Exhibit 99.2




<PAGE>


                                                          [Logo]
                                                          GRANT THORNTON LLP
Accountant and
Management Consultants

The US Member Firm of
Grant Thornton International


                REPORT OF INDEPENDENT ACCOUNTANTS ON MANAGEMENT'S
                -------------------------------------------------
            ASSERTION ON COMPLIANCE WITH MINIMUM SERVICING STANDARDS
            --------------------------------------------------------
             SET FORTH IN THE UNIFORM SINGLE ATTESTATION PROGRAM FOR
             -------------------------------------------------------
                                MORTGAGE BANKERS
                                ----------------


Board of Directors
Countrywide Credit Industries, Inc.


We have examined management's assertion about Countrywide Credit Industries,
Inc. and Subsidiaries (which includes its wholly-owned subsidiary, Countrywide
Home Loans, Inc.) ("the Company") compliance with the minimum servicing
standards identified in the Mortgage Bankers Association of America's Uniform
Single Attestation Program for Mortgage Bankers (USAP) as of and for the year
ended February 28, 2001 included in the accompanying management assertion.
Management is responsible for the Company's compliance with those minimum
servicing standards. Our responsibility is to express an opinion on management's
assertion about the entity's compliance based on our examination.

Our examination was made in accordance with standards established by the
American Institute of Certified Public Accountants and, accordingly, included
examining, on a test basis, evidence about the Company's compliance with the
minimum servicing standards and performing such other procedures as we
considered necessary in the circumstances. We believe that our examination
provides a reasonable basis for our opinion. Our examination does not provide a
legal determination on the Company's compliance with the minimum servicing
standards.

In our opinion, management's assertion that Countrywide Credit Industries, Inc.
and Subsidiaries (which includes wholly-owned subsidiary, Countrywide Home
Loans, Inc.) complied with the aforementioned minimum servicing standards as of
and for the year ended February 28, 2001 is fairly stated, in all material
respects.


/s/ Grant Thornton LLP


Los Angeles, California
March 16, 2001

Suite 700
1000 Wilshire Blvd.
Los Angeles, CA  90017-2464
Tel: 213 627-1717
Fax: 213 624-6793


<PAGE>




                                                     [LOGO]

                                                     4500 Park Granada
                                                     Calabasas, California 91302
                                                     (818) 225-3000



May 23, 2001


Grant Thornton LLP
1000 Wilshire Boulevard, Suite 700
Los Angeles, CA 90017

Gentlemen:

As of and for the year ended February 28, 2001, Countrywide Credit Industries,
Inc. and Subsidiaries (which includes its wholly-owned subsidiary, Countrywide
Home Loans, Inc.) ("the Company") has complied in all material respects with the
minimum servicing standards set forth in the Mortgage Bankers Association of
America's Uniform Single Attestation for Mortgage Bankers. As of and for this
same period, the Company had in effect a fidelity bond and errors and omissions
policy in the amount of $30,000,000.



/s/ Kevin W. Bartlett
Kevin W. Bartlett
Senior Managing Director and
Chief of Secondary Markets










(P:\gt\1999\3-23-99)