinquent. Any such right granted
to the holder of an offered certificate will be described in the related
prospectus supplement. The related prospectus supplement will also describe any
such right granted to any person if the predetermined purchase price is less
than the Purchase Price described under "--Representations and Warranties;
Repurchases."

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

      If a default on a mortgage loan has occurred or, in the master servicer's
judgment is imminent, and the action is consistent with the Servicing Standard,
the master servicer, on behalf of the trustee, may at any time:

          o   institute foreclosure proceedings;

          o   exercise any power of sale contained in any mortgage;

          o   obtain a deed in lieu of foreclosure; or

          o   otherwise acquire title to a mortgaged property securing the
          mortgage loan.

      Unless otherwise provided in the related prospectus supplement, if title
to any mortgaged property is acquired by a trust fund as to which a REMIC
election has been made, the master servicer, on behalf of the trust fund, will
be required to sell the mortgaged property by the close of the third calendar
year following the year of acquisition, unless:


                                       65



          o   the Internal Revenue Service grants an extension of time to sell
          the property; or

          o   the trustee receives an opinion of independent counsel to the
          effect that the holding of the property by the trust fund will not
          result in the imposition of a tax on the trust fund or cause the trust
          fund to fail to qualify as a REMIC under the Internal Revenue Code at
          any time that any certificate is outstanding.

      Subject to the foregoing, the master servicer will be required to:

          o   solicit bids for any mortgaged property so acquired by the trust
          fund as will be reasonably likely to realize a fair price for the
          property; and

          o   accept the first and, if multiple bids are contemporaneously
          received, the highest cash bid received from any person that
          constitutes a fair price.

      The limitations imposed by the related Agreement and the REMIC provisions
of the Internal Revenue Code, if a REMIC election has been made with respect to
the related trust fund, on the ownership and management of any mortgaged
property acquired on behalf of the trust fund may result in the recovery of an
amount less than the amount that would otherwise be recovered. See "Legal
Aspects of Mortgage Loans--Foreclosure."

      If recovery on a defaulted mortgage loan under any related instrument of
credit support is not available, the master servicer nevertheless will be
obligated to follow or cause to be followed normal practices and procedures as
it deems necessary or advisable to realize upon the defaulted mortgage loan. If
the proceeds of any liquidation of the property securing the defaulted mortgage
loan are less than the outstanding principal balance of the defaulted mortgage
loan plus interest accrued thereon at the mortgage rate plus the aggregate
amount of expenses incurred by the master servicer in connection with such
proceedings and which are reimbursable under the Agreement, the trust fund will
realize a loss in the amount of that difference. The master servicer will be
entitled to withdraw or cause to be withdrawn from the certificate account out
of the liquidation proceeds recovered on any defaulted mortgage loan, prior to
the distribution of the liquidation proceeds to certificateholders, amounts
representing its normal servicing compensation on the mortgage loan,
unreimbursed servicing expenses incurred with respect to the mortgage loan and
any unreimbursed advances of delinquent payments made with respect to the
mortgage loan.

      If any property securing a defaulted mortgage loan is damaged and
proceeds, if any, from the related hazard insurance policy are insufficient to
restore the damaged property to a condition sufficient to permit recovery under
the related instrument of credit support, if any, the master servicer is not
required to expend its own funds to restore the damaged property unless it
determines:

          o   that the restoration will increase the proceeds to
          certificateholders on liquidation of the mortgage loan after
          reimbursement of the master servicer for its expenses; and

          o   that the expenses will be recoverable by it from related insurance
          proceeds or liquidation proceeds.

      As servicer of the mortgage loans, a master servicer, on behalf of itself,
the trustee and the certificateholders, will present claims to the obligor under
each instrument of credit support, and will take such reasonable steps as are
necessary to receive payment or to permit recovery thereunder with respect to
defaulted mortgage loans.

      If a master servicer or its designee recovers payments under any
instrument of credit support with respect to any defaulted mortgage loan, the
master servicer will be entitled to withdraw or cause to be withdrawn from the
certificate account out of those proceeds, prior to distribution thereof to
certificateholders, amounts representing its normal servicing compensation on
the mortgage loan, unreimbursed servicing expenses incurred with respect to the
mortgage loan and any unreimbursed advances of delinquent payments made with
respect to the mortgage loan. See "--Hazard Insurance Policies" and "Description
of Credit Support."

HAZARD INSURANCE POLICIES

      To the extent specified in the related prospectus supplement, each
Agreement for a trust fund that includes mortgage loans will require the master
servicer to cause the borrower on each mortgage loan to maintain a hazard


                                       66



insurance policy providing for the coverage required under the related mortgage
or, if any mortgage permits the holder thereof to dictate to the borrower the
insurance coverage to be maintained on the related mortgaged property, then the
coverage that is consistent with the Servicing Standard. To the extent specified
in the related prospectus supplement, the coverage will be in general in an
amount equal to the lesser of the principal balance owing on the mortgage loan
and the amount necessary to fully compensate for any damage or loss to the
improvements on the mortgaged property on a replacement cost basis, but in
either case not less than the amount necessary to avoid the application of any
co-insurance clause contained in the hazard insurance policy. The ability of the
master servicer to assure that hazard insurance proceeds are appropriately
applied may be dependent upon its being named as an additional insured under any
hazard insurance policy and under any other insurance policy referred to below,
or upon the extent to which information in this regard is furnished by
borrowers. All amounts collected by the master servicer under any policy, except
for amounts to be applied to the restoration or repair of the mortgaged property
or released to the borrower in accordance with the master servicer's normal
servicing procedures, subject to the terms and conditions of the related
mortgage and mortgage note will be deposited in the certificate account. The
Agreement will provide that the master servicer may satisfy its obligation to
cause each borrower to maintain a hazard insurance policy by the master
servicer's maintaining a blanket policy insuring against hazard losses on the
mortgage loans. If the blanket policy contains a deductible clause, the master
servicer will be required to deposit in the certificate account all sums that
would have been deposited in the certificate account but for that clause.

      In general, the standard form of fire and extended coverage policy covers
physical damage to or destruction of the improvements of the property by fire,
lightning, explosion, smoke, windstorm and hail, and riot, strike and civil
commotion, subject to the conditions and exclusions specified in each policy.
Although the policies relating to the mortgage loans will be underwritten by
different insurers under different state laws in accordance with different
applicable state forms, and therefore will not contain identical terms and
conditions, the basic terms thereof are dictated by respective state laws, and
most of these policies typically do not cover any physical damage resulting from
war, revolution, governmental actions, floods and other water-related causes,
earth movement, including earthquakes, landslides and mud flows, wet or dry rot,
vermin, domestic animals and certain other kinds of uninsured risks.

      The hazard insurance policies covering the mortgaged properties securing
the mortgage loans will typically contain a co-insurance clause that in effect
requires the insured at all times to carry insurance of a specified percentage,
generally 80% to 90% of the full replacement value of the improvements on the
property in order to recover the full amount of any partial loss. If the
insured's coverage falls below this specified percentage, the co-insurance
clause generally provides that the insurer's liability in the event of partial
loss does not exceed the lesser of:

          o   the replacement cost of the improvements less physical
          depreciation; and

          o   the proportion of the loss as the amount of insurance carried
          bears to the specified percentage of the full replacement cost of the
          improvements.

      Each Agreement for a trust fund that includes mortgage loans will require
the master servicer to cause the borrower on each mortgage loan to maintain all
other insurance coverage with respect to the related mortgaged property as is
consistent with the terms of the related mortgage and the Servicing Standard,
which insurance may typically include flood insurance if the related mortgaged
property was located at the time of origination in a federally designated flood
area.

      Any cost incurred by the master servicer in maintaining any insurance
policy will be added to the amount owing under the mortgage loan where the terms
of the mortgage loan so permit; provided, however, that the addition of this
cost will not be taken into account for purposes of calculating the distribution
to be made to certificateholders. These costs may be recovered by the master
servicer or subservicer, as the case may be, from the collection account, with
interest thereon, as provided by the Agreement.

      Under the terms of the mortgage loans, borrowers will generally be
required to present claims to insurers under hazard insurance policies
maintained on the related mortgaged properties. The master servicer, on behalf
of the trustee and certificateholders, is obligated to present or cause to be
presented claims under any blanket insurance policy insuring against hazard
losses on mortgaged properties securing the mortgage loans. However, the ability
of


                                       67



the master servicer to present or cause to be presented these claims is
dependent upon the extent to which information in this regard is furnished to
the master servicer by borrowers.

FIDELITY BONDS AND ERRORS AND OMISSIONS INSURANCE

      To the extent specified in the related prospectus supplement, each
Agreement will require that the master servicer obtain and maintain in effect a
fidelity bond or similar form of insurance coverage which may provide blanket
coverage or any combination thereof insuring against loss occasioned by fraud,
theft or other intentional misconduct of the officers, employees and agents of
the master servicer. The related Agreement will allow the master servicer to
self-insure against loss occasioned by the errors and omissions of the officers,
employees and agents of the master servicer so long as criteria set forth in the
Agreement are met.

DUE-ON-SALE PROVISIONS

      Some of the mortgage loans may contain clauses requiring the consent of
the lender to any sale or other transfer of the related mortgaged property, or
due-on-sale clauses entitling the lender to accelerate payment of the mortgage
loan upon any sale, transfer or conveyance of the related mortgaged property.
Unless otherwise provided in the related prospectus supplement, the master
servicer will generally enforce any due-on-sale clause to the extent it has
knowledge of the conveyance or proposed conveyance of the underlying mortgaged
property and it is entitled to do so under applicable law; provided, however,
that the master servicer will not take any action in relation to the enforcement
of any due-on-sale provision which would adversely affect or jeopardize coverage
under any applicable insurance policy. To the extent specified in the related
prospectus supplement, any fee collected by or on behalf of the master servicer
for entering into an assumption agreement will be retained by or on behalf of
the master servicer as additional servicing compensation. See "Legal Aspects of
Mortgage Loans--Due-on-Sale Clauses."

RETAINED INTEREST; SERVICING COMPENSATION AND PAYMENT OF EXPENSES

      The prospectus supplement for a series of certificates will specify
whether there will be any retained interest in the assets, and, if so, the
initial owner thereof. If so, the retained interest will be established on a
loan-by-loan basis and will be specified on an exhibit to the related Agreement.

      To the extent specified in the related prospectus supplement, the master
servicer's and a subservicer's primary servicing compensation with respect to a
series of certificates will come from the periodic payment to it of a portion of
the interest payment on each asset. Since any retained interest and a master
servicer's primary compensation are percentages of the principal balance of each
asset, these amounts will decrease in accordance with the amortization of the
assets. The prospectus supplement with respect to a series of certificates
evidencing interests in a trust fund that includes mortgage loans may provide
that, as additional compensation, the master servicer or the subservicers may
retain all or a portion of assumption fees, modification fees, late payment
charges or prepayment premiums collected from borrowers and any interest or
other income which may be earned on funds held in the certificate account or any
account established by a subservicer pursuant to the Agreement.

      The master servicer may, to the extent provided in the related prospectus
supplement, pay from its servicing compensation certain expenses incurred in
connection with its servicing and managing of the assets, including, without
limitation, payment of the fees and disbursements of the trustee and independent
accountants, payment of expenses incurred in connection with distributions and
reports to certificateholders, and payment of any other expenses described in
the related prospectus supplement. Certain other expenses, including certain
expenses relating to defaults and liquidations on the mortgage loans and, to the
extent so provided in the related prospectus supplement, interest thereon at the
rate specified in the related prospectus supplement may be borne by the trust
fund.

      If and to the extent provided in the related prospectus supplement, the
master servicer may be required to apply a portion of the servicing compensation
otherwise payable to it in respect of any Due Period to certain interest
shortfalls resulting from the voluntary prepayment of any mortgage loans in the
related trust fund during that period prior to their respective due dates
therein.


                                       68



EVIDENCE AS TO COMPLIANCE

      The master servicer will be required to deliver to the depositor and the
trustee by not later than March 15th of each year, starting in the year
following the year of issuance of the related series of securities, an officer's
certificate stating that:

          o   a review of the activities of the master servicer during the
          preceding calendar year and of performance under the pooling and
          servicing agreement has been made under such officer's supervision;
          and

          o   to the best of such officer's knowledge, based on such review, the
          master servicer has fulfilled all of its obligations under the pooling
          and servicing agreement for 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 of such
          default, including the steps being taken by the master servicer to
          remedy such default.

      In addition, on or prior to March 15th of each year, commencing with the
year following the year of issuance of the related series of securities , the
master servicer will be required to deliver to the depositor an Assessment of
Compliance that contains the following:

          o   a statement of the master servicer's responsibility for assessing
          compliance with the servicing criteria applicable to it;

          o   a statement that the master servicer used the criteria in Item
          1122(d) of Regulation AB (17 CFR 229.1122) to assess compliance with
          the applicable servicing criteria;

          o   the master servicer's assessment of compliance with the applicable
          servicing criteria during and as of the end of the prior calendar
          month, setting forth any material instance of noncompliance identified
          by the master servicer; and

          o   a statement that a registered public accounting firm has issued
          an attestation report on the master servicer's assessment of
          compliance with the applicable servicing criteria during and as of
          the end of the prior calendar month.

      The master servicer will also be required to simultaneously deliver an
attestation report of a registered public accounting firm, prepared in
accordance with the standards for attestation engagements issued or adopted by
the Public Company Accounting Oversight Board, that expresses an opinion, or
states that an opinion cannot be expressed, concerning the master servicer's
assessment of compliance with the applicable servicing criteria.

      In addition, the related prospectus supplement will identify each other
party performing a servicing function that will be required to provide either or
both of the above evidences of compliance. You will be able to obtain copies of
these statements and reports without charge upon written request to the trustee
at the address provided in the prospectus supplement.

MATTERS REGARDING A MASTER SERVICER AND THE DEPOSITOR

      For each series of certificates, the servicing of the related loans may be
provided, as specified in the prospectus supplement, either by the master
servicer directly, by one or more servicers under supervision by the master
servicer, or by a single servicer that is a party to the applicable agreement
for the series and services the loans directly or through one or more
subservicers. The master servicer, if any, or a servicer for substantially all
the mortgage loans under each Agreement will be named in the related prospectus
supplement. The entity serving as master servicer or as servicer may be an
affiliate of Morgan Stanley Capital I Inc. and may have other normal business
relationships with Morgan Stanley Capital I Inc. or Morgan Stanley Capital I
Inc.'s affiliates. Reference to the master servicer shall be deemed to be to the
servicer of substantially all of the mortgage loans, if applicable. In general,
descriptions of the rights and obligations of a master servicer in this
prospectus will also be applicable to any servicer.


                                       69



      If the master servicer services the loans through servicers, the master
servicer may or may not, as specified in the prospectus supplement, be
ultimately responsible for the performance of all servicing activities,
including those performed by the servicers, notwithstanding its delegation of
certain responsibilities to the servicers.

      To the extent specified in the related prospectus supplement, the related
Agreement will provide that the master servicer may resign from its obligations
and duties thereunder only upon a determination that its duties under the
Agreement are no longer permissible under applicable law or are in material
conflict by reason of applicable law with any other activities carried on by it;
provided that the other activities of the master servicer causing the conflict
were carried on by the master servicer at the date of the Agreement. No
resignation will become effective until the trustee or a successor servicer has
assumed the master servicer's obligations and duties under the Agreement.

      To the extent specified in the related prospectus supplement, each
Agreement will further provide that neither any master servicer, Morgan Stanley
Capital I Inc. nor any director, officer, employee, or agent of a master
servicer or Morgan Stanley Capital I Inc. will be under any liability to the
related trust fund or certificateholders for any action taken, or for refraining
from the taking of any action, in good faith pursuant to the Agreement;
provided, however, that neither a master servicer, Morgan Stanley Capital I Inc.
nor any director, officer, employee or agent of a master servicer or Morgan
Stanley Capital I Inc. will be protected against any breach of a representation,
warranty or covenant made in the Agreement, or against any liability
specifically imposed thereby, or against any liability which would otherwise be
imposed by reason of willful misfeasance, bad faith or gross negligence in the
performance of obligations or duties thereunder or by reason of reckless
disregard of obligations and duties thereunder. Unless otherwise described in
the related prospectus supplement, each Agreement will further provide that any
master servicer, Morgan Stanley Capital I Inc. and any director, officer,
employee or agent of a master servicer or Morgan Stanley Capital I Inc. will be
entitled to indemnification by the related trust fund and will be held harmless
against any loss, liability or expense incurred in connection with any legal
action relating to the Agreement or the certificates; provided, however, that
the indemnification will not extend to any loss, liability or expense:

          o   specifically imposed by the Agreement or otherwise incidental to
              the performance of obligations and duties thereunder, including,
              in the case of a master servicer, the prosecution of an
              enforcement action in respect of any specific mortgage loan or
              mortgage loans, except as any loss, liability or expense shall be
              otherwise reimbursable pursuant to the Agreement;

          o   incurred in connection with any breach of a representation,
              warranty or covenant made in the Agreement;

          o   incurred by reason of misfeasance, bad faith or gross negligence
              in the performance of obligations or duties thereunder, or by
              reason of reckless disregard of its obligations or duties;

          o   incurred in connection with any violation of any state or federal
              securities law; or

          o   imposed by any taxing authority if the loss, liability or expense
              is not specifically reimbursable pursuant to the terms of the
              related Agreement.

      In addition, each Agreement will provide that neither any master servicer
nor Morgan Stanley Capital I Inc. will be under any obligation to appear in,
prosecute or defend any legal action which is not incidental to its respective
responsibilities under the Agreement and which in its opinion may involve it in
any expense or liability. The master servicer or Morgan Stanley Capital I Inc.
may, however, in its discretion undertake any such action which it may deem
necessary or desirable with respect to the Agreement and the rights and duties
of the parties thereto and the interests of the certificateholders thereunder.
In this event, the legal expenses and costs of the action and any liability
resulting therefrom will be expenses, costs and liabilities of the
certificateholders, and the master servicer or Morgan Stanley Capital I Inc., as
the case may be, will be entitled to be reimbursed therefor and to charge the
certificate account.

      In general, the only obligations of the depositor with respect to a series
of certificates will be to obtain representations and warranties from the
sponsor, the sellers and/or the originators regarding the assets to the
depositor for inclusion in the related trust fund. The depositor will also
establish the trust fund for each series of certificates and will assign to the
trustee for the related series the assets to be included in the related trust
fund and the depositor's


                                       70



rights with respect to those representations and warranties. The only ongoing
responsibilities of the depositor with respect to any series of certificates
will be, if necessary, to assure that it has fully transferred to the trust fund
its rights in the assets of the trust fund. The depositor will have no ongoing
servicing, administrative or enforcement obligations with respect to any trust
fund.

      Any person into which the master servicer or Morgan Stanley Capital I Inc.
may be merged or consolidated, or any person resulting from any merger or
consolidation to which the master servicer or Morgan Stanley Capital I Inc. is a
party, or any person succeeding to the business of the master servicer or Morgan
Stanley Capital I Inc., will be the successor of the master servicer or Morgan
Stanley Capital I Inc., as the case may be, under the related Agreement.

EVENTS OF DEFAULT

      Unless otherwise provided in the related prospectus supplement for a trust
fund that includes mortgage loans, Events of Default under the related Agreement
will include:

          o   any failure by the master servicer to distribute or cause to be
              distributed to certificateholders, or to remit to the trustee for
              distribution to certificateholders, any required payment;

          o   any failure by the master servicer duly to observe or perform in
              any material respect any of its other covenants or obligations
              under the Agreement which continues unremedied for thirty days
              after written notice of the failure has been given to the master
              servicer by the trustee or Morgan Stanley Capital I Inc., or to
              the master servicer, Morgan Stanley Capital I Inc. and the trustee
              by the holders of certificates evidencing not less than 25% of the
              voting rights;

          o   any breach of a representation or warranty made by the master
              servicer under the Agreement which materially and adversely
              affects the interests of certificateholders and which continues
              unremedied for thirty days after written notice of that breach has
              been given to the master servicer by the trustee or Morgan Stanley
              Capital I Inc., or to the master servicer, Morgan Stanley Capital
              I Inc. and the trustee by the holders of certificates evidencing
              not less than 25% of the voting rights; and

          o   certain events of insolvency, readjustment of debt, marshalling of
              assets and liabilities or similar proceedings and certain actions
              by or on behalf of the master servicer indicating its insolvency
              or inability to pay its obligations.

      Material variations to the foregoing Events of Default--other than to
shorten cure periods or eliminate notice requirements--will be specified in the
related prospectus supplement. Unless otherwise described in the related
prospectus supplement, the trustee shall, not later than the later of 60 days
after the occurrence of any event which constitutes or, with notice or lapse of
time or both, would constitute an Event of Default and five days after certain
officers of the trustee become aware of the occurrence of such an event,
transmit by mail to Morgan Stanley Capital I Inc. and all certificateholders of
the applicable series notice of the occurrence, unless the default shall have
been cured or waived.

RIGHTS UPON EVENT OF DEFAULT

      So long as an Event of Default under an Agreement remains unremedied,
Morgan Stanley Capital I Inc. or the trustee may, and at the direction of
holders of certificates evidencing not less than 51% of the voting rights, the
trustee shall, terminate all of the rights and obligations of the master
servicer under the Agreement and in and to the mortgage loans, other than as a
certificateholder or as the owner of any retained interest, whereupon the
trustee will succeed to all of the responsibilities, duties and liabilities of
the master servicer under the Agreement, except that if the trustee is
prohibited by law from obligating itself to make advances regarding delinquent
mortgage loans, or if the related prospectus supplement so specifies, then the
trustee will not be obligated to make the advances, and will be entitled to
similar compensation arrangements. Unless otherwise described in the related
prospectus supplement, in the event that the trustee is unwilling or unable so
to act, it may or, at the written request of the holders of certificates
entitled to at least 51% of the voting rights, it shall appoint, or petition a
court of competent jurisdiction for the appointment of, a loan servicing
institution acceptable to the rating agency with a net worth at the time of


                                       71



appointment of at least $15,000,000 to act as successor to the master servicer
under the Agreement. Pending appointment, the trustee is obligated to act in the
capacity of master servicer. The trustee and any successor may agree upon the
servicing compensation to be paid, which in no event may be greater than the
compensation payable to the master servicer under the Agreement.

      Unless otherwise described in the related prospectus supplement, the
holders of certificates representing at least 66(2)/3% of the voting rights
allocated to the respective classes of certificates affected by any Event of
Default will be entitled to waive that Event of Default; provided, however, that
an Event of Default involving a failure to distribute a required payment to
certificateholders described in the first bullet point under "--Events of
Default" may be waived only by all of the certificateholders. Upon any waiver of
an Event of Default, the Event of Default shall cease to exist and shall be
deemed to have been remedied for every purpose under the Agreement.

      No certificateholder will have the right under any Agreement to institute
any proceeding with respect thereto unless the holder previously has given to
the trustee written notice of default and unless the holders of certificates
evidencing not less than 25% of the voting rights 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 sixty
days has neglected or refused to institute any proceeding. The trustee, however,
is under no obligation to exercise any of the trusts or powers vested in it by
any Agreement or to make any investigation of matters arising thereunder or to
institute, conduct or defend any litigation thereunder or in relation thereto at
the request, order or direction of any of the holders of certificates covered by
the Agreement, unless the certificateholders have offered to the trustee
reasonable security or indemnity against the costs, expenses and liabilities
which may be incurred therein or thereby.

AMENDMENT

      Each Agreement may be amended by the parties thereto, without the consent
of any of the holders of certificates covered by the Agreement:

          o   to cure any ambiguity;

          o   to conform the Agreement to this Prospectus and the prospectus
              supplement provided to investors in connection with the initial
              offering of the related certificates

          o   to correct, modify or supplement any provision in the Agreement
              which may be inconsistent with any other provision in the
              Agreement;

          o   to make any other provisions with respect to matters or questions
              arising under the Agreement which are not inconsistent with the
              provisions thereof; or

          o   to comply with any requirements imposed by the Internal Revenue
              Code;

provided that the amendment--other than an amendment for the purpose specified
in the fourth bullet point above--will not, as evidenced by an opinion of
counsel to that effect, adversely affect in any material respect the interests
of any holder of certificates covered by the Agreement.

      To the extent specified in the related prospectus supplement, each
Agreement may also be amended by Morgan Stanley Capital I Inc., the master
servicer, if any, and the trustee, with the consent of the holders of
certificates affected thereby evidencing not less than 51% of the voting rights,
for any purpose; provided, however, that to the extent specified in the related
prospectus supplement, no such amendment may:

          o   reduce in any manner the amount of or delay the timing of,
              payments received or advanced on mortgage loans which are required
              to be distributed on any certificate without the consent of the
              holder of that certificate;


                                       72



          o   adversely affect in any material respect the interests of the
              holders of any class of certificates in a manner other than as
              described in (1), without the consent of the holders of all
              certificates of that class; or

          o   modify the provisions of the Agreement described in this paragraph
              without the consent of the holders of all certificates covered by
              the Agreement then outstanding.

      However, with respect to any series of certificates as to which a REMIC
election is to be made, the trustee will not consent to any amendment of the
Agreement unless it shall first have received an opinion of counsel to the
effect that the amendment will not result in the imposition of a tax on the
related trust fund or cause the related trust fund to fail to qualify as a REMIC
at any time that the related certificates are outstanding.

THE TRUSTEE

      The trustee under each Agreement will be named in the related prospectus
supplement. The commercial bank, national banking association, banking
corporation or trust company serving as trustee may have a banking relationship
with Morgan Stanley Capital I Inc. and its affiliates and with any master
servicer and its affiliates.

DUTIES OF THE TRUSTEE

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

MATTERS REGARDING THE TRUSTEE

      Unless otherwise described in the related prospectus supplement, the
trustee and any director, officer, employee or agent of the trustee shall be
entitled to indemnification out of the certificate account for any loss,
liability or expense, including costs and expenses of litigation, and of
investigation, counsel fees, damages, judgments and amounts paid in settlement,
incurred in connection with the trustee's:

          o   enforcing its rights and remedies and protecting the interests,
              and enforcing the rights and remedies, of the certificateholders
              during the continuance of an Event of Default;

          o   defending or prosecuting any legal action in respect of the
              related Agreement or series of certificates;

          o   being the lender of record with respect to the mortgage loans in a
              trust fund and the owner of record with respect to any mortgaged
              property acquired in respect thereof for the benefit of
              certificateholders; or

          o   acting or refraining from acting in good faith at the direction of
              the holders of the related series of certificates entitled to not
              less than 25% or a higher percentage as is specified in the
              related Agreement with respect to any particular matter of the
              voting rights for the series; provided, however, that the
              indemnification will not extend to any loss, liability or expense
              that constitutes a specific liability of the trustee pursuant to
              the related Agreement, or to any loss, liability or expense
              incurred by reason of willful misfeasance, bad faith or negligence
              on the part of the trustee in the performance of its obligations
              and duties under the related Agreement, or by reason of its
              reckless disregard of the obligations or duties, or as may arise
              from a breach of any representation, warranty or covenant of the
              trustee made in the related Agreement.


                                       73



RESIGNATION AND REMOVAL OF THE TRUSTEE

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

      If at any time the trustee shall cease to be eligible to continue as
trustee under the related Agreement, or if at any time the trustee shall become
incapable of acting, or shall be adjudged bankrupt or insolvent, or a receiver
of the trustee or of its property shall be appointed, or any public officer
shall take charge or control of the trustee or of its property or affairs for
the purpose of rehabilitation, conservation or liquidation, then Morgan Stanley
Capital I Inc. may remove the trustee and appoint a successor trustee acceptable
to the master servicer, if any. Holders of the certificates of any series
entitled to at least 51% of the voting rights for that series may at any time
remove the trustee without cause and appoint a successor trustee.

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

                          DESCRIPTION OF CREDIT SUPPORT

GENERAL

      For any series of certificates, credit support may be provided with
respect to one or more classes thereof or the related assets. Credit support may
be in the form of the subordination of one or more classes of certificates,
letters of credit, insurance policies, guarantees, the establishment of one or
more reserve funds and/or spread accounts, or any combination of the foregoing.
In addition, derivatives in the form of interest rate swap agreements, interest
rate caps, floors and collars, currency swap agreements, currency exchange
agreements or any combination of the foregoing may be used by the related trust
fund to alter the payment characteristics of the loans or other trust fund
assets. Credit support and derivatives will not provide protection against all
risks of loss or interest rate or currency movements, as applicable, and will
not guarantee repayment of the entire principal balance of the securities and
interest on those securities. If losses or other shortfalls occur which exceed
the amount covered by credit support or such derivatives or which are not
covered by the credit enhancement or such derivatives, securityholders will bear
their allocable share of any deficiencies.

      Unless otherwise provided in the related prospectus supplement for a
series of certificates, the credit support will not provide protection against
all risks of loss and will not guarantee repayment of the entire certificate
balance of the certificates and interest thereon. If losses or shortfalls occur
that exceed the amount covered by credit support or that are not covered by
credit support, certificateholders will bear their allocable share of
deficiencies.

      If credit support is provided with respect to one or more classes of
certificates of a series, or the related assets, the related prospectus
supplement will include a description of:

          o   the nature and amount of coverage under the credit support;

          o   any conditions to payment thereunder not otherwise described in
              this prospectus;

          o   the conditions, if any, under which the amount of coverage under
              the credit support may be reduced and under which the credit
              support may be terminated or replaced;

          o   the material provisions relating to such credit support; and

          o   information regarding the obligor under any instrument of credit
              support, including:


                                       74



          o   a brief description of its principal business activities;

          o   its principal place of business, place of incorporation and the
              jurisdiction under which it is chartered or licensed to do
              business;

          o   if applicable, the identity of regulatory agencies that exercise
              primary jurisdiction over the conduct of its business; and

          o   its total assets, and its stockholders or policyholders surplus,
              if applicable, as of the date specified in the prospectus
              supplement.

      See "Risk Factors--Credit Enhancement is Limited in Amount and Coverage."

SUBORDINATE CERTIFICATES

      If so specified in the related prospectus supplement, one or more classes
of certificates of a series may be subordinate certificates. To the extent
specified in the related prospectus supplement, the rights of the holders of
subordinate certificates to receive distributions of principal and interest from
the certificate account on any distribution date will be subordinated to the
rights of the holders of senior certificates. If so provided in the related
prospectus supplement, the subordination of a class may apply only in the event
of or may be limited to certain types of losses or shortfalls. The related
prospectus supplement will set forth information concerning the amount of
subordination of a class or classes of subordinate certificates in a series, the
circumstances in which the subordination will be applicable and the manner, if
any, in which the amount of subordination will be effected.

CROSS-SUPPORT PROVISIONS

      If the assets for a series are divided into separate groups, each
supporting a separate class or classes of certificates of a series, credit
support may be provided by cross-support provisions requiring that distributions
be made on senior certificates evidencing interests in one group of mortgage
loans and mortgage-backed securities prior to distributions on subordinate
certificates evidencing interests in a different group of mortgage loans and
mortgage-backed securities within the trust fund. The prospectus supplement for
a series that includes a cross-support provision will describe the manner and
conditions for applying these provisions.

INSURANCE OR GUARANTEES FOR THE MORTGAGE LOANS

      If so provided in the prospectus supplement for a series of certificates,
the mortgage loans in the related trust fund will be covered for various default
risks by insurance policies or guarantees. A copy of any material instrument for
a series will be filed with the Securities and Exchange Commission as an exhibit
to a Current Report on Form 8-K to be filed within 15 days of issuance of the
certificates of the related series.

LETTER OF CREDIT

      If so provided in the prospectus supplement for a series of certificates,
deficiencies in amounts otherwise payable on the certificates or certain classes
thereof will be covered by one or more letters of credit, issued by the letter
of credit bank. Under a letter of credit, the letter of credit bank will be
obligated to honor draws thereunder in an aggregate fixed dollar amount, net of
unreimbursed payments thereunder, generally equal to a percentage specified in
the related prospectus supplement of the aggregate principal balance of the
mortgage loans and mortgage-backed securities on the related cut-off date or of
the initial aggregate certificate balance of one or more classes of
certificates. If so specified in the related prospectus supplement, the letter
of credit may permit draws in the event of only certain types of losses and
shortfalls. The amount available under the letter of credit will, in all cases,
be reduced to the extent of the unreimbursed payments thereunder and may
otherwise be reduced as described in the related prospectus supplement. The
obligations of the letter of credit bank under the letter of credit for each
series of certificates will expire at the earlier of the date specified in the
related prospectus supplement or the termination of the trust fund. A copy of
any letter of credit for a series will be filed with the Securities and Exchange
Commission as an exhibit to a Current Report on Form 8-K to be filed within 15
days of issuance of the certificates of the related series.


                                       75



INSURANCE POLICIES AND SURETY BONDS

      If so provided in the prospectus supplement for a series of certificates,
deficiencies in amounts otherwise payable on the certificates or certain classes
thereof will be covered by insurance policies or surety bonds provided by one or
more insurance companies or sureties. The instruments may cover, with respect to
one or more classes of certificates of the related series, timely distributions
of interest or full distributions of principal on the basis of a schedule of
principal distributions set forth in or determined in the manner specified in
the related prospectus supplement. A copy of any instrument for a series will be
filed with the Securities and Exchange Commission as an exhibit to a Current
Report on Form 8-K to be filed with the Securities and Exchange Commission
within 15 days of issuance of the certificates of the related series.

RESERVE FUNDS

      If so provided in the prospectus supplement for a series of certificates,
deficiencies in amounts otherwise payable on the certificates or certain classes
thereof will be covered by one or more reserve funds in which cash, a letter of
credit, Permitted Investments, a demand note or a combination thereof will be
deposited, in the amounts so specified in the prospectus supplement. The reserve
funds for a series may also be funded over time by depositing in the reserve
funds a specified amount of the distributions received on the related assets as
specified in the related prospectus supplement.

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

      Moneys deposited in any reserve funds will be invested in Permitted
Investments, except as otherwise specified in the related prospectus supplement.
Unless otherwise described in the related prospectus supplement, any
reinvestment income or other gain from these investments will be credited to the
related reserve fund for the series, and any loss resulting from these
investments will be charged to the reserve fund. However, the income may be
payable to any related master servicer or another service provider as additional
compensation. The reserve fund, if any, for a series will not be a part of the
trust fund unless otherwise described in the related prospectus supplement.

      Additional information concerning any reserve fund will be set forth in
the related prospectus supplement, including the initial balance of the reserve
fund, the balance required to be maintained in the reserve fund, the manner in
which the required balance will decrease over time, the manner of funding the
reserve fund, the purposes for which funds in the reserve fund may be applied to
make distributions to certificateholders and use of investment earnings from the
reserve fund, if any.

DERIVATIVE PRODUCTS

      If specified in the related prospectus supplement, a trust fund may
acquire the benefit of derivative products consisting of the agreements
described under "Description of the Trust Funds-Cash Flow Agreements and
Derivatives". For any series that includes derivative products, the particular
derivatives may provide support only to certain specified classes of securities
and will be subject to limitations and conditions, all of which will be
described in the prospectus supplement.

CREDIT SUPPORT FOR MORTGAGE-BACKED SECURITIES

      If so provided in the prospectus supplement for a series of certificates,
the mortgage-backed securities in the related trust fund or the mortgage loans
underlying the mortgage-backed securities may be covered by one or more of the
types of credit support described in this prospectus. The related prospectus
supplement will specify as to each form of credit support the information
indicated above under "Description of Credit Support--General" to the extent the
information is material and available.


                                       76



                         LEGAL ASPECTS OF MORTGAGE LOANS

     The following discussion contains general summaries of certain legal
aspects of loans secured by single-family residential properties. The legal
aspects are governed primarily by applicable state law, which laws may differ
substantially. As such, the summaries do not purport to:

          o   be complete;

          o   reflect the laws of any particular state; or

          o   encompass the laws of all states in which the security for the
              mortgage loans is situated.

The summaries are qualified in their entirety by reference to the applicable
federal and state laws governing the mortgage loans. See "Description of the
Trust Funds--Assets."

GENERAL

      All of the mortgage loans are loans evidenced by a note or bond and
secured by instruments granting a security interest in real property. The
instrument granting a security interest may be a mortgage, deed of trust,
security deed or deed to secure debt, depending upon the prevailing practice and
law in the state in which the mortgaged property is located. Any of the
foregoing types of mortgages will create a lien upon, or grant a title interest
in, the subject property. The priority of the mortgage will depend on the terms
of the particular security instrument, as well as separate, recorded,
contractual arrangements with others holding interests in the mortgaged
property, the knowledge of the parties to the instrument as well as the order of
recordation of the instrument in the appropriate public recording office.
However, recording does not generally establish priority over governmental
claims for real estate taxes and assessments and other charges imposed under
governmental police powers.

TYPES OF MORTGAGE INSTRUMENTS

      A mortgage either creates a lien against or constitutes a conveyance of
real property between two parties:

          o   a mortgagor--the borrower and usually the owner of the subject
              property, and

          o   a mortgagee--the lender.

      In contrast, a deed of trust is a three-party instrument, among:

          o   a trustor--the equivalent of a borrower,

          o   a trustee to whom the mortgaged property is conveyed, and

          o   a beneficiary--the lender--for whose benefit the conveyance is
              made.

      Under a deed of trust, the borrower grants the property, irrevocably until
the debt is paid, in trust, generally with a power of sale as security for the
indebtedness evidenced by the related note. A deed to secure debt typically has
two parties.

      By executing a deed to secure debt, the grantor conveys title to, as
opposed to merely creating a lien upon, the subject property to the grantee
until the time that the underlying debt is repaid, generally with a power of
sale as security for the indebtedness evidenced by the related mortgage note. If
a borrower under a mortgage is a land trust, there would be an additional party
because legal title to the property is held by a land trustee under a land trust
agreement for the benefit of the borrower. At origination of a mortgage loan
involving a land trust, the borrower executes a separate undertaking to make
payments on the mortgage note. The lender's authority under a mortgage, the
trustee's authority under a deed of trust and the grantee's authority under a
deed to secure debt are governed by


                                       77



the express provisions of the mortgage, the law of the state in which the real
property is located, certain federal laws including, without limitation, the
Soldiers' and Sailors' Civil Relief Act of 1940 and, in some cases, in deed of
trust transactions, the directions of the beneficiary.

INTEREST IN REAL PROPERTY

      The real property covered by a mortgage, deed of trust, security deed or
deed to secure debt is most often the fee estate in land and improvements.
However, the mortgage or other instrument may encumber other interests in real
property such as:

          o   a tenant's interest in a lease of land or improvements, or both,
              and

          o   the leasehold estate created by the lease.

A mortgage or other instrument covering an interest in real property other than
the fee estate requires special provisions in the instrument creating the
interest to protect the lender against termination of the interest before the
note secured by the mortgage, deed of trust, security deed or deed to secure
debt is paid. To the extent specified in the prospectus supplement, Morgan
Stanley Capital I Inc. or the asset seller will make certain representations and
warranties in the Agreement with respect to any mortgage loans that are secured
by an interest in a leasehold estate. The representations and warranties, if
applicable, will be set forth in the prospectus supplement.

COOPERATIVE LOANS

      If specified in the prospectus supplement relating to a series of offered
certificates, the mortgage loans may also consist of cooperative apartment loans
secured by security interests in shares issued by a cooperative and in the
related proprietary leases or occupancy agreements granting exclusive rights to
occupy specific dwelling units in the cooperatives' buildings. The security
agreement will create a lien upon, or grant a title interest in, the property
which it covers, the priority of which will depend on the terms of the
particular security agreement as well as the order of recordation of the
agreement in the appropriate recording office. This type of lien or title
interest is not prior to the lien for real estate taxes and assessments and
other charges imposed under governmental police powers.

      Each cooperative owns in fee or has a leasehold interest in all the real
property and owns in fee or leases the building and all separate dwelling units
therein. The cooperative is directly responsible for property management and, in
most cases, payment of real estate taxes, other governmental impositions and
hazard and liability insurance. If there is a blanket mortgage or mortgages on
the cooperative apartment building or underlying land, as is generally the case,
or an underlying lease of the land, as is the case in some instances, the
cooperative, as property borrower, or lessee, as the case may be, is also
responsible for meeting these mortgage or rental obligations. A blanket mortgage
is ordinarily incurred by the cooperative in connection with either the
construction or purchase of the cooperative's apartment building or obtaining of
capital by the cooperative. The interest of the occupant under proprietary
leases or occupancy agreements as to which that cooperative is the landlord are
generally subordinate to the interest of the holder of a blanket mortgage and to
the interest of the holder of a land lease. If the cooperative is unable to meet
the payment obligations:

          o   arising under a blanket mortgage, the lender holding a blanket
              mortgage could foreclose on that mortgage and terminate all
              subordinate proprietary leases and occupancy agreements, or

          o   arising under its land lease, the holder of the landlord's
              interest under the land lease could terminate it and all
              subordinate proprietary leases and occupancy agreements.

      Also, a blanket mortgage on a cooperative may provide financing in the
form of a mortgage that does not fully amortize, with a significant portion of
principal being due in one final payment at maturity. The inability of the
cooperative to refinance a mortgage and its consequent inability to make the
final payment could lead to foreclosure by the lender. Similarly, a land lease
has an expiration date and the inability of the cooperative to extend its term
or, in the alternative, to purchase the land could lead to termination of the
cooperatives' interest in the property and termination of all proprietary leases
and occupancy agreement. In either event, a foreclosure by the holder of a
blanket mortgage or the termination of the underlying lease could eliminate or
significantly diminish the value of any


                                       78



collateral held by the lender that financed the purchase by an individual tenant
stockholder of cooperative shares or, in the case of the mortgage loans, the
collateral securing the cooperative loans.

      The cooperative is owned by tenant-stockholders who, through ownership of
stock or shares in the corporation, receive proprietary lease or occupancy
agreements which confer exclusive rights to occupy specific units. Generally, a
tenant-stockholder of a cooperative must make a monthly payment to the
cooperative representing the tenant-stockholder's pro rata share of the
cooperative's payments for its blanket mortgage, real property taxes,
maintenance expenses and other capital or ordinary expenses. An ownership
interest in a cooperative and accompanying occupancy rights are financed through
a cooperative share loan evidenced by a promissory note and secured by an
assignment of and a security interest in the occupancy agreement or proprietary
lease and a security interest in the related cooperative shares. The lender
generally takes possession of the share certificate and a counterpart of the
proprietary lease or occupancy agreement and a financing statement covering the
proprietary lease or occupancy agreement and the cooperative shares is filed in
the appropriate state and local offices to perfect the lender's interest in its
collateral. Subject to the limitations discussed below, upon default of the
tenant-stockholder, the lender may sue for judgment on the promissory note,
dispose of the collateral at a public or private sale or otherwise proceed
against the collateral or tenant-stockholder as an individual as provided in the
security agreement covering the assignment of the proprietary lease or occupancy
agreement and the pledge of cooperative shares. See "--Foreclosure--Cooperative
Loans" below.

FORECLOSURE

      General

      Foreclosure is a legal procedure that allows the lender to recover its
mortgage debt by enforcing its rights and available legal remedies under the
mortgage. If the borrower defaults in payment or performance of its obligations
under the note or mortgage, the lender has the right to institute foreclosure
proceedings to sell the mortgaged property at public auction to satisfy the
indebtedness.

      Foreclosure procedures with respect to the enforcement of a mortgage vary
from state to state. Two primary methods of foreclosing a mortgage are judicial
foreclosure and non-judicial foreclosure pursuant to a power of sale granted in
the mortgage instrument. There are several other foreclosure procedures
available in some states that are either infrequently used or available only in
certain limited circumstances, such as strict foreclosure.

      Judicial Foreclosure

      A judicial foreclosure proceeding is conducted in a court having
jurisdiction over the mortgaged property. Generally, the action is initiated by
the service of legal pleadings upon all parties having an interest of record in
the real property. Delays in completion of the foreclosure may occasionally
result from difficulties in locating defendants. When the lender's right to
foreclose is contested, the legal proceedings can be time-consuming. Upon
successful completion of a judicial foreclosure proceeding, the court generally
issues a judgment of foreclosure and appoints a referee or other officer to
conduct a public sale of the mortgaged property, the proceeds of which are used
to satisfy the judgment. The sales are made in accordance with procedures that
vary from state to state.

      Equitable Limitations on Enforceability of Certain Provisions

      United States courts have traditionally imposed general equitable
principles to limit the remedies available to a lender in connection with
foreclosure. These equitable principles are generally designed to relieve the
borrower from the legal effect of mortgage defaults, to the extent that the
effect is perceived as harsh or unfair. Relying on these principles, a court may
alter the specific terms of a loan to the extent it considers necessary to
prevent or remedy an injustice, undue oppression or overreaching, or may require
the lender to undertake affirmative and expensive actions to determine the cause
of the 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 and have required that lenders reinstate loans or recast payment
schedules in order to accommodate borrowers who are suffering from a temporary
financial disability. In other cases, courts have limited the right of the
lender to foreclose if the default under the mortgage is not monetary, e.g., the
borrower failed to maintain the mortgaged property adequately or the borrower
executed a junior mortgage on the mortgaged property. The exercise by the court
of its equity powers will depend on the individual


                                       79



circumstances of each case presented to it. Finally, some courts have been faced
with the issue of whether federal or state constitutional provisions reflecting
due process concerns for adequate notice require that a borrower receive notice
in addition to statutorily-prescribed minimum notice. For the most part, these
cases have upheld the reasonableness of the notice provisions or have found that
a public sale under a mortgage providing for a power of sale does not involve
sufficient state action to afford constitutional protections to the borrower.

      Non-Judicial Foreclosure/Power of Sale

      Foreclosure of a deed of trust is generally accomplished by a non-judicial
trustee's sale pursuant to the power of sale granted in the deed of trust. A
power of sale is typically granted in a deed of trust. It may also be contained
in any other type of mortgage instrument. A power of sale allows a non-judicial
public sale to be conducted generally following a request from the
beneficiary/lender to the trustee to sell the property upon any default by the
borrower under the terms of the mortgage note or the mortgage instrument and
after notice of sale is given in accordance with the terms of the mortgage
instrument, as well as applicable state law. In some states, prior to the sale,
the trustee under a deed of trust must record a notice of default and notice of
sale and send a copy to the borrower and to any other party who has recorded a
request for a copy of a notice of default and notice of sale. In addition, in
some states the trustee must provide notice to any other party having an
interest of record in the real property, including junior lienholders. A notice
of sale must be posted in a public place and, in most states, published for a
specified period of time in one or more newspapers. The borrower or junior
lienholder may then have the right, during a reinstatement period required in
some states, to cure the default by paying the entire actual amount in arrears,
without acceleration, plus the expenses incurred in enforcing the obligation. In
other states, the borrower or the junior lienholder is not provided a period to
reinstate the loan, but has only the right to pay off the entire debt to prevent
the foreclosure sale. Generally, the procedure for public sale, the parties
entitled to notice, the method of giving notice and the applicable time periods
are governed by state law and vary among the states. Foreclosure of a deed to
secure debt is also generally accomplished by a non-judicial sale similar to
that required by a deed of trust, except that the lender or its agent, rather
than a trustee, is typically empowered to perform the sale in accordance with
the terms of the deed to secure debt and applicable law.

      Public Sale

      A third party may be unwilling to purchase a mortgaged property at a
public sale because of the difficulty in determining the value of the property
at the time of sale, due to, among other things, redemption rights which may
exist and the possibility of physical deterioration of the property during the
foreclosure proceedings. For these reasons, it is common for the lender to
purchase the mortgaged property for an amount equal to or less than the
underlying debt and accrued and unpaid interest plus the expenses of
foreclosure. Generally, state law controls the amount of foreclosure costs and
expenses which may be recovered by a lender. Thereafter, subject to the
borrower's right in some states to remain in possession during a redemption
period, if applicable, the lender will become the owner of the property and have
both the benefits and burdens of ownership of the mortgaged property. For
example, the lender will become obligated to pay taxes, obtain casualty
insurance and to make the repairs at its own expense as are necessary to render
the property suitable for sale. The lender will commonly obtain the services of
a real estate broker and pay the broker's commission in connection with the sale
of the property. Depending upon market conditions, the ultimate proceeds of the
sale of the property may not equal the lender's investment in the property.
Moreover, a lender commonly incurs substantial legal fees and court costs in
acquiring a mortgaged property through contested foreclosure or bankruptcy
proceedings. Generally, state law controls the amount of foreclosure expenses
and costs, including attorneys' fees, that may be recovered by a lender.

      A junior lender may not foreclose on the property securing the junior
mortgage unless it forecloses subject to senior mortgages and any other prior
liens, in which case it may be obliged to make payments on the senior mortgages
to avoid their foreclosure. In addition, in the event that the foreclosure of a
junior mortgage triggers the enforcement of a "due-on-sale clause" contained in
a senior mortgage, the junior lender may be required to pay the full amount of
the senior mortgage to avoid its foreclosure. Accordingly, with respect to those
mortgage loans, if any, that are junior mortgage loans, if the lender purchases
the property the lender's title will be subject to all senior mortgages, prior
liens and certain governmental liens.

      The proceeds received by the referee or trustee from the sale are applied
first to the costs, fees and expenses of sale and then in satisfaction of the
indebtedness secured by the mortgage under which the sale was conducted. Any


                                       80



proceeds remaining after satisfaction of senior mortgage debt are generally
payable to the holders of junior mortgages and other liens and claims in order
of their priority, whether or not the borrower is in default. Any additional
proceeds are generally payable to the borrower. The payment of the proceeds to
the holders of junior mortgages may occur in the foreclosure action of the
senior mortgage or a subsequent ancillary proceeding or may require the
institution of separate legal proceedings by these holders.

      REO Properties

      If title to any mortgaged property is acquired by the trustee on behalf of
the certificateholders, the master servicer or any related subservicer, on
behalf of the certificateholders, will be required to sell the mortgaged
property by the close of the third calendar year following the year of
acquisition, unless:

          o   the Internal Revenue Service grants an REO extension or

          o   it obtains an opinion of counsel generally to the effect that the
              holding of the property beyond the close of the third calendar
              year after its acquisition will not result in the imposition of a
              tax on the trust fund or cause any REMIC created pursuant to the
              Agreement to fail to qualify as a REMIC under the Internal Revenue
              Code.

Subject to the foregoing, the master servicer or any related subservicer will
generally be required to solicit bids for any mortgaged property so acquired in
a manner as will be reasonably likely to realize a fair price for the property.
The master servicer or any related subservicer may retain an independent
contractor to operate and manage any REO property; however, the retention of an
independent contractor will not relieve the master servicer or any related
subservicer of its obligations with respect to the REO property.

      In general, the master servicer or any related subservicer or an
independent contractor employed by the master servicer or any related
subservicer at the expense of the trust fund will be obligated to operate and
manage any mortgaged property acquired as REO property in a manner that would,
to the extent commercially feasible, maximize the trust fund's net after-tax
proceeds from the property. After the master servicer or any related subservicer
reviews the operation of the property and consults with the trustee to determine
the trust fund's federal income tax reporting position with respect to the
income it is anticipated that the trust fund would derive from the property, the
master servicer or any related subservicer could determine, particularly in the
case of an REO property that is a hospitality or residential health care
facility, that it would not be commercially feasible to manage and operate the
property in a manner that would avoid the imposition of an REO Tax. To the
extent that income the trust fund receives from an REO property is subject to a
tax on (i) "net income from foreclosure property" that income would be subject
to federal income tax at the highest marginal corporate tax rate--currently 35%
or (ii) "prohibited transactions," that income would be subject to federal
income tax at a 100% rate. The determination as to whether income from an REO
property would be subject to an REO Tax will depend on the specific facts and
circumstances relating to the management and operation of each REO property.
Generally, income from an REO property that is directly operated by the master
servicer or any related subservicer would be apportioned and classified as
"service" or "non-service" income. The "service" portion of the income could be
subject to federal income tax either at the highest marginal corporate tax rate
or at the 100% rate on "prohibited transactions," and the "non-service" portion
of the income could be subject to federal income tax at the highest marginal
corporate tax rate or, although it appears unlikely, at the 100% rate applicable
to "prohibited transactions." Any REO Tax imposed on the trust fund's income
from an REO property would reduce the amount available for distribution to
certificateholders.

      Certificateholders are advised to consult their tax advisors regarding the
possible imposition of REO Taxes in connection with the operation of commercial
REO properties by REMICs. See "Federal Income Tax Consequences" in this
prospectus and "Federal Income Tax Consequences" in the prospectus supplement.

      Rights of Redemption

      The purposes of a foreclosure action are to enable the lender to realize
upon its security and to bar the borrower, and all persons who have an interest
in the property which is subordinate to the mortgage being foreclosed, from
exercise of their "equity of redemption." The doctrine of equity of redemption
provides that, until the property covered by a mortgage has been sold in
accordance with a properly conducted foreclosure and foreclosure sale, those


                                       81



having an interest which is subordinate to that of the foreclosing lender have
an equity of redemption and may redeem the property by paying the entire debt
with interest. In addition, in some states, when a foreclosure action has been
commenced, the redeeming party must pay certain costs of the action. Those
having an equity of redemption must generally be made parties and joined in the
foreclosure proceeding in order for their equity of redemption to be cut off and
terminated.

      The equity of redemption is a common-law or non-statutory right which
exists prior to completion of the foreclosure, is not waivable by the borrower,
must be exercised prior to foreclosure sale and should be distinguished from the
post-sale statutory rights of redemption. In some states, after sale pursuant to
a deed of trust or foreclosure of a mortgage, the borrower and foreclosed junior
lienors are given a statutory period in which to redeem the property from the
foreclosure sale. In some states, statutory redemption may occur only upon
payment of the foreclosure sale price. In other states, redemption may be
authorized if the former borrower pays only a portion of the sums due. The
effect of a statutory right of redemption is to diminish the ability of the
lender to sell the foreclosed property. The exercise of a right of redemption
would defeat the title of any purchaser from a foreclosure sale or sale under a
deed of trust. Consequently, the practical effect of the redemption right is to
force the lender to maintain the property and pay the expenses of ownership
until the redemption period has expired. In some states, a post-sale statutory
right of redemption may exist following a judicial foreclosure, but not
following a trustee's sale under a deed of trust.

      Under the REMIC provisions currently in effect, property acquired by
foreclosure generally must not be held beyond the close of the third calendar
year following the year of acquisition. Unless otherwise provided in the related
prospectus supplement, with respect to a series of certificates for which an
election is made to qualify the trust fund or a part thereof as a REMIC, the
Agreement will permit foreclosed property to be held beyond the close of the
third calendar year following the year of acquisition if the Internal Revenue
Service grants an extension of time within which to sell the property or
independent counsel renders an opinion to the effect that holding the property
for such additional period is permissible under the REMIC provisions.

      Cooperative Loans

      The cooperative shares owned by the tenant-stockholder and pledged to the
lender are, in almost all cases, subject to restrictions on transfer as set
forth in the cooperative's certificate of incorporation and by-laws, as well as
the proprietary lease or occupancy agreement, and may be cancelled by the
cooperative for failure by the tenant-stockholder to pay rent or other
obligations or charges owed by the tenant-stockholder, including mechanics'
liens against the cooperative apartment building incurred by the
tenant-stockholder. The proprietary lease or occupancy agreement generally
permit the cooperative to terminate the lease or agreement in the event an
obligor fails to make payments or defaults in the performance of covenants
required thereunder. Typically, the lender and the cooperative enter into a
recognition agreement which establishes the rights and obligations of both
parties in the event of a default by the tenant-stockholder under the
proprietary lease or occupancy agreement which will usually constitute a default
under the security agreement between the lender and the tenant-stockholder.

      The recognition agreement generally provides that, in the event that the
tenant-stockholder has defaulted under the proprietary lease or occupancy
agreement, the cooperative will take no action to terminate the lease or
agreement until the lender has been provided with an opportunity to cure the
default. The recognition agreement typically provides that if the proprietary
lease or occupancy agreement is terminated, the cooperative will recognize the
lender's lien against proceeds from the sale of the cooperative apartment,
subject, however, to the cooperative's right to sums due under the proprietary
lease or occupancy agreement. The total amount owed to the cooperative by the
tenant-stockholder, which the lender generally cannot restrict and does not
monitor, could reduce the value of the collateral below the outstanding
principal balance of the cooperative loan and accrued and unpaid interest
thereon.

      Recognition agreements also provide that in the event of a foreclosure on
a cooperative loan, the lender must obtain the approval or consent of the
cooperative as required by the proprietary lease before transferring the
cooperative shares or assigning the proprietary lease. Generally, the lender is
not limited in any rights it may have to dispossess the tenant-stockholders.

      In some states, foreclosure on the cooperative shares is accomplished by a
sale in accordance with the provisions of Article 9 of the Uniform Commercial
Code and the security agreement relating to those shares. Article 9 of the
Uniform Commercial Code requires that a sale be conducted in a "commercially
reasonable" manner. Whether a foreclosure sale has been conducted in a
"commercially reasonable" manner will depend on the facts in each case. In


                                       82



determining commercial reasonableness, a court will look to the notice given the
debtor and the method, manner, time, place and terms of the foreclosure.
Generally, a sale conducted according to the usual practice of banks selling
similar collateral will be considered reasonably conducted.

      Article 9 of the Uniform Commercial Code provides that the proceeds of the
sale will be applied first to pay the costs and expenses of the sale and then to
satisfy the indebtedness secured by the lender's security interest. The
recognition agreement, however, generally provides that the lender's right to
reimbursement is subject to the right of the cooperatives to receive sums due
under the proprietary lease or occupancy agreement. If there are proceeds
remaining, the lender must account to the tenant-stockholder for the surplus.
Conversely, if a portion of the indebtedness remains unpaid, the
tenant-stockholder is generally responsible for the deficiency.

      In the case of foreclosure on a building which was converted from a rental
building to a building owned by a cooperative under a non-eviction plan, some
states require that a purchaser at a foreclosure sale take the property subject
to rent control and rent stabilization laws which apply to certain tenants who
elected to remain in the building was so converted.

JUNIOR MORTGAGES

      Some of the mortgage loans may be secured by junior mortgages or deeds of
trust, which are subordinate to first mortgages or deeds of trust held by other
lenders. The rights of the trust fund as the holder of a junior deed of trust or
a junior mortgage are subordinate in lien and in payment to those of the holder
of the senior mortgage or deed of trust, including the prior rights of the
senior lender or beneficiary to receive and apply hazard insurance and
condemnation proceeds and, upon default of the borrower, to cause a foreclosure
on the property. Upon completion of the foreclosure proceedings by the holder of
the senior mortgage or the sale pursuant to the deed of trust, the junior
lender's or junior beneficiary's lien will be extinguished unless the junior
lienholder satisfies the defaulted senior loan or asserts its subordinate
interest in a property in foreclosure proceedings. See "--Foreclosure" in this
prospectus.

      Furthermore, because the terms of the junior mortgage or deed of trust are
subordinate to the terms of the first mortgage or deed of trust, in the event of
a conflict between the terms of the first mortgage or deed of trust and the
junior mortgage or deed of trust, the terms of the first mortgage or deed of
trust will generally govern. Upon a failure of the borrower or trustor to
perform any of its obligations, the senior lender or beneficiary, subject to the
terms of the senior mortgage or deed of trust, may have the right to perform the
obligation itself. Generally, all sums so expended by the lender or beneficiary
become part of the indebtedness secured by the mortgage or deed of trust. To the
extent a first lender expends these sums, such sums will generally have priority
over all sums due under the junior mortgage.

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

     Statutes in some states limit the right of a beneficiary under a deed of
trust or a lender under a mortgage to obtain a deficiency judgment against the
borrower following foreclosure or sale under a deed of trust. A deficiency
judgment would be a personal judgment against the former borrower equal to the
difference between the net amount realized upon the public sale of the real
property and the amount due to the lender. Some states require the lender to
exhaust the security afforded under a 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 the security; however,
in some of these states, the lender, following judgment on a personal action,
may be deemed to have elected a remedy and may be precluded from exercising
remedies with respect to the security. In some cases, a lender will be precluded
from exercising any additional rights under the note or mortgage if it has taken
any prior enforcement action. Consequently, the practical effect of the election
requirement, in those states permitting such election, is that lenders will
usually proceed against the security first rather than bringing a personal
action against the borrower. Finally, other statutory provisions limit any
deficiency judgment against the former borrower following a judicial sale to the
excess of the outstanding debt over the fair market value of the property at the
time of the public sale. The purpose of these statutes is generally to prevent a
lender from obtaining a large deficiency judgment against the former borrower as
a result of low or no bids at the judicial sale.

      In addition to laws limiting or prohibiting deficiency judgments, numerous
other federal and state statutory provisions, including the federal bankruptcy
laws and state laws affording relief to debtors, may interfere with or


                                       83



affect the ability of the secured mortgage lender to realize upon collateral or
enforce a deficiency judgment. For example, with respect to federal bankruptcy
law, a court with federal bankruptcy jurisdiction may permit a debtor through
his or her Chapter 11 or Chapter 13 rehabilitative plan to cure a monetary
default in respect of a mortgage loan on a debtor's residence by paying
arrearages within a reasonable time period and reinstating the original mortgage
loan payment schedule even though the lender accelerated the mortgage loan and
final judgment of foreclosure had been entered in state court (provided no sale
of the residence had yet occurred) prior to the filing of the debtor's petition.
Some courts with federal bankruptcy jurisdiction have approved plans, based on
the particular facts of the reorganization case, that effected the curing of a
mortgage loan default by paying arrearages over a number of years.

      Courts with federal bankruptcy jurisdiction have also indicated that the
terms of a mortgage loan secured by property of the debtor may be modified.
These courts have allowed modifications that include reducing the amount of each
monthly payment, changing the rate of interest, altering the repayment schedule,
forgiving all or a portion of the debt and reducing the lender's security
interest to the value of the residence, thus leaving the lender a general
unsecured creditor for the difference between the value of the residence and the
outstanding balance of the loan. Generally, however, the terms of a mortgage
loan secured only by a mortgage on real property that is the debtor's principal
residence may not be modified pursuant to a plan confirmed pursuant to Chapter
11 or Chapter 13 except with respect to mortgage payment arrearages, which may
be cured within a reasonable time period.

      Certain tax liens arising under the Internal Revenue Code of 1986, as
amended, may in certain circumstances provide priority over the lien of a
mortgage or deed of trust. In addition, substantive requirements are imposed
upon mortgage lenders in connection with the origination and the servicing of
mortgage loans by numerous federal and some state consumer protection laws.
These laws include the federal Truth-in-Lending Act, Real Estate Settlement
Procedures Act, Equal Credit Opportunity Act, Fair Credit Billing Act, Fair
Credit Reporting Act and related statutes. These federal laws impose specific
statutory liabilities upon lenders who originate mortgage loans and who fail to
comply with the provisions of the law. In some cases this liability may affect
assignees of the mortgage loans.

      Generally, Article 9 of the Uniform Commercial Code governs foreclosure on
cooperative shares and the related proprietary lease or occupancy agreement.
Some courts have interpreted section 9-504 of the Uniform Commercial Code to
prohibit a deficiency award unless the creditor establishes that the sale of the
collateral which, in the case of a cooperative loan, would be the shares of the
cooperative and the related proprietary lease or occupancy agreement, was
conducted in a commercially reasonable manner.

ENVIRONMENTAL LEGISLATION

      Certain states impose a statutory lien for associated costs on property
that is the subject of a cleanup action by the state on account of hazardous
wastes or hazardous substances released or disposed of on the property. Such a
lien will generally have priority over all subsequent liens on the property and,
in certain of these states, will have priority over prior recorded liens
including the lien of a mortgage. In addition, under federal environmental
legislation and under state law in a number of states, a secured party that
takes a deed in lieu of foreclosure or acquires a mortgaged property at a
foreclosure sale or becomes involved in the operation or management of a
property so as to be deemed an "owner" or "operator" of the property may be
liable for the costs of cleaning up a contaminated site. Although such costs
could be substantial, it is unclear whether they would be imposed on a lender
(such as a trust fund) secured by residential real property. In the event that
title to a mortgaged property securing a mortgage loan in a trust fund was
acquired by the trust fund and cleanup costs were incurred in respect of the
mortgaged property, the holders of the related series of certificates might
realize a loss if such costs were required to be paid by the trust fund.

DUE-ON-SALE CLAUSES

      Unless the related prospectus supplement indicates otherwise, the mortgage
loans will contain due-on-sale clauses. These clauses generally provide that the
lender may accelerate the maturity of the loan if the borrower sells, transfers
or conveys the related mortgaged property. The enforceability of "due-on-sale"
clauses has been the subject of legislation or litigation in many states and, in
some cases, the enforceability of these clauses was limited or denied. However,
with respect to certain loans the Garn-St Germain Depository Institutions Act of
1982 preempts state constitutional, statutory and case law that prohibits the
enforcement of due-on-sale clauses and permits lenders to enforce these clauses
in accordance with their terms, subject to certain limited exceptions.
Due-on-sale clauses


                                       84



contained in mortgage loans originated by federal savings and loan associations
of federal savings banks are fully enforceable pursuant to regulations of the
United States Federal Home Loan Bank Board, as succeeded by the Office of Thrift
Supervision, which preempt state law restrictions on the enforcement of these
clauses. Similarly, "due-on-sale" clauses in mortgage loans made by national
banks and federal credit unions are now fully enforceable pursuant to preemptive
regulations of the Comptroller of the Currency and the National Credit Union
Administration, respectively.

      The Garn-St Germain Act also sets forth nine specific instances in which a
mortgage lender covered by the act (including federal savings and loan
associations and federal savings banks) may not exercise a "due-on-sale" clause,
notwithstanding the fact that a transfer of the property may have occurred.
These include intra-family transfers, certain transfers by operation of law,
leases of fewer than three years and the creation of a junior encumbrance.
Regulations promulgated under the Garn-St Germain Act also prohibit the
imposition of a prepayment penalty upon the acceleration of a loan pursuant to a
due-on-sale clause. The inability to enforce a "due-on-sale" clause may result
in a mortgage that bears an interest rate below the current market rate being
assumed by a new home buyer rather than being paid off, which may affect the
average life of the mortgage loans and the number of mortgage loans which may
extend to maturity.

PREPAYMENT CHARGES

      Under certain state laws, prepayment charges may not be imposed after a
certain period of time following the origination of mortgage loans secured by
liens encumbering owner-occupied residential properties, if the loans are paid
prior to maturity. Since many of the mortgaged properties will be
owner-occupied, it is anticipated that prepayment charges may not be imposed
with respect to many of the mortgage loans. The absence of a restraint on
prepayment, particularly with respect to fixed rate mortgage loans having higher
mortgage rates, may increase the likelihood of refinancing or other early
retirement of the loans.

SUBORDINATE FINANCING

      Where a borrower encumbers mortgaged property with one or more junior
liens, the senior lender is subjected to additional risks including:

          o   the borrower may have difficulty servicing and repaying multiple
              loans;

          o   if the junior loan permits recourse to the borrower--as junior
              loans often do--and the senior loan does not, a borrower may be
              more likely to repay sums due on the junior loan than those on the
              senior loan;

          o   acts of the senior lender that prejudice the junior lender or
              impair the junior lender's security may create a superior equity
              in favor of the junior lender. For example, if the borrower and
              the senior lender agree to an increase in the principal amount of
              or the interest rate payable on the senior loan, the senior lender
              may lose its priority to the extent any existing junior lender is
              harmed or the borrower is additionally burdened;

          o   if the borrower defaults on the senior loan or any junior loan or
              loans, the existence of junior loans and actions taken by junior
              lenders can impair the security available to the senior lender and
              can interfere with or delay the taking of action by the senior
              lender; and

          o   the bankruptcy of a junior lender may operate to stay foreclosure
              or similar proceedings by the senior lender.

APPLICABILITY OF USURY LAWS

      Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980, enacted in March 1980, provides that state usury limitations shall
not apply to certain types of residential first mortgage loans originated by
certain lenders after March 31, 1980. A similar federal statute was in effect
with respect to mortgage loans made during the first three months of 1980. The
Office of Thrift Supervision is authorized to issue rules and regulations and
to publish interpretations governing implementation of Title V. The statute
authorized any state to reimpose interest


                                       85



rate limits by adopting, before April 1, 1983, a law or constitutional provision
that expressly rejects application of the federal law. In addition, even where
Title V is not so rejected, any state is authorized by the law to adopt a
provision limiting discount points or other charges on mortgage loans covered by
Title V. Certain states have taken action to reimpose interest rate limits or to
limit discount points or other charges.

      Morgan Stanley Capital I Inc. has been advised by counsel that a court
interpreting Title V would hold that residential first mortgage loans that are
originated on or after January 1, 1980 are subject to federal preemption.
Therefore, in a state that has not taken the requisite action to reject
application of Title V or to adopt a provision limiting discount points or other
charges prior to origination of mortgage loans, any such limitation under the
state's usury law would not apply to the mortgage loans.

      In any state in which application of Title V has been expressly rejected
or a provision limiting discount points or other charges is adopted, no mortgage
loan originated after the date of the state action will be eligible for
inclusion in a trust fund unless the mortgage loan provides:

          o   the interest rate, discount points and charges as are permitted in
              that state; or

          o   that the terms of the loan shall be construed in accordance with
              the laws of another state under which the interest rate, discount
              points and charges would not be usurious and the borrower's
              counsel has rendered an opinion that the choice of law provision
              would be given effect.

      Statutes differ in their provisions as to the consequences of a usurious
loan. One group of statutes requires the lender to forfeit the interest due
above the applicable limit or impose a specified penalty. Under this statutory
scheme, the borrower may cancel the recorded mortgage or deed of trust upon
paying its debt with lawful interest, and the lender may foreclose, but only for
the debt plus lawful interest. A second group of statutes is more severe. A
violation of this type of usury law results in the invalidation of the
transaction, thereby permitting the borrower to cancel the recorded mortgage or
deed of trust without any payment or prohibiting the lender from foreclosing.

ALTERNATIVE MORTGAGE INSTRUMENTS

      Alternative mortgage instruments, including adjustable rate mortgage loans
and early ownership mortgage loans, originated by non-federally chartered
lenders have historically been subject to a variety of restrictions. The
restrictions differed from state to state, resulting in difficulties in
determining whether a particular alternative mortgage instrument originated by a
state-chartered lender was in compliance with applicable law. These difficulties
were alleviated substantially as a result of the enactment of Title VIII of the
Garn-St Germain Act. Title VIII of the Garn-St Germain Act provides that,
notwithstanding any state law to the contrary:

          o   state-chartered banks may originate alternative mortgage
              instruments in accordance with regulations promulgated by the
              Comptroller of the Currency with respect to origination of
              alternative mortgage instruments by national banks;

          o   state-chartered credit unions may originate alternative mortgage
              instruments in accordance with regulations promulgated by the
              National Credit Union Administration with respect to origination
              of alternative mortgage instruments by federal credit unions; and

          o   all other non-federally chartered housing creditors, including
              state-chartered savings and loan associations, state-chartered
              savings banks and mutual savings banks and mortgage banking
              companies, may originate alternative mortgage instruments in
              accordance with the regulations promulgated by the Federal Home
              Loan Bank Board, predecessor to the Office of Thrift Supervision,
              with respect to origination of alternative mortgage instruments by
              federal savings and loan associations.

      Title VIII of the Garn-St Germain Act provides that any state may reject
applicability of the provisions of Title VIII of the Garn-St Germain Act by
adopting, prior to October 15, 1985, a law or constitutional provision expressly
rejecting the applicability of the provisions. Certain states have taken this
type of action.


                                       86



SERVICEMEMBERS' CIVIL RELIEF ACT

      Under the terms of the Servicemembers' Civil Relief Act (formerly known as
the Soldiers' and Sailors' Civil Relief Act of 1940), as amended, a borrower who
enters military service after the origination of a mortgage loan, including a
borrower who was in reserve status and is called to active duty after
origination of the mortgage loan, may not be charged interest, including fees
and charges, above an annual rate of 6% during the period of the borrower's
active duty status, unless a court orders otherwise upon application of the
lender. The Servicemembers' Civil Relief Act, as amended, applies to borrowers
who are members of the Army, Navy, Air Force, Marines, National Guard, Reserves,
Coast Guard and officers of the U.S. Public Health Service assigned to duty with
the military. Because the Servicemembers' Civil Relief Act, as amended, applies
to borrowers who enter military service, including reservists who are called to
active duty, after origination of the related mortgage loan, no information can
be provided as to the number of loans that may be affected by the
Servicemembers' Civil Relief Act, as amended. Application of the Servicemembers'
Civil Relief Act, as amended, would adversely affect, for an indeterminate
period of time, the ability of any servicer to collect full amounts of interest
on certain of the mortgage loans. Any shortfalls in interest collections
resulting from the application of the Servicemembers' Civil Relief Act, as
amended, would result in a reduction of the amounts distributable to the holders
of the related series of certificates, and would not be covered by advances or,
to the extent specified in the related prospectus supplement, any form of credit
support provided in connection with the certificates. In addition, the Soldiers'
and Sailors' Civil Relief Act of 1940, as amended, imposes limitations that
would impair the ability of the servicer to foreclose on an affected mortgage
loan during the borrower's period of active duty status, and, under certain
circumstances, during an additional three month period thereafter. Thus, in the
event that an affected mortgage loan goes into default, there may be delays and
losses occasioned thereby.

FORFEITURE FOR DRUG, RICO AND MONEY LAUNDERING VIOLATIONS

      Federal law provides that property purchased or improved with assets
derived from criminal activity or otherwise tainted, or used in the commission
of certain offenses, can be seized and ordered forfeited to the United States of
America. The offenses which can trigger such a seizure and forfeiture include,
among others, violations of the Racketeer Influenced and Corrupt Organizations
Act, the Bank Secrecy Act, the anti-money laundering laws and regulations,
including the USA Patriot Act of 2001 and the regulations issued pursuant to
that Act, as well as the narcotic drug laws. In many instances, the United
States may seize the property even before a conviction occurs.

      In the event of a forfeiture proceeding, a lender may be able to establish
its interest in the property by proving that (1) its mortgage was executed and
recorded before the commission of the illegal conduct from which the assets used
to purchase or improve the property were derived or before the commission of any
other crime upon which the forfeiture is based, or (2) the lender, at the time
of the execution of the mortgage, "did not know or was reasonably without cause
to believe that the property was subject to forfeiture." However, there is no
assurance that such a defense will be successful.


                                       87



                         FEDERAL INCOME TAX CONSEQUENCES

      The following summary of the anticipated material federal income tax
consequences of the purchase, ownership and disposition of offered certificates
is based on the advice of Sidley Austin LLP or Latham & Watkins LLP or
Cadwalader, Wickersham & Taft LLP, counsel to Morgan Stanley Capital I Inc. This
summary is based on laws, regulations, including the REMIC Regulations
promulgated by the Treasury Department, rulings and decisions now in effect or,
with respect to regulations, proposed, all of which are subject to change either
prospectively or retroactively. This summary does not address the federal income
tax consequences of an investment in certificates applicable to all categories
of investors, some of which, for example, banks and insurance companies, may be
subject to special rules. Prospective investors should consult their tax
advisors regarding the federal, state, local and any other tax consequences to
them of the purchase, ownership and disposition of certificates.

GENERAL

      The federal income tax consequences to certificateholders will vary
depending on whether an election is made to treat the trust fund relating to a
particular series of certificates as a REMIC under the Internal Revenue Code.
The prospectus supplement for each series of certificates will specify whether
one or more REMIC elections will be made.

GRANTOR TRUST FUNDS

      If a REMIC election is not made, Sidley Austin LLP or Cadwalader,
Wickersham & Taft LLP or Latham & Watkins LLP will deliver its opinion that the
trust fund will not be classified as a publicly traded partnership, a taxable
mortgage pool or an association taxable as a corporation and that the trust fund
will be classified as a grantor trust under subpart E, Part I of subchapter J of
Chapter 1 of Subtitle A of the Internal Revenue Code. In this case, owners of
certificates will be treated for federal income tax purposes as owners of a
portion of the trust fund's assets as described in this section of the
prospectus.

a. SINGLE CLASS OF GRANTOR TRUST CERTIFICATES

      Characterization. The trust fund may be created with one class of grantor
trust certificates. In this case, each grantor trust certificateholder will be
treated as the owner of a pro rata undivided interest in the interest and
principal portions of the trust fund represented by the grantor trust
certificates and will be considered the equitable owner of a pro rata undivided
interest in each of the mortgage loans and mortgage-backed securities in the
pool. Any amounts received by a grantor trust certificateholder in lieu of
amounts due with respect to any mortgage loan and mortgage-backed security
because of a default or delinquency in payment will be treated for federal
income tax purposes as having the same character as the payments they replace.

      Each grantor trust certificateholder will be required to report on its
federal income tax return in accordance with the grantor trust
certificateholder's method of accounting its pro rata share of the entire income
from the mortgage loans in the trust fund represented by grantor trust
certificates, including interest, original issue discount, if any, prepayment
fees, assumption fees, any gain recognized upon an assumption and late payment
charges received by the master servicer. Under Internal Revenue Code Sections
162 or 212, each grantor trust certificateholder will be entitled to deduct its
pro rata share of servicing fees, prepayment fees, assumption fees, any loss
recognized upon an assumption and late payment charges retained by the master
servicer, provided that the amounts are reasonable compensation for services
rendered to the trust fund. Grantor trust certificateholders that are
individuals, estates or trusts will be entitled to deduct their share of
expenses as itemized deductions only to the extent these expenses plus all other
Internal Revenue Code Section 212 expenses exceed two percent of its adjusted
gross income. In addition, the amount of itemized deductions otherwise allowable
for the taxable year for an individual whose adjusted gross income exceeds the
applicable amount under Internal Revenue Code Section 68(b)--which amount will
be adjusted for inflation--will be reduced by the lesser of:

          o   3% of the excess of adjusted gross income over the applicable
              amount and

          o   80% of the amount of itemized deductions otherwise allowable for
              such taxable year.


                                       88



      This limitation will be phased out beginning in 2006 and eliminated after
2009.

      In general, a grantor trust certificateholder using the cash method of
accounting must take into account its pro rata share of income and deductions as
and when collected by or paid to the master servicer or, with respect to
original issue discount or certain other income items for which the
certificateholder has made an election, as the amounts are accrued by the trust
fund on a constant interest basis, and will be entitled to claim its pro rata
share of deductions, subject to the foregoing limitations, when the amounts are
paid or the certificateholder would otherwise be entitled to claim the
deductions had it held the mortgage loans and mortgage-backed securities
directly. A grantor trust certificateholder using an accrual method of
accounting must take into account its pro rata share of income as payment
becomes due or is paid to the master servicer, whichever is earlier, and may
deduct its pro rata share of expense items, subject to the foregoing
limitations, when the amounts are paid or the certificateholder otherwise would
be entitled to claim the deductions had it held the mortgage loans and
mortgage-backed securities directly. If the servicing fees paid to the master
servicer are deemed to exceed reasonable servicing compensation, the amount of
the excess could be considered as an ownership interest retained by the master
servicer or any person to whom the master servicer assigned for value all or a
portion of the servicing fees in a portion of the interest payments on the
mortgage loans and mortgage-backed securities. The mortgage loans and
mortgage-backed securities would then be subject to the "coupon stripping" rules
of the Internal Revenue Code discussed below under "--Stripped Bonds and
Coupons."

      Unless otherwise described in the related prospectus supplement or
otherwise provided below in this section of the prospectus, as to each series of
certificates, counsel to Morgan Stanley Capital I Inc. will have advised Morgan
Stanley Capital I Inc. that:

          o   a grantor trust certificate owned by a "domestic building and loan
              association" within the meaning of Internal Revenue Code Section
              7701(a)(19) representing principal and interest payments on
              mortgage loans and mortgage-backed securities will be considered
              to represent "loans secured by an interest in real property which
              is ... residential property" within the meaning of Internal
              Revenue Code Section 7701(a)(19)(C)(v), to the extent that the
              mortgage loans and mortgage-backed securities represented by that
              grantor trust certificate are of a type described in that Internal
              Revenue Code section;

          o   a grantor trust certificate owned by a real estate investment
              trust representing an interest in mortgage loans and
              mortgage-backed securities will be considered to represent "real
              estate assets" within the meaning of Internal Revenue Code Section
              856(c)(5)(B), and interest income on the mortgage loans and
              mortgage-backed securities will be considered "interest on
              obligations secured by mortgages on real property" within the
              meaning of Internal Revenue Code Section 856(c)(3)(B), to the
              extent that the mortgage loans and mortgage-backed securities
              represented by that grantor trust certificate are of a type
              described in that Internal Revenue Code section; and

          o   a grantor trust certificate owned by a REMIC will represent
              "obligation[s] which [are] principally secured by an interest in
              real property" within the meaning of Internal Revenue Code Section
              860G(a)(3).

      Stripped Bonds and Coupons. Certain trust funds may consist of government
securities that constitute "stripped bonds" or "stripped coupons" as those terms
are defined in Internal Revenue Code Section 1286, and, as a result, these
assets would be subject to the stripped bond provisions of the Internal Revenue
Code. Under these rules, these government securities are treated as having
original issue discount based on the purchase price and the stated redemption
price at maturity of each security. As such, grantor trust certificateholders
would be required to include in income their pro rata share of the original
issue discount on each government security recognized in any given year on an
economic accrual basis even if the grantor trust certificateholder is a cash
method taxpayer. Accordingly, the sum of the income includible to the grantor
trust certificateholder in any taxable year may exceed amounts actually received
during such year.

      Buydown Loans. The assets constituting certain trust funds may include
buydown loans. The characterization of any investment in buydown loans will
depend upon the precise terms of the related buydown agreement, but to the
extent that buydown loans are secured in part by a bank account or other
personal property, they may not be treated in their entirety as assets described
in the foregoing sections of the Internal Revenue Code. There are no directly


                                       89



applicable precedents with respect to the federal income tax treatment or the
characterization of investments in buydown loans. Accordingly, grantor trust
certificateholders should consult their own tax advisors with respect to the
characterization of investments in grantor trust certificates representing an
interest in a trust fund that includes buydown loans.

      Premium. The price paid for a grantor trust certificate by a holder will
be allocated to the holder's undivided interest in each mortgage loan and
mortgage-backed security based on each asset's relative fair market value, so
that the holder's undivided interest in each asset will have its own tax basis.
A grantor trust certificateholder that acquires an interest in mortgage loans
and mortgage-backed securities at a premium may elect to amortize the premium
under a constant interest method, provided that the underlying mortgage loans
with respect to the mortgage loans and mortgage-backed securities were
originated after September 27, 1985. Premium allocable to mortgage loans
originated on or before September 27, 1985 should be allocated among the
principal payments on such mortgage loans and allowed as an ordinary deduction
as principal payments are made. Amortizable bond premium will be treated as an
offset to interest income on such grantor trust certificate. The basis for the
grantor trust certificate will be reduced to the extent that amortizable premium
is applied to offset interest payments. It is not clear whether a reasonable
Prepayment Assumption should be used in computing amortization of premium
allowable under Internal Revenue Code Section 171. A certificateholder that
makes this election for a certificate 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 certificateholder
acquires during the year of the election or thereafter.

      If a premium is not subject to amortization using a reasonable Prepayment
Assumption, the holder of a grantor trust certificate acquired at a premium
should recognize a loss if a mortgage loan or an underlying mortgage loan with
respect to an asset prepays in full, equal to the difference between the portion
of the prepaid principal amount of such mortgage loan or underlying mortgage
loan that is allocable to the certificate and the portion of the adjusted basis
of the certificate that is allocable to the mortgage loan or underlying mortgage
loan. If a reasonable Prepayment Assumption is used to amortize the premium, it
appears that such a loss would be available, if at all, only if prepayments have
occurred at a rate faster than the reasonable assumed prepayment rate. It is not
clear whether any other adjustments would be required to reflect differences
between an assumed prepayment rate and the actual rate of prepayments. The
Internal Revenue Service has issued Amortizable Bond Premium Regulations. The
Amortizable Bond Premium Regulations specifically do not apply to prepayable
debt instruments or any pool of debt instruments the yield on which may be
affected by prepayments, such as the trust fund, which are subject to Internal
Revenue Code Section 1272(a)(6). Absent further guidance from the Internal
Revenue Service and unless otherwise described in the related prospectus
supplement, the trustee will account for amortizable bond premium in the manner
described above. Prospective purchasers should consult their tax advisors
regarding amortizable bond premium and the Amortizable Bond Premium Regulations.

      Original Issue Discount. The Internal Revenue Service has stated in
published rulings that, in circumstances similar to those described in this
prospectus, the OID Regulations will be applicable to a grantor trust
certificateholder's interest in those mortgage loans and mortgage-backed
securities meeting the conditions necessary for these sections to apply. Rules
regarding periodic inclusion of original issue discount income are applicable to
mortgages of corporations originated after May 27, 1969, mortgages of
noncorporate borrowers other than individuals originated after July 1, 1982, and
mortgages of individuals originated after March 2, 1984. Such original issue
discount could arise by the financing of points or other charges by the
originator of the mortgages in an amount greater than a statutory de minimis
exception to the extent that the points are not currently deductible under
applicable Internal Revenue Code provisions or are not for services provided by
the lender. Original issue discount generally must be reported as ordinary gross
income as it accrues under a constant interest method. See "--Multiple Classes
of Grantor Trust Certificates--Accrual of Original Issue Discount" below.

      Market Discount. A grantor trust certificateholder that acquires an
undivided interest in mortgage loans and mortgage-backed securities may be
subject to the market discount rules of Internal Revenue Code Sections 1276
through 1278 to the extent an undivided interest in the asset is considered to
have been purchased at a "market discount." Generally, the amount of market
discount is equal to the excess of the portion of the principal amount of the
mortgage loan or mortgage-backed security allocable to the holder's undivided
interest over the holder's tax basis in such interest. Market discount with
respect to a grantor trust certificate will be considered to be zero if the
amount allocable to the grantor trust certificate is less than 0.25% of the
grantor trust certificate's stated redemption price at maturity multiplied by
the weighted average maturity remaining after the date of purchase. Treasury
regulations


                                       90



implementing the market discount rules have not yet been issued; therefore,
investors should consult their own tax advisors regarding the application of
these rules and the advisability of making any of the elections allowed under
Internal Revenue Code Sections 1276 through 1278.

      The Internal Revenue Code provides that any principal payment, whether a
scheduled payment or a prepayment, or any gain on disposition of a market
discount bond acquired by the taxpayer after October 22, 1986 shall be treated
as ordinary income to the extent that it does not exceed the accrued market
discount at the time of such payment. The amount of accrued market discount for
purposes of determining the tax treatment of subsequent principal payments or
dispositions of the market discount bond is to be reduced by the amount so
treated as ordinary income.

      The Internal Revenue Code also grants the Treasury Department authority to
issue regulations providing for the computation of accrued market discount on
debt instruments, the principal of which is payable in more than one
installment. While the Treasury Department has not yet issued regulations, rules
described in the relevant legislative history will apply. Under those rules, the
holder of a market discount bond may elect to accrue market discount either on
the basis of a constant interest rate or according to one of the following
methods. If a grantor trust certificate is issued with original issue discount,
the amount of market discount that accrues during any accrual period would be
equal to the product of

          o   the total remaining market discount and

          o   a fraction, the numerator of which is the original issue discount
              accruing during the period and the denominator of which is the
              total remaining original issue discount at the beginning of the
              accrual period.

      For grantor trust certificates issued without original issue discount, the
amount of market discount that accrues during a period is equal to the product
of

          o   the total remaining market discount and

          o   a fraction, the numerator of which is the amount of stated
              interest paid during the accrual period and the denominator of
              which is the total amount of stated interest remaining to be paid
              at the beginning of the accrual period.

      For purposes of calculating market discount under any of the above methods
in the case of instruments, such as the grantor trust certificates, that provide
for payments that may be accelerated by reason of prepayments of other
obligations securing such instruments, the same Prepayment Assumption applicable
to calculating the accrual of original issue discount will apply. Because the
regulations described above have not been issued, it is impossible to predict
what effect those regulations might have on the tax treatment of a grantor trust
certificate purchased at a discount or premium in the secondary market.

      A holder who acquired a grantor trust certificate at a market discount
also may be required to defer a portion of its interest deductions for the
taxable year attributable to any indebtedness incurred or continued to purchase
or carry the grantor trust certificate purchased with market discount. For these
purposes, the de minimis rule referred to above applies. Any such Deferred
Interest expense would not exceed the market discount that accrues during such
taxable year and is, in general, allowed as a deduction not later than the year
in which the market discount is includible in income. If such holder elects to
include market discount in income currently as it accrues on all market discount
instruments acquired by such holder in that taxable year or thereafter, the
interest deferral rule described above will not apply.

      Election to Treat All Interest as Original Issue Discount. The OID
Regulations permit a certificateholder 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. If this election were to be made
with respect to a grantor trust certificate with market discount, the
certificateholder 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 certificateholder acquires during the year of the
election or thereafter. Similarly, a certificateholder that makes this election
for a certificate that is acquired at a premium will be deemed to have made an
election to amortize bond premium with respect to all debt


                                       91



instruments having amortizable bond premium that such certificateholder owns or
acquires. See "--Single Class of Grantor Trust Certificates--Premium" above in
this prospectus. The election to accrue interest, discount and premium on a
constant yield method with respect to a certificate is irrevocable without the
consent of the Internal Revenue Service.

      Anti-abuse Rule. The Internal Revenue Service can apply or depart from the
rules contained in the OID Regulations as necessary or appropriate to achieve a
reasonable result where a principal purpose in structuring a mortgage loan,
mortgage-backed security or grantor trust certificate or the effect of applying
the otherwise applicable rules is to achieve a result that is unreasonable in
light of the purposes of the applicable statutes, which generally are intended
to achieve the clear reflection of income for both issuers and holders of debt
instruments.

b. MULTIPLE CLASSES OF GRANTOR TRUST CERTIFICATES

      1. Stripped Bonds and Stripped Coupons

      Pursuant to Internal Revenue Code Section 1286, 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. For purposes
of Internal Revenue Code Sections 1271 through 1288, Internal Revenue Code
Section 1286 treats a stripped bond or a stripped coupon as an obligation issued
on the date that such stripped interest is created.

      Excess Servicing will be Treated Under the Stripped Bond Rules. If the
excess servicing fee is less than 100 basis points, i.e., 1% interest on the
mortgage asset principal balance, or the certificates 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 certificates should
be treated as market discount. The Internal Revenue Service appears to require
that reasonable servicing fees be calculated on a mortgage asset by mortgage
asset basis, which could result in some mortgage loans and mortgage-backed
securities being treated as having more than 100 basis points of interest
stripped off. See "--Multiple Classes of Grantor Trust Certificates--Stripped
Bonds and Stripped Coupons" in this prospectus.

      Although not entirely clear, a Stripped Bond Certificate generally should
be treated as an interest in mortgage loans and mortgage-backed securities
issued on the day the certificate is purchased for purposes of calculating any
original issue discount. Generally, if the discount on a mortgage loan or
mortgage-backed security is larger than a de minimis amount, as calculated for
purposes of the original issue discount rules, a purchaser of such a certificate
will be required to accrue the discount under the original issue discount rules
of the Internal Revenue Code. See "--Single Class of Grantor Trust
Certificates--Original Issue Discount" in this prospectus. However, a purchaser
of a Stripped Bond Certificate will be required to account for any discount on
the mortgage loans and mortgage-backed securities as market discount rather than
original issue discount if either

          o   the amount of original issue discount with respect to the mortgage
              loans and mortgage-backed securities is treated as zero under the
              original issue discount de minimis rule when the certificate was
              stripped or

          o   no more than 100 basis points, including any amount of servicing
              fees in excess of reasonable servicing fees, is stripped off of
              the trust fund's mortgage loans and mortgage-backed securities.

      Pursuant to Revenue Procedure 91-49, issued on August 8, 1991, purchasers
of Stripped Bond Certificates using an inconsistent method of accounting must
change their method of accounting and request the consent of the Internal
Revenue Service to the change in their accounting method on a statement attached
to their first timely tax return filed after August 8, 1991.

      The precise tax treatment of Stripped Coupon Certificates is substantially
uncertain. The Internal Revenue Code could be read literally to require that
original issue discount computations be made for each payment from each mortgage
loan or mortgage-backed security. Unless otherwise described in the related
prospectus supplement, all payments from a mortgage loan or mortgage-backed
security underlying a Stripped Coupon Certificate will be treated as a single
installment obligation subject to the original issue discount rules of the
Internal Revenue Code, in which


                                       92



case, all payments from the mortgage loan or mortgage-backed security would be
included in the stated redemption price at maturity for the mortgage loan and
mortgage-backed security purposes of calculating income on the certificate under
the original issue discount rules of the Internal Revenue Code.

      It is unclear under what circumstances, if any, the prepayment of mortgage
loans and mortgage-backed securities will give rise to a loss to the holder of a
Stripped Bond Certificate purchased at a premium or a Stripped Coupon
Certificate. If the certificate is treated as a single instrument rather than an
interest in discrete mortgage loans and the effect of prepayments is taken into
account in computing yield with respect to the grantor trust certificate, it
appears that no loss will be available as a result of any particular prepayment
unless prepayments occur at a rate faster than the assumed prepayment rate.
However, if the certificate is treated as an interest in discrete mortgage loans
or mortgage-backed securities, or if no Prepayment Assumption is used, then when
a mortgage loan or mortgage-backed security is prepaid, the holder of the
certificate should be able to recognize a loss equal to the portion of the
adjusted issue price of the certificate that is allocable to the mortgage loan
or mortgage-backed security.

      In light of the application of Internal Revenue Code Section 1286, a
beneficial owner of a Stripped Bond Certificate generally will be required to
compute accruals of original issue discount based on its yield, possibly taking
into account its own Prepayment Assumption. The information necessary to perform
the related calculations for information reporting purposes, however, generally
will not be available to the trustee. Accordingly, any information reporting
provided by the trustee with respect to this Stripped Bond Certificate, which
information will be based on pricing information as of the closing date, will
largely fail to reflect the accurate accruals of original issue discount for
these securities. Prospective investors therefore should be aware that the
timing of accruals of original issue discount applicable to a Stripped Bond
Certificate generally will be different than that reported to holders and the
Internal Revenue Service.

      Holders of Stripped Bond Certificates and Stripped Coupon Certificates are
urged to consult with their own tax advisors regarding the proper treatment of
these certificates for federal income tax purposes.

      Treatment of Certain Owners. Several Internal Revenue Code sections
provide beneficial treatment to certain taxpayers that invest in mortgage loans
and mortgage-backed securities of the type that make up the trust fund. With
respect to these Internal Revenue Code sections, no specific legal authority
exists regarding whether the character of the grantor trust certificates, for
federal income tax purposes, will be the same as that of the underlying mortgage
loans and mortgage-backed securities. While Internal Revenue Code Section 1286
treats a stripped obligation as a separate obligation for purposes of the
Internal Revenue Code provisions addressing original issue discount, it is not
clear whether such characterization would apply with regard to these other
Internal Revenue Code sections. Although the issue is not free from doubt, each
class of grantor trust certificates, unless otherwise described in the related
prospectus supplement, should be considered to represent "real estate assets"
within the meaning of Internal Revenue Code Section 856(c)(5)(B) and "loans ...
secured by, an interest in real property which is ... residential real property"
within the meaning of Internal Revenue Code Section 7701(a)(19)(C)(v), and
interest income attributable to grantor trust certificates should be considered
to represent "interest on obligations secured by mortgages on real property"
within the meaning of Internal Revenue Code Section 856(c)(3)(B), provided that
in each case the underlying mortgage loans and mortgage-backed securities and
interest on such mortgage loans and mortgage-backed securities qualify for such
treatment. Prospective purchasers to which such characterization of an
investment in certificates is material should consult their own tax advisors
regarding the characterization of the grantor trust certificates and the income
therefrom. Unless otherwise specified in the related prospectus supplement,
grantor trust certificates will be "obligation[s]...which [are] principally
secured by an interest in real property" within the meaning of Code Section
860G(a)(3)(A).

      2. Grantor Trust Certificates Representing Interests in Loans Other Than
Adjustable Rate Loans

      The original issue discount rules of Internal Revenue Code Sections 1271
through 1275 will be applicable to a certificateholder's interest in those
mortgage loans and mortgage-backed securities as to which the conditions for the
application of those sections are met. Rules regarding periodic inclusion of
original issue discount in income are applicable to mortgages of corporations
originated after May 27, 1969, mortgages of noncorporate borrowers--other than
individuals--originated after July 1, 1982, and mortgages of individuals
originated after March 2, 1984. Under the OID Regulations, such original issue
discount could arise by the charging of points by the originator of the mortgage
in an amount greater than the statutory de minimis exception, including a
payment of points that is currently


                                       93



deductible by the borrower under applicable Internal Revenue Code provisions, or
under certain circumstances, by the presence of "teaser" rates on the mortgage
loans and mortgage-backed securities. Original issue discount on each grantor
trust certificate must be included in the owner's ordinary income for federal
income tax purposes as it accrues, in accordance with a constant interest method
that takes into account the compounding of interest, in advance of receipt of
the cash attributable to such income. The amount of original issue discount
required to be included in an owner's income in any taxable year with respect to
a grantor trust certificate representing an interest in mortgage loans and
mortgage-backed securities other than adjustable rate loans likely will be
computed as described below under "--Accrual of Original Issue Discount." The
following discussion is based in part on the OID Regulations and in part on the
provisions of the Tax Reform Act of 1986. The holder of a certificate should be
aware, however, that the OID Regulations do not adequately address certain
issues relevant to prepayable securities.

      Under the Internal Revenue Code, the mortgage loans and mortgage-backed
securities underlying the grantor trust certificate will be treated as having
been issued on the date they were originated with an amount of original issue
discount equal to the excess of such asset's stated redemption price at maturity
over its issue price. The issue price of a mortgage loan or mortgage-backed
security is generally the amount lent to the borrower, which may be adjusted to
take into account certain loan origination fees. The stated redemption price at
maturity of a mortgage loan or mortgage-backed security is the sum of all
payments to be made on these assets other than payments that are treated as
qualified stated interest payments. The accrual of this original issue discount,
as described below under "--Accrual of Original Issue Discount," will, unless
otherwise described in the related prospectus supplement, utilize the Prepayment
Assumption on the issue date of such grantor trust certificate, and will take
into account events that occur during the calculation period. The Prepayment
Assumption will be determined in the manner prescribed by regulations that have
not yet been issued.

      In the absence of such regulations, the Prepayment Assumption used will be
the prepayment assumption that is used in determining the offering price of such
certificate. No representation is made that any certificate will prepay at the
Prepayment Assumption or at any other rate.

      Accrual of Original Issue Discount. Generally, the owner of a grantor
trust certificate must include in gross income the sum of the "daily portions,"
as defined below in this section, of the original issue discount on the grantor
trust certificate for each day on which it owns the certificate, including the
date of purchase but excluding the date of disposition. In the case of an
original owner, the daily portions of original issue discount with respect to
each component generally will be determined as set forth under the OID
Regulations. A calculation will be made by the master servicer or such other
entity specified in the related prospectus supplement of the portion of original
issue discount that accrues during each successive monthly accrual period, or
shorter period from the date of original issue, that ends on the day in the
calendar year corresponding to each of the distribution dates on the grantor
trust certificates, or the day prior to each such date. This will be done, in
the case of each full month accrual period, by

          o   adding (1) the present value at the end of the accrual
              period--determined by using as a discount factor the original
              yield to maturity of the respective component under the Prepayment
              Assumption--of all remaining payments to be received under the
              Prepayment Assumption on the respective component and (2) any
              payments included in the stated redemption price at maturity
              received during such accrual period, and

          o   subtracting from that total the "adjusted issue price" of the
              respective component at the beginning of such accrual period.

      The adjusted issue price of a grantor trust certificate at the beginning
of the first accrual period is its issue price; the adjusted issue price of a
grantor trust certificate at the beginning of a subsequent accrual period is the
adjusted issue price at the beginning of the immediately preceding accrual
period plus the amount of original issue discount allocable to that accrual
period reduced by the amount of any payment other than a payment of qualified
stated interest made at the end of or during that accrual period. The original
issue discount accruing during such accrual period will then be divided by the
number of days in the period to determine the daily portion of original issue
discount for each day in the period. With respect to an initial accrual period
shorter than a full monthly accrual period, the daily portions of original issue
discount must be determined according to an appropriate allocation under any
reasonable method.


                                       94



      Original issue discount generally must be reported as ordinary gross
income as it accrues under a constant interest method that takes into account
the compounding of interest as it accrues rather than when received. However,
the amount of original issue discount includible in the income of a holder of an
obligation is reduced when the obligation is acquired after its initial issuance
at a price greater than the sum of the original issue price and the previously
accrued original issue discount, less prior payments of principal. Accordingly,
if the mortgage loans and mortgage-backed securities acquired by a
certificateholder are purchased at a price equal to the then unpaid principal
amount of the asset, no original issue discount attributable to the difference
between the issue price and the original principal amount of the asset--i.e.,
points--will be includible by the holder. Other original issue discount on the
mortgage loans and mortgage-backed securities--e.g., that arising from a
"teaser" rate--would still need to be accrued.

      3. Grantor Trust Certificates Representing Interests in Adjustable Rate
Loans

      The OID Regulations do not address the treatment of instruments, such as
the grantor trust certificates, which represent interests in adjustable rate
loans. Additionally, the Internal Revenue Service has not issued guidance under
the Internal Revenue Code's coupon stripping rules with respect to such
instruments. In the absence of any authority, the master servicer will report
Stripped ARM Obligations to holders in a manner it believes is consistent with
the rules described above under the heading "--Grantor Trust Certificates
Representing Interests in Loans Other Than Adjustable Rate Loans" and with the
OID Regulations. In general, application of these rules may require inclusion of
income on a Stripped ARM Obligation in advance of the receipt of cash
attributable to such income. Further, the addition of Deferred Interest to the
principal balance of an adjustable rate loan may require the inclusion of the
amount in the income of the grantor trust certificateholder when the amount
accrues. Furthermore, the addition of Deferred Interest to the grantor trust
certificate's principal balance will result in additional income, including
possibly original issue discount income, to the grantor trust certificateholder
over the remaining life of such grantor trust certificates.

      Because the treatment of Stripped ARM Obligations is uncertain, investors
are urged to consult their tax advisors regarding how income will be includible
with respect to such certificates.

c. SALE OR EXCHANGE OF A GRANTOR TRUST CERTIFICATE

      Sale or exchange of a grantor trust certificate prior to its maturity will
result in gain or loss equal to the difference, if any, between the amount
received and the owner's adjusted basis in the grantor trust certificate. Such
adjusted basis generally will equal the seller's purchase price for the grantor
trust certificate, increased by the original issue discount included in the
seller's gross income with respect to the grantor trust certificate, and reduced
by principal payments on the grantor trust certificate previously received by
the seller. Such gain or loss will be capital gain or loss to an owner for which
a grantor trust certificate is a "capital asset" within the meaning of Internal
Revenue Code Section 1221, except to the extent described above with respect to
the market discount, and will generally be long-term capital gain if the grantor
trust certificate has been owned for more than one year.

      Long-term capital gains of individuals are subject to reduced maximum tax
rates while capital gains recognized by individuals on capital assets held
twelve months or less are generally subject to ordinary income tax rates. The
use of capital losses is limited.

      It is possible that capital gain realized by holders of one or more
classes of grantor trust certificates could be considered gain realized upon the
disposition of property that was part of a "conversion transaction." A sale of a
grantor trust certificate will be part of a conversion transaction if
substantially all of the holder's expected return is attributable to the time
value of the holder's net investment, and:

          o   the holder entered the contract to sell the grantor trust
              certificate substantially contemporaneously with acquiring the
              grantor trust certificate;

          o   the grantor trust certificate is part of a straddle;

          o   the grantor trust certificate is marketed or sold as producing
              capital gain; or


                                       95



          o   other transactions to be specified in Treasury regulations that
              have not yet been issued.

If the sale or other disposition of a grantor trust certificate is part of a
conversion transaction, all or any portion of the gain realized upon the sale or
other disposition would be treated as ordinary income instead of capital gain.

      Grantor trust certificates will be "evidences of indebtedness" within the
meaning of Internal Revenue Code Section 582(c)(1), so that gain or loss
recognized from the sale of a grantor trust certificate by a bank or a thrift
institution to which such section applies will be treated as ordinary income or
loss.

d. NON-U.S. PERSONS

      Generally, to the extent that a grantor trust certificate evidences
ownership in underlying mortgage loans and mortgage-backed securities that were
issued on or before July 18, 1984, interest or original issue discount paid by
the person required to withhold tax under Internal Revenue Code Section 1441 or
1442 to

          o   an owner that is not a U.S. Person or

          o   a grantor trust certificate holder holding on behalf of an owner
              that is not a U.S. Person

will be subject to federal income tax, collected by withholding, at a rate of
30% or such lower rate as may be provided for interest by an applicable tax
treaty, unless such income is effectively connected with a U.S. trade or
business of such owner or beneficial owner.

      Accrued original issue discount recognized by the owner on the sale or
exchange of such a grantor trust certificate also will be subject to federal
income tax at the same rate. Generally, such payments would not be subject to
withholding to the extent that a grantor trust certificate evidences ownership
in mortgage loans and mortgage-backed securities issued after July 18, 1984, by
natural persons if such grantor trust certificateholder complies with certain
identification requirements, including delivery of a statement, signed by the
grantor trust certificateholder under penalties of perjury, certifying that the
grantor trust certificateholder is not a U.S. Person and providing the name and
address of the grantor trust certificateholder. To the extent payments to
grantor trust certificateholders that are not U.S. Persons are payments of
"contingent interest" on the underlying mortgage loans and mortgage-backed
securities, or such grantor trust certificateholder is ineligible for the
exemption described in the preceding sentence, the 30% withholding tax will
apply unless such withholding taxes are reduced or eliminated by an applicable
tax treaty and such holder meets the eligibility and certification requirements
necessary to obtain the benefits of such treaty. Additional restrictions apply
to mortgage loans and mortgage-backed securities of where the borrower is not a
natural person in order to qualify for the exemption from withholding. If
capital gain derived from the sale, retirement or other disposition of a grantor
trust certificate is effectively connected with a U.S. trade or business of a
grantor trust certificateholder that is not a U.S. Person, the certificateholder
will be taxed on the net gain under the graduated U.S. federal income tax rates
applicable to U.S. Persons and, with respect to grantor trust certificates held
by or on behalf of corporations, also may be subject to branch profits tax. In
addition, if the trust fund acquires a United States real property interest
through foreclosure, deed in lieu of foreclosure or otherwise on a mortgage loan
or mortgage-backed security secured by such an interest, which for this purpose
includes real property located in the United States and the Virgin Islands, a
grantor trust certificateholder that is not a U.S. Person will potentially be
subject to federal income tax on any gain attributable to such real property
interest that is allocable to such holder. Non-U.S. Persons should consult their
tax advisors regarding the application to them of the foregoing rules.

e. INFORMATION REPORTING AND BACKUP WITHHOLDING

      The master servicer will furnish or make available, within a reasonable
time after the end of each calendar year, to each person who was a
certificateholder at any time during the year, such information as may be deemed
necessary or desirable to assist certificateholders in preparing their federal
income tax returns, or to enable holders to make the information available to
beneficial owners or financial intermediaries that hold such certificates as
nominees on behalf of beneficial owners. If a holder, beneficial owner,
financial intermediary or other recipient of a payment on behalf of a beneficial
owner fails to supply a certified taxpayer identification number or if the
Secretary of the Treasury determines that such person has not reported all
interest and dividend income required to be shown on its federal income tax
return, backup withholding at a rate of 28% (increasing to 31% after 2010) may
be required with


                                       96



respect to any payments to registered owners who are not "exempt recipients." In
addition, upon the sale of a grantor trust certificate to, or through, a broker,
the broker must withhold at the above rate of the entire purchase price, unless
either

          o   the broker determines that the seller is a corporation or other
              exempt recipient, or

          o   the seller provides, in the required manner, certain identifying
              information and, in the case of a non-U.S. Person, certifies that
              the seller is a Non-U.S. Person, and other conditions are met.

      Such a sale must also be reported by the broker to the Internal Revenue
Service, unless either

          o   the broker determines that the seller is an exempt recipient or

          o   the seller certifies its non-U.S. Person status and other
              conditions are met.

      Certification of the registered owner's non-U.S. Person status normally
would be made on Internal Revenue Service Form W-8BEN under penalties of
perjury, although in some cases it may be possible to submit other documentary
evidence. Any amounts deducted and withheld from a distribution to a recipient
would be allowed as a credit against the recipient's federal income tax
liability.

      Final regulations have been issued by the Treasury Department, which
provide for a new series of certification forms and modify reliance standards
for withholding, backup withholding and information reporting. Prospective
investors are urged to consult their own tax advisors regarding these
regulations.

      On January 23, 2006, the IRS issued final regulations effective January 1,
2007, affecting the information reporting obligations of trustees of
"widely-held mortgage trusts" (that is, any grantor trust in which any interests
are held by "middlemen", and whose assets are mortgages or regular interests in
a REMIC, amounts received thereon and reasonably required reserve funds) and of
"middlemen" (a term that includes, among other things, a custodian of a person's
account, a nominee and a broker holding an interest for a customer in a street
name).

      Under the final regulations, the trustee would be required to report to
the IRS with respect to each beneficial owner of a grantor trust fractional
interest certificate who is not an "exempt recipient" (a term that includes
corporations, trusts, securities dealers, middlemen and certain other
non-individuals) and do not hold such certificates through a middleman, the
gross income of the trust and, if any trust assets were disposed of, the portion
of the gross proceeds relating to the trust assets that are allocable to such
beneficial owner. The same requirements would be imposed on middlemen holding on
behalf of beneficial owners of grantor trust fractional interest certificates.

      The final regulations will also require that the trustee make available
information regarding interest income and information necessary to compute any
original issue discount to (i) exempt recipients (including middlemen) and
non-calendar year taxpayers, upon request, in accordance with the requirements
of the final regulations and (ii) beneficial owners of grantor trust fractional
interest certificates who do not hold such certificates through a middleman. The
information must be provided to parties specified in part (i) by the later of
thirty days after the end of the first quarter for which the information was
requested or two weeks after the receipt of the request. The information must be
provided to parties specified in part (ii) at a time no later than March 15 of
the following tax year.

REMICS

      The trust fund relating to a series of certificates may elect to be
treated as one or more REMICs. Qualification as a REMIC requires ongoing
compliance with certain conditions. Although a REMIC is not generally subject to
federal income tax (see, however "--Taxation of Owners of REMIC Residual
Certificates" and "--Prohibited Transactions and Other Taxes" below), if a trust
fund with respect to which a REMIC election is made fails to comply with one or
more of the ongoing requirements of the Internal Revenue 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 REMIC Residual Certificates," the Internal
Revenue Code provides that a trust fund will not be treated as a REMIC for the
year and thereafter. In that event, the entity may be taxable as a


                                       97



separate corporation, and the REMIC Certificates may not be accorded the status
or given the tax treatment described below in this section. While the Internal
Revenue Code authorizes the Treasury Department to issue regulations providing
relief in the event of an inadvertent termination of the status of a trust fund
as a REMIC, no such regulations have been issued. Any relief, moreover, may be
accompanied by sanctions, such as the imposition of a corporate tax on all or a
portion of the REMIC's income for the period in which the requirements for such
status are not satisfied. With respect to each trust fund that elects REMIC
status, Sidley Austin LLP or Cadwalader, Wickersham & Taft LLP or Latham &
Watkins LLP will deliver its opinion generally to the effect that, under then
existing law and assuming compliance with all provisions of the related
Agreement, the trust fund will qualify as one or more REMICs, and the related
certificates will be considered to be REMIC Regular Certificates or a sole class
of REMIC Residual Certificates. The related prospectus supplement for each
series of certificates will indicate whether the trust fund will make one or
more REMIC elections and whether a class of certificates will be treated as a
regular or residual interest in a REMIC.

      In general, with respect to each series of certificates for which a REMIC
election is made:

          o   certificates held by a thrift institution taxed as a "domestic
              building and loan association" will constitute assets described in
              Internal Revenue Code Section 7701(a)(19)(C);

          o   certificates held by a real estate investment trust will
              constitute "real estate assets" within the meaning of Internal
              Revenue Code Section 856(c)(5)(B); and

          o   interest on certificates held by a real estate investment trust
              will be considered "interest on obligations secured by mortgages
              on real property" within the meaning of Internal Revenue Code
              Section 856(c)(3)(B).

      If less than 95% of the REMIC's assets are assets qualifying under any of
the foregoing Internal Revenue Code sections, the certificates will be
qualifying assets only to the extent that the REMIC's assets are qualifying
assets.

      In some instances the mortgage loans and mortgage-backed securities may
not be treated entirely as assets described in the foregoing sections. See, in
this regard, the discussion of buydown loans contained in "--Single Class of
Grantor Trust Certificates" above. REMIC Certificates held by a real estate
investment trust will not constitute "Government Securities" within the meaning
of Internal Revenue Code Section 856(c)(5)(B), and REMIC Certificates held by a
regulated investment company will not constitute "Government Securities" within
the meaning of Internal Revenue Code Section 851(b)(4)(A)(ii). REMIC
Certificates held by certain financial institutions will constitute "evidences
of indebtedness" within the meaning of Internal Revenue Code Section 582(c)(1).

      A "qualified mortgage" for REMIC purposes includes any obligation,
including certificates of participation in such an obligation, that is
principally secured by an interest in real property and that is transferred to
the REMIC within a prescribed time period in exchange for regular or residual
interests in the REMIC. The REMIC Regulations provide that manufactured housing
or mobile homes, not including recreational vehicles, campers or similar
vehicles, that are "single family residences" under Internal Revenue Code
Section 25(e)(10) will qualify as real property without regard to state law
classifications. Under Internal Revenue Code Section 25(e)(10), a single family
residence includes any manufactured home that has a minimum of 400 square feet
of living space and a minimum width in excess of 102 inches and that is of a
kind customarily used at a fixed location.

      Tiered REMIC Structures. For certain series of certificates, two or more
separate elections may be made to treat designated portions of the related trust
fund as REMICs for federal income tax purposes. Upon the issuance of any such
series of certificates, Sidley Austin LLP or Cadwalader, Wickersham & Taft LLP
or Latham & Watkins LLP, counsel to Morgan Stanley Capital I Inc., will deliver
its opinion generally to the effect that, assuming compliance with all
provisions of the related Agreement, the Master REMIC as well as any Subsidiary
REMIC will each qualify as a REMIC, and the REMIC Certificates issued by the
Master REMIC and the Subsidiary REMIC or REMICs, respectively, will be
considered REMIC Regular Certificates or REMIC Residual Certificates in the
related REMIC within the meaning of the REMIC Provisions.


                                       98



      Other than the residual interest in a Subsidiary REMIC, only REMIC
Certificates issued by the Master REMIC will be offered hereunder. The
Subsidiary REMIC or REMICs and the Master REMIC will be treated as one REMIC
solely for purposes of determining whether the REMIC Certificates will be:

          o   "real estate assets" within the meaning of Internal Revenue Code
              Section 856(c)(5)(B);

          o   "loans secured by an interest in real property" under Internal
              Revenue Code Section 7701(a)(19)(C); and

          o   whether the income on such certificates is interest described in
              Internal Revenue Code Section 856(c)(3)(B).

a. TAXATION OF OWNERS OF REMIC REGULAR CERTIFICATES

      General. Except as otherwise stated in this discussion, REMIC Regular
Certificates will be treated for federal income tax purposes as debt instruments
issued by the REMIC and not as ownership interests in the REMIC or its assets.
Moreover, holders of REMIC Regular Certificates that otherwise report income
under a cash method of accounting will be required to report income with respect
to REMIC Regular Certificates under an accrual method.

      Original Issue Discount and Premium. The REMIC Regular Certificates may be
issued with original issue discount. Generally, the original issue discount, if
any, will equal the difference between the "stated redemption price at maturity"
of a REMIC Regular Certificate and its "issue price." Holders of any class of
certificates issued with original issue discount will be required to include
such original issue discount in gross income for federal income tax purposes as
it accrues, in accordance with a constant interest method based on the
compounding of interest as it accrues rather than in accordance with receipt of
the interest payments. The following discussion is based in part on the OID
Regulations and in part on the provisions of the Tax Reform Act of 1986. The
REMIC Regular Certificateholders should be aware, however, that the OID
Regulations do not adequately address certain issues relevant to prepayable
securities, such as the REMIC Regular Certificates.

      Rules governing original issue discount are set forth in Internal Revenue
Code Sections 1271 through 1273 and 1275. These rules require that the amount
and rate of accrual of original issue discount be calculated based on the
Prepayment Assumption and the anticipated reinvestment rate, if any, relating to
the REMIC Regular Certificates and prescribe a method for adjusting the amount
and rate of accrual of the discount where the actual prepayment rate differs
from the Prepayment Assumption. Under the Internal Revenue Code, the Prepayment
Assumption must be determined in the manner prescribed by regulations, which
regulations have not yet been issued. The legislative history provides, however,
that Congress intended the regulations to require that the Prepayment Assumption
be the Prepayment Assumption that is used in determining the initial offering
price of such REMIC Regular Certificates. The prospectus supplement for each
series of REMIC Regular Certificates will specify the Prepayment Assumption to
be used for the purpose of determining the amount and rate of accrual of
original issue discount. No representation is made that the REMIC Regular
Certificates will prepay at the Prepayment Assumption or at any other rate.

      In general, each REMIC Regular Certificate will be treated as a single
installment obligation issued with an amount of original issue discount equal to
the excess of its "stated redemption price at maturity" over its "issue price."
The issue price of a REMIC Regular Certificate is the first price at which a
substantial amount of REMIC Regular Certificates of that class are first sold to
the public (excluding bond houses, brokers, underwriters or wholesalers). If
less than a substantial amount of a particular class of REMIC Regular
Certificates is sold for cash on or prior to the closing date, the issue price
for that class will be treated as the fair market value of that class on the
closing date. The issue price of a REMIC Regular Certificate also includes the
amount paid by an initial certificateholder for accrued interest that relates to
a period prior to the issue date of the REMIC Regular Certificate. The stated
redemption price at maturity of a REMIC Regular Certificate includes the
original principal amount of the REMIC Regular Certificate, but generally will
not include distributions of interest if the distributions constitute "qualified
stated interest." Qualified stated interest generally means interest payable at
a single fixed rate or qualified variable rate, provided that the interest
payments are unconditionally payable at intervals of one year or less during the
entire term of the REMIC Regular Certificate. 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 REMIC Regular
Certificates with respect to which Deferred Interest will accrue will not
constitute qualified stated interest


                                       99



payments, and the stated redemption price at maturity of the REMIC Regular
Certificates includes all distributions of interest as well as principal
thereon.

      Where the interval between the issue date and the first distribution date
on a REMIC Regular Certificate is longer than the interval between subsequent
distribution dates, the greater of any original issue discount, disregarding the
rate in the first period, and any interest foregone during the first period is
treated as the amount by which the stated redemption price at maturity of the
certificate exceeds its issue price for purposes of the de minimis rule
described below in this section. The OID Regulations suggest that all interest
on a long first period REMIC Regular Certificate that is issued with non-de
minimis original issue discount, as determined under the foregoing rule, will be
treated as original issue discount. Where the interval between the issue date
and the first distribution date on a REMIC Regular Certificate is shorter than
the interval between subsequent distribution dates, interest due on the first
distribution date in excess of the amount that accrued during the first period
would be added to the certificate's stated redemption price at maturity. REMIC
Regular Certificateholders should consult their own tax advisors to determine
the issue price and stated redemption price at maturity of a REMIC Regular
Certificate.

      Under the de minimis rule, original issue discount on a REMIC Regular
Certificate will be considered to be zero if such original issue discount is
less than 0.25% of the stated redemption price at maturity of the REMIC Regular
Certificate multiplied by the weighted average maturity of the REMIC Regular
Certificate. For this purpose, the weighted average maturity of the REMIC
Regular Certificate 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 REMIC Regular Certificate and the denominator of which is the stated
redemption price at maturity of the REMIC Regular Certificate. Although
currently unclear, it appears that the schedule of the distributions should be
determined in accordance with the Prepayment Assumption. The Prepayment
Assumption with respect to a series of REMIC Regular Certificates will be set
forth in the related prospectus supplement. Holders generally must report de
minimis original issue discount pro rata as principal payments are received, and
the income will be capital gain if the REMIC Regular Certificate is held as a
capital asset. However, accrual method holders may elect to accrue all de
minimis original issue discount as well as market discount under a constant
interest method.

      The prospectus supplement with respect to a trust fund may provide for
Super-Premium Certificates. The income tax treatment of such REMIC Regular
Certificates is not entirely certain. For information reporting purposes, the
trust fund intends to take the position that the stated redemption price at
maturity of such REMIC Regular Certificates is the sum of all payments to be
made on such REMIC Regular Certificates determined under the Prepayment
Assumption, with the result that such REMIC Regular Certificates would be issued
with original issue discount. The calculation of income in this manner could
result in negative original issue discount, which delays future accruals of
original issue discount rather than being immediately deductible, when
prepayments on the mortgage loans and mortgage-backed securities exceed those
estimated under the Prepayment Assumption. The Internal Revenue Service might
contend, however, that certain contingent payment rules contained in final
regulations issued on June 11, 1996, with respect to original issue discount,
should apply to such certificates. Although such rules are not applicable to
instruments governed by Internal Revenue Code Section 1272(a)(6), they represent
the only guidance regarding the current views of the Internal Revenue Service
with respect to contingent payment instruments. These regulations, if
applicable, generally would require holders of Regular Interest Certificates to
take the payments considered contingent interest payments into income on a yield
to maturity basis in accordance with a schedule of projected payments provided
by Morgan Stanley Capital I Inc. and to make annual adjustments to income to
account for the difference between actual payments received and projected
payment amounts accrued. In the alternative, the Internal Revenue Service could
assert that the stated redemption price at maturity of such REMIC Regular
Certificates (other than interest only REMIC Regular Certificates) should be
limited to their principal amount, subject to the discussion below under
"--Accrued Interest Certificates," so that such REMIC Regular Certificates would
be considered for federal income tax purposes to be issued at a premium. If such
a position were to prevail, the rules described below under "--Taxation of
Owners of REMIC Regular Certificates--Premium" would apply. It is unclear when a
loss may be claimed for any unrecovered basis for a Super-Premium Certificate.
It is possible that a holder of a Super-Premium Certificate may only claim a
loss when its remaining basis exceeds the maximum amount of future payments,
assuming no further prepayments or when the final payment is received with
respect to such Super-Premium Certificate.


                                       100



      Under the REMIC Regulations, if the issue price of a REMIC Regular
Certificate, other than a REMIC Regular Certificate based on a notional amount,
does not exceed 125% of its actual principal amount, the interest rate is not
considered disproportionately high. Accordingly, such REMIC Regular Certificate
generally should not be treated as a Super-Premium Certificate and the rules
described below under "--Premium" should apply. However, it is possible that
holders of REMIC Regular Certificates issued at a premium, even if the premium
is less than 25% of such certificate's actual principal balance, will be
required to amortize the premium under an original issue discount method or
contingent interest method even though no election under Internal Revenue Code
Section 171 is made to amortize such premium. Generally, a REMIC Regular
Certificateholder must include in gross income the "daily portions," as
determined below, of the original issue discount that accrues on a REMIC Regular
Certificate for each day a certificateholder holds the REMIC Regular
Certificate, including the purchase date but excluding the disposition date. In
the case of an original holder of a REMIC Regular Certificate, a calculation
will be made of the portion of the original issue discount that accrues during
each successive period--an "accrual period"--that ends on the day in the
calendar year corresponding to a distribution date, or if distribution dates are
on the first day or first business day of the immediately preceding month,
interest may be treated as payable on the last day of the immediately preceding
month and begins on the day after the end of the immediately preceding accrual
period or on the issue date in the case of the first accrual period. This will
be done, in the case of each full accrual period, by:

          o   adding (1) the present value at the end of the accrual
              period--determined by using as a discount factor the original
              yield to maturity of the REMIC Regular Certificates as calculated
              under the Prepayment Assumption--of all remaining payments to be
              received on the REMIC Regular Certificates under the Prepayment
              Assumption and (2) any payments included in the stated redemption
              price at maturity received during such accrual period, and

          o   subtracting from that total the adjusted issue price of the REMIC
              Regular Certificates at the beginning of such accrual period.

      The adjusted issue price of a REMIC Regular Certificate at the beginning
of the first accrual period is its issue price; the adjusted issue price of a
REMIC Regular Certificate at the beginning of a subsequent accrual period is the
adjusted issue price at the beginning of the immediately preceding accrual
period plus the amount of original issue discount allocable to that accrual
period and reduced by the amount of any payment other than a payment of
qualified stated interest made at the end of or during that accrual period. The
original issue discount accrued during an accrual period will then be divided by
the number of days in the period to determine the daily portion of original
issue discount for each day in the accrual period. The calculation of original
issue discount under the method described above will cause the accrual of
original issue discount to either increase or decrease--but never below zero--in
a given accrual period to reflect the fact that prepayments are occurring faster
or slower than under the Prepayment Assumption. With respect to an initial
accrual period shorter than a full accrual period, the "daily portions" of
original issue discount may be determined according to an appropriate allocation
under any reasonable method.

      A subsequent purchaser of a REMIC Regular Certificate issued with original
issue discount who purchases the REMIC Regular Certificate at a cost less than
the remaining stated redemption price at maturity will also be required to
include in gross income the sum of the daily portions of original issue discount
on that REMIC Regular Certificate. In computing the daily portions of original
issue discount for such a purchaser, as well as an initial purchaser that
purchases at a price higher than the adjusted issue price but less than the
stated redemption price at maturity, however, the daily portion is reduced by
the amount that would be the daily portion for such day, computed in accordance
with the rules set forth above, multiplied by a fraction, the numerator of which
is the amount, if any, by which the price paid by such holder for that REMIC
Regular Certificate exceeds the following amount:

          o   the sum of the issue price plus the aggregate amount of original
              issue discount that would have been includible in the gross income
              of an original REMIC Regular Certificateholder, who purchased the
              REMIC Regular Certificate at its issue price, less

          o   any prior payments included in the stated redemption price at
              maturity, and the denominator of which is the sum of the daily
              portions for that REMIC Regular Certificate for all days beginning
              on the date after the purchase date and ending on the maturity
              date computed under the Prepayment Assumption.


                                       101



      A holder who pays an acquisition premium instead may elect to accrue
original issue discount by treating the purchase as a purchase at original
issue.

      The Treasury Department proposed regulations on August 24, 2004 that
create a special rule for accruing original issue discount on REMIC Regular
Certificates providing for a delay between record and payment dates, such that
the period over which original issue discount accrues coincides with the period
over which the right of REMIC Regular Certificateholders to interest payment
accrues under the governing contract provisions rather than over the period
between distribution dates. If the proposed regulations are adopted in the same
form as proposed, REMIC Regular Certificateholders would be required to accrue
interest from the issue date to the first record date, but would not be required
to accrue interest after the last record date. The proposed regulations are
limited to REMIC Regular Certificates with delayed payment for periods of fewer
than 32 days. The proposed regulations are proposed to apply to any REMIC
Regular Certificate issued after the date the final regulations are published in
the Federal Register.

      Variable Rate REMIC Regular Certificates. REMIC Regular Certificates may
provide for interest based on a qualifying variable rate. Under the original
issue discount rules, interest based on a variable rate will constitute
qualified stated interest and not contingent interest if, generally:

          o   the interest is unconditionally payable at least annually;

          o   the issue price of the debt instrument does not exceed the total
              noncontingent principal payments; and

          o   interest is based on a "qualified floating rate," an "objective
              rate," a combination of a single fixed rate and one or more
              "qualified floating rates," one "qualified inverse floating rate,"
              or a combination of "qualified floating rates" that do not operate
              in a manner that significantly accelerates or defers interest
              payments on the REMIC Regular Certificate.

      The amount of original issue discount with respect to a REMIC Regular
Certificate bearing a variable rate of interest will accrue in the manner
described above under "--Original Issue Discount and Premium" by assuming
generally that the index used for the variable rate will remain fixed throughout
the term of the certificate at the rate applicable on the date they are issued.
Appropriate adjustments are made for the actual variable rate.

      Although unclear at present, Morgan Stanley Capital I Inc. intends to
treat interest on a REMIC Regular Certificate that is a weighted average of the
net interest rates on mortgage loans as qualified stated interest. In such case,
the weighted average rate used to compute the initial pass-through rate on the
REMIC Regular Certificates will be deemed to be the index in effect through the
life of the REMIC Regular Certificates. It is possible, however, that the
Internal Revenue Service may treat some or all of the interest on REMIC Regular
Certificates with a weighted average rate as taxable under the rules relating to
obligations providing for contingent payments. No guidance is currently
available as to how original issue discount would be determined for debt
instruments subject to Internal Revenue Code Section 1272(a)(6) that provide for
contingent interest. The treatment of REMIC Regular Certificates as contingent
payments debt instruments may affect the timing of income accruals on the REMIC
Regular Certificates.

      Election to Treat All Interest as Original Issue Discount. The OID
Regulations permit a certificateholder to elect to accrue all interest, discount
(including de minimis market discount or original issue discount) and premium in
income as interest, based on a constant yield method. If such an election were
to be made with respect to a REMIC Regular Certificate with market discount, the
certificateholder 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 certificateholder acquires during the year of the
election or thereafter. Similarly, a certificateholder that makes this election
for a certificate 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 certificateholder owns or acquires. See
"--Premium" in this prospectus. The election to accrue interest, discount and
premium on a constant yield method with respect to a certificate is irrevocable
without the consent of the Internal Revenue Service.

      Market Discount. A purchaser of a REMIC Regular Certificate may also be
subject to the market discount provisions of Internal Revenue Code Sections 1276
through 1278. Under these provisions and the OID Regulations, "market discount"
equals the excess, if any, of (1) the REMIC Regular Certificate's stated
principal amount or, in the


                                       102



case of a REMIC Regular Certificate with original issue discount, the adjusted
issue price, determined for this purpose as if the purchaser had purchased such
REMIC Regular Certificate from an original holder, over (2) the price for such
REMIC Regular Certificate paid by the purchaser. A certificateholder that
purchases a REMIC Regular Certificate at a market discount will recognize income
upon receipt of each distribution representing amounts included in such
certificate's stated redemption price at maturity. In particular, under Internal
Revenue Code Section 1276 such a holder generally will be required to allocate
each such distribution first to accrued market discount not previously included
in income, and to recognize ordinary income to that extent. A certificateholder
may elect to include market discount in income currently as it accrues rather
than including it on a deferred basis in accordance with the foregoing. If made,
the election will apply to all market discount bonds acquired by the
certificateholder on or after the first day of the first taxable year to which
the election applies. Market discount with respect to a REMIC Regular
Certificate will be considered to be zero if the amount allocable to the REMIC
Regular Certificate is less than 0.25% of the REMIC Regular Certificate's stated
redemption price at maturity multiplied by the REMIC Regular Certificate's
weighted average maturity remaining after the date of purchase. If market
discount on a REMIC Regular Certificate is considered to be zero under this
rule, the actual amount of market discount must be allocated to the remaining
principal payments on the REMIC Regular Certificate, and gain equal to the
allocated amount will be recognized when the corresponding principal payment is
made. Treasury regulations implementing the market discount rules have not yet
been issued; therefore, investors should consult their own tax advisors
regarding the application of these rules and the advisability of making any of
the elections allowed under Internal Revenue Code Sections 1276 through 1278.

      The Internal Revenue Code provides that any principal payment, whether a
scheduled payment or a prepayment, or any gain on disposition of a market
discount bond acquired by the taxpayer, shall be treated as ordinary income to
the extent that it does not exceed the accrued market discount at the time of
the payment. The amount of accrued market discount for purposes of determining
the tax treatment of subsequent principal payments or dispositions of the market
discount bond is to be reduced by the amount so treated as ordinary income.

      The Internal Revenue Code also grants authority to the Treasury Department
to issue regulations providing for the computation of accrued market discount on
debt instruments, the principal of which is payable in more than one
installment. Until such time as regulations are issued by the Treasury, rules
described in the legislative history will apply. Under those rules, the holder
of a market discount bond may elect to accrue market discount either on the
basis of a constant interest method rate or according to one of the following
methods. For REMIC Regular Certificates issued with original issue discount, the
amount of market discount that accrues during a period is equal to the product
of

      1)  the total remaining market discount and

      2)  a fraction, the numerator of which is the original issue discount
accruing during the period and the denominator of which is the total remaining
original issue discount at the beginning of the period.

      For REMIC Regular Certificates issued without original issue discount, the
amount of market discount that accrues during a period is equal to the product
of

      1)  the total remaining market discount and

      2)  a fraction, the numerator of which is the amount of stated interest
paid during the accrual period and the denominator of which is the total amount
of stated interest remaining to be paid at the beginning of the period.

      For purposes of calculating market discount under any of the above methods
in the case of instruments (such as the REMIC Regular Certificates) that provide
for payments that may be accelerated by reason of prepayments of other
obligations securing such instruments, the same Prepayment Assumption applicable
to calculating the accrual of original issue discount will apply.

      A holder who acquired a REMIC Regular Certificate at a market discount
also may be required to defer a portion of its interest deductions for the
taxable year attributable to any indebtedness incurred or continued to purchase
or carry the certificate purchased with market discount. For these purposes, the
de minimis rule referred to above applies. Any such Deferred Interest expense
would not exceed the market discount that accrues during such taxable year and
is, in general, allowed as a deduction not later than the year in which such
market discount is includible in


                                       103



income. If such holder elects to include market discount in income currently as
it accrues on all market discount instruments acquired by such holder in that
taxable year or thereafter, the interest deferral rule described above will not
apply.

      Premium. A purchaser of a REMIC Regular Certificate that purchases the
REMIC Regular Certificate at a cost, not including accrued qualified stated
interest greater than its remaining stated redemption price at maturity will be
considered to have purchased the REMIC Regular Certificate at a premium and may
elect to amortize the premium under a constant yield method. A certificateholder
that makes this election for a certificate 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 certificateholder
acquires during the year of the election or thereafter. It is not clear whether
the Prepayment Assumption would be taken into account in determining the life of
the REMIC Regular Certificate for this purpose. However, the legislative history
states that the same rules that apply to accrual of market discount, which rules
require use of a Prepayment Assumption in accruing market discount with respect
to REMIC Regular Certificates without regard to whether such certificates have
original issue discount, will also apply in amortizing bond premium under
Internal Revenue Code Section 171. The Internal Revenue Code provides that
amortizable bond premium will be allocated among the interest payments on such
REMIC Regular Certificates and will be applied as an offset against the interest
payment. The Amortizable Bond Premium Regulations do not apply to prepayable
securities described in Internal Revenue Code Section 1272(a)(6), such as the
REMIC Regular Certificates. Certificateholders should consult their tax advisors
regarding the possibility of making an election to amortize any such bond
premium.

      Deferred Interest. Certain classes of REMIC Regular Certificates may
provide for the accrual of Deferred Interest with respect to one or more
adjustable rate loans. Any Deferred Interest that accrues with respect to a
class of REMIC Regular Certificates will constitute income to the holders of
such certificates prior to the time distributions of cash with respect to such
Deferred Interest are made. It is unclear, under the OID Regulations, whether
any of the interest on such certificates will constitute qualified stated
interest or whether all or a portion of the interest payable on such
certificates must be included in the stated redemption price at maturity of the
certificates and accounted for as original issue discount, which could
accelerate such inclusion. Interest on REMIC Regular Certificates must in any
event be accounted for under an accrual method by the holders of such
certificates and, therefore, applying the latter analysis may result only in a
slight difference in the timing of the inclusion in income of interest on such
REMIC Regular Certificates.

      Effects of Defaults and Delinquencies. Certain series of certificates may
contain one or more classes of subordinate certificates, and in the event there
are defaults or delinquencies on the mortgage loans and mortgage-backed
securities, amounts that would otherwise be distributed on the subordinate
certificates may instead be distributed on the senior certificates. Subordinate
certificateholders nevertheless will be required to report income with respect
to such certificates under an accrual method without giving effect to delays and
reductions in distributions on such subordinate certificates attributable to
defaults and delinquencies on the mortgage loans and mortgage-backed securities,
except to the extent that it can be established that those amounts are
uncollectible. As a result, the amount of income reported by a subordinate
certificateholder 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 subordinate certificate is
reduced as a result of defaults and delinquencies on the mortgage loans and
mortgage-backed securities. Timing and characterization of such losses is
discussed in "--Treatment of Realized Losses" below.

      Sale, Exchange or Redemption. If a REMIC Regular Certificate is sold,
exchanged, redeemed or retired, the seller will recognize gain or loss equal to
the difference between the amount realized on the sale, exchange, redemption, or
retirement and the seller's adjusted basis in the REMIC Regular Certificate.
Such adjusted basis generally will equal the cost of the REMIC Regular
Certificate to the seller, increased by any original issue discount and market
discount included in the seller's gross income with respect to the REMIC Regular
Certificate, and reduced, but not below zero, by payments included in the stated
redemption price at maturity previously received by the seller and by any
amortized premium. Similarly, a holder who receives a payment that is part of
the stated redemption price at maturity of a REMIC Regular Certificate will
recognize gain equal to the excess, if any, of the amount of the payment over an
allocable portion of the holder's adjusted basis in the REMIC Regular
Certificate. A REMIC Regular Certificateholder who receives a final payment that
is less than the holder's adjusted basis in the


                                       104



REMIC Regular Certificate will generally recognize a loss. Except as provided in
the following paragraph and as provided under "--Market Discount" above, any
such gain or loss will be capital gain or loss, provided that the REMIC Regular
Certificate is held as a "capital asset" (generally, property held for
investment) within the meaning of Internal Revenue Code Section 1221.

      Such capital gain or loss will generally be long-term capital gain or loss
if the REMIC Regular Certificate was held for more than one year. Long-term
capital gains of individuals are subject to reduced maximum tax rates while
capital gains recognized by individuals on capital assets held less than twelve
months are generally subject to ordinary income tax rates. The use of capital
losses is limited.

      Gain from the sale or other disposition of a REMIC Regular Certificate
that might otherwise be capital gain will be treated as ordinary income to the
extent that the gain does not exceed the excess, if any, of

          o   the amount that would have been includible in the holder's income
              with respect to the REMIC Regular Certificate had income accrued
              thereon at a rate equal to 110% of the AFR as defined in Internal
              Revenue Code Section 1274(d) determined as of the date of purchase
              of such REMIC Regular Certificate, over

          o   the amount actually includible in such holder's income.

      Gain from the sale or other disposition of a REMIC Regular Certificate
that might otherwise be capital gain will be treated as ordinary income if the
REMIC Regular Certificate is held as part of a "conversion transaction" as
defined in Internal Revenue Code Section 1258(c), up to the amount of interest
that would have accrued on the REMIC Regular Certificateholder's net investment
in the conversion transaction at 120% of the appropriate applicable federal rate
under Internal Revenue Code Section 1274(d) in effect at the time the taxpayer
entered into the transaction minus any amount previously treated as ordinary
income with respect to any prior disposition of property that was held as part
of such transaction, or if the REMIC Regular Certificate is held as part of a
straddle. A sale of a REMIC Regular Certificate will be part of a "conversion
transaction" if substantially all of the holder's expected return is
attributable to the time value of the holder's net investment; the holder
entered the contract to sell the REMIC Regular Certificate substantially
contemporaneously with acquiring the REMIC Regular Certificate; the REMIC
Regular Certificate is part of a straddle; the REMIC Regular Certificate is
marketed or sold as producing capital gains; or other transactions to be
specified in Treasury regulations that have not yet been issued. Potential
investors should consult their tax advisors with respect to tax consequences of
ownership and disposition of an investment in REMIC Regular Certificates in
their particular circumstances.

      The certificates will be "evidences of indebtedness" within the meaning of
Internal Revenue Code Section 582(c)(1), so that gain or loss recognized from
the sale of a REMIC Regular Certificate by a bank or a thrift institution to
which this section applies will be ordinary income or loss.

      The REMIC Regular Certificate information reports will include a statement
of the adjusted issue price of the REMIC Regular Certificate at the beginning of
each accrual period. In addition, the reports will include information necessary
to compute the accrual of any market discount that may arise upon secondary
trading of REMIC Regular Certificates. Because exact computation of the accrual
of market discount on a constant yield method would require information relating
to the holder's purchase price which the REMIC may not have, it appears that the
information reports will only require information pertaining to the appropriate
proportionate method of accruing market discount.

      Accrued Interest Certificates. Payment Lag Certificates may provide for
payments of interest based on a period that corresponds to the interval between
distribution dates but that ends prior to each such distribution date. The
period between the closing date for Payment Lag Certificates and their first
distribution date may or may not exceed the interval. Purchasers of Payment Lag
Certificates for which the period between the closing date and the first
distribution date does not exceed the interval could pay upon purchase of the
REMIC Regular Certificates accrued interest in excess of the accrued interest
that would be paid if the interest paid on the distribution date were interest
accrued from distribution date to distribution date. If a portion of the initial
purchase price of a REMIC Regular Certificate is allocable to pre-issuance
accrued interest and the REMIC Regular Certificate provides for a payment of
stated interest on the first payment date and the first payment date is within
one year of the issue date that equals or exceeds the amount of the pre-issuance
accrued interest, then the REMIC Regular Certificate's issue price may be


                                       105



computed by subtracting from the issue price the amount of pre-issuance accrued
interest, rather than as an amount payable on the REMIC Regular Certificate.
However, it is unclear under this method how the OID Regulations treat interest
on Payment Lag Certificates. Therefore, in the case of a Payment Lag
Certificate, the trust fund intends to include accrued interest in the issue
price and report interest payments made on the first distribution date as
interest to the extent such payments represent interest for the number of days
that the certificateholder has held the Payment Lag Certificate during the first
accrual period.

      Investors should consult their own tax advisors concerning the treatment
for federal income tax purposes of Payment Lag Certificates.

      Non-Interest Expenses of the REMIC. Under temporary Treasury regulations,
if the REMIC is considered to be a "single-class REMIC," a portion of the
REMIC's servicing, administrative and other non-interest expenses will be
allocated as a separate item to those REMIC Regular Certificateholders that are
"pass-through interest holders." Certificateholders that are pass-through
interest holders should consult their own tax advisors about the impact of these
rules on an investment in the REMIC Regular Certificates. See "Pass-Through of
Non-Interest Expenses of the REMIC" under "Taxation of Owners of REMIC Residual
Certificates" below.

      Effects of Defaults, Delinquencies and Losses. Certain series of
certificates may contain one or more classes of subordinate certificates, and in
the event there are defaults or delinquencies on the mortgage loans, amounts
that would otherwise be distributed on the subordinate certificates may instead
be distributed on the senior certificates. Subordinate certificateholders
nevertheless will be required to report income with respect to such certificates
under an accrual method without giving effect to delays and reductions in
distributions on the subordinate certificates attributable to defaults and
delinquencies on the mortgage loans, except to the extent that it can be
established that the amounts are uncollectible. As a result, the amount of
income reported by a subordinate certificateholder in any period could
significantly exceed the amount of cash distributed to the holder in that
period. The holder will eventually be allowed a loss (or will be allowed to
report a lesser amount of income) to the extent that the aggregate amount of
distributions on the subordinate certificate is reduced as a result of defaults
and delinquencies on the mortgage loans.

      Treatment of Realized Losses. Although not entirely clear, it appears that
holders of REMIC Regular Certificates that are corporations should in general be
allowed to deduct as an ordinary loss any loss sustained during the taxable year
on account of any such certificates becoming wholly or partially worthless, and
that, in general, holders of certificates that are not corporations should be
allowed to deduct as a short-term capital loss any loss sustained during the
taxable year on account of any such certificates becoming wholly worthless.
Potential investors and holders of the certificates are urged to consult their
own tax advisors regarding the appropriate timing, amount and character of any
loss sustained with respect to such certificates, including any loss resulting
from the failure to recover previously accrued interest or discount income.
Special loss rules are applicable to banks and thrift institutions, including
rules regarding reserves for bad debts. These taxpayers are advised to consult
their tax advisors regarding the treatment of losses on certificates.

      Non-U.S. Persons. Generally, payments of interest on the REMIC Regular
Certificates, including any payment with respect to accrued original issue
discount, to a REMIC Regular Certificateholder who is not a U.S. Person and is
not engaged in a trade or business within the United States will not be subject
to federal withholding tax if:

          o   the REMIC Regular Certificateholder does not actually or
              constructively own 10 percent or more of the combined voting power
              of all classes of equity in the issuer;

          o   the REMIC Regular Certificateholder is not a controlled foreign
              corporation, within the meaning of Internal Revenue Code Section
              957, related to the issuer; and

          o   the REMIC Regular Certificateholder complies with identification
              requirements, including delivery of a statement, signed by the
              REMIC Regular Certificateholder under penalties of perjury,
              certifying that the REMIC Regular Certificateholder is a foreign
              person and providing the name and address of the REMIC Regular
              Certificateholder.


                                       106



      If a REMIC Regular Certificateholder is not exempt from withholding,
distributions of interest to the holder, including distributions in respect of
accrued original issue discount, may be subject to a 30% withholding tax,
subject to reduction under any applicable tax treaty. If the interest on a REMIC
Regular Certificate is effectively connected with the conduct by a holder that
is a non-U.S. Person of a trade or business in the United States, then the
holder will not be subject to the 30% withholding tax on gross income therefrom
but will be subject to U.S. income tax at regular graduated rates on its net
income and, if such holder is a corporation, may be subject to U.S. branch
profits tax as well.

      Further, a REMIC Regular Certificate will not be included in the estate of
a non-resident alien individual and will not be subject to United States estate
taxes. This exclusion may not apply if the non-resident alien individual
actually or constructively owns 10% or more of the residual interest in the
related REMIC. Certificateholders who are non-resident alien individuals should
consult their tax advisors concerning this question.

      REMIC Regular Certificateholders who are not U.S. Persons and persons
related to such holders should not acquire any REMIC Residual Certificates, and
REMIC Residual Certificateholders and persons related to REMIC Residual
Certificateholders should not acquire any REMIC Regular Certificates without
consulting their tax advisors as to the possible adverse tax consequences of
doing so. In addition, the Internal Revenue Service may assert that non-U.S.
Persons that own directly or indirectly, a greater than 10% interest in any
borrower, and foreign corporations that are "controlled foreign corporations" as
to the United States of which such a borrower is a "United States shareholder"
within the meaning of Internal Revenue Code Section 951(b), are subject to
United States withholding tax on interest distributed to them to the extent of
interest concurrently paid by the related borrower.

      Information Reporting and Backup Withholding. The master servicer will
furnish or make available, within a reasonable time after the end of each
calendar year, to each person who was a REMIC Regular Certificateholder at any
time during that year, the information as may be deemed necessary or desirable
to assist REMIC Regular Certificateholders in preparing their federal income tax
returns, or to enable holders to make the information available to beneficial
owners or financial intermediaries that hold the REMIC Regular Certificates on
behalf of beneficial owners. If a holder, beneficial owner, financial
intermediary or other recipient of a payment on behalf of a beneficial owner
fails to supply a certified taxpayer identification number or if the Secretary
of the Treasury determines that such person has not reported all interest and
dividend income required to be shown on its federal income tax return, backup
withholding at a rate of 30% for 2003, 29% for 2004-05 and 28% for 2006-2010 may
be required with respect to any payments with respect to any payments to
registered owners who are not "exempt recipients." In addition, upon the sale of
a REMIC Regular Certificate to, or through, a broker, the broker must withhold
at the backup withholding rate on the entire purchase price, unless either:

          o   the broker determines that the seller is a corporation or other
              exempt recipient, or

          o   the seller provides, in the required manner, identifying
              information and, in the case of a non-U.S. Person, certifies that
              such seller is a non-U.S. Person, and other conditions are met.

      A sale of a REMIC Regular Certificate to, or through, a broker must also
be reported by the broker to the Internal Revenue Service, unless either:

          o   the broker determines that the seller is an exempt recipient, or

          o   the seller certifies its non-U.S. Person status and other
              conditions are met.

      Certification of the registered owner's non-U.S. Person status normally
would be made on Internal Revenue Service Form W-8BEN under penalties of
perjury, although in certain cases it may be possible to submit other
documentary evidence. Any amounts deducted and withheld from a distribution to a
recipient would be allowed as a credit against such recipient's federal income
tax liability.

      Final regulations have been issued by the Treasury Department, which
provide for a new series of certification forms and modify reliance standards
for withholding, backup withholding and information reporting. Prospective
investors are urged to consult their own tax advisors regarding these
regulations.


                                       107



b. TAXATION OF OWNERS OF REMIC RESIDUAL CERTIFICATES

      Allocation of the Income of the REMIC to the REMIC Residual Certificates.
The REMIC will not be subject to federal income tax except with respect to
income from prohibited transactions and certain other transactions. See
"--Prohibited Transactions and Other Taxes" below. Instead, each original holder
of a REMIC Residual Certificate will report on its federal income tax return, as
ordinary income, its share of the taxable income of the REMIC for each day
during the taxable year on which the holder owns any REMIC Residual
Certificates. The taxable income of the REMIC for each day will be determined by
allocating the taxable income of the REMIC for each calendar quarter ratably to
each day in the quarter. Such a holder's share of the taxable income of the
REMIC for each day will be based on the portion of the outstanding REMIC
Residual Certificates that the holder owns on that day. The taxable income of
the REMIC will be determined under an accrual method and will be taxable to the
holders of REMIC Residual Certificates without regard to the timing or amounts
of cash distributions by the REMIC. Ordinary income derived from REMIC Residual
Certificates will be portfolio income for purposes of the taxation of taxpayers
subject to the limitations on the deductibility of passive losses. As residual
interests, the REMIC Residual Certificates will be subject to tax rules,
described below, that differ from those that would apply if the REMIC Residual
Certificates were treated for federal income tax purposes as direct ownership
interests in the certificates or as debt instruments issued by the REMIC.

      A REMIC Residual Certificateholder may be required to include taxable
income from the REMIC Residual Certificate in excess of the cash distributed.
For example, a structure where principal distributions are made serially on
regular interests, that is, a fast-pay, slow-pay structure, may generate such a
mismatching of income and cash distributions that is, phantom income. This
mismatching may be caused by the use of certain required tax accounting methods
by the REMIC, variations in the prepayment rate of the underlying mortgage loans
and mortgage-backed securities and certain other factors. Depending upon the
structure of a particular transaction, the aforementioned factors may
significantly reduce the after-tax yield of a REMIC Residual Certificate to a
REMIC Residual Certificateholder or cause the REMIC Residual Certificate to have
negative value. Investors should consult their own tax advisors concerning the
federal income tax treatment of a REMIC Residual Certificate and the impact of
the tax treatment on the after-tax yield of a REMIC Residual Certificate.

      A subsequent REMIC Residual Certificateholder also will report on its
federal income tax return amounts representing a daily share of the taxable
income of the REMIC for each day that the REMIC Residual Certificateholder owns
the REMIC Residual Certificate. Those daily amounts generally would equal the
amounts that would have been reported for the same days by an original REMIC
Residual Certificateholder, as described above. The legislative history
indicates that certain adjustments may be appropriate to reduce or increase the
income of a subsequent holder of a REMIC Residual Certificate that purchased the
REMIC Residual Certificate at a price greater than or less than the adjusted
basis the REMIC Residual Certificate would have in the hands of an original
REMIC Residual Certificateholder. See "--Sale or Exchange of REMIC Residual
Certificates" below. It is not clear, however, whether the adjustments will in
fact be permitted or required and, if so, how they would be made. The REMIC
Regulations do not provide for any such adjustments.

      Taxable Income of the REMIC Attributable to Residual Interests. The
taxable income of the REMIC will reflect a netting of:

          o   the income from the mortgage loans and mortgage-backed securities
              and the REMIC's other assets, and

          o   the deductions allowed to the REMIC for interest and original
              issue discount on the REMIC Regular Certificates and, except as
              described above under "--Taxation of Owners of REMIC Regular
              Certificates--Non-Interest Expenses of the REMIC," other expenses.

      REMIC taxable income is generally determined in the same manner as the
taxable income of an individual using the accrual method of accounting, except
that:

          o   the limitations on deductibility of investment interest expense
              and expenses for the production of income do not apply,

          o   all bad loans will be deductible as business bad debts, and


                                       108



          o   the limitation on the deductibility of interest and expenses
              related to tax-exempt income will apply.

      The REMIC's gross income includes interest, original issue discount
income, and market discount income, if any, on the mortgage loans, reduced by
amortization of any premium on the mortgage loans, plus income on reinvestment
of cash flows and reserve assets, plus any cancellation of indebtedness income
upon allocation of realized losses to the REMIC Regular Certificates. Note that
the timing of cancellation of indebtedness income recognized by REMIC Residual
Certificateholders resulting from defaults and delinquencies on mortgage loans
and mortgage-backed securities may differ from the time of the actual loss on
the assets. The REMIC's deductions include interest and original issue discount
expense on the REMIC Regular Certificates, servicing fees on the mortgage loans,
other administrative expenses of the REMIC and realized losses on the mortgage
loans. The requirement that REMIC Residual Certificateholders report their pro
rata share of taxable income or net loss of the REMIC will continue until there
are no certificates of any class of the related series outstanding.

      For purposes of determining its taxable income, the REMIC will have an
initial aggregate tax basis in its assets equal to the sum of the issue prices
of the REMIC Regular Certificates and the REMIC Residual Certificates, or, if a
class of certificates is not sold initially, its fair market value. The
aggregate basis will be allocated among the mortgage loans and mortgage-backed
securities and other assets of the REMIC in proportion to their respective fair
market value. A mortgage loan or mortgage-backed security will be deemed to have
been acquired with discount or premium to the extent that the REMIC's basis
therein is less than or greater than its principal balance, respectively. Any
such discount, whether market discount or original issue discount, will be
includible in the income of the REMIC as it accrues, in advance of receipt of
the cash attributable to the income, under a method similar to the method
described above for accruing original issue discount on the REMIC Regular
Certificates. The REMIC may elect under Internal Revenue Code Section 171 to
amortize any premium on the mortgage loans and mortgage-backed securities.
Premium on any mortgage loan or mortgage-backed security to which the election
applies would be amortized under a constant yield method. It is not clear
whether the yield of a mortgage loan or mortgage-backed security would be
calculated for this purpose based on scheduled payments or taking account of the
Prepayment Assumption. Additionally, such an election would not apply to the
yield with respect to any underlying mortgage loan originated on or before
September 27, 1985. Instead, premium with respect to such a mortgage loan would
be allocated among the principal payments thereon and would be deductible by the
REMIC as those payments become due.

      The REMIC will be allowed a deduction for interest and original issue
discount on the REMIC Regular Certificates. The amount and method of accrual of
original issue discount will be calculated for this purpose in the same manner
as described above with respect to REMIC Regular Certificates except that the
0.25% per annum de minimis rule and adjustments for subsequent holders described
therein will not apply.

      A REMIC Residual Certificateholder will not be permitted to amortize the
cost of the REMIC Residual Certificate as an offset to its share of the REMIC's
taxable income. However, REMIC taxable income will not include cash received by
the REMIC that represents a recovery of the REMIC's basis in its assets, and, as
described above, the issue price of the REMIC Residual Certificates will be
added to the issue price of the REMIC Regular Certificates in determining the
REMIC's initial basis in its assets. See "--Sale or Exchange of REMIC Residual
Certificates" below. For a discussion of possible adjustments to income of a
subsequent holder of a REMIC Residual Certificate to reflect any difference
between the actual cost of the REMIC Residual Certificate to the holder and the
adjusted basis the REMIC Residual Certificate would have in the hands of an
original REMIC Residual Certificateholder, see "--Allocation of the Income of
the REMIC to the REMIC Residual Certificates" above.

      Net Losses of the REMIC. The REMIC will have a net loss for any calendar
quarter in which its deductions exceed its gross income. The net loss would be
allocated among the REMIC Residual Certificateholders in the same manner as the
REMIC's taxable income. The net loss allocable to any REMIC Residual Certificate
will not be deductible by the holder to the extent that the net loss exceeds the
holder's adjusted basis in the REMIC Residual Certificate. Any net loss that is
not currently deductible by reason of this limitation may only be used by the
REMIC Residual Certificateholder to offset its share of the REMIC's taxable
income in future periods (but not otherwise). The ability of REMIC Residual
Certificateholders that are individuals or closely held corporations to deduct
net losses may be subject to additional limitations under the Internal Revenue
Code.


                                       109



      Mark-to-Market Rules. Prospective purchasers of a REMIC Residual
Certificate should be aware that the Internal Revenue Service finalized
Mark-to-Market Regulations which provide that a REMIC Residual Certificate
cannot be marked to market.

      Pass-Through of Non-Interest Expenses of the REMIC. As a general rule, all
of the fees and expenses of a REMIC will be taken into account by holders of the
REMIC Residual Certificates. In the case of a single class REMIC, however, the
expenses and a matching amount of additional income will be allocated, under
temporary Treasury regulations, among the REMIC Regular Certificateholders and
the REMIC Residual Certificateholders on a daily basis in proportion to the
relative amounts of income accruing to each certificateholder on that day. In
general terms, a single class REMIC is one that either:

          o   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

          o   is similar to such a trust and is structured with the principal
              purpose of avoiding the single class REMIC rules. Unless otherwise
              stated in the applicable prospectus supplement, the expenses of
              the REMIC will be allocated to holders of the related REMIC
              Residual Certificates in their entirety and not to holders of the
              related REMIC Regular Certificates.

      In the case of individuals or trusts, estates or other persons that
compute their income in the same manner as individuals who own an interest in a
REMIC Regular Certificate or a REMIC Residual Certificate directly or through a
pass-through interest holder that is required to pass miscellaneous itemized
deductions through to its owners or beneficiaries, e.g., a partnership, an S
corporation or a grantor trust, such expenses will be deductible under Internal
Revenue Code Section 67 only to the extent that such expenses, plus other
miscellaneous itemized deductions of the individual, exceed 2% of such
individual's adjusted gross income. In addition, Internal Revenue Code Section
68 provides that the applicable amount will be reduced by the lesser of:

          o   3% of the excess of the individual's adjusted gross income over
              the applicable amount, or

          o   80% of the amount of itemized deductions otherwise allowable for
              the taxable year.

      This limitation will be phased out beginning in 2006 and eliminated after
2009.

      The amount of additional taxable income recognized by REMIC Residual
Certificateholders who are subject to the limitations of either Internal Revenue
Code Section 67 or Internal Revenue Code Section 68 may be substantial. Further,
holders other than corporations subject to the alternative minimum tax may not
deduct miscellaneous itemized deductions in determining such holders'
alternative minimum taxable income. The REMIC is required to report to each
pass-through interest holder and to the Internal Revenue Service such holder's
allocable share, if any, of the REMIC's non-interest expenses. The term
"pass-through interest holder" generally refers to individuals, entities taxed
as individuals and certain pass-through entities, but does not include real
estate investment trusts. REMIC Residual Certificateholders that are
pass-through interest holders should consult their own tax advisors about the
impact of these rules on an investment in the REMIC Residual Certificates.

      Excess Inclusions. A portion of the income on a REMIC Residual Certificate
referred to in the Internal Revenue Code as an excess inclusion , for any
calendar quarter will be subject to federal income tax in all events. Thus, for
example, an excess inclusion:

          o   may not, except as described below, be offset by any unrelated
              losses, deductions or loss carryovers of a REMIC Residual
              Certificateholder;

          o   will be treated as unrelated business taxable income within the
              meaning of Internal Revenue Code Section 512 if the REMIC Residual
              Certificateholder is a pension fund or any other organization that
              is subject to tax only on its unrelated business taxable income,
              as discussed under "--Tax-Exempt Investors" below; and


                                       110



          o   is not eligible for any reduction in the rate of withholding tax
              in the case of a REMIC Residual Certificateholder that is a
              foreign investor, as discussed under "--Residual Certificate
              Payments--Non-U.S. Persons" below.

      Except as discussed in the following paragraph, with respect to any REMIC
Residual Certificateholder, the excess inclusions for any calendar quarter is
the excess, if any, of (1) the income of such REMIC Residual Certificateholder
for that calendar quarter from its REMIC Residual Certificate over (2) the sum
of the daily accruals for all days during the calendar quarter on which the
REMIC Residual Certificateholder holds a REMIC Residual Certificate. For this
purpose, the daily accruals with respect to a REMIC Residual Certificate are
determined by allocating to each day in the calendar quarter its ratable portion
of the product of the adjusted issue price of the REMIC Residual Certificate at
the beginning of the calendar quarter and 120 percent of the Federal long-term
rate in effect at the time the REMIC Residual Certificate is issued. For this
purpose, the adjusted issue price of a REMIC Residual Certificate at the
beginning of any calendar quarter equals the issue price of the REMIC Residual
Certificate, increased by the amount of daily accruals for all prior quarters,
and decreased--but not below zero--by the aggregate amount of payments made on
the REMIC Residual Certificate before the beginning of the quarter. The "federal
long-term rate" is an average of current yields on Treasury securities with a
remaining term of greater than nine years, computed and published monthly by the
Internal Revenue Service.

      In the case of any REMIC Residual Certificates held by a real estate
investment trust, the aggregate excess inclusions with respect to the REMIC
Residual Certificates, reduced (but not below zero) by the real estate
investment trust taxable income (within the meaning of Internal Revenue Code
Section 857(b)(2), excluding any net capital gain), will be allocated among the
shareholders of such trust in proportion to the dividends received by the
shareholders from such trust, and any amount so allocated will be treated as an
excess inclusion with respect to a REMIC Residual Certificate as if held
directly by the shareholder. Regulated investment companies, common trust funds
and certain cooperatives are subject to similar rules.

      The Internal Revenue Code provides three rules for determining the effect
on excess inclusions on the alternative minimum taxable income of a residual
holder. First, alternative minimum taxable income for the residual holder is
determined without regard to the special rule that taxable income cannot be less
than excess inclusions. Second, the amount of any alternative minimum tax net
operating loss deductions must be computed without regard to any excess
inclusions. Third, a residual holder's alternative minimum taxable income for a
tax year cannot be less than excess inclusions for the year. The effect of this
last statutory amendment is to prevent the use of nonrefundable tax credits to
reduce a taxpayer's income tax below its tentative minimum tax computed only on
excess inclusions.

      Payments. Any distribution made on a REMIC Residual Certificate to a REMIC
Residual Certificateholder will be treated as a non-taxable return of capital to
the extent it does not exceed the REMIC Residual Certificateholder's adjusted
basis in the REMIC Residual Certificate. To the extent a distribution exceeds
the adjusted basis, it will be treated as gain from the sale of the REMIC
Residual Certificate.

      Sale or Exchange of REMIC Residual Certificates. If a REMIC Residual
Certificate is sold or exchanged, the seller will generally recognize gain or
loss equal to the difference between the amount realized on the sale or exchange
and its adjusted basis in the REMIC Residual Certificate except that the
recognition of loss may be limited under the "wash sale" rules described in the
second following paragraph. A holder's adjusted basis in a REMIC Residual
Certificate generally equals the cost of the REMIC Residual Certificate to the
REMIC Residual Certificateholder, increased by the taxable income of the REMIC
that was included in the income of the REMIC Residual Certificateholder with
respect to the REMIC Residual Certificate, and decreased--but not below zero--by
the net losses that have been allowed as deductions to the REMIC Residual
Certificateholder with respect to the REMIC Residual Certificate and by the
distributions received thereon by the REMIC Residual Certificateholder. In
general, the gain or loss will be capital gain or loss provided the REMIC
Residual Certificate is held as a capital asset. However, REMIC Residual
Certificates will be "evidences of indebtedness" within the meaning of Internal
Revenue Code Section 582(c)(1), so that gain or loss recognized from sale of a
REMIC Residual Certificate by a bank or thrift institution to which such section
applies would be ordinary income or loss.

      The capital gain or loss will generally be long-term capital gain or loss
if the REMIC Residual Certificate was held for more than one year. Long-term
capital gains of individuals are subject to reduced maximum tax rates while
capital gains recognized by individuals on capital assets held twelve months or
less are generally subject to ordinary income tax rates. The use of capital
losses is limited. In addition, a transfer of a REMIC Residual Certificate that
is a


                                       111



"noneconomic residual interest" may be subject to different rules. See "Tax
Related Restrictions on Transfers of REMIC Residual Certificates--Noneconomic
Residual Certificates" below.

      Except as provided in Treasury regulations yet to be issued, if the seller
of a REMIC Residual Certificate reacquires such REMIC Residual Certificate, or
acquires any other REMIC Residual Certificate, any residual interest in another
REMIC or similar interest in a "taxable mortgage pool," as defined in Internal
Revenue Code Section 7701(i), during the period beginning six months before, and
ending six months after, the date of such sale, such sale will be subject to the
"wash sale" rules of Internal Revenue Code Section 1091. In that event, any loss
realized by the REMIC Residual Certificateholder on the sale will not be
deductible, but, instead, will increase such REMIC Residual Certificateholder's
adjusted basis in the newly acquired asset.

      A REMIC Residual Certificate may have a negative value if the net present
value of anticipated tax liabilities exceeds the present value of anticipated
cash flows. The REMIC Regulations appear to treat the issue price of such a
residual interest as zero rather than such negative amount for purposes of
determining the related REMIC's basis in its assets. Regulations have been
issued addressing the federal income tax treatment of "inducement fees" received
by transferees of non-economic residual interests. These regulations require
inducement fees to be included in income over a period reasonably related to the
period in which the related residual interest is expected to generate taxable
income or net loss to its holder. Under two safe harbor methods, inducement fees
must be included in income (i) in the same amounts and over the same period that
the taxpayer uses for financial reporting purposes, provided that such period is
not shorter than the period the related REMIC is expected to generate taxable
income or (ii) ratably over the remaining anticipated weighted average life of
all the regular and residual interests issued by the related REMIC, determined
based on actual distributions projected as remaining to be made on such
interests under the related prepayment assumption. If the holder of a non
economic residual interest sells or otherwise disposes of the non economic
residual interest, any unrecognized portion of the inducement fee must be taken
into account at the time of the sale or disposition. Prospective purchasers of
the REMIC Residual Certificates should consult with their tax advisors regarding
these regulations.

PROHIBITED TRANSACTIONS AND OTHER TAXES

      The Internal Revenue Code imposes a tax on REMICs equal to 100% of the net
income derived from prohibited transactions. In general, subject to certain
specified exceptions, a prohibited transaction means:

          o   the disposition of a mortgage loan or mortgage-backed security;
              the receipt of income from a source other than a mortgage loan or
              mortgage-backed security or certain other permitted investments;

          o   the receipt of compensation for services; or

          o   gain from the disposition of an asset purchased with the payments
              on the mortgage loans and mortgage-backed securities for temporary
              investment pending distribution on the certificates.

      It is not anticipated that the trust fund for any series of certificates
will engage in any prohibited transactions in which it would recognize a
material amount of net income.

      In addition, certain contributions to a trust fund as to which an election
has been made to treat the trust fund as a REMIC made after the day on which the
trust fund issues all of its interests could result in the imposition of the
Contributions Tax. No trust fund for any series of certificates will accept
contributions that would subject it to such tax.

      In addition, a trust fund as to which an election has been made to treat
the trust fund as a REMIC may also be subject to federal income tax at the
highest corporate rate on net income from foreclosure property, determined by
reference to the rules applicable to real estate investment trusts. Net income
from foreclosure property generally means income from foreclosure property other
than qualifying income for a real estate investment trust.

      Where any Prohibited Transactions Tax, Contributions Tax, tax on net
income from foreclosure property or state or local income or franchise tax that
may be imposed on a REMIC relating to any series of certificates arises out of
or results from:


                                       112



          o   a breach of the related servicer's, trustee's or depositor's
              obligations, as the case may be, under the related Agreement for
              such series, such tax will be borne by such servicer, trustee or
              depositor, as the case may be, out of its own funds; or

          o   Morgan Stanley Capital I Inc.'s obligation to repurchase a
              mortgage loan,

such tax will be borne by Morgan Stanley Capital I Inc.

      In the event that the servicer, trustee or depositor, as the case may be,
fails to pay or is not required to pay any Prohibited Transactions Tax,
Contributions Tax, tax on net income from foreclosure property or state or local
income or franchise tax, the tax will be payable out of the trust fund for the
series and will result in a reduction in amounts available to be distributed to
the certificateholders of the series.

LIQUIDATION AND TERMINATION

      If the REMIC adopts a plan of complete liquidation, within the meaning of
Internal Revenue Code Section 860F(a)(4)(A)(i), which may be accomplished by
designating in the REMIC's final tax return a date on which such adoption is
deemed to occur, and sells all of its assets other than cash within a 90-day
period beginning on such date, the REMIC will not be subject to any Prohibited
Transaction Tax, provided that the REMIC credits or distributes in liquidation
all of the sale proceeds plus its cash, other than the amounts retained to meet
claims, to holders of Regular and REMIC Residual Certificates within the 90-day
period.

      The REMIC will terminate shortly following the retirement of the REMIC
Regular Certificates. If a REMIC Residual Certificateholder's adjusted basis in
the REMIC Residual Certificate exceeds the amount of cash distributed to such
REMIC Residual Certificateholder in final liquidation of its interest, then it
would appear that the REMIC Residual Certificateholder would be entitled to a
loss equal to the amount of such excess. It is unclear whether such a loss, if
allowed, will be a capital loss or an ordinary loss.

ADMINISTRATIVE MATTERS

      Solely for the purpose of the administrative provisions of the Internal
Revenue Code, the REMIC generally will be treated as a partnership and the REMIC
Residual Certificateholders will be treated as the partners. In general, the
holder of the largest percentage interest of a class of REMIC Residual
Certificates will be the "tax matters person" of the related REMIC for purposes
of representing REMIC Residual Certificateholders in connection with an Internal
Revenue Service proceeding. However, the duties of the tax matters person will
be delegated to the Trustee under the applicable Agreement.

      Certain tax information will be furnished quarterly to each REMIC Residual
Certificateholder who held a REMIC Residual Certificate on any day in the
previous calendar quarter.

      Each REMIC Residual Certificateholder is required to treat items on its
return consistently with their treatment on the REMIC's return, unless the REMIC
Residual Certificateholder either files a statement identifying the
inconsistency or establishes that the inconsistency resulted from incorrect
information received from the REMIC. The Internal Revenue Service may assert a
deficiency resulting from a failure to comply with the consistency requirement
without instituting an administrative proceeding at the REMIC level. The REMIC
does not intend to register as a tax shelter pursuant to Internal Revenue Code
Section 6111 because it is not anticipated that the REMIC will have a net loss
for any of the first five taxable years of its existence. Any person that holds
a REMIC Residual Certificate as a nominee for another person may be required to
furnish the REMIC, in a manner to be provided in Treasury regulations, with the
name and address of such person and other information.

TAX-EXEMPT INVESTORS

      Any REMIC Residual Certificateholder that is a pension fund or other
entity that is subject to federal income taxation only on its "unrelated
business taxable income" within the meaning of Internal Revenue Code Section 512
will be subject to such tax on that portion of the distributions received on a
REMIC Residual Certificate that is considered an excess inclusion. See
"--Taxation of Owners of REMIC Residual Certificates--Excess Inclusions" above.


                                       113



RESIDUAL CERTIFICATE PAYMENTS--NON-U.S. PERSONS

      Amounts paid to REMIC Residual Certificateholders who are not U.S. Persons
(see "--Taxation of Owners of REMIC Regular Certificates--Non-U.S. Persons"
above) are treated as interest for purposes of the 30% or lower treaty rate,
United States withholding tax. Amounts distributed to holders of REMIC Residual
Certificates should qualify as "portfolio interest," subject to the conditions
described in "--Taxation of Owners of REMIC Regular Certificates" above, but
only to the extent that the underlying mortgage loans were originated after July
18, 1984. Furthermore, the rate of withholding on any income on a REMIC Residual
Certificate that is excess inclusion income will not be subject to reduction
under any applicable tax treaties. See "--Taxation of Owners of REMIC Residual
Certificates--Excess Inclusions" above. If the portfolio interest exemption is
unavailable, such amount will be subject to United States withholding tax when
paid or otherwise distributed, or when the REMIC Residual Certificate is
disposed of, under rules similar to those for withholding upon disposition of
debt instruments that have original issue discount. The Internal Revenue Code,
however, grants the Treasury Department authority to issue regulations requiring
that those amounts be taken into account earlier than otherwise provided where
necessary to prevent avoidance of tax, for example, where the REMIC Residual
Certificates do not have significant value. See "--Taxation of Owners of REMIC
Residual Certificates--Excess Inclusions" above. If the amounts paid to REMIC
Residual Certificateholders that are not U.S. Persons are effectively connected
with their conduct of a trade or business within the United States, the 30% or
lower treaty rate withholding will not apply. Instead, the amounts paid to such
non-U.S. Person will be subject to U.S. federal income taxation at regular
graduated rates. For special restrictions on the transfer of REMIC Residual
Certificates, see "--Tax Related Restrictions on Transfers of REMIC Residual
Certificates" below.

      REMIC Regular Certificateholders and persons related to such holders
should not acquire any REMIC Residual Certificates, and REMIC Residual
Certificateholders and persons related to REMIC Residual Certificateholders
should not acquire any REMIC Regular Certificates, without consulting their tax
advisors as to the possible adverse tax consequences of such acquisition.

TAX RELATED RESTRICTIONS ON TRANSFERS OF REMIC RESIDUAL CERTIFICATES

      Disqualified Organizations. An entity may not qualify as a REMIC unless
there are reasonable arrangements designed to ensure that residual interests in
the entity are not held by "disqualified organizations." Further, a tax is
imposed on the transfer of a residual interest in a REMIC to a "disqualified
organization." The amount of the tax equals the product of (A) an amount, as
determined under the REMIC Regulations, equal to the present value of the total
anticipated "excess inclusions" with respect to such interest for periods after
the transfer and (B) the highest marginal federal income tax rate applicable to
corporations. The tax is imposed on the transferor unless the transfer is
through an agent, including a broker or other middleman, for a disqualified
organization, in which event the tax is imposed on the agent. The person
otherwise liable for the tax shall be relieved of liability for the tax if the
transferee furnished to such person an affidavit that the transferee is not a
disqualified organization and, at the time of the transfer, such person does not
have actual knowledge that the affidavit is false. A "disqualified organization"
means:

          (A) the United States, any State, possession or political subdivision
              thereof, any foreign government, any international organization or
              any agency or instrumentality of any of the foregoing (provided
              that such term does not include an instrumentality if all its
              activities are subject to tax and, except for FHLMC, a majority of
              its board of directors is not selected by any such governmental
              agency),

          (B) any organization, other than certain farmers cooperatives,
              generally exempt from federal income taxes unless such
              organization is subject to the tax on "unrelated business taxable
              income," and

          (C) a rural electric or telephone cooperative.

      A tax is imposed on a "pass-through entity" holding a residual interest in
a REMIC if at any time during the taxable year of the pass-through entity a
disqualified organization is the record holder of an interest in such entity,
provided that all partners of an "electing large partnership as defined in
Section 775 of the Code, are deemed to be disqualified organizations. The amount
of the tax is equal to the product of (A) the amount of excess inclusions for
the taxable year allocable to the interest held by the disqualified organization
and (B) the highest marginal federal income tax rate applicable to corporations.
The pass-through entity otherwise liable for the tax, for any period during
which the disqualified organization is the record holder of an interest in such
entity, will be relieved of liability for


                                       114



the tax if such record holder furnishes to such entity an affidavit that such
record holder is not a disqualified organization and, for such period, the
pass-through entity does not have actual knowledge that the affidavit is false.
For this purpose, a "pass-through entity" means:

          o   a regulated investment company, real estate investment trust or
              common trust fund,

          o   a partnership, trust or estate and

          o   certain cooperatives.

      Except as may be provided in Treasury regulations not yet issued, any
person holding an interest in a pass-through entity as a nominee for another
will, with respect to such interest, be treated as a pass-through entity.
Electing large partnerships--generally, non-service partnerships with 100 or
more members electing to be subject to simplified Internal Revenue Service
reporting provisions under Internal Revenue Code sections 771 through 777--will
be taxable on excess inclusion income as if all partners were disqualified
organizations.

      In order to comply with these rules, the Agreement will provide that no
record or beneficial ownership interest in a REMIC Residual Certificate may be
purchased, transferred or sold, directly or indirectly, without the express
written consent of the master servicer. The master servicer will grant consent
to a proposed transfer only if it receives the following:

          o   an affidavit from the proposed transferee to the effect that it is
              not a disqualified organization and is not acquiring the REMIC
              Residual Certificate as a nominee or agent for a disqualified
              organization and

          o   a covenant by the proposed transferee to the effect that the
              proposed transferee agrees to be bound by and to abide by the
              transfer restrictions applicable to the REMIC Residual
              Certificate.

      Noneconomic REMIC Residual Certificates. The REMIC Regulations disregard,
for federal income tax purposes, any transfer of a Noneconomic REMIC Residual
Certificate to a U.S. Person, unless no significant purpose of the transfer is
to enable the transferor to impede the assessment or collection of tax. A
Noneconomic REMIC Residual Certificate is any REMIC Residual Certificate,
including a REMIC Residual Certificate with a positive value at issuance,
unless, at the time of transfer, taking into account the Prepayment Assumption
and any required or permitted clean up calls or required liquidation provided
for in the REMIC's organizational documents,

          o   the present value of the expected future distributions on the
              REMIC Residual Certificate at least equals the product of the
              present value of the anticipated excess inclusions and the highest
              corporate income tax rate in effect for the year in which the
              transfer occurs and

          o   the transferor reasonably expects that the transferee will receive
              distributions from the REMIC at or after the time at which taxes
              accrue on the anticipated excess inclusions in an amount
              sufficient to satisfy the accrued taxes.

      A significant purpose to impede the assessment or collection of tax exists
if the transferor, at the time of the transfer, either knew or should have known
that the transferee would be unwilling or unable to pay taxes due on its share
of the taxable income of the REMIC. A transferor is presumed not to have such
knowledge if:

      (1) the transferor conducted, at the time of the transfer, a reasonable
investigation of the financial condition of the transferee and, as a result of
the investigation, the transferor determined that the transferee had
historically paid its debts as they came due and found no significant evidence
that the transferee would not continue to pay its debts as they come due in the
future;

      (2) the transferee represents to the transferor that (i) it understands
that, as the holder of the REMIC Residual Certificate, the transferee may incur
tax liabilities in excess of cash flows generated by the interest, (ii) that the
transferee intends to pay taxes associated with holding the residual interest as
they came due and (iii) that the transferee will not cause income with respect
to the REMIC Residual Certificate to be attributable to a foreign


                                       115



permanent establishment or fixed base, within the meaning of an applicable
income tax treaty, of such transferee or any other person; and

      (3) the transfer is not a direct or indirect transfer to a foreign
permanent establishment or fixed base, within the meaning of an applicable
income tax treaty, and either:

          (i) the present value of the anticipated tax liabilities associated
      with holding the REMIC Residual Certificate does not exceed the sum of:

              (a)  the present value of any consideration given to the
          transferee to acquire the REMIC Residual Certificate;

              (b)  the present value of the expected future distributions on the
          REMIC Residual Certificate; and

              (c)  the present value of the anticipated tax savings associated
          with the holding the REMIC Residual Certificate as the REMIC generates
          losses. For purposes of the computations under this "minimum transfer
          price" alternative, the transferee is assumed to pay tax at the
          highest rate of tax specified in Internal Revenue Code Section
          11(b)(1) (currently 35%) or, in certain circumstances the alternative
          minimum tax rate. Further, present values generally are computed using
          a discount rate equal to the short-term Federal rate set forth in
          Internal Revenue Code Section 1274(d) for the month of such transfer
          and the compounding period used by the transferee; or

          (ii) (a) at the time of the transfer, and at the close of each of the
      transferee's two fiscal years preceding the year of transfer, the
      transferee's gross assets for financial reporting purposes exceed $100
      million and its net assets for financial reporting purposes exceed $10
      million;

              (b)  the transferee is an eligible corporation (as defined in
          Treasury regulation section I.860E-1(c)(6)(i)) that makes a written
          agreement that any subsequent transfer of the interest will be to
          another eligible corporation in a transaction which will also satisfy
          clauses (1) and (2) above and this clause 3(ii); and

              (c)  the facts and circumstances known to the transferor on or
          before the date of the transfer must not reasonably indicate that the
          taxes associated with the residual interest will not be paid. For
          purposes of clause 3(ii)(c), if the amount of consideration paid in
          respect of the residual interest is so low that under any set of
          reasonable assumptions a reasonable person would conclude that the
          taxes associated with holding the residual interest will not be paid,
          then the transferor is deemed to know that the transferee cannot or
          will not pay the taxes associated with the residual interest.

      If a transfer of a Noneconomic REMIC Residual Certificate is disregarded,
the transferor would continue to be treated as the owner of the REMIC Residual
Certificate and would continue to be subject to tax on its allocable portion of
the net income of the REMIC.

      Foreign Investors. The REMIC Regulations provide that the transfer of a
REMIC Residual Certificate that has a tax avoidance potential to a foreign
person will be disregarded for federal income tax purposes. This rule appears to
apply to a transferee who is not a U.S. Person unless the transferee's income in
respect of the REMIC Residual Certificate is effectively connected with the
conduct of a United Sates trade or business. A REMIC Residual Certificate is
deemed to have a tax avoidance potential unless, at the time of transfer, the
transferor reasonably expects that the REMIC will distribute to the transferee
amounts that will equal at least 30 percent of each excess inclusion, and that
such amounts will be distributed at or after the time the excess inclusion
accrues and not later than the end of the calendar year following the year of
accrual. If the non-U.S. Person transfers the REMIC Residual Certificate to a
U.S. Person, the transfer will be disregarded, and the foreign transferor will
continue to be treated as the owner, if the transfer has the effect of allowing
the transferor to avoid tax on accrued excess inclusions. The pooling and
servicing agreement will provide that no record or beneficial ownership interest
in a REMIC Residual Certificate may be transferred, directly or indirectly, to a
non-U.S. Person unless the person provides the trustee with a duly completed
Internal Revenue Service Form W-8ECI or applicable successor form adopted by the
Internal Revenue Service for such purposes and the trustee consents to the
transfer in writing.


                                       116



      Any attempted transfer or pledge in violation of the transfer restrictions
shall be absolutely null and void and shall vest no rights in any purported
transferee. Investors in REMIC Residual Certificates are advised to consult
their own tax advisors with respect to transfers of the REMIC Residual
Certificates and, in addition, pass-through entities are advised to consult
their own tax advisors with respect to any tax which may be imposed on a
pass-through entity.

REPORTABLE TRANSACTIONS

      Any holder of an offered certificate that reports any item or items of
income, gain, expense, or loss in respect of an offered certificate for tax
purposes in an amount that differs from the amount reported for book purposes by
more than $10 million, on a gross basis, in any taxable year may be subject to
certain disclosure requirements for "reportable transactions." Prospective
investors should consult their tax advisers concerning any possible tax return
disclosure obligation with respect to the offered certificates.

                            STATE TAX CONSIDERATIONS

      In addition to the federal income tax consequences described in "Federal
Income Tax Consequences," potential investors should consider the state income
tax consequences of the acquisition, ownership, and disposition of the offered
certificates. State or 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. Therefore, potential investors
should consult their own tax advisors with respect to the various tax
consequences of investments in the offered certificates.

                              ERISA CONSIDERATIONS

GENERAL

      The Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
and Internal Revenue Code Section 4975 impose certain restrictions on Plans and
on persons who are parties in interest or disqualified persons with respect to
the Plans. Certain employee benefit plans, such as governmental plans and church
plans (if no election has been made under Internal Revenue Code Section 410(d)),
are not subject to the restrictions of ERISA. However, these plans may be
subject to other applicable federal, state or local law that is similar to the
provisions of ERISA or the Code. Moreover, any governmental or church plan that
is not subject to ERISA but is qualified under Internal Revenue Code Section
401(a) and exempt from taxation under Internal Revenue Code Section 501(a) is
subject to the prohibited transaction rules set forth in Internal Revenue Code
Section 503.

      Investments by Plans are subject to ERISA's general fiduciary
requirements, including the requirement of investment prudence and
diversification and the requirement that a Plan's investments be made in
accordance with the documents governing the Plan.

PROHIBITED TRANSACTIONS

      General

      Section 406 of ERISA prohibits parties in interest with respect to a Plan
from engaging in certain transactions involving the Plan and its assets unless a
statutory, regulatory or administrative exemption applies to the transaction.
Internal Revenue Code Section 4975 imposes excise taxes (or, in some cases, a
civil penalty may be assessed pursuant to Section 502(i) of ERISA) on parties in
interest that engage in non-exempt prohibited transactions.

      The United States Department of Labor has issued a final regulation (29
C.F.R. Section 2510.3-101) containing rules for determining what constitutes the
assets of a Plan. This regulation provides that, as a general rule, the
underlying assets and properties of corporations, partnerships, trusts and
certain other entities in which a Plan makes an "equity investment" will be
deemed for purposes of ERISA to be assets of the Plan unless an exception
applies.

      Under the terms of the regulation, the trust may be deemed to hold plan
assets by reason of a Plan's investment in a certificate; such plan assets would
include an undivided interest in the mortgage loans and any other assets held


                                       117



by the trust. In this event, the asset seller, the master servicer, the trustee,
any insurer of the mortgage loans and mortgage-backed securities and other
persons, in providing services with respect to the assets of the trust, may be
parties in interest, subject to the fiduciary responsibility provisions of Title
I of ERISA, including the prohibited transaction provisions of Section 406 of
ERISA (and of Internal Revenue Code Section 4975), with respect to transactions
involving the plan assets unless such transactions are subject to a statutory,
regulatory or administrative exemption.

      The regulations contain a de minimis safe-harbor rule that exempts the
assets of any entity from plan assets status as long as the aggregate equity
investment in such entity by plans is not significant. For this purpose, equity
participation in the entity will be significant if immediately after any
acquisition of any equity interest in the entity, "benefit plan investors" in
the aggregate, own 25% or more of the value of any class of equity interest,
excluding from the calculation the value of equity interest held by persons who
have discretionary authority or control with access to the assets of the entity
or held by affiliates of such persons. "Benefit Plan Investors" include both
Plans and employee benefit plans not subject to ERISA (e.g., governmental and
foreign plans). To fit within the safe harbor, the 25% limitation must be met
with respect to each class of certificates, regardless of the portion of total
equity value represented by such class, on an ongoing basis.

      Availability of Underwriter's Exemption for Certificates

      The United States Department of Labor has granted to Morgan Stanley & Co.
Incorporated Prohibited Transaction Exemption ("PTE") 90-24, Exemption
Application No. D-8019, 55 Fed. Reg. 20548 (1990) as amended by PTE 97-34,
Exemption Application Nos. D-10245 and D-10246, 55 Fed. Reg. 39021 (1997), by
PTE 2000-58, Exemption Application No. D-10829, 65 Fed. Reg. 67765 (2000) and by
PTE 2002-41, Exemption Application No. D-11077, 67 Fed. Reg. 54487 (2002) (the
"Exemption"), which, as amended, exempts from the application of the prohibited
transaction rules transactions relating to:

          o   the acquisition, sale and holding by Plans of certain securities,
          including certificates, representing an undivided interest in certain
          asset-backed pass-through entities, including trusts, with respect to
          which Morgan Stanley & Co. Incorporated or any of its affiliates is
          the sole underwriter or the manager or co-manager of the underwriting
          syndicate; and

          o   the servicing, operation and management of those asset-backed
          pass-through trusts,

provided that the general conditions and certain other conditions set forth in
the Exemption are satisfied.

      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 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 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 (or four highest, if the investment pool contains only
      certain types of assets, such as fully-secured mortgage loans) from any of
      the following rating agencies: Fitch, Inc., Moody's Investors Service,
      Inc. and Standard & Poor's Ratings Services;

          (3)   The trustee is a substantial financial institution and is not an
      affiliate of any member of the Restricted Group (as defined below) other
      than an underwriter;

          (4)   The sum of all payments made to and retained by the underwriter
      in connection with the distribution of the certificates represents not
      more than reasonable compensation for underwriting such certificates; the
      sum of all payments made to and retained by the asset seller pursuant to
      the sale of the mortgage loans to the trust represents not more than the
      fair market value of such mortgage loans; the sum of all payments made to
      and retained by each servicer represents not more than reasonable
      compensation for such servicer's services under the pooling and servicing
      agreement and reimbursement of such servicer's reasonable expenses in
      connection therewith;


                                       118



          (5)   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; and

          (6)   Unless the investment pool contains only certain types of
      assets, such as fully secured mortgage loans, the rights and interests
      evidenced by the certificates acquired by the Plan are not subordinated to
      the rights and interests evidenced by other certificates of the trust.

      The trust fund must also meet the following requirements:

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

          (ii)  certificates evidencing interests in such other investment
      pools must have been rated in one of the three highest (four highest, if
      the trust contains only certain types of assets) rating categories of a
      rating agency for at least one year prior to the Plan's acquisition of the
      securities; and

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

      The Exemption provides exemptive relief to certain mortgage-backed and
asset-backed securities transactions that use pre-funding accounts and that
otherwise meet the requirements of the Exemption. 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 may be transferred to the
trust within a 90-day or three-month pre-funding period following the closing
date, instead of being required to 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
      "pre-funding limit") must not exceed twenty-five percent (25%).

          (2) All receivables transferred after the closing date (the
      "additional obligations") must meet the same terms and conditions for
      eligibility as the original receivables used to create the trust, which
      terms and conditions have been approved by a rating agency.

          (3) The transfer of such additional obligations to the trust during
      the pre-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 pre-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 receivables in the
      trust at the end of the pre-funding period must not be more than 100 basis
      points lower than the average interest rate for the receivables
      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 receivables which
      were transferred to the trust fund:

                (i)   the characteristics of the additional obligations must be
              monitored by an insurer or other credit support provider that is
              independent of Morgan Stanley Capital I Inc.; or

                (ii)  an independent accountant retained by Morgan Stanley
              Capital I Inc. must provide Morgan Stanley Capital I Inc. 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 or pooling and
              servicing agreement. In preparing such letter, the independent
              accountant must use the same type of procedures as were applicable
              to the receivables transferred to the trust as of the closing
              date.


                                       119



          (6)   The pre-funding period must end no later than three months or 90
      days after the closing date or earlier 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 or capitalized
      interest account, or both, 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 or capitalized interest account,
              or both, used in connection with a pre-funding account;

                  (ii)  the duration of the pre-funding period;

                  (iii) the percentage or dollar amount, or both, of the
              pre-funding limit for the trust; and

                  (iv)  that the amounts remaining in the pre-funding account at
              the end of the pre-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 or capitalized interest
      account, or both, and, if not disclosed in the related prospectus or
      prospectus supplement, the terms and conditions for eligibility of
      additional obligations.

      Moreover, the Exemption provides relief from certain self-dealing/conflict
of interest prohibited transactions that may occur when any person who has
discretionary authority or renders investment advice with respect to the
investment of plan assets causes a Plan to acquire certificates in a trust
holding receivables on which that person or an affiliate is an obligor, provided
that, among other requirements:

          o   the person or its affiliate is an obligor with respect to no more
      than five percent of the fair market value of the obligations or
      receivables contained in the trust;

          o   no member of the Restricted Group (as defined below) is the "plan
      sponsor" (as defined in Section 3(16)(B) of ERISA) of the Plan;

          o   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 and at least fifty percent of
      the aggregate interest in the trust fund is acquired by persons
      independent of the Restricted Group;

          o   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

          o   immediately after the acquisition, no more than twenty-five
      percent of the assets of any Plan with respect to which the 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.

      This exemptive relief does not apply to Plans sponsored by the asset
seller, Morgan Stanley Capital I Inc., Morgan Stanley & Co. Incorporated and the
other underwriters set forth in the related prospectus supplement, the trustee,
the master servicer, any pool insurer, any obligor with respect to obligations
included in the trust fund constituting more than five percent of the aggregate
unamortized principal balance of the assets in the trust fund, any swap
counterparty of a permitted swap or notional principal contract included in the
trust, or any affiliate of any of such parties (the "Restricted Group").

      Before purchasing a certificate, a fiduciary of a Plan should itself
confirm (a) that the certificates constitute "securities" for purposes of the
Exemption and (b) that the specific and general conditions set forth in the
Exemption and the other requirements set forth in the Exemption would be
satisfied. The prospectus supplement for each series of certificates will
specify whether there is a "pre-funding period" and whether such additional
conditions will be satisfied. Each purchaser that is a Plan or that is investing
on behalf of or with plan assets of a Plan in reliance on the


                                       120



Exemption will be deemed to represent that it qualifies as an accredited
investor as defined in Rule 501(a)(1) of Regulation D of the Securities Act. In
addition, the rating of a certificate may change. If a class of certificates no
longer has a rating of at least BBB- or its equivalent, then certificates of
that class will no longer be eligible for relief under the Exemption (although a
Plan that had purchased the certificates when they had a permitted rating would
not be required by the Exemption to dispose of them). If none of S&P, Moody's or
Fitch rate the applicable class of certificates in one of the four highest
generic rating categories at the time of such purchase, each transferee will be
deemed to represent that either (a) it is not purchasing the securities with
plan assets of a Plan, or (b) it is an insurance company using the assets of its
general account (within the meaning of PTE 95-60) to effect such purchase and is
eligible for exemptive release under and satisfies all of the conditions set
forth in Section I and III of PTE 95-60.

REVIEW BY PLAN FIDUCIARIES

      Any Plan fiduciary considering whether to purchase any certificates on
behalf of a Plan should consult with its counsel regarding the applicability of
the fiduciary responsibility and prohibited transaction provisions of ERISA and
the Internal Revenue Code and of the Plan Assets Regulation to such investment.
Among other things, before purchasing any certificates, a fiduciary of a Plan
should make its own determination as to the availability of the exemptive relief
provided in the Exemption, and also consider the availability of any other
prohibited transaction exemptions. In particular, in connection with a
contemplated purchase of certificates representing a beneficial ownership
interest in a pool of single family residential first mortgage loans, such Plan
fiduciary should consider the availability of the Exemption or Prohibited
Transaction Class Exemption 83-1 ("PTCE 83-1") for certain transactions
involving mortgage pool investment trusts. PTCE 83-1 does not apply to pools
containing loans secured by shares issued by a cooperative association. The
prospectus supplement with respect to a series of certificates may contain
additional information regarding the application of any other exemption with
respect to the certificates offered thereby.

                                LEGAL INVESTMENT

      If so specified in the prospectus supplement, certain classes of
Certificates will constitute "mortgage related securities" for purposes of the
Secondary Mortgage Market Enhancement Act of 1984, as amended. Generally, the
only classes of Certificates which will qualify as "mortgage related securities"
will be those that (1) are rated in one of two highest rating categories by at
least one nationally recognized statistical rating organization; and (2) are
part of a series evidencing interests in a Trust Fund consisting of loans
originated by certain types of originators specified in SMMEA and secured by
first liens on real estate. The appropriate characterization of those
Certificates not qualifying as "mortgage related securities" for purposes of
SMMEA ("Non-SMMEA Certificates") under various legal investment restrictions,
and thus the ability of investors subject to these restrictions to purchase such
Certificates, may be subject to significant interpretive uncertainties.
Accordingly, all investors whose investment activities are subject to legal
investment laws and regulations, regulatory capital requirements, or review by
regulatory authorities should consult with their own legal advisors in
determining whether and to what extent the Non-SMMEA Certificates constitute
legal investments for them.

      Those classes of Certificates qualifying as "mortgage related securities"
will constitute legal investments for persons, trusts, corporations,
partnerships, associations, business trusts, and business entities, including
depository institutions, insurance companies, trustees, and pension funds,
created pursuant to or existing under the laws of the United States or of any
state, including the District of Columbia and Puerto Rico, whose authorized
investments are subject to state regulation to the same extent that, under
applicable law, obligations issued by or guaranteed as to principal and interest
by the United States or any of its agencies or instrumentalities constitute
legal investments for those entities.

      Under SMMEA, a number of states enacted legislation, on or prior to the
October 3, 1991 cut-off for those enactments, limiting to varying extents the
ability of certain entities (in particular, insurance companies) to invest in
"mortgage related securities" secured by liens on residential, or mixed
residential and commercial properties, in most cases by requiring the affected
investors to rely solely upon existing state law, and not SMMEA. Pursuant to
Section 347 of the Riegle Community Development and Regulatory Improvement Act
of 1994, which amended the definition of "mortgage related security" to include,
in relevant part, Certificates satisfying the rating and qualified originator
requirements for "mortgage related securities," but evidencing interests in a
Trust Fund consisting, in whole or in part, of first liens on one or more
parcels of real estate upon which are located one or more commercial structures,


                                       121



states were authorized to enact legislation, on or before September 23, 2001,
specifically referring to Section 347 and prohibiting or restricting the
purchase, holding or investment by state-regulated entities in those types of
Certificates. Accordingly, the investors affected by any state legislation
overriding the preemptive effect of SMMEA will be authorized to invest in
Certificates qualifying as "mortgage related securities" only to the extent
provided in that legislation.

      SMMEA also amended the legal investment authority of federally-chartered
depository institutions as follows: federal savings and loan associations and
federal savings banks may invest in, sell, or otherwise deal in "mortgage
related securities" without limitation as to the percentage of their assets
represented thereby, federal credit unions may invest in those securities, and
national banks may purchase those securities for their own account without
regard to the limitations generally applicable to investment securities set
forth in 12 U.S.C. ss. 24 (Seventh), subject in each case to those regulations
as the applicable federal regulatory authority may prescribe. In this
connection, the Office of the Comptroller of the Currency (the "OCC") has
amended 12 C.F.R. Part 1 to authorize national banks to purchase and sell for
their own account, without limitation as to a percentage of the bank's capital
and surplus (but subject to compliance with certain general standards in 12
C.F.R. ss. 1.5 concerning "safety and soundness" and retention of credit
information), certain "Type IV securities," defined in 12 C.F.R. ss. 1.2(m) to
include certain "residential mortgage-related securities." As so defined,
"residential mortgage-related security" means, in relevant part, "mortgage
related security" within the meaning of SMMEA. The National Credit Union
Administration (the "NCUA") has adopted rules, codified at 12 C.F.R. Part 703,
which permit federal credit unions to invest in "mortgage related securities,"
other than stripped mortgage related securities (unless the credit union
complies with the requirements of 12 C.F.R. ss. 703.16(e) for investing in those
securities), residual interests in mortgage related securities, and commercial
mortgage related securities, subject to compliance with general rules governing
investment policies and practices; however, credit unions approved for the
NCUA's "investment pilot program" under 12 C.F.R. ss. 703.19 may be able to
invest in those prohibited forms of securities, while "RegFlex credit unions"
may invest in commercial mortgage related securities under certain conditions
pursuant to 12 C.F.R. ss. 742.4(b)(2). The Office of Thrift Supervision (the
"OTS") has issued Thrift Bulletin 13a (December 1, 1998), "Management of
Interest Rate Risk, Investment Securities, and Derivatives Activities," and
Thrift Bulletin 73a (December 18, 2001), "Investing in Complex Securities,"
which thrift institutions subject to the jurisdiction of the OTS should consider
before investing in any of the Certificates.

      All depository institutions considering an investment in the Certificates
should review the "Supervisory Policy Statement on Investment Securities and
End-User Derivatives Activities" (the "1998 Policy Statement") of the Federal
Financial Institutions Examination Council, which has been adopted by the Board
of Governors of the Federal Reserve System, the OCC, the Federal Deposit
Insurance Corporation and the OTS, effective May 26, 1998, and by the NCUA,
effective October 1, 1998. The 1998 Policy Statement sets forth general
guidelines which depository institutions must follow in managing risks
(including market, credit, liquidity, operational (transaction), and legal
risks) applicable to all securities (including mortgage pass-through securities
and mortgage-derivative products) used for investment purposes.

      Investors whose investment activities are subject to regulation by federal
or state authorities should review rules, policies, and guidelines adopted from
time to time by those authorities before purchasing any Certificates, as certain
classes may be deemed unsuitable investments, or may otherwise be restricted,
under those rules, policies, or guidelines (in certain instances irrespective of
SMMEA).

      The foregoing does not take into consideration the applicability of
statutes, rules, regulations, orders, guidelines, or agreements generally
governing investments made by a particular investor, including, but not limited
to, "prudent investor" provisions, percentage-of-assets limits, provisions which
may restrict or prohibit investment in securities which are not
"interest-bearing" or "income-paying," and, with regard to any Certificates
issued in book-entry form, provisions which may restrict or prohibit investments
in securities which are issued in book-entry form.

      Except as to the status of certain classes of the Certificates as
"mortgage related securities," no representations are made as to the proper
characterization of the Certificates for legal investment purposes, financial
institution regulatory purposes, or other purposes, or as to the ability of
particular investors to purchase Certificates under applicable legal investment
restrictions. The uncertainties described above (and any unfavorable future
determinations concerning legal investment or financial institution regulatory
characteristics of the Certificates) may adversely affect the liquidity of the
Certificates.


                                       122



      Accordingly, all investors whose investment activities are subject to
legal investment laws and regulations, regulatory capital requirements, or
review by regulatory authorities should consult with their own legal advisors in
determining whether and to what extent the Certificates constitute legal
investments or are subject to investment, capital, or other restrictions, and,
if applicable, whether SMMEA has been overridden in any jurisdiction relevant to
that investor.

                              PLAN OF DISTRIBUTION

      The offered certificates offered hereby and by the supplements to this
prospectus will be offered in series. The distribution of the certificates may
be effected from time to time in one or more transactions, including negotiated
transactions, at a fixed public offering price or at varying prices to be
determined at the time of sale or at the time of commitment therefor. If so
specified in the related prospectus supplement, the offered certificates will be
distributed in a firm commitment underwriting, subject to the terms and
conditions of the underwriting agreement, by Morgan Stanley & Co. Incorporated
acting as underwriter with other underwriters, if any, named therein. In such
event, the prospectus supplement may also specify that the underwriters will not
be obligated to pay for any offered certificates agreed to be purchased by
purchasers pursuant to purchase agreements acceptable to Morgan Stanley Capital
I Inc. In connection with the sale of offered certificates, underwriters may
receive compensation from Morgan Stanley Capital I Inc. or from purchasers of
offered certificates in the form of discounts, concessions or commissions. The
prospectus supplement will describe any such compensation paid by Morgan Stanley
Capital I Inc.

      As to any offering of securities, in addition to the plan of distribution
as described in the prospectus supplement and this prospectus, the distribution
of any class of the offered securities may be effected through one or more
resecuritization transactions, in accordance with Rule 190(b) under the
Securities Act of 1933.

      Alternatively, the prospectus supplement may specify that offered
certificates will be distributed by Morgan Stanley & Co. Incorporated acting as
agent or in some cases as principal with respect to offered certificates that it
has previously purchased or agreed to purchase. If Morgan Stanley & Co.
Incorporated acts as agent in the sale of offered certificates, Morgan Stanley &
Co. Incorporated will receive a selling commission with respect to the offered
certificates, depending on market conditions, expressed as a percentage of the
aggregate certificate balance or notional amount of the offered certificates as
of the cut-off date. The exact percentage for each series of certificates will
be disclosed in the related prospectus supplement. To the extent that Morgan
Stanley & Co. Incorporated elects to purchase offered certificates as principal,
Morgan Stanley & Co. Incorporated may realize losses or profits based upon the
difference between its purchase price and the sales price. The prospectus
supplement with respect to any series offered other than through underwriters
will contain information regarding the nature of such offering and any
agreements to be entered into between Morgan Stanley Capital I Inc. and
purchasers of offered certificates of such series.

      Morgan Stanley Capital I Inc. will indemnify Morgan Stanley & Co.
Incorporated and any underwriters against certain civil liabilities, including
liabilities under the Securities Act of 1933, or will contribute to payments
Morgan Stanley & Co. Incorporated and any underwriters may be required to make
in respect thereof.

      In the ordinary course of business, Morgan Stanley & Co. Incorporated and
Morgan Stanley Capital I Inc. may engage in various securities and financing
transactions, including repurchase agreements to provide interim financing of
Morgan Stanley Capital I Inc.'s mortgage loans pending the sale of such mortgage
loans or interests in the mortgage loans, including the certificates.

      Offered certificates will be sold primarily to institutional investors.
Purchasers of offered certificates, including dealers, may, depending on the
facts and circumstances of the purchases, be deemed to be "underwriters" within
the meaning of the Securities Act of 1933 in connection with reoffers and sales
by them of offered certificates. Certificateholders should consult with their
legal advisors in this regard prior to any such reoffer or sale.

      If specified in the prospectus supplement relating to certificates of a
particular series offered hereby, Morgan Stanley Capital I Inc., any affiliate
thereof or any other person or persons specified in the prospectus supplement
may purchase some or all of the certificates of any series from Morgan Stanley &
Co. Incorporated and any other underwriters thereof. This purchaser may
thereafter from time to time offer and sell, pursuant to this prospectus and the
related prospectus supplement, some or all of the certificates so purchased,
directly, through one or more


                                       123



underwriters to be designated at the time of the offering of the certificates,
through dealers acting as agent or principal or in such other manner as may be
specified in the related prospectus supplement. The offering may be restricted
in the manner specified in the prospectus supplement. The transactions may be
effected at market prices prevailing at the time of sale, at negotiated prices
or at fixed prices. Any underwriters and dealers participating in the
purchaser's offering of the certificates may receive compensation in the form of
underwriting discounts or commissions from such purchaser and such dealers may
receive commissions from the investors purchasing the certificates for whom they
may act as agent (which discounts or commissions will not exceed those customary
in those types of transactions involved). Any dealer that participates in the
distribution of the certificates may be deemed to be an "underwriter" within the
meaning of the Securities Act, and any commissions and discounts received by
such dealer and any profit on the resale or such certificates by such dealer
might be deemed to be underwriting discounts and commissions under the
Securities Act.

      All or part of any class of certificates may be reacquired by Morgan
Stanley Capital I Inc. or acquired by an affiliate of Morgan Stanley Capital I
Inc. in a secondary market transaction or from an affiliate, including Morgan
Stanley & Co. Incorporated. Such certificates may then be included in a trust
fund, the beneficial ownership of which will be evidenced by one or more classes
of mortgage-backed certificates, including subsequent series of certificates
offered pursuant to this prospectus and a prospectus supplement.

      As to each series of certificates, only those classes rated in an
investment grade rating category by any rating agency will be offered hereby.
Any non-investment-grade class may be initially retained by Morgan Stanley
Capital I Inc., and may be sold by Morgan Stanley Capital I Inc. at any time in
private transactions.

                                  LEGAL MATTERS

      Certain legal matters in connection with the certificates, including
certain federal income tax consequences, will be passed upon for Morgan Stanley
Capital I Inc. by Cadwalader, Wickersham & Taft LLP, Sidley Austin LLP or Latham
& Watkins LLP.

                              FINANCIAL INFORMATION

      A new trust fund will be formed with respect to each series of
certificates and no trust fund will engage in any business activities or have
any assets or obligations prior to the issuance of the related series of
certificates. Accordingly, no financial statements with respect to any trust
fund will be included in this prospectus or in the related prospectus
supplement.

                                     RATING

      It is a condition to the issuance of any class of offered certificates
that they shall have been rated not lower than investment grade, that is, in one
of the four highest rating categories, by a rating agency.

      Ratings on mortgage pass-through certificates address the likelihood of
receipt by certificateholders of all distributions on the underlying mortgage
loans. These ratings address the structural, legal and issuer-related aspects
associated with such certificates, the nature of the underlying mortgage loans
and the credit quality of the guarantor, if any, ratings on mortgage
pass-through certificates do not represent any assessment of the likelihood of
principal prepayments by borrowers or of the degree by which such prepayments
might differ from those originally anticipated. As a result, certificateholders
might suffer a lower than anticipated yield, and, in addition, holders of
stripped interest certificates in extreme cases might fail to recoup their
initial investments.

      A security rating is not a recommendation to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning rating
organization. Each security rating should be evaluated independently of any
other security rating.


                                       124



                    INCORPORATION OF INFORMATION BY REFERENCE

      The SEC allows Morgan Stanley Capital I Inc. to "incorporate by reference"
information it files with the SEC, which means that Morgan Stanley Capital I
Inc. can disclose important information to you by referring you to those
documents. The information incorporated by reference is considered to be part of
this prospectus. Information that Morgan Stanley Capital I Inc. files later with
the SEC will automatically update the information in this prospectus. In all
cases, you should rely on the later information rather than on any different
information included in this prospectus or the accompanying prospectus
supplement.

      Morgan Stanley Capital I Inc., as depositor, will file, or cause to be
filed, with the Commission, the periodic reports and the Agreement with respect
to each trust fund required under the Exchange Act and the rules and regulations
of the Commission.

      All documents and reports filed, or caused to be filed, by Morgan Stanley
Capital I Inc. with respect to a trust fund pursuant to Section 13(a), 13(c), 14
or 15(d) of the Exchange Act prior to the termination of an offering of
certificates are incorporated in this prospectus by reference. Each person to
whom this prospectus is delivered may obtain, without charge, from Morgan
Stanley Capital I Inc. a copy of any documents or reports relating to the
certificates being offered. (Exhibits to those documents may only be obtained if
they are specifically incorporated by reference in those documents.) Requests
for this information should be directed in writing to Morgan Stanley Capital I
Inc., c/o Morgan Stanley & Co. Incorporated, 1585 Broadway, New York, New York
10036, Attention: Steven S. Stern, or by telephone at (212) 761-4000. Morgan
Stanley Capital I Inc. has determined that its financial statements are not
material to the offering of any certificates.

      Morgan Stanley Capital I Inc. filed a registration statement relating to
the certificates with the Securities and Exchange Commission. This prospectus is
part of the registration statement, but the registration statement includes
additional information. For further information regarding the documents referred
to in this prospectus and the accompanying prospectus supplement, you should
refer to the registration statement and the exhibits thereto. The registration
statement and exhibits and the periodic reports and the Agreement can be
inspected and copied at prescribed rates at the public reference facilities
maintained by the Commission at its Public Reference Room, 100 Fifth Street,
N.W., Washington, D.C. 20549 or be accessed at the internet site
http://www.sec.gov maintained by the Commission. Additional information
regarding the Public Reference Room can be obtained by calling the Commission at
1-800-SEC-0330.


                                       125



                                GLOSSARY OF TERMS

      The certificates will be issued pursuant to the Agreement. The following
Glossary of Terms is not complete. You should also refer to the prospectus
supplement and the Agreement for additional or more complete definitions. If you
send a written request to the trustee at its corporate office, the trustee will
provide to you without charge a copy of the Agreement (without exhibits and
schedules).

      Unless the context requires otherwise, the definitions contained in this
Glossary of Terms apply only to this series of certificates.

      "Agreement" means the pooling and servicing agreement or the trust
agreement, as applicable.

      "Amortizable Bond Premium Regulations" means final regulations issued by
the Internal Revenue Service which deal with the amortizable bond premium.

      "Available Distribution Amount" means for each distribution date, the sum
of the following amounts:

      o   the total amount of all cash on deposit in the related certificate
          account as of the corresponding Determination Date, exclusive of:

          o   all scheduled payments of principal and interest collected but due
              on a date subsequent to the related Due Period;

          o   unless the related prospectus supplement provides otherwise, all
              prepayments, together with related payments of the interest
              thereon and related prepayment premiums, liquidation proceeds,
              insurance proceeds and other unscheduled recoveries received
              subsequent to the related Due Period; and

          o   all amounts in the certificate account that are due or
              reimbursable to Morgan Stanley Capital I Inc., the trustee, an
              asset seller, a subservicer, the master servicer or any other
              entity as specified in the related prospectus supplement or that
              are payable in respect of certain expenses of the related trust
              fund;

      o   if the related prospectus supplement so provides, interest or
          investment income on amounts on deposit in the certificate account,
          including any net amounts paid under any cash flow agreements;

      o   all advances made by a servicer or any other entity as specified in
          the related prospectus supplement with respect to the distribution
          date;

      o   if and to the extent the related prospectus supplement so provides,
          amounts paid by a servicer or any other entity as specified in the
          related prospectus supplement with respect to interest shortfalls
          resulting from prepayments during the related prepayment period; and

      o   unless the related prospectus supplement provides otherwise, to the
          extent not on deposit in the related certificate account as of the
          corresponding Determination Date, any amounts collected under, from or
          in respect of any credit support with respect to the distribution
          date.

      "Contributions Tax" means a tax on the trust fund equal to 100% of the
value of the contributed property.

      "Deferred Interest" means interest deferred by reason of negative
amortization.

      "Determination Date" means the close of business on the date specified in
the related prospectus supplement.

      "Due Period" means the period which will commence on the second day of the
month in which the immediately preceding distribution date occurs, or the day
after the cut-off date in the case of the first Due Period, and will end on the
first day of the month of the related distribution date.


                                       126



      "ERISA" means the Employee Retirement Income Security Act of 1974, as
amended.

      "Events of Default" means, with respect to the master servicer under the
pooling and servicing agreement, any one of the following events:

      o   any failure by the master servicer to distribute or cause to be
          distributed to certificateholders, or to remit to the trustee for
          distribution to certificateholders, any required payment.

      o   any failure by the master servicer duly to observe or perform in any
          material respect any of its other covenants or obligations under the
          pooling and servicing agreement which continues unremedied for thirty
          days after written notice of such failure has been given to the master
          servicer by the trustee or Morgan Stanley Capital I Inc., or to the
          master servicer, Morgan Stanley Capital I Inc., and the trustee by the
          holders of certificates evidencing not less than 25% of the voting
          rights;

      o   any breach of a representation or warranty made by the master servicer
          under the pooling and servicing agreement which materially and
          adversely affects the interests of certificateholders and which
          continues unremedied for thirty days after written notice of such
          breach has been given to the master servicer by the trustee or Morgan
          Stanley Capital I Inc., or to the master servicer, Morgan Stanley
          Capital I Inc. and the trustee by the holders of certificates
          evidencing not less than 25% of the voting rights; and

      o   certain events of insolvency, readjustment of debt, marshalling of
          assets and liabilities or similar proceedings and certain actions by
          or on behalf of the master servicer indicating its insolvency or
          inability to pay its obligations.

      "FHLMC" means the Federal Home Loan Mortgage Corporation.

      "Mark-to-Market Regulations" means the finalized Internal Revenue Service
regulations which provide that a REMIC Residual Certificate acquired after
January 3, 1995 cannot be marked to market.

      "Mortgage Rate" means the interest rate for a mortgage loan which provides
for no accrual of interest or for accrual of interest thereon at an interest
rate that is fixed over its term or that adjusts from time to time, or that may
be converted from an adjustable to a fixed mortgage rate, or from a fixed to an
adjustable mortgage rate, from time to time pursuant to an election or as
otherwise specified on the related mortgage note, in each case as described in
the related prospectus supplement.

      "OID Regulations" means the special rules of the Internal Revenue Code
relating to original issue discount (currently Internal Revenue Code Sections
1271 through 1273 and 1275) and the related Treasury regulations.

      "Payment Lag Certificates" means certain of the REMIC Regular
Certificates.

      "Permitted Investments" means United States government securities and
other investment grade obligations specified in the Agreement.

      "Plans" means employee benefit plans subject to ERISA and certain other
similar plans and arrangements, including but not limited to individual
retirement accounts and annuities.

      "Prepayment Assumption" means the original yield to maturity of the
grantor trust certificate calculated based on a reasonable assumed prepayment
rate for the mortgage loans underlying the grantor trust certificates.

      "Prohibited Transaction Tax" means the tax the Internal Revenue Code
imposes on REMICs equal to 100% of the net income derived from prohibited
transactions.

      "Purchase Price" means, with respect to any mortgage loan and to the
extent set forth in the related prospectus supplement, the amount that is equal
to the sum of the unpaid principal balance, plus unpaid accrued interest at the
mortgage rate from the date as to which interest was last paid to the due date
in the Due Period in which the relevant purchase is to occur, plus certain
servicing expenses that are reimbursable to the master servicer.


                                       127



      "Record Date" means the last business day of the month immediately
preceding the month in which the distribution date for a class of certificates
occurs.

      "Related Proceeds" means related recoveries on the mortgage loans,
including amounts received under any form of credit support, for which advances
were made.

      "REMIC Certificates" means a certificate issued by a trust fund relating
to a series of certificates where an election is made to treat the trust fund as
a REMIC.

      "REMIC Provisions" means provisions of the federal income tax law relating
to real estate mortgage investment conduits, which appear at Section 860A
through 860G of Subchapter M of Chapter 1 of the Internal Revenue Code of 1986,
as amended from time to time, and related provisions, and regulations (including
any proposed regulations) and rulings promulgated thereunder, as the foregoing
may be in effect from time to time.

      "REMIC Regular Certificates" means REMIC Certificates issued by the trust
fund that qualify as REMIC Certificates and are considered to be regular
interests.

      "REMIC Regular Certificateholders" means holders of REMIC and Regular
Certificates.

      "REMIC Regulations" means the REMIC Regulations promulgated by the
Treasury Department.

      "REMIC Residual Certificate" means the sole class of residual interests in
the REMIC.

      "REMIC Residual Certificateholders" means holders of the REMIC Regular
Certificates.

      "REO Tax" means a tax on net income from foreclosure property, within the
meaning of Internal Revenue Code Section 857(b)(4)(B).

      "Restricted Group" means the underwriter, the asset seller, the trustee,
the master servicer, any insurer of the mortgage loans and mortgage-backed
securities, 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, any swap counterparty of a permitted swap or notional
principal contract included in the trust, or any of their respective affiliates.

      "RICO" means the Racketeer Influenced and Corrupt Organizations statute.

      "Servicing Standard" means:

      o   the standard for servicing the servicer must follow as defined by the
          terms of the related pooling and servicing agreement and any related
          hazard, business interruption, rental interruption or general
          liability insurance policy or instrument of credit support included in
          the related trust fund as described in this prospectus under
          "Description of Credit Support" and in the prospectus supplement;

      o   applicable law; and

      o   the general servicing standard specified in the related prospectus
          supplement or, if no such standard is so specified, its normal
          servicing practices.

      "SMMEA" means the Secondary Mortgage Market Enhancement Act of 1984, as
amended.

      "Stripped ARM Obligations" means original issue discount on grantor trust
certificates attributable to adjustable rate loans.

      "Stripped Bond Certificates" means a class of grantor trust certificates
that represents the right to principal and interest, or principal only, on all
or a portion of the mortgage loans and mortgage-backed securities, if a trust
fund is created with two classes of grantor trust certificates.


                                       128



      "Stripped Coupon Certificates" means a class of grantor trust certificates
that represents the right to some or all of the interest on a portion of the
mortgage loans and mortgage-backed securities, if a trust fund is created with
two classes of grantor trust certificates.

      "Stripped Interest Certificates" means certificates which are entitled to
interest distributions with disproportionately low, nominal or no principal
distributions.

      "Stripped Principal Certificates" means certificates which are entitled to
principal distributions with disproportionately low, or no interest
distributions.

      "Super-Premium Certificates" means certain REMIC Regular Certificates to
be issued at prices significantly exceeding their principal amounts or based on
notional principal balances.

      "Title V" means Title V of the depository Institutions Deregulation and
Monetary Control Act of 1980.

      "U.S. Person" means a citizen or resident of the United States, a
corporation or a partnership organized in or under the laws of the United States
or any political subdivision thereof (other than a partnership that is not
treated as a U.S. Person under any applicable Treasury regulations), an estate
the income of which from sources outside the United States is included in gross
income for federal income tax purposes regardless of its connection with the
conduct of a trade or business within the United States or a trust if a court
within the United States is able to exercise primary supervision of the
administration of the trust and one or more U.S. Persons have the authority to
control all substantial decisions of the trust. In addition, certain trusts
treated as U.S. Persons before August 20, 1996 may elect to continue to be so
treated to the extent provided in regulations.

      "Value" means:

      o   with respect to any mortgaged property other than a mortgaged property
          securing a refinance loan, generally the lesser of

          o   the appraised value determined in an appraisal obtained by the
              originator at origination of that loan, and

          o   the sales price for that property; and

      o   with respect to any refinance loan, unless otherwise specified in the
          related prospectus supplement, the appraised value determined in an
          appraisal obtained at the time of origination of the refinance loan.


                                       129



                      [THIS PAGE INTENTIONALLY LEFT BLANK.]