BANKAMERICA MORTGAGE SECURITIES INC
424B5, 1997-08-20
ASSET-BACKED SECURITIES
Previous: BANKAMERICA MORTGAGE SECURITIES INC, 8-K, 1997-08-20
Next: SOUTH STREET FINANCIAL CORP, PRE 14A, 1997-08-20



<PAGE>   1
                                                Filed Pursuant to Rule 424(b)(5)
                                                File No: 333-05201 
PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED AUGUST 14, 1997)
 
                           $668,696,217 (APPROXIMATE)
 
                          BA MORTGAGE SECURITIES, INC.
                                   DEPOSITOR
 
             BANK OF AMERICA NATIONAL TRUST AND SAVINGS ASSOCIATION
                     BANK OF AMERICA, FEDERAL SAVINGS BANK
                          SELLERS AND MASTER SERVICERS
 
               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1997-1
 
    The Series 1997-1 Mortgage Pass-Through Certificates (the "Certificates")
will evidence the entire beneficial ownership interest in a trust fund (the
"Trust Fund") consisting primarily of a pool of conventional, fixed-rate, one-
to four-family first mortgage loans (the "Mortgage Loans") to be deposited by BA
Mortgage Securities, Inc. (the "Depositor") into the Trust Fund for the benefit
of the Certificateholders. Only the Classes identified in the table below (the
"Offered Certificates") are offered hereby.
 
<TABLE>
<CAPTION>
                           APPROXIMATE                                      
                             INITIAL                                                          
                           CERTIFICATE      PASS-THROUGH                                        
                        PRINCIPAL BALANCE     RATE(1)                                   
- -------------------------------------------------------------
<S>                     <C>                 <C>                                                      
Class A-1................    $   5,249,000        7.250%
Class A-2................      118,268,273           (2)
Class A-3................              (3)           (3)
Class A-4................       21,567,000        7.350%
Class A-5................       24,683,000        7.250%
Class A-6................        8,253,400           (4)
Class A-7................      125,377,420        7.500%
Class A-8................      245,698,788        7.100%
Class A-9................        5,369,967        6.950%
Class A-10...............       25,000,000        7.100%
Class A-11...............    $  17,100,894        7.100%
Class A-12...............       32,267,000        7.250%
Class A-13...............              (5)        7.625%
Class X..................              (6)        7.500%
Class PO.................       17,313,492           (4)
Class M..................       15,144,101        7.500%
Class B-1................        5,048,033        7.500%
Class B-2................        2,355,749        7.500%
Class R-I................               50        7.625%
Class R-II...............               50        7.625%
</TABLE>
 
- -------------------------------------------------------------
 
(1) Interest distributed to the Offered Certificates on each Distribution Date
    will have accrued during the preceding calendar month, except for (i) the
    LIBOR Certificates which will accrue interest during the period from the
    25th of the month prior to each Distribution Date to the 24th of the month
    of such Distribution Date (except for the first Distribution Date on which
    they will receive interest from August 14th through September 24th) and (ii)
    the Class A-6 and Class PO Certificates which will not be entitled to
    receive interest.
 
(2) The initial Pass-Through Rate for the Class A-2 Certificates will be 6.1875%
    per annum. Thereafter, the Class A-2 Certificates will accrue interest at a
    per annum rate equal to LIBOR (as defined herein) plus 0.500%, subject to a
    minimum and maximum Pass-Through Rate of 0.500% and 9.000% per annum,
    respectively.
 
(3) The initial Pass-Through Rate for the Class A-3 Certificates will be 2.8125%
    per annum. Thereafter, the Class A-3 Certificates will accrue interest at a
    per annum rate equal to 8.500% minus LIBOR, subject to a minimum and maximum
    Pass-Through Rate of 0.000% and 8.500% per annum, respectively. The Class
    A-3 Certificates will not receive distributions of principal and will accrue
    interest on the Class A-3 Notional Amount which will equal the Class A-2
    Certificate Principal Balance at the time of determination.
 
(4) The Class A-6 and Class PO Certificates are Principal Only Certificates and
    will not bear interest.
 
(5) The Class A-13 Certificates will not receive distributions of principal and
    will accrue interest on the Class A-13 Notional Amount. The Notional Amount
    of the Class A-13 Certificates will equal the sum of (a) 4.9180328% of the
    Class A-12 Certificate Principal Balance and (b) 4.3173770% of the Class A-5
    Certificate Principal Balance.
 
(6) The Class X Certificates will not receive distributions of principal and
    will accrue interest on the Class X Notional Amount. The "Class X Notional
    Amount" with respect to any Distribution Date will equal the product of (x)
    the aggregate scheduled principal balance, as of the second preceding Due
    Date after giving effect to payments scheduled to be received as of such Due
    Date, whether or not received, or with respect to the initial Distribution
    Date, as of the Cut-off Date, of the Mortgage Loans having Net Mortgage
    Rates equal to or greater than 7.500% per annum (the "Premium Rate Mortgage
    Loans") and (y) a fraction, the numerator of which is the weighted average
    of the Stripped Interest Rates (as defined herein) for the Premium Rate
    Mortgage Loans as of such Due Date and the denominator of which is 7.500%.
    The Class X Notional Amount as of the Cut-off Date will be approximately
    $11,548,216.
     SEE "RISK FACTORS" ON PAGE S-18 HEREIN AND ON PAGE 10 IN THE PROSPECTUS FOR
A DISCUSSION OF CERTAIN FACTORS THAT SHOULD BE CONSIDERED BEFORE PURCHASING ANY
CLASS OF OFFERED CERTIFICATES.
 
    PROCEEDS FROM THE ASSETS IN THE TRUST FUND WILL BE THE ONLY SOURCE OF
PAYMENTS ON THE CERTIFICATES. THE CERTIFICATES DO NOT REPRESENT AN OBLIGATION OF
OR INTEREST IN THE DEPOSITOR, BANKAMERICA CORPORATION, BANK OF AMERICA NATIONAL
TRUST AND SAVINGS ASSOCIATION, BANK OF AMERICA, FEDERAL SAVINGS BANK OR ANY OF
THEIR AFFILIATES. NEITHER THE CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS OR
OTHER ASSETS OF THE TRUST FUND ARE INSURED OR GUARANTEED BY THE FDIC OR ANY
OTHER GOVERNMENTAL AGENCY.
 
  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
 EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
   AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
   ACCURACY OR ADEQUACY OF THIS PROSPECTUS SUPPLEMENT OR THE PROSPECTUS. ANY
             REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
                                                  (cover continued on next page)
 
                          DONALDSON, LUFKIN & JENRETTE
                             SECURITIES CORPORATION
 
           THE DATE OF THIS PROSPECTUS SUPPLEMENT IS AUGUST 14, 1997
<PAGE>   2
 
(cover page continued)
 
     The Offered Certificates will be purchased from the Depositor by Donaldson,
Lufkin & Jenrette Securities Corporation (the "Underwriter") and will be offered
by the Underwriter from time to time to the public in negotiated transactions or
otherwise at varying prices to be determined at the time of sale. The proceeds
to the Depositor from the sale of the Offered Certificates will be equal to
approximately 99.642% of the initial aggregate principal balance of the Offered
Certificates, plus accrued interest thereon from August 1, 1997 (the "Cut-off
Date"), net of any expenses payable by the Depositor. The Offered Certificates
are offered by the Underwriter subject to prior sale, when, as and if delivered
to and accepted by the Underwriter and subject to certain other conditions. The
Underwriter reserves the right to withdraw, cancel or modify such offer and to
reject any order in whole or in part. It is expected that delivery of the
Offered Certificates (other than the Class R-I and Class R-II Certificates) will
be made only in book-entry form through the Same Day Funds Settlement System of
The Depository Trust Company ("DTC") as discussed herein, and that delivery of
the Class R-I and Class R-II Certificates will be made at the offices of the
Underwriter, New York, New York on or about August 14, 1997, against payment
therefor in immediately available funds.
 
     The Mortgage Loans were originated or acquired by Bank of America National
Trust and Savings Association and Bank of America, Federal Savings Bank (each,
in such capacity, a "Seller"). The Depositor will acquire the Mortgage Loans
from the Sellers on the Delivery Date. The Mortgage Loans will be serviced by
the Sellers (each Seller, in such capacity, a "Master Servicer"). The Senior
Certificates in the aggregate and the Class M, Class B-1 and Class B-2
Certificates will evidence initial undivided interests of approximately 96.00%,
2.25%, 0.75% and 0.35%, respectively, in the Trust Fund. Certain characteristics
of the Mortgage Loans are described herein under "DESCRIPTION OF THE MORTGAGE
POOL."
 
     Distributions on the Certificates will be made on the 25th day of each
month or, if such day is not a business day, then on the next succeeding
business day commencing in September, 1997 (each, a "Distribution Date"). As
more fully described herein under "DESCRIPTION OF THE CERTIFICATES -- Interest
Distributions," interest distributions on the Offered Certificates will be based
on the Certificate Principal Balance thereof (or the Notional Amount, as defined
herein under "DESCRIPTION OF THE CERTIFICATES -- Interest Distributions," in the
case of the Notional Amount Certificates) and the then applicable Pass-Through
Rate thereof, which will be variable for the LIBOR Certificates and fixed for
all other Classes of Certificates. Distributions in respect of principal of the
Offered Certificates will be allocated among the various Classes of the
Certificates as described herein under "DESCRIPTION OF THE
CERTIFICATES -- Principal Distributions."
 
     The rights of the holders of the Class M, Class B-1 and Class B-2
Certificates (the "Senior Subordinate Certificates") to receive distributions of
interest and principal are subordinated to the rights of the holders of the
Senior Certificates to receive distributions of interest and principal. In
addition, the rights of the holders of the Class B-1 Certificates to receive
distributions of interest and principal are subordinated to the rights of the
holders of the Class M Certificates to receive distributions of interest and
principal, and such rights of the holders of the Class B-2 Certificates are
similarly subordinated to the rights of the holders of the Class M and Class B-1
Certificates. Furthermore, following the reduction of the aggregate Certificate
Principal Balance of the Junior Subordinate Certificates to zero, the yield to
maturity on each Class of the Senior Subordinate Certificates will be extremely
sensitive to certain Realized Losses on the Mortgage Loans because a
disproportionate amount of such losses (rather than a pro rata portion thereof)
generally will be allocable to such Certificates, in the order Class B-2, Class
B-1 and then Class M. Similarly, following the reduction of the aggregate of the
Certificate Principal Balances of the Subordinate Certificates to zero, the
yield to maturity on the Senior Certificates will be sensitive to all Realized
Losses on the Mortgage Loans. See "DESCRIPTION OF THE CERTIFICATES -- Allocation
of Losses; Subordination" herein.
 
     The Master Servicers' only obligations with respect to the Certificates (in
their capacities as Master Servicers) are their contractual obligations under
the terms of the Pooling Agreement.
 
     The yield to maturity on each Class of Offered Certificates will be
sensitive in varying degrees, to among other things, the rate of payment of
principal (including prepayments, defaults and liquidations) on the Mortgage
Loans. The Mortgage Loans may be prepaid in full or in part at any time without
penalty. The yield
 
                                       S-2
<PAGE>   3
 
to investors on the Offered Certificates, and particularly the Class M, Class
B-1 and Class B-2 Certificates, will be adversely affected by any shortfalls in
interest collected on the Mortgage Loans due to prepayments, liquidations or
otherwise. Because they receive only distributions of interest, the yield to
investors on the Class X, Class A-3 and Class A-13 Certificates will be
extremely sensitive to the rate of principal payments (including prepayments)
and defaults on the Mortgage Loans and may fluctuate significantly over time. A
rapid rate of principal payments on the Mortgage Loans could result in the
failure of such investors to recover their initial investments. Because the
Class A-6 Certificates receive only distributions of principal, the yield to
maturity on the Class A-6 Certificates will be adversely affected by slower than
expected Principal Prepayments on the Mortgage Loans. Because the principal
payable with respect to the Class PO Certificates (which are entitled to receive
distributions of principal only) is derived from Mortgage Loans with Net
Mortgage Rates that are lower than 7.500% per annum, the yield to maturity on
the Class PO Certificates will be adversely affected by slower than expected
Principal Prepayments on such Mortgage Loans. See "CERTAIN YIELD AND PREPAYMENT
CONSIDERATIONS" herein and "YIELD CONSIDERATIONS" in the Prospectus.
 
     THE CLASS A-5 CERTIFICATES ARE SUBJECT TO SPECIAL RULES REGARDING THE
PROCEDURES, PRACTICES AND LIMITATIONS APPLICABLE TO THE DISTRIBUTION OF
PRINCIPAL OF SUCH CLASS. THE CLASS A-5 CERTIFICATES MAY NOT BE AN APPROPRIATE
INVESTMENT FOR ANY INVESTOR WHO REQUIRES A DISTRIBUTION OF A PARTICULAR AMOUNT
OF PRINCIPAL ON A PREDETERMINED DATE OR AN OTHERWISE PREDICTABLE STREAM OF
PRINCIPAL DISTRIBUTIONS. THERE IS NO ASSURANCE THAT ANY INVESTOR IN A CLASS A-5
CERTIFICATE WILL RECEIVE A DISTRIBUTION IN REDUCTION OF ITS PRINCIPAL BALANCE ON
ANY PARTICULAR DISTRIBUTION DATE. SEE "DESCRIPTION OF THE
CERTIFICATES -- DISTRIBUTIONS IN REDUCTION OF THE CLASS A-5 CERTIFICATES." SEE
"RISK FACTORS -- RISKS ASSOCIATED WITH THE CLASS A-5 CERTIFICATES."
 
     The Class A-5 Certificates will be entitled to the benefit of an
irrevocable financial guaranty insurance policy (the "Policy") to be issued by
Financial Security Assurance Inc. ("Financial Security" or the "Insurer")
pursuant to which Financial Security will unconditionally and irrevocably
guarantee the payment of the Guaranteed Distributions on the Class A-5
Certificates on each Distribution Date. See "CREDIT ENHANCEMENTS -- The
Financial Guaranty Insurance Policy." See "RISK FACTORS -- Risks Associated with
the Class A-5 Certificates."
 
     There is currently no secondary market for the Offered Certificates. The
Underwriter intends to make a secondary market in the Offered Certificates but
is not obligated 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 provide investors with sufficient liquidity of investment. The
Offered Certificates will not be listed on any securities exchange.
 
     It is a condition to the issuance of the Offered Certificates that the
Senior Certificates each be rated "Aaa" by Moody's Investors Service ("Moody's")
and "AAA" by Duff & Phelps Credit Rating Co. ("DCR") and that the Class M
Certificates be rated not less than "AA," the Class B-1 Certificates be rated
not less than "A" and the Class B-2 Certificates be rated not less than "BBB" by
DCR. See "RATING" herein.
 
     The Depositor intends to make two separate REMIC elections in connection
with the Trust Fund for federal income tax purposes. All of the certificates
issued by the Trust Fund, other than the Class R-I and Class R-II Certificates,
will represent ownership of REMIC "regular interests" in the related REMIC and
the Class R-I and Class R-II Certificates will represent ownership of REMIC
"residual interests" in the related REMIC. See "FEDERAL INCOME TAX CONSEQUENCES"
herein and in the Prospectus.
 
     THE OFFERED CERTIFICATES OFFERED BY THIS PROSPECTUS SUPPLEMENT CONSTITUTE
PART OF A SEPARATE SERIES OF CERTIFICATES BEING OFFERED BY THE DEPOSITOR
PURSUANT TO ITS PROSPECTUS DATED AUGUST 14, 1997, OF WHICH THIS PROSPECTUS
SUPPLEMENT IS A PART AND WHICH ACCOMPANIES THIS PROSPECTUS SUPPLEMENT. THE
PROSPECTUS CONTAINS IMPORTANT INFORMATION REGARDING THIS OFFERING WHICH IS NOT
CONTAINED HEREIN, AND PROSPECTIVE INVESTORS ARE URGED TO READ THE PROSPECTUS AND
THIS PROSPECTUS SUPPLEMENT IN FULL.
 
                                       S-3
<PAGE>   4
 
SALES OF THE CERTIFICATES MAY NOT BE CONSUMMATED UNLESS THE PURCHASER HAS
RECEIVED BOTH THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.
 
     UNTIL 90 DAYS AFTER THE DATE OF THIS PROSPECTUS SUPPLEMENT, ALL DEALERS
EFFECTING TRANSACTIONS IN THE OFFERED CERTIFICATES, WHETHER OR NOT PARTICIPATING
IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS SUPPLEMENT AND THE
PROSPECTUS TO WHICH IT RELATES. THIS DELIVERY REQUIREMENT IS IN ADDITION TO THE
OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS SUPPLEMENT AND PROSPECTUS WHEN
ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR
SUBSCRIPTIONS.
 
     CAPITALIZED TERMS USED IN THIS PROSPECTUS SUPPLEMENT AND NOT OTHERWISE
DEFINED HEREIN HAVE THE MEANINGS ASSIGNED IN THE PROSPECTUS. AN INDEX INDICATING
WHERE CERTAIN TERMS USED IN THE PROSPECTUS ARE DEFINED APPEARS AT THE END OF THE
PROSPECTUS UNDER THE CAPTION "INDEX OF PRINCIPAL DEFINITIONS."
 
                                       S-4
<PAGE>   5
 
                              SUMMARY INFORMATION
 
     The following summary is qualified in its entirety by reference to the
detailed information appearing elsewhere herein and in the Prospectus.
Capitalized terms used herein and not otherwise defined herein have the meanings
assigned in the Prospectus.
 
Title of Securities........  Mortgage Pass-Through Certificates, Series 1997-1.
 
Depositor..................  BA Mortgage Securities, Inc. (the "Depositor"), an
                             affiliate of Bank of America, Federal Savings Bank
                             ("Bank of America, FSB") and a wholly-owned
                             subsidiary of Bank of America National Trust and
                             Savings Association ("Bank of America NT&SA"). See
                             "THE DEPOSITOR" in the Prospectus.
 
Master Servicers...........  Bank of America NT&SA will act as Master Servicer
                             for certain of the Mortgage Loans, which have an
                             aggregate outstanding principal balance as of the
                             Cut-off Date of approximately $278,168,075, and
                             Bank of America, FSB will act as Master Servicer
                             for the remaining Mortgage Loans, which have an
                             aggregate outstanding principal balance as of the
                             Cut-off Date of approximately $394,903,107 (each of
                             Bank of America NT&SA and Bank of America, FSB, in
                             such capacity, a "Master Servicer"). Each Master
                             Servicer is a wholly-owned subsidiary of
                             BankAmerica Corporation ("BankAmerica"). See
                             "POOLING AGREEMENT -- The Master Servicers" herein
                             and "MORTGAGE LOAN PROGRAM -- Residential Mortgage
                             Loan Servicing Activities" and "-- Delinquency,
                             Foreclosure and Loss Experience" in the Prospectus.
 
Trustee....................  Bankers Trust Company of California, N.A., a
                             national banking association (the "Trustee").
 
Cut-off Date...............  August 1, 1997.
 
Delivery Date..............  On or about August 14, 1997.
 
Offered Certificates.......  Class A-1, Class A-2, Class A-3, Class A-4, Class
                             A-5, Class A-6, Class A-7, Class A-8, Class A-9,
                             Class A-10, Class A-11, Class A-12, Class A-13,
                             Class PO, Class X, Class M, Class B-1, Class B-2,
                             Class R-I and Class R-II Certificates. Only the
                             Offered Certificates are offered hereby. The
                             initial Certificate Principal Balances (subject to
                             a permitted variance in the aggregate of plus or
                             minus 5%) and Pass-Through Rates of the Offered
                             Certificates are set forth or described on the
                             cover page hereof.
 
                             The Certificates will evidence in the aggregate the
                             entire beneficial ownership in the Trust Fund which
                             will consist primarily of the Mortgage Pool. The
                             Certificates will be issued pursuant to a Pooling
                             Agreement, to be dated as of the Cut-off Date,
                             among the Depositor, the Master Servicers, and the
                             Trustee (the "Pooling Agreement").
 
                             The Senior Certificates will comprise approximately
                             96.00% of the initial aggregate Certificate
                             Principal Balance of the Certificates. The Class M,
                             Class B-1 and Class B-2 Certificates will comprise
                             approximately 2.25%, 0.75% and 0.35%, respectively,
                             of the initial aggregate Certificate Principal
                             Balance of the Certificates.
 
                                       S-5
<PAGE>   6
 
Certificates Other Than the
  Offered Certificates.....  In addition to the Offered Certificates, the
                             following Classes of Certificates will be issued in
                             the indicated approximate initial Certificate
                             Principal Balances and will bear interest at the
                             indicated Pass-Through Rates, but are not offered
                             hereby:
 
<TABLE>
<CAPTION>
                                                                    APPROXIMATE
                                                                      INITIAL
                                                                    CERTIFICATE
                                                                 PRINCIPAL BALANCE    PASS-THROUGH RATE
                                                                 ------------------   -----------------
                                <S>                              <C>                  <C>
                                Class B-3......................      $1,682,677             7.500%
                                Class B-4......................      $1,346,142             7.500%
                                Class B-5......................      $1,346,146             7.500%
</TABLE>
 
Designations
 
  Regular Certificates.....  All Classes of Certificates other than the Class
                             R-I and Class R-II Certificates.
 
  Residual Certificates....  Class R-I and Class R-II Certificates.
 
  Class A Certificates.....  Class A-1, Class A-2, Class A-3, Class A-4, Class
                             A-5, Class A-6, Class A-7, Class A-8, Class A-9,
                             Class A-10, Class A-11, Class A-12 and Class A-13
                             Certificates.
 
  Senior Certificates......  Class A, Class PO, Class X and Residual
                             Certificates.
 
  Class B Certificates.....  Class B-1, Class B-2, Class B-3, Class B-4 and
                             Class B-5 Certificates.
 
  Subordinate
Certificates...............  Class M and Class B Certificates.
 
  Senior Subordinate
Certificates...............  Class M, Class B-1 and Class B-2 Certificates.
 
  Junior Subordinate
Certificates...............  Class B-3, Class B-4 and Class B-5 Certificates.
 
  LIBOR Certificates.......  Class A-2 and Class A-3 Certificates.
 
  Inverse Floater
Certificates...............  Class A-3 Certificates.
 
  Lockout Certificates.....  Class A-7 Certificates.
 
  Principal Only
Certificates...............  Class PO and Class A-6 Certificates.
 
  Interest Only
Certificates...............  Class A-3, Class A-13 and Class X Certificates.
 
  Notional Amount
Certificates...............  Class A-3, Class A-13 and Class X Certificates.
 
  DTC Registered
Certificates...............  Class A, Class PO, Class X, Class M, Class B-1 and
                             Class B-2 Certificates.
 
The Mortgage Pool..........  The Mortgage Pool will consist of fixed-rate,
                             fully-amortizing, level monthly payment mortgage
                             loans (the "Mortgage Loans"). The Mortgage Loans
                             were originated or acquired by Bank of America
                             NT&SA and Bank of America, FSB (each, in such
                             capacity, a "Seller"). The Depositor will acquire
                             the Mortgage Loans from the Sellers on the Delivery
                             Date. The aggregate principal balance of the
                             Mortgage Loans as of the Cut-off Date (after
                             deducting payments of principal due on such date)
                             will be approximately $673,071,182.
 
                             The Mortgage Loans are secured by first liens on
                             one- to four-family residential real properties
                             (each, a "Mortgaged Property"). The Mortgage Loans
                             have terms to maturity of not more than 31 years
                             from the date of origination and a weighted average
                             remaining term to stated maturity of approximately
                             332 months as of the Cut-off Date. The
 
                                       S-6
<PAGE>   7
 
                             Mortgage Loans will bear interest at Mortgage Rates
                             of at least 5.625% per annum but not more than
                             9.500% per annum, with a weighted average Mortgage
                             Rate of approximately 7.686% per annum as of the
                             Cut-off Date.
 
                             For a further description of the Mortgage Loans,
                             see "DESCRIPTION OF THE MORTGAGE POOL" herein.
 
Book-Entry Registration....  The DTC Registered Certificates are issuable in
                             book-entry form and will be represented by
                             certificates registered in the name of Cede & Co.
                             ("Cede"), as the nominee of the depository, The
                             Depository Trust Company ("DTC" and, together with
                             any successor depository, the "Depository"), which
                             will be the "Certificateholder" of the DTC
                             Registered Certificates, as such term is used
                             herein. A person acquiring an interest in DTC
                             Registered Certificates (a "Beneficial Owner") will
                             not be entitled to receive a certificate
                             representing such Beneficial Owner's interest in
                             the DTC Registered Certificates except in the event
                             that Definitive Certificates (as defined herein)
                             are issued for all Certificates under the limited
                             circumstances described in the Prospectus. Until
                             such time, the rights of Beneficial Owners may be
                             exercised only through DTC and its participating
                             organizations, except as otherwise specified
                             herein. See "DESCRIPTION OF THE
                             CERTIFICATES -- Book-Entry Registration of Certain
                             Certificates" herein and "DESCRIPTION OF THE
                             CERTIFICATES -- Form of Certificates" in the
                             Prospectus.
 
Denominations..............  The Offered Certificates, other than the Class A-4,
                             Class A-5, Class A-12 and Residual Certificates,
                             are offered in minimum denominations equivalent to
                             not less than $100,000 initial Certificate
                             Principal Balance (or initial Notional Amount in
                             the case of the Notional Amount Certificates) each
                             and multiples of $1 in excess thereof. The Class
                             A-4, Class A-5 and Class A-12 Certificates are
                             offered in minimum denominations equivalent to not
                             less than $1,000 initial Certificate Principal
                             Balance and multiples of $1 in excess thereof. The
                             Class R-I and Class R-II Certificates will each be
                             offered in registered, certificated form in a
                             single denomination of 99.99% Percentage Interest.
                             The remaining 0.01% Percentage Interest of each of
                             the Class R-I and Class R-II Certificates will be
                             retained by Bank of America, FSB, as set forth
                             herein under "FEDERAL INCOME TAX CONSEQUENCES."
 
Priority of
Distributions..............  Commencing in September 1997, on the 25th day of
                             each month, or if such 25th day is not a business
                             day, on the immediately succeeding business day
                             (each, a "Distribution Date"), prior to the Credit
                             Support Depletion Date (as defined below),
                             distributions will in general be made in the order
                             and priority as follows: (1) first, the Class PO
                             Certificates receive a certain portion of the
                             principal received in respect of each Mortgage Loan
                             with a Net Mortgage Rate of less than 7.500% per
                             annum (a "Class PO Mortgage Loan"), as described in
                             "DESCRIPTION OF THE CERTIFICATES -- Principal
                             Distributions -- Class PO Distribution Amount"; (2)
                             second, the Senior Certificates entitled to
                             interest receive accrued and unpaid interest, as
                             described in "DESCRIPTION OF THE
                             CERTIFICATES -- Interest Distributions"; (3) third,
                             the Senior Certificates entitled to principal
                             (other than the Class PO Certificates) receive
                             principal in the order described in "DESCRIPTION OF
                             THE CERTIFICATES -- Principal
                             Distributions -- Senior Principal Distribution
                             Amount"; (4) fourth, the
 
                                       S-7
<PAGE>   8
 
                             Class PO Certificates receive principal to make up
                             for certain losses on the Class PO Mortgage Loans,
                             as described in "DESCRIPTION OF THE
                             CERTIFICATES -- Principal Distributions -- Class PO
                             Distribution Amount"; (5) fifth, the Subordinate
                             Certificates receive interest and then principal in
                             the following order of seniority, with both
                             interest and principal being paid to one Class
                             before any payments are made to the next Class:
                             Class M, Class B-1, Class B-2, Class B-3, Class B-4
                             and Class B-5, as described in "DESCRIPTION OF THE
                             CERTIFICATES -- Interest Distributions" and
                             "-- Principal Distributions -- Subordinate
                             Principal Distribution Amount"; (6) sixth, the
                             Class R-II Certificates receive the remainder of
                             the Available Distribution Amount (as defined
                             herein) for such Distribution Date.
 
                             The "Credit Support Depletion Date" is the first
                             Distribution Date on which the aggregate of the
                             Certificate Principal Balances of the Subordinate
                             Certificates has been or will be reduced to zero.
 
                             On each Distribution Date on or after the Credit
                             Support Depletion Date, distributions will in
                             general be made in the order and priority as
                             follows: (1) first, the Class PO Certificates
                             receive a certain portion of the principal received
                             in respect of each Class PO Mortgage Loan; (2)
                             second, the Senior Certificates entitled to
                             interest receive accrued and unpaid interest; (3)
                             third, the Senior Certificates entitled to
                             principal (other than the Class PO Certificates)
                             receive principal pro rata according to their
                             respective Certificate Principal Balances; (4)
                             fourth, the Class R-II Certificates receive the
                             remainder of the Available Distribution Amount for
                             such Distribution Date.
 
                             For a precise description of the order and priority
                             of distributions, see "DESCRIPTION OF THE
                             CERTIFICATES -- Priority of Distributions" herein.
 
Interest Distributions.....  Holders of each Class of Offered Certificates will
                             be entitled to receive distributions in an amount
                             equal to the Accrued Certificate Interest (as
                             defined below) on such Class on each Distribution
                             Date, to the extent of the Available Distribution
                             Amount (as defined herein under "DESCRIPTION OF THE
                             CERTIFICATES -- Available Distribution Amount") for
                             such Distribution Date.
 
                             With respect to any Distribution Date (except for
                             the first Distribution Date with respect to the
                             LIBOR Certificates on which they will receive
                             accrued interest from August 14th through September
                             24th), Accrued Certificate Interest will be equal
                             to one month's interest accrued on the Certificate
                             Principal Balance (or Notional Amount, in the case
                             of the Notional Amount Certificates) of the
                             Certificates of such Class, at the Pass-Through
                             Rate (as set forth or described on the cover
                             hereof) on such Class; in each case less any
                             interest shortfalls not covered by the
                             Subordination (as defined herein under "DESCRIPTION
                             OF THE CERTIFICATES -- Allocation of Losses;
                             Subordination"), including any Net Prepayment
                             Interest Shortfall (as defined herein and allocated
                             as described herein under "DESCRIPTION OF THE
                             CERTIFICATES -- Interest Distributions") for such
                             Distribution Date.
 
                             Any interest shortfalls, other than those covered
                             by the Soldiers' and Sailors' Civil Relief Act of
                             1940 (the "Relief Act"), allocated to the
 
                                       S-8
<PAGE>   9
 
                             Class A-5 Certificates will be covered by the
                             Reserve Fund and/or the Policy.
 
                             The Notional Amount of the Class X Certificates as
                             of any Distribution Date will equal the product of
                             (x) the aggregate scheduled principal balance, as
                             of the second preceding Due Date after giving
                             effect to payments scheduled to be received as of
                             such Due Date, whether or not received, or with
                             respect to the initial Distribution Date, as of the
                             Cut-off Date, of the Mortgage Loans having Net
                             Mortgage Rates equal to or greater than 7.500% per
                             annum (the "Premium Rate Mortgage Loans") and (y) a
                             fraction, the numerator of which is the weighted
                             average of the Stripped Interest Rates (as defined
                             herein) for the Premium Rate Mortgage Loans as of
                             such Due Date and the denominator of which is
                             7.500% per annum.
 
                             The Notional Amount of the Class A-3 Certificates
                             will equal the Certificate Principal Balance of the
                             Class A-2 Certificates as of any date of
                             determination.
 
                             The Notional Amount of the Class A-13 Certificates
                             will equal the sum of (a) 4.9180328% of the Class
                             A-12 Certificate Principal Balance and (b)
                             4.3173770% of the Class A-5 Certificate Principal
                             Balance as of any date of determination.
 
                             If the Available Distribution Amount after required
                             distributions to the Class PO Certificates for any
                             Distribution Date is less than the aggregate amount
                             of Accrued Certificate Interest required to be
                             distributed on the Senior Certificates on such date
                             (the "Senior Interest Distribution Amount"), the
                             shortfall will be allocated among each affected
                             Class as described herein under "DESCRIPTION OF THE
                             CERTIFICATES -- Allocation of Losses;
                             Subordination."
 
LIBOR......................  The Pass-Through Rates for the LIBOR Certificates
                             are adjustable monthly based on changes in LIBOR,
                             as described herein. Interest to be distributed to
                             the LIBOR Certificates on any Distribution Date
                             will consist of interest accrued during the period
                             commencing on the 25th day of the preceding
                             calendar month and ending on the 24th day of the
                             month of such Distribution Date (except that the
                             initial Distribution Date will include interest
                             accrued from August 14th through September 24th).
                             The initial, minimum and maximum Pass-Through Rates
                             for the LIBOR Certificates are specified in notes
                             (2) and (3) on the cover hereof.
 
                             The Pass-Through Rates for the LIBOR Certificates
                             will be determined by the Trustee based on the
                             average of quotations of the London Interbank
                             Offered Rate for one-month U.S. dollar deposits
                             ("LIBOR") as further described herein.
 
Compensating Interest......  With respect to prepayments in full or in part on
                             any Mortgage Loan serviced by it, each Master
                             Servicer is obligated to reduce its aggregate
                             Servicing Fee with respect to all Mortgage Loans
                             serviced by it to the extent necessary to fund any
                             Prepayment Interest Shortfall (adjusted to the
                             related Net Mortgage Rate) on each Distribution
                             Date. The amount so passed through will hereinafter
                             be referred to as "Compensating Interest." See
                             "DESCRIPTION OF THE CERTIFICATES -- Inter-
 
                                       S-9
<PAGE>   10
 
                             est Distributions" and "CERTAIN YIELD AND
                             PREPAYMENT CONSIDERATIONS" herein.
 
Principal Distributions....  General. On each Distribution Date,
                             Certificateholders will be entitled to receive
                             principal distributions from the Available
                             Distribution Amount to the extent described herein.
                             All distributions of principal will be made only to
                             the extent of the Available Distribution Amount as
                             described herein under "DESCRIPTION OF THE
                             CERTIFICATES -- Priority of Distributions."
 
                             The Class X, Class A-3 and Class A-13 Certificates
                             will not receive any distributions of principal.
 
                             Distributions to the Class PO Certificates. The
                             Class PO Certificates will receive a portion of the
                             Available Distribution Amount attributable to
                             principal received on or in respect of any Class PO
                             Mortgage Loan. In addition, for so long as any
                             Class of Subordinate Certificates remains
                             outstanding, the Class PO Certificates will receive
                             distributions of principal equal to a portion of
                             certain losses on Class PO Mortgage Loans as
                             described herein under "DESCRIPTION OF THE
                             CERTIFICATES -- Principal Distributions -- Class PO
                             Principal Distribution Amount."
 
                             Distributions to the Senior Certificates (other
                             than the Class PO Certificates). On each
                             Distribution Date, prior to the Credit Support
                             Depletion Date, an amount, up to the amount of the
                             Senior Principal Distribution Amount (as defined in
                             "DESCRIPTION OF THE CERTIFICATES -- Principal
                             Distributions -- Senior Principal Distribution
                             Amount" herein) for such Distribution Date, will be
                             distributed as principal to the Senior Certificates
                             in the order of priority described herein under
                             "DESCRIPTION OF THE CERTIFICATES -- Principal
                             Distributions -- Senior Principal Distribution
                             Amount."
 
                             On each Distribution Date on and after the Credit
                             Support Depletion Date, an amount, up to the amount
                             of the Senior Principal Distribution Amount for
                             such Distribution Date will be distributed as
                             principal to the Senior Certificates (other than
                             the Class PO and Interest Only Certificates), pro
                             rata according to their respective Certificate
                             Principal Balances.
 
                             Distributions to the Subordinate Certificates. On
                             each Distribution Date, an amount, up to the
                             Subordinate Principal Distribution Amount (as
                             defined in "DESCRIPTION OF THE
                             CERTIFICATES -- Principal
                             Distributions -- Subordinate Principal Distribution
                             Amount" herein) for such Distribution Date, will be
                             distributed as principal to the Subordinate
                             Certificates. On each Distribution Date, except
                             Distribution Dates on which the Subordination Level
                             (as defined in "DESCRIPTION OF THE
                             CERTIFICATES -- Priority of Distributions" herein)
                             for any Class of Class B Certificates is less than
                             such Subordination Level as of the Cut-off Date,
                             each Class of Subordinate Certificates will be
                             entitled to receive its pro rata (by Certificate
                             Principal Balance) share of the Subordinate
                             Principal Distribution Amount, to the extent of the
                             Available Distribution Amount remaining after
                             distributions of interest and principal to the
                             Senior Certificates, distributions of interest and
                             principal to all Classes of Subordinate
                             Certificates senior to such Class and distributions
                             of interest to such Class. See "DESCRIPTION
 
                                      S-10
<PAGE>   11
 
                             OF THE CERTIFICATES -- Priority of Distributions"
                             herein. The relative seniority, from highest to
                             lowest, of the Subordinate Certificates shall be as
                             follows: Class M, Class B-1, Class B-2, Class B-3,
                             Class B-4 and Class B-5.
 
                             The rights of the holders of the Subordinate
                             Certificates to receive distributions of principal
                             are subordinated to the rights of the holders of
                             the Senior Certificates to receive distributions of
                             principal. See "DESCRIPTION OF THE
                             CERTIFICATES -- Allocation of Losses;
                             Subordination" herein.
 
                             Principal prepayments are not passed through to the
                             Certificateholders in the same order and priority
                             as scheduled principal payments on the Mortgage
                             Loans. For a more detailed description of how
                             distributions of principal will be allocated among
                             the various Classes of Certificates, see
                             "DESCRIPTION OF THE CERTIFICATES -- Principal
                             Distributions" herein.
 
Principal Distributions to
  Class A-5 Certificates...  Except as otherwise specified, the Class A-5
                             Certificates will be maintained through the
                             book-entry facilities of DTC. Investors in the
                             Class A-5 Certificates may submit requests for
                             principal distributions in accordance with the
                             procedures and limitations described herein. To the
                             extent the amount available for distribution of
                             principal to the Beneficial Owners of Class A-5
                             Certificates exceeds the amount of such requests on
                             any Distribution Date, distribution of such excess
                             principal to the Beneficial Owners of Class A-5
                             Certificates will be made in accordance with the
                             random lot procedures described herein. Because
                             there may be little or no distribution of principal
                             to the Beneficial Owners of Class A-5 Certificates
                             on any particular Distribution Date, there is no
                             assurance that an investor in the Class A-5
                             Certificates who submits a request for a principal
                             distribution will receive the distribution so
                             requested within any particular time after it is
                             submitted. BENEFICIAL OWNERS OF THE CLASS A-5
                             CERTIFICATES SHOULD NOTE THAT, BASED ON THE
                             STRUCTURING ASSUMPTIONS AND THE PRICING SPEED, NO
                             DISTRIBUTIONS OF PRINCIPAL WOULD BE MADE TO THE
                             CLASS A-5 CERTIFICATES UNTIL DECEMBER 2009. All
                             distributions of principal with respect to the
                             Class A-5 Certificates will be effected by
                             redemption of such Certificates and governed by the
                             procedures relating to such Class as described
                             herein. See "DESCRIPTION OF THE
                             CERTIFICATES -- Distributions in Reduction of the
                             Class A-5 Certificates" herein.
 
Financial Guaranty
Insurance Policy...........  The Class A-5 Certificates will have the benefit of
                             the Policy pursuant to which Financial Security
                             will guarantee payment of the Guaranteed
                             Distributions (as defined herein) on the Class A-5
                             Certificates. The Policy will not cover any
                             shortfalls in interest collections resulting from
                             the application of the Relief Act. See "CREDIT
                             ENHANCEMENTS -- The Financial Guaranty Insurance
                             Policy" and "-- Financial Security Assurance Inc."
                             herein.
 
Advances...................  Each Master Servicer is required to make advances
                             ("Advances") to holders of the Certificates in
                             respect of delinquent payments of principal and
                             interest on the Mortgage Loans serviced by it, but
                             only if such Master Servicer believes that the
                             amount advanced will be recoverable
 
                                      S-11
<PAGE>   12
 
                             from subsequent payments or collections (including
                             Insurance Proceeds and Liquidation Proceeds) in
                             respect of the related Mortgage Loan and subject to
                             the limitations described herein. See "DESCRIPTION
                             OF THE CERTIFICATES -- Advances" herein and in the
                             Prospectus.
 
Allocation of Losses;
  Subordination............  Neither the Certificates nor the underlying
                             Mortgage Loans or other assets of the Trust Fund
                             are insured or guaranteed by the FDIC or any other
                             governmental agency or instrumentality or by the
                             Depositor, either Master Servicer, BankAmerica or
                             any of their affiliates.
 
                             Subject to the limitations set forth below,
                             Realized Losses on the Mortgage Loans will be
                             allocated as follows: first, to the Class B-5
                             Certificates; second, to the Class B-4
                             Certificates; third, to the Class B-3 Certificates;
                             fourth, to the Class B-2 Certificates; fifth, to
                             the Class B-1 Certificates; sixth to the Class M
                             Certificates, in each case until the Certificate
                             Principal Balance of such class of Certificates has
                             been reduced to zero; and thereafter, if any such
                             Realized Losses are on a Class PO Mortgage Loan, to
                             the Class PO Certificates in an amount equal to the
                             related Class PO Fraction of the principal portion
                             of such Realized Losses, and the remainder of such
                             Realized Losses and the entire amount of such
                             Realized Losses on Mortgages Loans that are not
                             Class PO Mortgage Loans among all the remaining
                             classes of Senior Certificates (other than the
                             Class PO Certificates) on a pro rata basis.
 
                             The subordination provided to the Senior
                             Certificates by the Subordinate Certificates,
                             provided to the Class M Certificates by the Class B
                             Certificates and provided to each Class of Class B
                             Certificates (except the Class B-5 Certificates) by
                             those Classes of Class B Certificates having a
                             higher numerical designation will cover Realized
                             Losses on the Mortgage Loans from Defaulted
                             Mortgage Losses, Special Hazard Losses, Fraud
                             Losses and Bankruptcy Losses (each as defined in
                             the Prospectus). The aggregate amounts of Realized
                             Losses which may be allocated to the Subordinate
                             Certificates to cover Special Hazard Losses, Fraud
                             Losses and Bankruptcy Losses are initially limited
                             to $6,730,712, $13,461,424 and $100,000,
                             respectively. All of the foregoing amounts are
                             subject to periodic reduction as described herein
                             under "DESCRIPTION OF THE
                             CERTIFICATES -- Allocation of Losses;
                             Subordination." In the event the Certificate
                             Principal Balance of the Subordinate Certificate
                             with the lowest priority then outstanding is
                             reduced to zero, all additional losses will be
                             borne by the Subordinate Certificate with the next
                             lowest priority. The priority of the Subordinate
                             Certificates from highest to lowest is as follows:
                             Class M, Class B-1, Class B-2, Class B-3, Class B-4
                             and Class B-5.
 
                             In addition, any Special Hazard Losses, Fraud
                             Losses and Bankruptcy Losses in excess of the
                             respective amounts of coverage therefor and all
                             Extraordinary Losses will be borne by the holders
                             of Senior Certificates (other than the Class PO
                             Certificates) and Subordinate Certificates on a pro
                             rata basis; provided, that with respect to the
                             Class A-5 Certificates, such losses will be covered
                             by the Policy. Because principal distributions are
                             paid to certain Classes of Senior Certificates
                             before other Classes, holders of Classes of Senior
                             Certificates having a later priority of payment
                             bear a greater risk of such losses than holders of
                             Classes of Senior Certificates having earlier
                             priorities for distribution of principal.
 
                                      S-12
<PAGE>   13
 
                             See "DESCRIPTION OF THE CERTIFICATES -- Allocation
                             of Losses; Subordination" and "CREDIT
                             ENHANCEMENTS -- The Financial Guaranty Insurance
                             Policy" herein.
 
Residual Certificates......  The Residual Certificates will each have an initial
                             Certificate Principal Balance of $50 and a
                             Pass-Through Rate of 7.625% per annum. In addition,
                             the Residual Certificates represent the right to
                             receive certain distributions, if any, of amounts
                             which are in excess of the amounts required to be
                             distributed to all other Classes of Certificates,
                             including the Subordinate Certificates, following
                             the retirement of all of the Senior Certificates
                             and the Subordinate Certificates.
 
Optional Termination.......  At its option, on any Distribution Date when the
                             principal balance of the Mortgage Loans is less
                             than 10% of the aggregate principal balance of the
                             Mortgage Loans as of the Cut-off Date, either
                             Master Servicer or the Depositor may purchase from
                             the Trust Fund all remaining Mortgage Loans and
                             other assets thereof at a price equal to the sum of
                             (a) 100% of the unpaid principal balance of each
                             Mortgage Loan (other than any Mortgage Loan as to
                             which title to the related Mortgaged Property has
                             been acquired), or with respect to Mortgaged
                             Properties acquired in connection with defaulted
                             Mortgage Loans, the fair market value of each such
                             Mortgaged Property if such fair market value is
                             less than such unpaid principal balance (net of any
                             unreimbursed Advances attributable to principal),
                             in each case less any Realized Losses that have not
                             previously been allocated to the Certificates on
                             the day of repurchase plus (b) accrued interest
                             thereon at the weighted average Net Mortgage Rate
                             to, but not including, the first day of the month
                             of repurchase, and thereby effect early retirement
                             of the Certificates. See "POOLING
                             AGREEMENT -- Termination" herein and "THE POOLING
                             AGREEMENT -- Termination" in the Prospectus.
 
Special Prepayment
  Considerations...........  The rate of principal payments on the Offered
                             Certificates collectively will depend on the rate
                             and timing of principal payments (including
                             prepayments, defaults and liquidations) on the
                             Mortgage Loans. As is the case with mortgage-backed
                             securities generally, the Offered Certificates are
                             subject to substantial inherent cash-flow
                             uncertainties because the Mortgage Loans may be
                             prepaid at any time. Generally, when prevailing
                             interest rates are increasing, prepayment rates on
                             mortgage loans tend to decrease, resulting in a
                             reduced return of principal to investors at a time
                             when reinvestment at such higher prevailing rates
                             would be desirable. Conversely, when prevailing
                             interest rates are declining, prepayment rates on
                             mortgage loans tend to increase, resulting in a
                             greater return of principal to investors at a time
                             when reinvestment at comparable yields may not be
                             possible.
 
                             The Senior Certificates (other than the Class PO
                             Certificates) are subject to various priorities for
                             payment of principal as described herein under
                             "DESCRIPTION OF THE CERTIFICATES -- Principal
                             Distributions." Distributions on Classes having an
                             earlier priority of payment will be immediately
                             affected by the prepayment speed of the Mortgage
                             Loans early in the life of the Mortgage Pool.
                             Distribution on Classes with a later priority of
                             payment will not be directly affected by the
                             prepayment speed until such time as principal is
                             distributable on such Classes; however, the timing
                             of commencement of principal distri-
 
                                      S-13
<PAGE>   14
 
                             butions and the weighted average lives of such
                             Classes will be affected by the prepayment speed
                             experienced both before and after the commencement
                             of principal distributions on such Classes.
 
                             As described herein under "DESCRIPTION OF THE
                             CERTIFICATES -- Principal Distributions," during
                             certain periods all or a disproportionately large
                             percentage of principal prepayments on the Mortgage
                             Loans will be allocated among the Senior
                             Certificates (other than the Lockout Certificates
                             and Class PO Certificates), and during certain
                             periods none or a disproportionately small
                             percentage of such prepayments will be distributed
                             to the Lockout Certificates. As a result, the
                             weighted average lives of the Lockout Certificates
                             will be longer than would otherwise be the case.
 
                             To the extent that no principal prepayments or a
                             disproportionately small percentage of principal
                             prepayments on the Mortgage Loans are distributed
                             to the Subordinate Certificates, in the absence of
                             offsetting Realized Losses allocated thereto, the
                             weighted average lives of the Subordinate
                             Certificates will be extended and, as a relative
                             matter, the subordination afforded the Senior
                             Certificates by the Subordinate Certificates will
                             be increased.
 
                             See "DESCRIPTION OF THE
                             CERTIFICATES -- Distributions of Principal" and
                             "CERTAIN YIELD AND PREPAYMENT CONSIDERATIONS"
                             herein, and "MATURITY AND PREPAYMENT
                             CONSIDERATIONS" in the Prospectus.
 
Special Yield
Considerations.............  The yield to maturity on each respective Class of
                             Certificates will depend on the rate and timing of
                             principal payments (including prepayments, defaults
                             and liquidations) on the Mortgage Loans and the
                             allocation thereof (and of any losses on the
                             Mortgage Loans) to reduce the Certificate Principal
                             Balance (or Notional Amount) of such Class, as well
                             as other factors such as the Pass-Through Rate (and
                             any adjustments thereto) and the purchase price for
                             such Certificates. The yield to investors on any
                             Class of Certificates will be adversely affected by
                             any allocation thereto of prepayment interest
                             shortfalls on the Mortgage Loans, which are
                             expected to result from the distribution of
                             interest only to the date of prepayment (rather
                             than a full month's interest) in connection with
                             prepayments in full, and the lack of any
                             distribution of interest on the amount of any
                             partial prepayments.
 
                             In general, if a Class of Certificates is purchased
                             at a premium and principal distributions thereon
                             occur at a rate faster than anticipated at the time
                             of purchase, the investor's actual yield to
                             maturity will be lower than that assumed at the
                             time of purchase. Conversely, if a Class of
                             Certificates is purchased at a discount and
                             principal distributions thereon occur at a rate
                             slower than that assumed at the time of purchase,
                             the investor's actual yield to maturity will be
                             lower than that originally anticipated.
 
                             The Certificates were structured based on a number
                             of assumptions, including a Standard Prepayment
                             Assumption ("SPA") of 185% and weighted average
                             lives corresponding thereto as set forth herein
                             under "CERTAIN YIELD AND PREPAYMENT
                             CONSIDERATIONS." The yield assumptions for the
                             respective Classes that are to be offered hereunder
                             will vary as determined at the time of sale.
 
                                      S-14
<PAGE>   15
 
                             The yield to investors in the LIBOR Certificates
                             will be sensitive to fluctuations in LIBOR. The
                             yield to maturity on the Inverse Floater
                             Certificates will be extremely sensitive to
                             fluctuations in LIBOR, and the Pass-Through Rates
                             on such Certificates will vary inversely with
                             LIBOR. Changes in 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 LIBOR. Conversely, higher
                             prevailing mortgage interest rates (which would be
                             expected to result in slower prepayments) could
                             occur concurrently with a lower level of LIBOR.
                             Prospective investors should fully consider the
                             risks associated with an investment in the Inverse
                             Floater Certificates, including the possibility
                             that if the rate of principal prepayments is rapid
                             or if the level of LIBOR is high, such investors
                             may not fully recoup their initial investments.
 
                             The yields to maturity on the Class X and Class PO
                             Certificates will be extremely sensitive to the
                             level of both the timing of and overall rate of
                             receipt of principal prepayments. The interest
                             payable to the Class X Certificates is based on the
                             weighted average of the Stripped Interest Rates of
                             the Premium Rate Mortgage Loans and therefore the
                             yield to maturity on such Certificates will
                             decrease as a result of faster than expected
                             principal prepayments on the Premium Rate Mortgage
                             Loans. Prospective investors should fully consider
                             the risks associated with an investment in the
                             Class X Certificates, including the possibility
                             that if the rate of principal prepayments is rapid,
                             such investors may not fully recoup their initial
                             investments. Because the principal payable with
                             respect to the Class PO Certificates (which are
                             entitled to receive distributions of principal
                             only) is derived from Mortgage Loans with
                             Pass-Through Rates that are lower than 7.500% per
                             annum, the yield to maturity on the Class PO
                             Certificates will be adversely affected by slower
                             than expected Principal Prepayments on the Mortgage
                             Loans with Pass-Through Rates less than 7.500% per
                             annum.
 
                             The yield to maturity on the Subordinate
                             Certificates, and in particular on the classes of
                             Subordinate Certificates with lower payment
                             priorities, will be extremely sensitive to losses
                             due to defaults on the Mortgage Loans (and the
                             timing thereof), to the extent such losses are not
                             covered by the classes of Subordinate Certificates
                             lower in priority, because the entire amount of
                             such losses (rather than a pro rata portion
                             thereof) will be allocable to the Subordinate
                             Certificates, as described herein. The payment
                             priority of the Subordinate Certificates from
                             highest to lowest is as follows: Class M, Class
                             B-1, Class B-2, Class B-3, Class B-4 and Class B-5.
 
                             Holders of the Residual Certificates are entitled
                             to receive distributions of principal and interest
                             as described herein under "DESCRIPTION OF THE
                             CERTIFICATES -- Principal Distributions"; however,
                             holders of such Certificates may have tax
                             liabilities with respect to their Certificates
                             during the early years of their term that
                             substantially exceed the principal and interest
                             payable thereon during such periods.
 
                             See "CERTAIN YIELD AND PREPAYMENT CONSIDERATIONS,"
                             especially "-- Yield Considerations with Respect to
                             the Interest Only and Principal Only Certificates,"
                             and "-- Yield Considerations
 
                                      S-15
<PAGE>   16
 
                             relating to the Class M, Class B-1 and Class B-2
                             Certificates" and "FEDERAL INCOME TAX CONSEQUENCES"
                             herein, and "YIELD CONSIDERATIONS" in the
                             Prospectus.
 
Federal Income Tax
  Consequences.............  Two separate REMIC elections ("REMIC I" and "REMIC
                             II") will be made with respect to the Trust Fund
                             for federal income tax purposes. Upon the issuance
                             of the Certificates, Orrick, Herrington & Sutcliffe
                             LLP, counsel to the Depositor, will deliver its
                             opinion generally to the effect that, assuming
                             compliance with all provisions of the Pooling
                             Agreement, both REMIC I and REMIC II will qualify
                             as REMICs under Sections 860A through 860G of the
                             Internal Revenue Code of 1986 (the "Code").
 
                             For federal income tax purposes, (a) the Class R-I
                             Certificates will be the sole class of "residual
                             interests" in REMIC I, (b) the Offered Certificates
                             (other than the Residual Certificates) will
                             represent "regular interests" in REMIC II and will
                             generally be treated as representing ownership of
                             debt instruments of REMIC II and (c) the Class R-II
                             Certificates will constitute the sole class of
                             "residual interests" in REMIC II.
 
                             For federal income tax reporting purposes, the
                             Class A-1, Class A-2, Class A-7, Class A-8, Class
                             A-10, Class A-11 and Class M Certificates will not
                             be treated as having been issued with original
                             issue discount. The Class A-4, Class A-5, Class
                             A-9, Class A-12, Class B-1 and Class B-2
                             Certificates may, and the Principal Only and
                             Interest Only Certificates will, be treated as
                             having been issued with original issue discount for
                             federal income tax reporting purposes. The
                             prepayment assumption that will be used in
                             determining the rate of accrual of market discount
                             and premium, if any, for federal income tax
                             purposes is 185% SPA as described herein under
                             "CERTAIN YIELD AND PREPAYMENT CONSIDERATIONS."
 
                             No representation is made that the Mortgage Loans
                             will prepay at any given percentage of the SPA.
 
                             If actual prepayments differ sufficiently from the
                             prepayment assumption, the calculation of OID for
                             certain Classes of Offered Certificates might
                             produce a negative number for certain accrual
                             periods. In such event, Certificateholders will not
                             be entitled to a deduction for such amount, but
                             will be required to carry such amount forward as an
                             offset to OID, if any, accruing in future accrual
                             periods.
 
                             For further information regarding the federal
                             income tax consequences of investing in the Senior
                             Certificates, see "FEDERAL INCOME TAX CONSEQUENCES"
                             herein and in the Prospectus.
 
ERISA Considerations.......  Subject to the considerations described herein and
                             in the Prospectus, Senior Certificates may be
                             acquired by or on behalf of Plans and Plan
                             Investors (each, as defined herein). See "ERISA
                             CONSIDERATIONS" herein and in the Prospectus.
 
Rating.....................  It is a condition to the issuance of the Offered
                             Certificates that the Senior Certificates each be
                             rated "Aaa" by Moody's Investors Service
                             ("Moody's") and "AAA" by Duff & Phelps Credit
                             Rating Co. ("DCR") and that the Class M
                             Certificates be rated not less than
 
                                      S-16
<PAGE>   17
 
                             "AA," the Class B-1 Certificates be rated not less
                             than "A" and the Class B-2 Certificates be rated
                             not less than "BBB" by DCR. 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. A security rating does not address
                             the frequency of prepayments of Mortgage Loans, or
                             the corresponding effect on yield to investors. The
                             rating of the Notional Amount Certificates does not
                             address the possibility that the holders of such
                             Certificates may fail to recover their initial
                             investment. See "CERTAIN YIELD AND PREPAYMENT
                             CONSIDERATIONS" and "RATING" herein and "YIELD
                             CONSIDERATIONS" in the Prospectus.
 
Legal Investment...........  The Offered Certificates, other than the Class B-1
                             and Class B-2 Certificates, will constitute
                             "mortgage related securities" for purposes of the
                             Secondary Mortgage Market Enhancement Act of 1984
                             ("SMMEA") so long as they are rated in at least the
                             second highest rating category by a Rating Agency.
                             The Class B-1 and Class B-2 Certificates will not
                             constitute "mortgage related securities" for
                             purposes of SMMEA. Institutions whose investment
                             activities are subject to legal investment laws and
                             regulations, regulatory capital requirements or
                             review by regulatory authorities may be subject to
                             restrictions on investment in the Offered
                             Certificates and should consult with their legal
                             advisors. See "LEGAL INVESTMENT" herein and "LEGAL
                             INVESTMENT MATTERS" in the Prospectus.
 
                                      S-17
<PAGE>   18
 
                                  RISK FACTORS
 
UNCERTAIN TIMING OF PRINCIPAL PAYMENTS ON THE MORTGAGE LOANS
 
     The rate of principal payments, the amount of each interest payment and the
yield to maturity on each Class of the Certificates are directly related to the
rate of payments of principal on the Mortgage Loans, which may be in the form of
scheduled amortization, principal prepayments, defaults or liquidations. In
general, when the level of prevailing mortgage interest rates declines
significantly below the interest rates on the Mortgage Loans, the rate of
prepayment is likely to increase, although the prepayment rate is influenced by
a number of other factors, including general economic conditions and homeowner
mobility. The rate of payment of principal will also be affected by any
repurchase by a Seller or Master Servicer of the Mortgage Loans. See "POOLING
AGREEMENT -- Termination; Retirement of Certificates" and "MATURITY AND
PREPAYMENT CONSIDERATIONS" in the Prospectus and "CERTAIN YIELD AND PREPAYMENT
CONSIDERATIONS" and "POOLING AGREEMENT -- Termination" herein. In such event,
the repurchase price paid by a Seller or Master Servicer would be passed through
to Certificateholders on the Distribution Date following the month of
repurchase. All of the Mortgage Loans contain "due-on-sale" clauses.
Consequently, acceleration of maturity as a result of transfers of Mortgaged
Properties will affect the level of prepayments on the Mortgage Loans.
 
     If any Certificate is purchased at a discount from its original Certificate
Principal Balance, and if a purchaser of such Certificate calculates the yield
to maturity based on an assumed rate of principal payments (including
prepayments, defaults and liquidations) faster than that actually received on
the Mortgage Loans, the actual yield to maturity will be lower than that so
calculated. If any Certificate is purchased at a premium from its original
Certificate Principal Balance, and if a purchaser of such Certificate calculates
the yield to maturity based on an assumed rate of principal payments (including
prepayments, defaults and liquidations) slower than that actually received on
the Mortgage Loans, the actual yield to maturity will be lower than that so
calculated.
 
SENSITIVITY OF CLASS X AND CLASS PO CERTIFICATE YIELDS TO PREPAYMENTS
 
     The yields to maturity on the Class X and Class PO Certificates will be
extremely sensitive to the level of principal prepayments (including principal
prepayments, defaults and liquidations). The interest payable on the Class X
Certificates is based on the weighted average of the Stripped Interest Rates of
the Premium Rate Mortgage Loans and therefore the yield to maturity on such
Certificates will decrease as a result of faster than expected principal
prepayments on the Premium Rate Mortgage Loans. Prospective investors should
fully consider the risks associated with an investment in the Class X
Certificates, including the possibility that if the rate of principal
prepayments is rapid, such investors may not fully recoup their initial
investments. Because the principal payable with respect to the Class PO
Certificates (which are entitled to receive distributions of principal only) is
derived from Mortgage Loans with Net Mortgage Rates that are lower than 7.500%
per annum, the yield to maturity on the Class PO Certificates will be adversely
affected by slower than expected principal prepayments on such Mortgage Loans.
Because the interest payable on the Class X Certificates and the principal
distributable to the Class PO Certificates are derived from different groups of
Mortgage Loans, it is possible that faster than expected prepayments with
respect to the Class X Certificates may occur at the same time as slower than
expected prepayments with respect to the Class PO Certificates. See "CERTAIN
YIELD AND PREPAYMENT CONSIDERATIONS" herein.
 
LIBOR CERTIFICATE YIELD CONSIDERATIONS
 
     The yield to maturity on the LIBOR Certificates will be sensitive to the
fluctuations in the level of LIBOR (as defined herein), and the yield to
maturity on the Inverse Floater Certificates will be extremely sensitive to
fluctuations in the level of LIBOR and to the rate of principal prepayments on
the Mortgage Loans. Prospective investors should fully consider the risks
associated with an investment in the Inverse Floater Certificates, including the
possibility that if the rate of principal prepayment (including principal
prepayments, defaults and liquidations) on the Mortgage Loans is rapid or if the
level of LIBOR is high,
 
                                      S-18
<PAGE>   19
 
investors in the Class A-3 Certificates may not fully recoup their initial
investment. See "CERTAIN YIELD AND PREPAYMENT CONSIDERATIONS" herein.
 
PREPAYMENT LIMITATIONS ON THE LOCKOUT CERTIFICATES
 
     Although the Lockout Certificates are Senior Certificates, the Lockout
Certificates will generally not be entitled to receive any principal prepayments
until September 2002 (other than the applicable Class A-7 Liquidation Amount).
Therefore, the Lockout Certificates will not be entitled to receive the
disproportionate allocation of principal prepayments that the other Senior
Certificates are entitled to receive. See "DESCRIPTION OF THE
CERTIFICATES -- Distributions of Principal" and "CERTAIN YIELD AND PREPAYMENT
CONSIDERATIONS" herein.
 
SUBORDINATION; ALLOCATION OF REALIZED LOSES
 
     The yield to maturity on each Class of the Senior Subordinate Certificates
will be extremely sensitive to Realized Losses on the Mortgage Loans (other than
Excess Special Hazard Losses, Excess Fraud Losses, Excess Bankruptcy Losses and
Extraordinary Losses, each as defined herein) because a disproportionately large
amount of such losses (rather than a pro rata portion thereof) generally will be
allocable to such Classes of Certificates following the reduction of the
aggregate of the Certificate Principal Balances of the Junior Subordinate
Certificates to zero, as described under "DESCRIPTION OF THE CERTIFICATES --
Allocation of Losses; Subordination" herein.
 
     The yield to maturity on each Class of the Senior Certificates will be
sensitive to Realized Losses on the Mortgage Loans because all such losses will
be allocable to such Classes of Certificates following the reduction of the
aggregate of the Certificate Principal Balances of the Senior Subordinate
Certificates to zero, as described under "DESCRIPTION OF THE
CERTIFICATES -- Allocation of Losses; Subordination" herein.
 
BOOK-ENTRY SYSTEM
 
     Since transactions in the DTC Registered Certificates generally can be
effected only through The Depository Trust Company ("DTC"), participating
organizations, indirect participants and certain banks, the ability of a
Certificateholder to pledge a DTC Registered Certificate to persons or entities
that do not participate in the DTC system, or otherwise to take actions with
respect to such Certificates, may be limited due to a lack of a physical
certificate representing the DTC Registered Certificates. In addition, the
Certificateholders may experience some delay in their receipt of distributions
of interest and principal on the DTC Registered Certificates, since such
distributions will be forwarded by the Trustee (or its duly appointed paying
agent, if any) to DTC, and DTC will credit such distributions to the accounts of
DTC Participants (as defined herein) which will thereafter credit them to the
accounts of Certificateholders either directly or indirectly through indirect
participants. Also, issuance of the DTC Registered Certificates in book-entry
form may reduce the liquidity thereof in any secondary trading market that may
develop therefor because investors may be unwilling to purchase securities for
which they cannot obtain delivery of physical certificates. See "DESCRIPTION OF
THE CERTIFICATES -- Book-Entry Registration of Certain Certificates" herein.
 
RISKS ASSOCIATED WITH THE CLASS A-5 CERTIFICATES
 
     Distributions of principal to the Class A-5 Certificates will, in general,
be paid first to the estates of deceased owners of the Class A-5 Certificates
(subject to the priorities and limits described below) and then to those living
Class A-5 Certificateholders, in each case who request such a distribution.
Among the requests by Deceased Holders (as defined herein), priority will, in
general, be given to those who first request a principal distribution. Among the
requests by Living Holders (as defined herein), priority will also, in general,
be given to those who first request a principal distribution. See "DESCRIPTION
OF THE CERTIFICATES -- Distributions in Reduction of the Class A-5
Certificates -- Priority of Requested Distributions" and "-- Procedure for
Requested Distributions." THEREFORE, THERE IS NO ASSURANCE THAT AN INVESTOR IN
THE CLASS A-5 CERTIFICATES WHO SUBMITS A REQUEST FOR A PRINCIPAL DISTRIBUTION
THROUGH REDEMPTION WILL RECEIVE THE
 
                                      S-19
<PAGE>   20
 
DISTRIBUTION SO REQUESTED WITHIN ANY PARTICULAR TIME AFTER IT IS SUBMITTED. THE
POLICY DOES NOT GUARANTEE THAT ANY REQUEST FOR REDEMPTION OF A CLASS A-5
CERTIFICATE WILL BE HONORED. See "CREDIT ENHANCEMENTS -- The Financial Guaranty
Insurance Policy" herein.
 
     THERE IS ALSO NO ASSURANCE THAT THE CLASS A-5 CERTIFICATES WILL NOT BE
REDEEMED EARLIER THAN EXPECTED OR DESIRED. In respect of any Distribution Date,
when the amount available for distribution to the Class A-5 Certificates exceeds
the amount requested by Class A-5 Certificateholders, mandatory distributions of
principal will be made in accordance with random lottery procedures described
herein. Therefore, investors in the Class A-5 Certificates may receive principal
distributions in an adverse interest rate environment. See "DESCRIPTION OF THE
CERTIFICATES -- Distributions in Reduction of the Class A-5 Certificates --
Mandatory Distributions of Principal on Class A-5 Certificates." The Policy does
not guarantee that any Class A-5 Certificate will or will not be mandatorily
redeemed. See "CREDIT ENHANCEMENTS -- The Financial Guaranty Insurance Policy"
herein.
 
     PURSUANT TO THE TERMS OF THE POOLING AGREEMENT, UNLESS A FINANCIAL SECURITY
DEFAULT (AS DEFINED HEREIN) OCCURS, FINANCIAL SECURITY WILL BE ENTITLED TO
EXERCISE THE VOTING RIGHTS OF THE HOLDERS OF THE CLASS A-5 CERTIFICATES WITHOUT
THE CONSENT OF SUCH CERTIFICATEHOLDERS, AND SUCH CERTIFICATEHOLDERS MAY EXERCISE
SUCH RIGHTS ONLY WITH THE PRIOR WRITTEN CONSENT OF FINANCIAL SECURITY. Financial
Security shall be subrogated to the rights of each holder of a Class A-5
Certificate to receive distributions on such Certificates to the extent of any
payment by Financial Security under the Policy with respect to such Class A-5
Certificates.
 
                        DESCRIPTION OF THE MORTGAGE POOL
 
GENERAL
 
     The Mortgage Pool will consist of Mortgage Loans with an aggregate
principal balance outstanding as of the Cut-off Date, after deducting payments
of principal due on such date, of approximately $673,071,182. The Mortgage Pool
will consist of conventional, fully-amortizing, level monthly payment first
Mortgage Loans with fixed interest rates which have terms to maturity of not
more than 31 years from the date of origination.
 
     All of the Mortgage Loans were originated or acquired by the Sellers, as
more fully described herein and in the Prospectus.
 
     Pursuant to the terms of the Pooling Agreement, the Depositor shall assign
the representations and warranties relating to the Mortgage Loans made by the
Sellers to the Trustee for the benefit of the Certificateholders as of the
Delivery Date. To the extent that the applicable Seller is not able to
repurchase a Mortgage Loan in the event of a breach of its representations and
warranties with respect to such Mortgage Loan, none of the Depositor, the Master
Servicers nor any of their affiliates will be required to repurchase such
Mortgage Loan. If there was fraud in the origination of such Mortgage Loans a
limited amount of losses on such Mortgage Loans will be covered by the
Subordination (as defined herein) provided by the Class M Certificates and Class
B Certificates as described herein under "DESCRIPTION OF THE
CERTIFICATES -- Allocation of Losses; Subordination."
 
                                      S-20
<PAGE>   21
 
     The Mortgage Loans in the Mortgage Pool will have the following
characteristics as of the Cut-off Date (except as otherwise indicated).
Percentages of the Mortgage Pool are percentages of the aggregate unpaid
scheduled principal balance of the Mortgage Loans having such characteristics
relative to the aggregate unpaid principal balance of all Mortgage Loans in the
Mortgage Pool):
 
                                 MORTGAGE RATES
 
<TABLE>
<CAPTION>
                       NUMBER OF          SCHEDULED UNPAID        PERCENTAGE OF
MORTGAGE RATES       MORTGAGE LOANS       PRINCIPAL BALANCE       MORTGAGE POOL
- --------------       --------------       -----------------       -------------
<S>                  <C>                  <C>                     <C>
5.501 to 6.000%               2            $     340,908.32             0.06%
6.001 to 6.500               24                4,729,354.94             0.70
6.501 to 7.000              120               34,996,351.07             5.20
7.001 to 7.500              718              215,091,361.76            31.96
7.501 to 8.000            1,082              321,736,935.99            47.80
8.001 to 8.500              248               69,957,929.71            10.39
8.501 to 9.000               78               19,541,933.16             2.90
9.001 to 9.500               28                6,676,407.76             0.99
                          -----            ----------------           ------
        Total:            2,300            $ 673,071,182.71           100.00%
                          =====            ================           ======
</TABLE>
 
     As of the Cut-off Date, the weighted average Mortgage Rate of the Mortgage
Loans will be approximately 7.686% per annum.
 
                   ORIGINAL MORTGAGE LOAN PRINCIPAL BALANCES
 
<TABLE>
<CAPTION>
                                                                 SCHEDULED
                                                                  UNPAID
              ORIGINAL MORTGAGE LOAN           NUMBER OF         PRINCIPAL      PERCENTAGE OF
                 PRINCIPAL BALANCE           MORTGAGE LOANS       BALANCE       MORTGAGE POOL
        -----------------------------------  --------------   ---------------   -------------
        <S>                                  <C>              <C>               <C>
          $     0.01 to 100,000.00.........           3       $     57,719.68         0.01%
          100,000.01 to 200,000.00.........           1            189,827.18         0.03
          200,000.01 to 300,000.00.........       1,488        360,202,394.30        53.52
          300,000.01 to 400,000.00.........         540        180,502,253.64        26.82
          400,000.01 to 500,000.00.........         177         77,435,630.18        11.50
          500,000.01 to 600,000.00.........          57         30,516,181.82         4.53
          600,000.01 to 700,000.00.........          16         10,120,450.91         1.50
          700,000.01 to 800,000.00.........          10          7,330,245.73         1.09
          800,000.01 to 900,000.00.........           8          6,716,479.27         1.00
                                                  -----       ---------------       ------
                  Total:...................       2,300       $673,071,182.71       100.00%
                                                  =====       ===============       ======
</TABLE>
 
     As OF the Cut-off Date, the average unpaid principal balance of the
Mortgage Loans will be approximately $292,639.64.
 
                         ORIGINAL LOAN-TO-VALUE RATIOS
 
<TABLE>
<CAPTION>
                                                              SCHEDULED UNPAID
                   LOAN-TO-VALUE               NUMBER OF         PRINCIPAL       PERCENTAGE OF
                     RATIO (%)               MORTGAGE LOANS       BALANCE        MORTGAGE POOL
        -----------------------------------  --------------   ----------------   -------------
        <S>                                  <C>              <C>                <C>
         0.01 to 60.00%....................         245       $  76,299,200.93        11.34%
        60.01 to 65.00.....................         118          37,841,736.51         5.62
        65.01 to 70.00.....................         165          51,885,561.32         7.71
        70.01 to 75.00.....................         351         107,151,333.61        15.92
        75.01 to 80.00.....................         910         266,903,687.63        39.65
        80.01 to 85.00.....................          84          22,253,177.15         3.31
        85.01 to 90.00.....................         350          91,575,353.84        13.61
        90.01 to 95.00.....................          77          19,161,131.72         2.85
                                                  -----       ----------------       ------
                  Total:...................       2,300       $ 673,071,182.71       100.00%
                                                 ======       ================       ======
</TABLE>
 
                                      S-21
<PAGE>   22
 
     The weighted average Loan-to-Value Ratio at origination of the Mortgage
Loans will have been approximately 75.22%.
 
                GEOGRAPHIC DISTRIBUTIONS OF MORTGAGED PROPERTIES
 
<TABLE>
<CAPTION>
                                                                 SCHEDULED
                                                                  UNPAID
                                               NUMBER OF         PRINCIPAL      PERCENTAGE OF
                       STATE                 MORTGAGE LOANS       BALANCE       MORTGAGE POOL
        -----------------------------------  --------------   ---------------   -------------
        <S>                                  <C>              <C>               <C>
        Arizona............................         156       $ 46,786,919.98         6.95%
        California.........................         521        133,937,936.46        19.90
        Connecticut........................          75         22,993,669.25         3.42
        Massachusetts......................         315         92,009,102.61        13.67
        Maryland...........................          90         28,374,666.71         4.22
        New Jersey.........................         143         41,980,828.22         6.24
        New York...........................         134         41,025,047.01         6.10
        Pennsylvania.......................          77         23,012,583.05         3.42
        Texas..............................          78         22,307,775.96         3.31
        Washington.........................         318        100,822,809.36        14.98
        Other(1)...........................         393        119,819,844.10        17.79
                                                  -----       ---------------       ------
                  Total:                          2,300       $673,071,182.71       100.00%
                                                  =====       ===============       ======
</TABLE>
 
- ---------------
 
(1) Other includes states and the District of Columbia with under 3%
    concentrations individually.
 
     No more than 1.85% of the Mortgage Loans will be secured by Mortgaged
Properties located in any one zip code area in California and approximately
1.34% of the Mortgage Loans will be secured by Mortgaged Properties located in
any one zip code area outside California.
 
                            MORTGAGED PROPERTY TYPES
 
<TABLE>
<CAPTION>
                                                                 SCHEDULED
                                                                  UNPAID
                                               NUMBER OF         PRINCIPAL      PERCENTAGE OF
                   PROPERTY TYPE             MORTGAGE LOANS       BALANCE       MORTGAGE POOL
        -----------------------------------  --------------   ---------------   -------------
        <S>                                  <C>              <C>               <C>
        Single-family detached.............       1,830       $541,991,386.66        80.53%
        Planned Unit Developments..........         344         98,426,053.49        14.62
        Two- to four-family units..........          13          4,139,919.54         0.62
        Condo..............................          87         22,861,655.90         3.40
        Townhouse..........................           7          1,882,124.06         0.28
        Other..............................          19          3,770,043.06         0.56
                                                  -----       ---------------       ------
                  Total:...................       2,300       $673,071,182.71       100.00%
                                                  =====       ===============       ======
</TABLE>
 
     In connection with the Mortgage Loans that are secured by a leasehold
interest, the related Seller shall have represented to the Depositor that, among
other things: the use of leasehold estates for residential properties is an
accepted practice in the area where the related Mortgaged Property is located;
residential property in such area consisting of leasehold estates is readily
marketable; the lease is recorded and no party is in any way in breach of any
provision of such lease; the leasehold is in full force and effect and is not
subject to any prior lien or encumbrance by which the leasehold could be
terminated or subject to any change or penalty; and the remaining term of the
lease does not terminate less than ten years after the maturity date of each
such Mortgage Loan.
 
     None of the Mortgage Loans in the Mortgage Pool will have been originated
prior to December 1, 1972 or will have a scheduled maturity later than June 1,
2026. No Mortgage Loan will have an unexpired term to stated maturity as of the
Cut-off Date of less than 17 months. The weighted average remaining term to
stated maturity of the Mortgage Loans as of the Cut-off Date will be
approximately 332 months.
 
     As of the Cut-off Date, no Mortgage Loan will be one month or more
delinquent in payment of principal and interest.
 
                                      S-22
<PAGE>   23
 
     Four Mortgage Loans, constituting 0.18% of the Mortgage Pool, will be
Buydown Mortgage Loans.
 
     Approximately 9.32% of the Mortgage Loans were equity refinance mortgage
loans made to mortgagors who used less than the entire amount of the proceeds to
refinance an existing mortgage loan. The weighted average Loan-to-Value Ratio at
origination of such Mortgage Loans, as of the Cut-off Date, is approximately
68.57%. Approximately 37.03% of the Mortgage Loans were made to Mortgagors who
used the entire proceeds to refinance an existing Mortgage Loan. The weighted
average Loan-to-Value Ratio at origination of such Mortgage Loans, as of the
Cut-off Date, is approximately 72.25%.
 
     None of the Mortgage Loans provide for deferred interest or negative
amortization.
 
     Approximately 5.63% of the Mortgage Loans will have been underwritten under
the Rapid Processing Program described in the Prospectus under "MORTGAGE LOAN
PROGRAM -- Underwriting Standards." The weighted average Loan-to-Value Ratio at
origination of the Mortgage Loans in the Mortgage Pool which were underwritten
under the Rapid Processing Program loan documentation program will be
approximately 60.74%. Approximately 75.79% of the Mortgage Loans underwritten
under the Rapid Processing Program will be secured by Mortgaged Properties
located in California. See "POOLING AGREEMENT -- The Master Servicers" herein.
 
     Approximately 0.46% of the Mortgage Loans are Convertible Mortgage Loans
for which the related Mortgagors have previously elected to convert the
adjustable rates thereon to fixed rates. See "THE MORTGAGE POOLS -- The Mortgage
Loans" in the Prospectus. With respect to approximately 1.14% of the Mortgage
Loans (the "Employee Loans"), the related Mortgagors are employees of the
Sellers or their affiliates. The Mortgage Notes relating to the Employee Loans
have higher Mortgage Rates than those set forth in the ranges included in the
table captioned "Mortgage Rates" set forth above, but the related Mortgage Files
include documents providing for the Mortgage Rates included in such ranges until
the related Mortgagor ceases to be employed by the Sellers or their affiliates.
The related Master Servicer with respect to any Employee Loan will be entitled
to any additional interest collected on such Employee Loan if the Mortgage Rate
adjusts to the rate set forth on the Mortgage Note.
 
     Approximately 1.33% of the Mortgage Loans will be secured by vacation or
second homes. Approximately 0.77% of the Mortgage Loans will be secured by
non-owner-occupied residences.
 
     As of the Cut-off Date, the average unpaid principal balance of the
Mortgage Loans will be approximately $292,639.64.
 
     The description herein of the Mortgage Pool and the Mortgaged Properties is
based upon the Mortgage Loans expected to be included in the Mortgage Pool at
the time the Offered Certificates are issued, using the principal balances of
such Mortgage Loans at the close of business on the Cut-off Date, after
deducting the scheduled principal payments due on or before such date, whether
or not actually received. All references herein to "principal balance" refer to
the principal balance as of the Cut-off Date, unless otherwise specifically
stated or required by the context. References herein to percentages of Mortgage
Loans refer in each case to the approximate percentage of the aggregate
principal balance of all Mortgage Loans, based on the outstanding principal
balances of the Mortgage Loans after giving effect to scheduled principal
payments due on or prior to the Cut-off Date, whether or not received.
References to weighted averages refer, in each case, to weighted averages by
principal balance as of the Cut-off Date of the related Mortgage Loans
(determined as described in the preceding sentence). Prior to the issuance of
the Certificates, Mortgage Loans may be removed from the Mortgage Pool as a
result of Principal Prepayments in full, delinquencies or otherwise. In such
event, other Mortgage Loans may be included in the Mortgage Pool. The actual
Mortgage Pool at the time the Offered Certificates are issued will not vary by
more than 5%, based on the principal balances of the Mortgage Loans constituting
the Mortgage Pool at such time, from the Mortgage Pool described herein. The
Depositor believes that the information set forth herein with respect to the
Mortgage Pool is representative of the characteristics of the Mortgage Pool as
it will actually be constituted at the time the Offered Certificates are issued,
although the range of Mortgage Rates and certain other characteristics of the
Mortgage Loans in the Mortgage Pool may vary. See "-- Additional Information"
herein.
 
                                      S-23
<PAGE>   24
 
PRIMARY MORTGAGE INSURANCE AND PRIMARY HAZARD INSURANCE
 
     Each Mortgage Loan is required to be covered by a standard hazard insurance
policy (a "Primary Hazard Insurance Policy"). In addition, each Mortgage Loan
with a Loan-to-Value Ratio at origination in excess of 80% is required to be
covered by a primary mortgage insurance policy covering the amount of such
Mortgage Loan in excess of 75% of the value of the related Mortgaged Property
used in determining such Loan-to-Value Ratio (a "Primary Insurance Policy"),
except as set forth in the following sentences. As of the Cut-off Date,
approximately 17.99% of the Mortgage Loans, by aggregate principal balance, were
required to be covered by Primary Insurance Policies. To the best of the
Depositor's knowledge, as of the Cut-off Date, all such Mortgage Loans were so
covered, except for 8 Mortgage Loans constituting 0.43% of the Mortgage Pool.
Substantially all of such Primary Insurance Policies were issued by General
Electric Mortgage Insurance Corporation, Mortgage Guaranty Insurance
Corporation, PMI Mortgage Insurance Company, United Guaranty Insurance Company,
Amerin Guaranty Corporation, Republic Mortgage Insurance Company and
Commonwealth Mortgage Assurance Company (together with the other primary
mortgage guaranty insurers for the Mortgage Loans, the "Primary Insurers"). The
related Master Servicer shall keep or cause to be kept in full force and effect
each such Primary Insurance Policy until the principal balance of the related
Mortgage Loan secured by a Mortgaged Property is reduced to 80% or less of the
appraised value in the case of such a Mortgage Loan having a Loan-to-Value Ratio
at origination in excess of 80%, provided that such Primary Insurance Policy was
in place as of the Cut-off Date and the Depositor had knowledge of such Primary
Insurance Policy. In the event that the Depositor gains knowledge subsequent to
the Closing Date that as of the Closing Date, a Mortgage Loan had a
Loan-to-Value Ratio at origination in excess of 80% and was not the subject of a
Primary Insurance Policy and that such Mortgage Loan has a then current
Loan-to-Value Ratio in excess of 80%, then the related Master Servicer is
required to use its reasonable efforts to obtain and maintain a Primary
Insurance Policy to the extent that such a policy is obtainable at a reasonable
price. Each Primary Insurer has a claims-paying ability currently acceptable to
the Rating Agencies that have been requested to rate the Certificates; however,
there is no assurance as to the actual ability of any Primary Insurer to pay
claims. See "PRIMARY MORTGAGE INSURANCE, HAZARD INSURANCE; CLAIMS THEREUNDER" in
the Prospectus.
 
RESERVE FUNDS
 
     A reserve fund (the "LIBOR Reserve Fund") for the benefit of the LIBOR
Certificateholders will be established at the time the Certificates are issued
by an initial deposit into a separate account maintained by the Trustee of
approximately $354,805. No additional amounts will be deposited into the LIBOR
Reserve Fund after the initial deposit. The LIBOR Reserve Fund will be
beneficially owned by the Underwriter and will not be an asset of the Trust
Fund.
 
     Funds in the amount of accrued interest on the LIBOR Certificates from
August 14th through August 24th, inclusive, will be remitted to the Trustee for
distribution on the first Distribution Date from the amount on deposit in the
LIBOR Reserve Fund, to the extent available. The balance of any amount remaining
in the LIBOR Reserve Fund on the first Distribution Date will be distributed to
the Underwriter.
 
     A reserve fund (the "Reserve Fund") for the benefit of the Class A-5
Certificateholders will be established at the time the Certificates are issued
by an initial deposit of $2,500 into a separate account maintained by the
Trustee. No additional amounts will be deposited into the Reserve Fund after the
initial deposit. The Reserve Fund will be beneficially owned by the Underwriter
and will not be an asset of the Trust Fund.
 
ADDITIONAL INFORMATION
 
     A Current Report on Form 8-K will be available to purchasers of the Offered
Certificates and will be filed, together with the Pooling Agreement, with the
Securities and Exchange Commission within fifteen days after the initial
issuance of the Offered Certificates. In the event Mortgage Loans are removed
from or added to the Mortgage Pool as set forth in the last paragraph herein
under "DESCRIPTION OF THE
 
                                      S-24
<PAGE>   25
 
MORTGAGE POOL -- General," such removal or addition will be noted in the Current
Report on Form 8-K.
 
                        DESCRIPTION OF THE CERTIFICATES
 
GENERAL
 
     The Series 1997-1 Mortgage Pass-Through Certificates (the "Certificates")
will consist of the following twenty-three Classes: (i) the Class A-1, Class
A-2, Class A-3, Class A-4, Class A-5, Class A-6, Class A-7, Class A-8, Class
A-9, Class A-10, Class A-11, Class A-12 and Class A-13 Certificates (the "Class
A Certificates"), (ii) Class X Certificates (together with Class A-3 and Class
A-13 Certificates, the "Interest Only Certificates"), (iii) Class PO
Certificates (together with the Class A-6 Certificates, the "Principal Only
Certificates"), (iv) Class R-I and Class R-II Certificates (the "Residual
Certificates" and, together with the Class A, Class X and Class PO Certificates,
the "Senior Certificates"), (v) Class M Certificates, (vi) Class B-1 and Class
B-2 Certificates (together with the Class M and Senior Certificates, the
"Offered Certificates") and (vii) Class B-3, Class B-4 and Class B-5
Certificates (the "Junior Subordinate Certificates" and, together with the Class
M, Class B-1 and Class B-2 Certificates, the "Subordinate Certificates"). The
Class A-7 Certificates are sometimes referred to as the "Lockout Certificates".
The Class A-2 and Class A-3 Certificates are sometimes referred to as the "LIBOR
Certificates." The Class A-3 Certificates are sometimes referred to as the
"Inverse Floater Certificates." The Class X, Class A-3 and Class A-13
Certificates are sometimes referred to as the "Interest Only Certificates" or
"Notional Amount Certificates."
 
     The Certificates will evidence in the aggregate the entire beneficial
ownership in the Trust Fund which will consist of (i) the Mortgage Loans; (ii)
such assets as from time to time are identified as deposited in respect of the
Mortgage Loans in the Custodial Accounts and in the Certificate Account and
belonging to the Trust Fund; (iii) property acquired by foreclosure of such
Mortgage Loans or deed in lieu of foreclosure; and (iv) any applicable Primary
Insurance Policies and Primary Hazard Insurance Policies and all proceeds
thereof.
 
     The Class A, Class PO, Class X, Class M, Class B-1 and Class B-2
Certificates (the "DTC Registered Certificates") will be issued, maintained and
transferred on the book-entry records of DTC and its Participants. The DTC
Registered Certificates, other than the Class A-4, Class A-5 and Class A-12
Certificates, are offered in minimum denominations equivalent to not less than
$100,000 initial Certificate Principal Balance (or initial Notional Amount in
the case of the Notional Amount Certificates) each and multiples of $1 in excess
thereof. The Class A-4, Class A-5 and Class A-12 Certificates are offered in
minimum denominations equivalent to not less than $1,000 initial Certificate
Principal Balance and multiples of $1 in excess thereof. The Class R-I and Class
R-II Certificates are "Physical Certificates" and will each be offered in
registered, certificated form in a single denomination of 99.99% Percentage
Interest. The remaining 0.01% Percentage Interest of each of the Class R-I and
Class R-II Certificates will be retained by Bank of America, FSB, as set forth
herein under "FEDERAL INCOME TAX CONSEQUENCES."
 
     The DTC Registered Certificates will be represented by one or more
certificates registered in the name of the nominee of DTC. The Depositor has
been informed by DTC that DTC's nominee will be Cede & Co. ("Cede"). No
Beneficial Owner will be entitled to receive a certificate representing such
person's interest (a "Definitive Certificate"), except as set forth in the
Prospectus under "DESCRIPTION OF THE CERTIFICATES -- Form of Certificates."
Unless and until Definitive Certificates are issued for the DTC Registered
Certificates under the limited circumstances described herein, all references to
actions by Certificateholders with respect to the DTC Registered Certificates
shall refer to actions taken by DTC upon instructions from its Participants, and
all references herein to distributions, notices, reports and statements to
Certificateholders with respect to the DTC Registered Certificates shall refer
to distributions, notices, reports and statements to DTC or Cede, as the
registered holder of the DTC Registered Certificates, for distribution to
Beneficial Owners by DTC in accordance with DTC procedures.
 
                                      S-25
<PAGE>   26
 
BOOK-ENTRY REGISTRATION OF CERTAIN CERTIFICATES
 
     General. Beneficial Owners that are not Participants or Intermediaries but
desire to purchase, sell or otherwise transfer ownership of, or other interests
in, the related DTC Registered Certificates may do so only through Participants
and Intermediaries. In addition, Beneficial Owners will receive all
distributions of principal of and interest on the related DTC Registered
Certificates from the Paying Agent through DTC and Participants. Accordingly,
Beneficial Owners may experience delays in their receipt of payments. Unless and
until Definitive Certificates are issued for the related DTC Registered
Certificates, it is anticipated that the only registered Certificateholder of
such DTC Registered Certificates will be Cede, as nominee of DTC. Beneficial
Owners will not be recognized by the Trustee or the Master Servicers as
Certificateholders, as such term is used in the Pooling Agreement, and
Beneficial Owners will be permitted to receive information furnished to
Certificateholders and to exercise the rights of Certificateholders only
indirectly through DTC, its Participants and Intermediaries.
 
     Under the rules, regulations and procedures creating and affecting DTC and
its operations (the "Rules"), DTC is required to make book-entry transfers of
DTC Registered Certificates among Participants and to receive and transmit
distributions of principal of, and interest on, such DTC Registered
Certificates. Participants and Intermediaries with which Beneficial Owners have
accounts with respect to such DTC Registered Certificates similarly are required
to make book-entry transfers and receive and transmit such distributions on
behalf of their respective Beneficial Owners. Accordingly, although Beneficial
Owners will not possess physical certificates evidencing their interests in DTC
Registered Certificates, the Rules provide a mechanism by which Beneficial
Owners, through their Participants and Intermediaries, will receive
distributions and will be able to transfer their interests in the DTC Registered
Certificates.
 
     None of the Depositor, the Master Servicers or the Trustee will have any
liability for any actions taken by DTC or its nominee, including, without
limitation, actions for any aspect of the records relating to or payments made
on account of beneficial ownership interests in the DTC Registered Certificates
held by Cede, as nominee for DTC, or for maintaining, supervising or reviewing
any records relating to such beneficial ownership interests.
 
     Definitive Certificates. Definitive Certificates will be issued to
Beneficial Owners or their nominees, respectively, rather than to DTC or its
nominee, only under the limited conditions set forth in the Prospectus under
"DESCRIPTION OF THE CERTIFICATES -- Form of Certificates."
 
     Upon the occurrence of an event described in the Prospectus in the eleventh
paragraph under "DESCRIPTION OF THE CERTIFICATES -- Form of Certificates," the
Trustee is required to notify, through DTC, Participants who have ownership of
DTC Registered Certificates as indicated on the records of DTC of the
availability of Definitive Certificates for their DTC Registered Certificates.
Upon surrender by DTC of the definitive certificates representing the DTC
Registered Certificates and upon receipt of instructions from DTC for
re-registration, the Trustee will reissue the DTC Registered Certificates as
Definitive Certificates issued in the respective principal amounts owned by
individual Beneficial Owners, and thereafter the Trustee and the Master
Servicers will recognize the holders of such Definitive Certificates as
Certificateholders under the Pooling Agreement.
 
     For additional information regarding DTC and the DTC Registered
Certificates, see "DESCRIPTION OF THE CERTIFICATES -- Form of Certificates" in
the Prospectus.
 
AVAILABLE DISTRIBUTION AMOUNT
 
     The "Available Distribution Amount" for any Distribution Date is equal to
(i) the aggregate amount of scheduled payments on the Mortgage Loans due on the
related Due Date and received on or prior to the related Determination Date,
after deduction of the related master servicing fees and any subservicing fees
(collectively, the "Servicing Fees") and payment of premiums then due on the
Policy, (ii) certain unscheduled payments, including Mortgagor partial
prepayments on the Mortgage Loans, Insurance Proceeds, Liquidation Proceeds and
proceeds from repurchases of and substitutions for the Mortgage Loans occurring
during the preceding calendar month, (iii) Mortgagor prepayments in full
received in the related Payoff
 
                                      S-26
<PAGE>   27
 
Period, (iv) all Advances made for such Distribution Date, in each case net of
amounts reimbursable therefrom to the related Master Servicer and any
Subservicer, (v) any amounts payable as Compensating Interest on such
Distribution Date and (vi) solely with respect to the Class A-5 Certificates,
any withdrawals from the Reserve Fund or payments received by the Trustee for
claims under the Policy. With respect to any Distribution Date, (i) the Due Date
is the first day of the month in which such Distribution Date occurs, (ii) the
Determination Date is the 15th day of the month in which such Distribution Date
occurs or, if such day is not a business day, the immediately preceding business
day and (iii) the Payoff Period is the period from the 15th of the month
preceding the month of such Distribution Date (or in the case of the first
Distribution Date, from the Cut-off Date) through the 14th of the month of such
Distribution Date. With respect to the first Distribution Date, the Available
Distribution Amount will also include an amount equal to accrued interest on the
LIBOR Certificates from August 14th through August 24th, inclusive, withdrawn
from the Reserve Fund and remitted to the Trustee, to the extent available.
 
PRIORITY OF DISTRIBUTIONS
 
     Commencing in September 1997, on the 25th day of each month, or if such
25th day is not a Business Day, on the immediately succeeding Business Day
(each, a "Distribution Date"), prior to the Credit Support Depletion Date (as
defined herein), distributions will be made in the order and priority as
follows, subject, in each case, to the extent of the Available Distribution
Amount remaining following prior distributions, if any, on such Distribution
Date:
 
          (i) first, to the Class PO Certificates, the Class PO Fraction (as
     defined herein) of all principal received on or in respect of each Class PO
     Mortgage Loan (as defined herein);
 
          (ii) second, to the Senior Certificates entitled to interest, Accrued
     Certificate Interest (as defined below) and any portion of the Accrued
     Certificate Interest remaining unpaid from prior Distribution Dates
     ("Unpaid Accrued Certificate Interest");
 
          (iii) third, to the Senior Certificates entitled to principal, other
     than the Class PO Certificates, the Senior Principal Distribution Amount in
     the order described in "-- Principal Distributions -- Senior Principal
     Distribution Amount" herein;
 
          (iv) fourth, to the Class PO Certificates, to the extent of amounts
     otherwise available to pay the Subordinate Principal Distribution Amount
     (as defined herein) on such Distribution Date, the sum of (a) principal in
     an amount equal to the Class PO Fraction of certain principal losses on the
     Class PO Mortgage Loans, as described in "-- Principal
     Distributions -- Class PO Distribution Amount" herein and (b) the sum of
     amounts, if any, by which the amount described in clause (a) above on each
     prior Distribution Date exceeded the amount actually distributed in respect
     thereof on such prior Distribution Dates and not subsequently distributed;
     provided that any amounts distributed in respect of losses pursuant to this
     paragraph shall not cause a further reduction in the Class PO Principal
     Balance;
 
          (v) fifth, to the Class M Certificates, Accrued Certificate Interest
     and Unpaid Accrued Certificate Interest;
 
          (vi) sixth, to the Class M Certificates, their pro rata share of the
     Subordinate Principal Distribution Amount;
 
          (vii) seventh, to the Class B-1 Certificates, Accrued Certificate
     Interest and Unpaid Accrued Certificate Interest;
 
          (viii) eighth, to the Class B-1 Certificates, their pro rata share of
     the Subordinate Principal Distribution Amount;
 
          (ix) ninth, to the Class B-2 Certificates, Accrued Certificate
     Interest and Unpaid Accrued Certificate Interest;
 
          (x) tenth, to the Class B-2 Certificates, their pro rata share of the
     Subordinate Principal Distribution Amount;
 
                                      S-27
<PAGE>   28
 
          (xi) eleventh, to the Class B-3 Certificates, Accrued Certificate
     Interest and Unpaid Accrued Certificate Interest;
 
          (xii) twelfth, to the Class B-3 Certificates, their pro rata share of
     the Subordinate Principal Distribution Amount;
 
          (xiii) thirteenth, to the Class B-4 Certificates, Accrued Certificate
     Interest and Unpaid Accrued Certificate Interest;
 
          (xiv) fourteenth, to the Class B-4 Certificates, their pro rata share
     of the Subordinate Principal Distribution Amount;
 
          (xv) fifteenth, to the Class B-5 Certificates, Accrued Certificate
     Interest and Unpaid Accrued Certificate Interest;
 
          (xvi) sixteenth, to the Class B-5 Certificates, their pro rata share
     of the Subordinate Principal Distribution Amount; and
 
          (xvii) seventeenth, to the Class R-II Certificates, the remaining
     portion, if any, of the Available Distribution Amount for such Distribution
     Date.
 
     With respect to the Class B Certificates, notwithstanding the foregoing, on
any Distribution Date on which the Subordination Level (as defined below) for
any Class of Class B Certificates is less than such percentage as of the Cut-off
Date, the portion of the Subordinate Principal Distribution Amount pursuant to
clause (ii) of the definition of Subordinate Principal Distribution Amount
otherwise allocable to such Class will be allocated to the Classes of Class B
Subordinate Certificates for which the Subordination Level is greater than or
equal to such percentage as of the Cut-off Date, if any, and to the Class M
Certificates, pro rata according to the Certificate Principal Balances of such
Classes. The "Subordination Level" on any specified date with respect to any
Class of Class B Certificates is the percentage obtained by dividing the sum of
(i) the Certificate Principal Balance of such Class and (ii) the aggregate
Certificate Principal Balance of all Classes of Certificates which are
subordinate in right of payment to such Class by the aggregate Certificate
Principal Balances of all of the Certificates as of such date prior to giving
effect to distributions or allocations of realized losses on the Mortgage Loans
on such date. On any Distribution Date, any reduction in funds available for
distribution to the Classes of Subordinate Certificates resulting from a
distribution to the Class PO Certificates as described in clause (iv) of the
first paragraph under "-- Priority of Distributions" herein will be allocated to
the Class of Subordinate Certificates with the lowest payment priority, in
reduction of its share of the Subordinate Principal Distribution Amount.
 
     On each Distribution Date on or after the Credit Support Depletion Date,
distributions will be made in the order and priority as follows, subject, in
each case, to the extent of the Available Distribution Amount remaining
following prior distributions, if any, on such Distribution Date:
 
          (i) first, to the Class PO Certificates, the Class PO Fraction of all
     principal received on or in respect of each Class PO Mortgage Loan;
 
          (ii) second, to the Senior Certificates entitled to interest, Accrued
     Certificate Interest and Unpaid Accrued Certificate Interest;
 
          (iii) third, to the Senior Certificates entitled to principal (other
     than the Class PO Certificates), the Senior Principal Distribution Amount,
     pro rata, according to their respective Certificate Principal Balances; and
 
          (iv) fourth, to the Class R-II Certificates, the remaining portion, if
     any, of the Available Distribution Amount for such Distribution Date.
 
     The "Credit Support Depletion Date" is the first Distribution Date on which
the aggregate of the Certificate Principal Balances of the Subordinate
Certificates has been or will be reduced to zero.
 
                                      S-28
<PAGE>   29
 
INTEREST DISTRIBUTIONS
 
     The Pass-Through Rate for each Class of Offered Certificate for each
Distribution Date (the "Pass-Through Rate") is as set forth or described on the
cover hereof. Interest distributed to the Offered Certificates on each
Distribution Date will have accrued during the preceding calendar month, except
for the LIBOR Certificates which will accrue interest during the period from the
25th of the month prior to each Distribution Date to the 24th of the month of
such Distribution Date; provided, however, that on the first Distribution Date,
the LIBOR Certificates will accrue interest from August 14th through September
24th.
 
     Holders of each Class of Certificates (except the Class A-6 and Class PO
Certificates which receive no distributions of interest) will be entitled to
receive distributions in an amount equal to the Accrued Certificate Interest on
such Class for such Distribution Date. With respect to any Distribution Date
(except for the first Distribution Date with respect to the LIBOR Certificates
on which they will receive accrued interest from August 14th through September
24th), Accrued Certificate Interest will be equal to one month's interest
accrued on the Certificate Principal Balance (or Notional Amount (as described
below) in the case of the Notional Amount Certificates) of the Certificates of
such Class at the Pass-Through Rate on such Class; in each case less interest
shortfalls, if any, for such Distribution Date not covered by the Subordination
provided by the Subordinate Certificates, including in each case (i) any Net
Prepayment Interest Shortfall (as defined below); (ii) the interest portions of
Realized Losses (including Special Hazard Losses in excess of the Special Hazard
Amount ("Excess Special Hazard Losses"), Fraud Losses in excess of the Fraud
Loss Amount ("Excess Fraud Losses"), Bankruptcy Losses in excess of the
Bankruptcy Amount ("Excess Bankruptcy Losses") and losses not covered by the
errors and omissions and fidelity policy required to be maintained by each
Master Servicer, and losses occasioned by war, civil insurrection, certain
governmental actions, nuclear reaction and certain other risks ("Extraordinary
Losses")) not covered by the Subordination; (iii) the interest portion of any
Advances that were made with respect to delinquencies that were ultimately
determined to be Excess Special Hazard Losses, Excess Fraud Losses, Excess
Bankruptcy Losses or Extraordinary Losses; and (iv) any other interest
shortfalls not covered by Subordination, including interest shortfalls relating
to the Relief Act (as defined in the Prospectus) or similar legislation or
regulations, all allocated as described below. Accrued Certificate Interest is
calculated on the basis of a 360-day year consisting of twelve 30-day months.
 
     The Certificate Principal Balance of any Certificate as of any date of
determination is equal to the initial Certificate Principal Balance thereof,
reduced by the aggregate of (a) all amounts allocable to principal previously
distributed with respect to such Certificate and (b) any reductions in the
Certificate Principal Balance thereof deemed to have occurred in connection with
allocations of Realized Losses (as defined herein) in the manner described
herein.
 
     The Class A-3 Notional Amount will equal the Certificate Principal Balance
of the Class A-2 Certificates as of any date of determination.
 
     The Class A-13 Notional Amount will equal the sum of (a) 4.9180328% of the
Class A-12 Certificate Principal Balance and (b) 4.3173770% of the Class A-5
Certificate Principal Balance as of any date of determination. The Class A-13
Notional Amount as of the Cut-off Date will be approximately $2,652,559.
 
     The Class X Notional Amount with respect to any Distribution Date will
equal the product of (x) the aggregate scheduled principal balance, as of the
second preceding Due Date after giving effect to payments scheduled to be
received as of such Due Date, whether or not received, or with respect to the
initial Distribution Date, as of the Cut-off Date, of the Mortgage Loans having
Net Mortgage Rates equal to or greater than 7.500% per annum (the "Premium Rate
Mortgage Loans") and (y) a fraction, the numerator of which is the weighted
average of the Stripped Interest Rates (as defined herein) for the Premium Rate
Mortgage Loans as of such Due Date and the denominator of which is 7.500% per
annum. The "Stripped Interest Rate" for each Mortgage Loan is the excess, if
any, of the Net Mortgage Rate for such Mortgage Loan over 7.500% per annum. The
"Net Mortgage Rate" for any Mortgage Loan is the mortgage rate thereof less the
service fee rate for such Mortgage Loan. The Class X Notional Amount as of the
Cut-off Date will be approximately $11,548,216.
 
                                      S-29
<PAGE>   30
 
     If the amount available for distributions of interest on any Class of
Certificates in the priority described herein is less than the related Accrued
Certificate Interest, the shortfall will be allocated among all Classes of equal
priority pro rata on the basis of the respective amounts of Accrued Certificate
Interest. Any such shortfall ("Unpaid Accrued Certificate Interest") will be
distributable to holders of the Certificates of such Classes, on subsequent
Distribution Dates, to the extent of available funds. Shortfalls could occur,
for example, if loses realized on the Mortgage Loans in the Trust Fund were
exceptionally high and were concentrated in a particular month and if Advances
by the Master Servicers did not cover the shortfall. Any such amount so carried
forward will not bear interest.
 
     The Net Prepayment Interest Shortfall for any Distribution Date is the
Prepayment Interest Shortfall for such Distribution Date not funded by the
applicable Master Servicer as Compensating Interest as described herein under
"POOLING AGREEMENT -- Servicing and other Compensation and Payment of Expenses".
The Net Prepayment Interest Shortfall, the interest portions of Realized Losses
not covered by the Subordination, interest shortfalls relating to the Relief Act
(as defined herein) or similar legislation and other interest shortfalls not
covered by the Subordination on any Distribution Date will be allocated among
the holders of all Classes of Certificates (including the Subordinate and
Residual Certificates), in proportion to the respective amounts of Accrued
Certificate Interest for such Distribution Date on each such Class, before
taking into account any such reduction.
 
     In order to provide protection to the holders of the Class A-5 Certificates
against the allocation thereto of Net Prepayment Interest Shortfall, a Reserve
Fund in the amount of $2,500 will be established for such Class of Certificates
on the Delivery Date. No other deposits will be made to such Reserve Fund. If
any Net Prepayment Interest Shortfall is allocated to the Class A-5 Certificates
on any Distribution Date, the amount of such shortfall, to the extent of funds
on deposit in the Reserve Fund, will be withdrawn therefrom and will be
distributed on such Distribution Date to the holders of the Class A-5
Certificates. No assurance can be given that the amount on deposit in the
Reserve Fund will be sufficient to cover Net Prepayment Interest Shortfall
allocated to the Class A-5 Certificates under all circumstances. However, after
the amount on deposit in the Reserve Fund is exhausted, Net Prepayment Interest
Shortfall allocated to the Class A-5 Certificates will be covered by the Policy.
The Policy will not cover interest shortfalls relating to the Relief Act
allocated to the Class A-5 Certificates on any Distribution Date. See "CREDIT
ENHANCEMENTS -- The Financial Guaranty Insurance Policy" herein.
 
LIBOR
 
     The Pass-Through Rates on the LIBOR Certificates for any Distribution Date
after the initial Distribution Date will be determined on the LIBOR Business Day
(as defined below) immediately prior to the 25th day of the month preceding such
Distribution Date (a "LIBOR Rate Adjustment Date").
 
     On each LIBOR Rate Adjustment Date, LIBOR shall be established by the
Trustee and, as to any Distribution Date, will equal the rate for one month
United States dollar deposits that appears on the Telerate Screen Page 3750 as
of 11:00 a.m., London time, on such LIBOR Rate Adjustment Date. "Telerate Screen
Page 3750" means the display designated as page 3750 on the 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 LIBOR or comparable rates as may be selected by the Trustee after
consultation with the Master Servicers), the rate will be the Reference Bank
Rate. The "Reference Bank Rate" will be determined on the basis of the rates at
which deposits in U.S. Dollars are offered by the reference banks (which shall
be three major banks that are engaged in transactions in the London interbank
market, selected by the Trustee after consultation with the Master Servicers) as
of 11:00 a.m., London time, on the LIBOR Rate Adjustment Date to prime banks in
the London interbank market for a period of one month in amounts approximately
equal to the aggregate Certificate Principal Balance of the LIBOR Certificates
then outstanding. The Trustee will request the principal London office of each
of the reference banks to provide a quotation of its rate. If at least two such
quotations are provided, the rate will be the arithmetic mean of the quotations.
If on such date fewer than two quotations are provided as requested, the rate
will be the arithmetic means of the rates quoted by one or more major banks in
New York
 
                                      S-30
<PAGE>   31
 
City, selected by the Trustee after consultation with the Master Servicers, as
of 11:00 a.m., New York City time, on such date for loans in U.S. Dollars to
leading European banks for a period of one month in amounts approximately equal
to the aggregate Certificate Principal Balance of the LIBOR Certificates then
outstanding. If no such quotations can be obtained, the rate will be LIBOR for
the prior Distribution Date. "LIBOR Business Day" means any day other than (i) a
Saturday or a Sunday or (ii) a day on which banking institutions in the city of
London, England are required or authorized by law to be closed.
 
     The establishment of LIBOR by the Trustee and the Trustee's subsequent
calculation of the Pass-Through Rates applicable to the LIBOR Certificates for
the relevant Distribution Date, in the absence of manifest error, will be final
and binding.
 
     Listed below are some historical values of LIBOR since January 1992. Such
values were not determined in accordance with the provisions set forth above and
are intended only to provide a historical summary of the movement in yields on
LIBOR; the monthly figures set forth below are the value of LIBOR as derived
from various sources.
 
<TABLE>
<CAPTION>
                                                                   YEAR
                                          -------------------------------------------------------
                MONTH                     1997      1996      1995      1994      1993      1992
- --------------------------------------    -----     -----     -----     -----     -----     -----
<S>                                       <C>       <C>       <C>       <C>       <C>       <C>
January...............................     5.44%     5.56%     5.93%     3.15%     3.19%     4.21%
February..............................     5.40      5.31      6.09      3.38      3.15      4.18
March.................................     5.52      5.37      6.11      3.63      3.20      4.36
April.................................     5.67      5.43      6.10      3.83      3.17      4.12
May...................................     5.68      5.38      6.07      4.31      3.12      3.94
June..................................     5.66      5.44      6.06      4.38      3.18      3.97
July..................................     5.64      5.46      5.91      4.54      3.18      3.48
August................................     5.62      5.38      5.91      4.71      3.18      3.40
September.............................               5.47      5.86      4.92      3.15      3.25
October...............................               5.37      5.85      5.07      3.17      3.21
November..............................               5.39      5.81      5.48      3.18      3.31
December..............................               5.63      5.85      6.08      3.35      3.68
</TABLE>
 
PRINCIPAL DISTRIBUTIONS
 
     General. On each Distribution Date, Certificateholders will be entitled to
receive principal distributions from the Available Distribution Amount to the
extent described herein. All distributions of principal will be made only to the
extent of the Available Distribution Amount.
 
     The Class A-3, Class A-13 and Class X Certificates will not receive any
distributions of principal.
 
     Senior Principal Distribution Amount. On each Distribution Date prior to
the Credit Support Depletion Date, an amount, up to the amount of the Senior
Principal Distribution Amount (as defined below) for such Distribution Date,
will be distributed as principal to the following Classes of Senior Certificates
in the following order of priority:
 
          (i) first, to the Class A-7 Certificates, an amount, up to the amount
     of the Class A-7 Priority Amount (as defined below), until the Class A-7
     Certificate Principal Balance has been reduced to zero;
 
          (ii) second, concurrently:
 
             (A) 1.6393441907% to the Class A-6 Certificates until the Class A-6
        Certificate Principal Balance has been reduced to zero; and
 
             (B) 98.3606558093% sequentially as follows:
 
                (I) first, to each Class of the Residual Certificates, pro rata,
           according to their respective Certificate Principal Balances, until
           the Certificate Principal Balances of the Residual Certificates have
           been reduced to zero;
 
                                      S-31
<PAGE>   32
 
                (II) second, concurrently, until the Class A-1, Class A-8, Class
           A-9 and A-10 Certificate Principal Balances have been reduced to
           zero:
 
                   (a) 1.2728751290% to the Class A-1 Certificates;
 
                   (b) 1.3022094566% to the Class A-9 Certificates;
 
                   (c) 59.5816110618% to the Class A-8 Certificates;
 
                   (d) 10.2094076739% sequentially as follows:
 
                        (i) first, to the Class A-11 Certificates, until the
                   Class A-11 Certificate Principal Balance has been reduced to
                   zero; and
 
                        (ii) second, to the Class A-10 Certificates, until the
                   Class A-10 Certificate Principal Balance has been reduced to
                   zero; and
 
                   (e) 27.6338966787% to the Class A-2 Certificates;
 
                (III) third, concurrently, until the Class A-2 and Class A-4
           Certificate Principal Balances have been reduced to zero:
 
                   (a) 83.3333333333% to the Class A-4 Certificates; and
 
                   (b) 16.6666666667% to the Class A-2 Certificates;
 
                (IV) fourth, to the Class A-5 Certificates, until the Class A-5
           Certificate Principal Balance has been reduced to $6,608,000; and
 
                (V) fifth, concurrently, until the Class A-5 and Class A-12
           Certificate Principal Balances have been reduced to zero:
 
                   (a) 16.9980707395% to the Class A-5 Certificates; and
 
                   (b) 83.0019292605% to the Class A-12 Certificates; and
 
           (iii) third, to the Class A-7 Certificates, until the Class A-7
     Certificate Principal Balance has been reduced to zero.
 
     On each Distribution Date on and after the Credit Support Depletion Date,
an amount up to the Senior Principal Distribution Amount for such Distribution
Date will be distributed as principal to the Senior Certificates (other than the
Class PO Certificates and Interest Only Certificates), pro rata according to
their respective Certificate Principal Balances.
 
     The "Senior Principal Distribution Amount" for any Distribution Date will
equal the sum of (i) the Senior Percentage (as defined herein) of the Principal
Payment Amount (as defined below) (exclusive of the portion thereof attributable
to the Class PO Principal Distribution Amount (as defined below)), (ii) the
Senior Prepayment Percentage (as defined below) of the Principal Prepayment
Amount (as defined below) (exclusive of the portion thereof attributable to the
Class PO Principal Distribution Amount) and (iii) the Senior Liquidation Amount
(as defined below).
 
     The "Principal Payment Amount" with respect to each Distribution Date is
the sum of (i) scheduled principal payments on the Mortgage Loans due on the
related Due Date, (ii) the principal portion of repurchase proceeds received
with respect to any Mortgage Loan which was repurchased as permitted or required
by the Pooling Agreement during the calendar month preceding the month of the
Distribution Date and (iii) any other unscheduled payments of principal which
were received during the preceding calendar month, other than full and partial
Principal Prepayments or Liquidation Principal. For any Distribution Date, the
"Principal Prepayment Amount" is the sum of (i) all partial Principal
Prepayments which were received during the preceding calendar month and (ii) all
full Principal Prepayments received from the 15th day of the month immediately
prior to the month of such Distribution Date through the 14th day of the month
of such Distribution Date (except for full Principal Prepayments received from
the Cut-off Date through August 14, 1997, which will be passed through to
holders of Certificates on the September 1997 Distribution Date).
 
                                      S-32
<PAGE>   33
 
     The "Senior Liquidation Amount" is the aggregate, for each Mortgage Loan
which became a Liquidated Mortgage Loan (as defined herein) during the calendar
month preceding the month of the Distribution Date, of the lesser of (i) the
Senior Percentage of the principal balance of such Mortgage Loan (exclusive of
the Class PO Fraction thereof, if applicable) and (ii) the Senior Prepayment
Percentage of the Liquidation Principal with respect to such Mortgage Loan.
 
     "Liquidation Principal" is the principal portion of Liquidation Proceeds
received with respect to each Mortgage Loan which became a Liquidated Mortgage
Loan (but not in excess of the principal balance thereof) during the calendar
month preceding the month of the Distribution Date, exclusive of the portion
thereof attributable to the Class PO Principal Distribution Amount. A
"Liquidated Mortgage Loan" is a Mortgage Loan as to which the Master Servicer or
a 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.
 
     The "Senior Percentage" for any Distribution Date will equal the sum of the
Certificate Principal Balances of the Senior Certificates (other than the Class
PO Certificates) divided by the aggregate Certificate Principal Balance of the
Certificates (other than the Class PO Certificates), in each case immediately
prior to the Distribution Date. The "Subordinate Percentage" for any
Distribution Date will equal the excess of 100% over the Senior Percentage for
such date. The Senior Percentage and the Subordinate Percentage as of the
Cut-off Date will be approximately 95.89% and 4.11%, respectively.
 
     The "Senior Prepayment Percentage" for any Distribution Date occurring
during the five years beginning on the first Distribution Date will equal 100%.
 
     The Senior Prepayment Percentage on the Distribution Date in each of the
months of the fifth through ninth anniversaries of the first Distribution Date
will be as follows: for any Distribution Date in or after the month of the fifth
anniversary of the month of the first Distribution Date but before the sixth
anniversary of the month of the first Distribution Date, the Senior Percentage
for such Distribution Date plus 70% of the Subordinate Percentage for such
Distribution Date; for any Distribution Date in or after the month of the sixth
anniversary of the month of the first Distribution Date but before the seventh
anniversary of the month of the first Distribution Date, the Senior Percentage
for such Distribution Date plus 60% of the Subordinate Percentage for such
Distribution Date; for any Distribution Date in or after the month of the
seventh anniversary of the month of the first Distribution Date but before the
eighth anniversary of the month of the first Distribution Date, the Senior
Percentage for such Distribution Date plus 40% of the Subordinate Percentage for
such Distribution Date; for any Distribution Date in or after the month of the
eighth anniversary of the month of the first Distribution Date but before the
ninth anniversary of the month of the first Distribution Date, the Senior
Percentage for such Distribution Date plus 20% of the Subordinate Percentage for
such Distribution Date. For any Distribution Date in or after the ninth
anniversary of the month of the first Distribution Date, the Senior Prepayment
Percentage will be the Senior Percentage for such Distribution Date.
 
     Notwithstanding the foregoing, if on any Distribution Date the Senior
Percentage for such Distribution Date exceeds the initial Senior Percentage as
of the Cut-off Date, the Senior Prepayment Percentage for such Distribution Date
will equal 100%. The scheduled reductions in the Senior Prepayment Percentage
for Distribution Dates occurring on or after the fifth anniversary of the month
of the first Distribution Date will be subject to the conditions set forth in
the immediately following paragraph. Such conditions may include requirements
that no such reduction may occur if delinquencies or losses on the Mortgage
Loans exceed specified limits at the time of, or on a date preceding, the
Distribution Date for which such reduction would otherwise be applicable.
Notwithstanding the foregoing, on any Distribution Date if the delinquencies or
losses on the Mortgage Loans exceed such limits such that the Pooling Agreement
restricts a reduction of the Senior Prepayment Percentage, the Senior Prepayment
Percentage for such Distribution Date will equal 100% for such Distribution
Date. If on any Distribution Date the allocation to the Senior Certificates
(other than the Class PO Certificates) in the percentage required would reduce
the sum of the Certificate Principal Balances of such Senior Certificates below
zero, the Senior Prepayment Percentage for such Distribution Date will be
limited to the percentage necessary to reduce such sum to zero.
 
                                      S-33
<PAGE>   34
 
     No decrease in the Senior Prepayment Percentage will occur unless both of
the following conditions (the "Step Down Conditions") are satisfied: (i) the
outstanding principal balance of all Mortgage Loans delinquent 60 days or more
(averaged over the preceding six month period), as a percentage of the aggregate
principal balance of the Subordinate Certificates on such Distribution Date,
does not equal or exceed 50%, and (ii) cumulative Realized Losses with respect
to the Mortgage Loans do not exceed (a) with respect to the Distribution Date on
the fifth anniversary of the first Distribution Date, 30% of the aggregate of
the principal balances of the Subordinate Certificates as of the Cut-off Date
(the "Original Subordinate Principal Balance"), (b) with respect to the
Distribution Date on the sixth anniversary of the first Distribution Date, 35%
of the Original Subordinate Principal Balance, (c) with respect to the
Distribution Date on the seventh anniversary of the first Distribution Date, 40%
of the Original Subordinate Principal Balance, (d) with respect to the
Distribution Date on the eighth anniversary of the first Distribution Date, 45%
of the Original Subordinate Principal Balance, and (e) with respect to the
Distribution Date on the ninth anniversary of the first Distribution Date, 50%
of the Original Subordinate Principal Balance.
 
     The "Class A-7 Priority Amount" for any Distribution Date will equal the
sum of (i) the Class A-7 Percentage (as defined below) of the Principal Payment
Amount (exclusive of the portion thereof attributable to the Class PO Principal
Distribution Amount), (ii) the Class A-7 Prepayment Percentage (as defined
herein) of the Principal Prepayment Amount (exclusive of the portion thereof
attributable to the Class PO Principal Distribution Amount) and (iii) the Class
A-7 Liquidation Amount (as defined below).
 
     The "Class A-7 Percentage" for any Distribution Date will equal the Class
A-7 Certificate Principal Balance divided by the aggregate Certificate Principal
Balance of the Certificates (other than the Class PO Certificates), in each case
immediately prior to the Distribution Date. The Class A-7 Percentage as of the
Cut-off Date will be approximately 19.12%.
 
     The "Class A-7 Liquidation Amount" is the aggregate of, for each Mortgage
Loan which became a Liquidated Mortgage Loan during the calendar month preceding
the month of the Distribution Date, the lesser of (i) the Class A-7 Percentage
of the principal balance of such Mortgage Loan (exclusive of the Class PO
Fraction thereof, if applicable) and (ii) the Class A-7 Percentage on any
Distribution Date occurring prior to the fifth anniversary of the first
Distribution Date, and the Class A-7 Prepayment Percentage on any Distribution
Date thereafter, in each case, of the Liquidation Principal with respect to such
Mortgage Loan.
 
     The "Class A-7 Prepayment Percentage" for any Distribution Date will equal
the product of (a) the Class A-7 Percentage for such Distribution Date and (b)
the applicable Step Down Percentage.
 
     The "Step Down Percentage" for any Distribution Date will be the percentage
indicated below:
 
<TABLE>
<CAPTION>
              DISTRIBUTION DATE                                              STEP DOWN
                OCCURRING IN                                                PERCENTAGE
              -----------------                                             -----------
        <S>                                                                 <C>
        September 1997 through August 2002................................        0%
        September 2002 through August 2003................................       30%
        September 2003 through August 2004................................       40%
        September 2004 through August 2005................................       60%
        September 2005 through August 2006................................       80%
        September 2006 and thereafter.....................................      100%
</TABLE>
 
     Class PO Distribution Amount. The Class PO Certificates will receive a
portion of the Available Distribution Amount attributable to principal received
on or in respect of any Mortgage Loan with a Net Mortgage Rate of less than
7.500% per annum (a "Class PO Mortgage Loan"), equal to the amount of such
principal so attributable multiplied by a fraction, the numerator of which is
7.500% minus the Net Mortgage Rate on such Class PO Mortgage Loan and the
denominator of which is 7.500% (the "Class PO Fraction"). In addition, on each
Distribution Date for so long as any Class of Subordinate Certificates remains
outstanding, the Class PO Certificates will also be allocated principal, to the
extent of amounts available to pay the Subordinate Principal Distribution Amount
on such Distribution Date, in an amount generally equal to the Class PO Fraction
of any loss on a Class PO Mortgage Loan other than an Excess Special Hazard
Loss,
 
                                      S-34
<PAGE>   35
 
an Excess Fraud Loss or an Excess Bankruptcy Loss (each, as defined herein);
provided, that such payments in respect of losses shall not cause a further
reduction of the outstanding Certificate Principal Balance of the Class PO
Certificates. The aggregate of the amounts payable to the Class PO Certificates
described in this paragraph are referred to herein as the "Class PO Principal
Distribution Amount".
 
     Subordinate Principal Distribution Amount. On each Distribution Date, an
amount, up to the Subordinate Principal Distribution Amount (as defined below)
for such Distribution Date, will be distributed as principal to the Subordinate
Certificates. On each Distribution Date, except Distribution Dates on which the
Subordination Level for any Class of Subordinate Certificates is less than such
Subordination Level as of the Cut-off Date, each Class of Subordinate
Certificates will be entitled to receive its pro rata (by Certificate Principal
Balance) share of the Subordinate Principal Distribution Amount, to the extent
of the Available Distribution Amount remaining after distributions of interest
and principal to the Senior Certificates, distributions of interest and
principal to all Classes of Subordinate Certificates senior to such Class and
distributions of interest to such Class. See "-- Priority of Distributions"
herein. The relative seniority, from highest to lowest, of the Subordinate
Certificates shall be as follows: Class M, Class B-1, Class B-2, Class B-3,
Class B-4 and Class B-5.
 
     The "Subordinate Principal Distribution Amount" for any Distribution Date
will be equal to the sum of (i) the Subordinate Percentage of the Principal
Payment Amount (exclusive of the portion thereof attributable to the Class PO
Principal Distribution Amount), (ii) the Subordinate Prepayment Percentage (as
defined herein) of the Principal Prepayment Amount (exclusive of the portion
thereof attributable to the Class PO Principal Distribution Amount) and (iii)
the Subordinate Liquidation Amount.
 
     The "Subordinate Prepayment Percentage" for any Distribution Date will
equal the excess of 100% over the Senior Prepayment Percentage; provided,
however, that if the Certificate Principal Balance of the Senior Certificates
(other than the Class PO Certificates) has been reduced to zero, then the
Subordinate Prepayment Percentage will equal 100%.
 
     The "Subordinate Liquidation Amount" will equal the excess, if any, of the
aggregate Liquidation Principal for all Mortgage Loans which became Liquidated
Mortgage Loans during the calendar month preceding the month of the Distribution
Date, over the Senior Liquidation Amount for such Distribution Date.
 
     The rights of the holders of Subordinate Certificates to receive
distributions of interest and principal are subordinated to the rights of the
holders of the Senior Certificates to receive distributions of interest and
principal. The rights of the holders of any Class of Subordinate Certificates to
receive distributions of interest and principal are also subordinated to the
rights of the holders of all Classes of Subordinate Certificates with a higher
priority to receive distributions of interest and principal. The priority of the
Subordinate Certificates from highest to lowest is as follows: Class M, Class
B-1, Class B-2, Class B-3, Class B-4 and Class B-5. See "-- Allocation of
Losses; Subordination" herein.
 
DISTRIBUTIONS IN REDUCTION OF THE CLASS A-5 CERTIFICATES
 
     General. As to distributions of principal among holders of Class A-5
Certificates prior to the Credit Support Depletion Date, Deceased Holders (as
defined below) will be entitled to first priority (up to a limit of $25,000 as
described below) and beneficial owners other than Deceased Holders (the "Living
Holders") will be entitled to second priority (up to a limit of $10,000 as
described below). Beneficial owners of the Class A-5 Certificates have the right
to request that distributions of principal be made with respect to their Class
A-5 Certificates on each Distribution Date on which distributions of principal
are made with respect to the Class A-5 Certificates. All such requested
distributions are subject to the priorities described below under "-- Priority
of Requested Distributions" and are further subject to the limitations (i) that
they be made only in lots equal to $1,000 of initial principal balance (each, an
"Individual Class A-5 Certificate") and (ii) that aggregate distributions to the
Class A-5 Certificateholders on a Distribution Date will not exceed the portion
of the Senior Principal Distribution Amount allocated to the Class A-5
Certificates on such Distribution Date (plus any amounts available from the
Class A-5 Rounding Account (as defined below)). To the extent that amounts
available for distributions of principal on the Class A-5 Certificates on any
Distribution Date exceed
 
                                      S-35
<PAGE>   36
 
the aggregate requests by Deceased Holders and Living Holders for principal
distributions applicable to such Distribution Date, such excess amounts will be
distributed to the beneficial owners of Class A-5 Certificates by random lot, as
described below under "-- Mandatory Distributions of Principal on Class A-5
Certificates."
 
     On each Distribution Date prior to the Credit Support Depletion Date on
which amounts are available for distributions of principal on the Class A-5
Certificates, the aggregate amount allocable to such distributions will be
rounded, as necessary, to an amount equal to an integral multiple of $1,000,
except as provided below, in accordance with the priorities and limitations set
forth herein. Such rounding will be accomplished on the first Distribution Date
on which distributions of principal on the Class A-5 Certificates are made by
withdrawing, from a non-interest bearing account (the "Class A-5 Rounding
Account") to be established on the Closing Date with a $999.99 deposit by the
Underwriter, the amount of funds, if any, needed to round the amount otherwise
available for such distribution upward to the next higher integral multiple of
$1,000. On each succeeding Distribution Date on which distributions of principal
on the Class A-5 Certificates are to be made, the aggregate amount allocable to
the Class A-5 Certificates will be applied first to repay any funds withdrawn
from the Class A-5 Rounding Account on the prior Distribution Date, and then the
remainder of such allocable amount, if any, will be similarly rounded upward
through another withdrawal from the Class A-5 Rounding Account and distributed
as principal on the Class A-5 Certificates. This process will continue on
succeeding Distribution Dates until the Class A-5 Principal Balance has been
reduced to zero. Thus, the aggregate distribution made in reduction of the Class
A-5 Principal Balance on each Distribution Date may be slightly more or less
than would be the case in the absence of such rounding procedures, but such
difference will be no more than $999.99 on such Distribution Date. Under no
circumstances will the sum of all distributions of principal on the Class A-5
Certificate through any Distribution Date be less than the sum that would have
resulted in the absence of such rounding procedures.
 
     There is no assurance that a beneficial owner of a Class A-5 Certificate
who has submitted a request for a distribution will receive such distribution at
any particular time after such distribution is requested, since there can be no
assurance that funds will be available for making such distributions on any
particular Distribution Date, or, even if funds are available for making such
distributions, that such distributions with respect to the Class A-5
Certificates owned by any particular beneficial owner will be made. Also, due to
the procedure for mandatory distributions described below, there can be no
assurance that on any Distribution Date on which the funds available for
distribution of principal on the Class A-5 Certificates exceed the aggregate
amount of distributions requested by beneficial owners of the Class A-5
Certificates, any particular beneficial owner will not receive a principal
distribution from such excess funds even if such beneficial owner has not
submitted a request for distribution. Thus, the timing of distributions of
principal with respect to any particular Class A-5 Certificate is highly
uncertain, and such distributions may be made earlier or later than the date
that may be desired by a beneficial owner of a Class A-5 Certificate.
 
     BENEFICIAL OWNERS OF THE CLASS A-5 CERTIFICATES SHOULD NOTE THAT, BASED ON
THE STRUCTURING ASSUMPTIONS AND THE PRICING SPEED, NO DISTRIBUTIONS OF PRINCIPAL
WOULD BE MADE TO THE CLASS A-5 CERTIFICATES UNTIL DECEMBER 2009.
 
     Notwithstanding any provisions herein to the contrary, on each Distribution
Date on and after the Credit Support Depletion Date, distributions of principal
on the Class A-5 Certificates (including amounts paid, if any, under the Policy)
will be made pro rata among the holders of the Class A-5 Certificates and will
not be made in integral multiples of $1,000 nor pursuant to requested
distributions or mandatory distributions.
 
     Priority of Requested Distributions. Subject to the limitations described
herein, including the order of the receipt of the request for distributions as
described below under "-- Procedure for Requested Distributions," beneficial
owners of the Class A-5 Certificates have the right prior to the Credit Support
Depletion Date to request that distributions of principal on their Class A-5
Certificates be made. On each Distribution Date on which distributions of
principal on the Class A-5 Certificates are made, such distributions will be
made in the following order of priority: (i) any request by a Deceased Holder,
in an amount up to but not exceeding an aggregate principal amount of $25,000
per request and (ii) any request by a Living Holder, in an amount up to but not
exceeding an aggregate principal amount of $10,000 per request. Thereafter,
distributions will be made as provided in clauses (i) and (ii) above up to a
second $25,000 and $10,000,
 
                                      S-36
<PAGE>   37
 
respectively. This sequence of priorities will be repeated for each request for
principal distributions made by the beneficial owners of the Class A-5
Certificates until all such requests have been honored. In no event will
distributions exceed the amount of principal available for distribution to the
Class A-5 Certificates on such Distribution Date. See "-- Distributions of
Principal -- Senior Principal Distribution Amount."
 
     Procedure for Requested Distributions. A beneficial owner may request that
distributions of principal on such beneficial owner's Class A-5 Certificates be
made on a Distribution Date by delivering a written request therefor to the
Participant or Indirect Participant that maintains such beneficial owner's
account in the Class A-5 Certificates so that the request for such distribution
is received by the Trustee on or before the Record Date for such Distribution
Date. In the case of a request on behalf of a Deceased Holder, a certified copy
of the death certificate and any additional appropriate evidence of death and
any tax waivers are required to be forwarded to the Trustee under separate
cover. Furthermore, such requests of Deceased Holders that are incomplete may
not be honored by the Trustee and, if not honored, will lose their priority and
must be rerequested. The Participant will in turn make the request of DTC (or,
in the case of an Indirect Participant, such firm must notify the related
Participant of such request, which Participant will make the request of DTC) on
a form required by DTC and provided to the Participant. Upon receipt of such
request, DTC will date and time stamp such request and forward such request to
the Trustee. DTC may establish such procedures as it deems fair and equitable to
establish the order of receipt of requests for such distributions received by it
on the same day. Neither the Depositor, the Master Servicers, the Certificate
Insurer nor the Trustee will be liable for any delay by DTC, any Participant or
any Indirect Participant in the delivery of requests for distributions to the
Trustee. Requests for distributions in reduction of principal balance forwarded
to the Trustee from DTC after the Record Date for such Distribution Date and
requests for distributions received in a timely manner but not accepted with
respect to a given Distribution Date, will be treated as requests for
distributions on the next succeeding Distribution Date and each succeeding
Distribution Date thereafter until each request is accepted or is withdrawn as
described below. Each request for distributions of principal on a Class A-5
Certificate submitted by a beneficial owner of a Class A-5 Certificate will be
held by the Trustee until such request has been accepted or has been withdrawn
in writing, in the manner set forth below. Each Individual Class A-5 Certificate
covered by such request will continue to bear interest at the related Remittance
Rate through the last calendar date of the month preceding the month of such
Distribution Date.
 
     With respect to Class A-5 Certificates for which beneficial owners have
requested distributions on a particular Distribution Date on which distributions
of principal on the Class A-5 Certificates are being made, the Trustee will
notify DTC and its Participants prior to such Distribution Date whether, and the
extent to which, such Class A-5 Certificates have been accepted for
distributions. Participants and Indirect Participants holding Class A-5
Certificates are required to forward such notices to the beneficial owners of
such Certificates. Individual Class A-5 Certificates that have been accepted for
a distribution will be due and payable on the applicable Distribution Date and
will cease to bear interest after the last calendar date of the month preceding
the month of such Distribution Date.
 
     Any beneficial owner of a Class A-5 Certificate that has requested a
distribution may withdraw such request by so notifying in writing the
Participant or Indirect Participant that maintains such beneficial owner's
account. The Participant will forward the withdrawal, on a form required by DTC,
to the Trustee. In the event that such account is maintained by an Indirect
Participant, such Indirect Participant must notify the related Participant,
which in turn must forward the withdrawal of such request on such form to the
Trustee. If such notice of withdrawal of a request for distribution has not been
received by the Trustee on or before the Record Date for such Distribution Date,
the previously made request for distribution will be irrevocable with respect to
the making of distributions of principal on the Class A-5 Certificates on the
applicable Distribution Date.
 
     For purposes of the foregoing discussion, an "Indirect Participant" is a
broker, dealer, bank, financial institution or other person that clears
securities transactions through or maintains a custodial relationship with a
Participant either directly or indirectly and a "Participant" is a broker,
dealer, bank, financial institution or other person that is a participating
organization of DTC.
 
                                      S-37
<PAGE>   38
 
     Mandatory Distributions of Principal on Class A-5 Certificates. To the
extent, if any, that distributions of principal on the Class A-5 Certificates on
a Distribution Date exceed the aggregate amount of distribution requests which
have been received by DTC on or before the applicable Record Date, additional
Class A-5 Certificates in lots equal to Individual Class A-5 Certificates will
be selected to receive principal distributions in accordance with the
then-applicable established random lot procedures of DTC, and the
then-applicable established procedures of the Participants and Indirect
Participants, which may or may not be by random lot. Investors may ask such
Participants or Indirect Participants which allocation procedures they use.
Participants and Indirect Participants holding Class A-5 Certificates selected
for mandatory distributions of principal are required to provide notice of such
mandatory distributions to the affected beneficial owners.
 
     Payments to Requesting Beneficial Owners. On any Distribution Date prior to
the Credit Support Depletion Date on which principal distributions are made on
the Class A-5 Certificates, priority of payment on the Class A-5 Certificates
will be given to beneficial owners for whom Class A-5 Certificate principal
payment requests are in effect. DTC will honor requests in the following order
of priority:
 
          First, DTC will honor requests submitted on behalf of Deceased Holders
     in the order of their receipt by DTC, until such requests have been honored
     in an amount up to $25,000 for each requesting Deceased Holder; and
 
          Second, DTC will honor requests submitted on behalf of Living Holders
     in the order of their receipt by DTC, until such requests have been honored
     in an amount up to $10,000 for each requesting Living Holder.
 
     Thereafter, DTC will honor requests submitted on behalf of each Deceased
Holder as provided in step First up to a second $25,000 and requests submitted
on behalf of each Living Holder as provided in step Second up to a second
$10,000. This sequence of priorities will be repeated until all Class A-5
Certificate principal payment requests have been honored to the extent of
amounts available in reduction of the Class A-5 Certificates.
 
     If the amount of principal available for payment on the Class A-5
Certificates on a given Distribution Date is insufficient to honor all requests,
such requests will be honored on succeeding Distribution Dates as principal
becomes available. A Class A-5 Certificate principal payment request submitted
on behalf of a Living Holder who later dies will become entitled to the priority
of a newly submitted request on behalf of a Deceased Holder. Such priority will
be effective for each subsequent Distribution Date if DTC has received a
certified copy of the death certificate for such Deceased Holder and any
additional appropriate evidence of death and any requested tax waivers by the
last Business Day of the preceding calendar month.
 
     Payments to Non-Requesting Beneficial Owners. If the amount of principal
available for payments on the Class A-5 Certificates on a given Distribution
Date exceeds the amount needed to honor all Class A-5 Certificate principal
payment requests, the Trustee will determine which Class A-5 Certificates will
be paid, using its established random lot procedures. Each Participant receiving
such payments, and each Indirect Participant in the chain to the beneficial
owners, will remit payments to their customers according to their own
procedures, which may or may not be by random lot. A Participant or Indirect
Participant could decide to allot Class A-5 Certificate principal payments to
certain customers (which could include such Participant or Indirect Participant)
without allotting payments to others. Investors should ask their brokers or
other intermediaries what allocation procedures they use.
 
     Deceased Holder. A "Deceased Holder" is a beneficial owner of a Class A-5
Certificate who was living at the time such interest was acquired and whose
executor or other authorized representative causes to be furnished to the
Trustee a certified copy of the death certificate for such Deceased Holder and
any additional evidence of death satisfactory to the Trustee and any tax waivers
requested by the Trustee. Class A-5 Certificates beneficially owned by tenants
by the entirety, joint tenants or tenants in common will be considered to be
beneficially owned by a single owner. The death of a tenant by the entirety,
joint tenant or tenant in common will be deemed to be the death of the
beneficial owner, and the Class A-5 Certificates so beneficially owned will be
eligible for priority with respect to distributions of principal, subject to the
limitations described herein. Class A-5 Certificates beneficially owned by a
trust will be considered to be
 
                                      S-38
<PAGE>   39
 
beneficially owned by each beneficiary of the trust to the extent of such
beneficiary's beneficial interest therein, but in no event will a trust's
beneficiaries collectively be deemed to be beneficial owners of a number of
Individual Class A-5 Certificates greater than the number of Individual Class
A-5 Certificates of which such trust is the owner. The death of the beneficiary
of a trust will be deemed to be the death of a beneficial owner of the Class A-5
Certificates beneficially owned by the trust to the extent of such beneficiary's
beneficial interest in such trust. The death of an individual who was a tenant
by the entirety, joint tenant or tenant in common in a tenancy that is the
beneficiary of a trust will be deemed to be the death of the beneficiary of the
trust. The death of a person who, during his or her lifetime, was entitled to
substantially all of the beneficial ownership interest in a Class A-5
Certificate will be deemed to be the death of the beneficial owner of the Class
A-5 Certificate regardless of the registration of the ownership, if such
beneficial ownership interest can be established to the satisfaction of the
Trustee. Expenses incurred by the Trustee in an effort to determine the
beneficial ownership interest, including, without limitation, attorney's fees,
shall be paid by the beneficial owner. Such beneficial interest will be deemed
to exist in typical cases of street name or nominee ownership, ownership by a
trustee, ownership under the Uniform Gift to Minors Act and community property
or other joint ownership arrangements between a husband and wife. Beneficial
interest shall include the power to sell, transfer, or otherwise dispose of a
Class A-5 Certificate and the right to receive the proceeds therefrom, as well
as interest and distributions in reduction of principal balance payable with
respect thereto. As used in this Prospectus Supplement, a request for a
distribution of principal of a Class A-5 Certificate by a Deceased Holder shall
mean a request by the personal representative, surviving tenant by the entirety,
surviving joint tenant or surviving tenant in common of such Deceased Holder.
 
ALLOCATION OF LOSSES; SUBORDINATION
 
     Any Realized Losses which are not Excess Special Hazard Losses, Excess
Fraud Losses, Excess Bankruptcy Losses or Extraordinary Losses will be allocated
as follows: first, to the Class B-5 Certificates; second, to the Class B-4
Certificates; third, to the Class B-3 Certificates; fourth, to the Class B-2
Certificates; fifth, to the Class B-1 Certificates; sixth to the Class M
Certificates, in each case until the Certificate Principal Balance of such Class
of Certificates has been reduced to zero; and thereafter, if any such Realized
Losses is on a Class PO Mortgage Loan, to the Class PO Certificates in an amount
equal to the related Class PO Fraction of the principal portion of such Realized
Losses, and the remainder of such Realized Losses and the entire amount of such
Realized Losses on Mortgages Loans that are not Class PO Mortgage Loans among
all the remaining Classes of Senior Certificates on a pro rata basis. Any
allocation of a Realized Loss (other than a Debt Service Reduction) to a
Certificate will be made by reducing the Certificate Principal Balance thereof,
in the case of the principal portion of such Realized Loss, and the Accrued
Certificate Interest thereon, in the case of the interest portion of such
Realized Loss, by the amount so allocated as of the Distribution Date occurring
in the month following the calendar month in which such Realized Loss was
incurred. Allocations of Debt Service Reductions (as defined below) to the
Subordinate Certificates will result from the priority of distributions to the
Senior Certificateholders of the Available Distribution Amount as described
under the captions "-- Interest Distributions" and "-- Principal Distributions"
herein. An allocation of the interest portion of a Realized Loss as well as the
principal portion of Debt Service Reductions will not be treated as
Subordination, as such term is defined herein, until an amount in respect
thereof has been actually disbursed to the Senior Certificateholders or the
Senior Subordinate Certificateholders, as applicable. Any Excess Special Hazard
Losses, Excess Fraud Losses, Excess Bankruptcy Losses, Extraordinary Losses or
other losses of a type not covered by Subordination will be allocated on a pro
rata basis among the Senior Certificates (other than the Class PO Certificates)
and the Subordinate Certificates (any such Realized Losses so allocated to the
Senior Certificates and the Subordinate Certificates will be allocated without
priority among the various Classes of Certificates (other than the PO
Certificates)). The principal portion of such losses on Class PO Mortgage Loans
will be allocated to the Class PO Certificates in an amount equal to the related
Class PO Fraction thereof, and the remainder of such losses on Class PO Mortgage
Loans will be allocated among the remaining Certificates on a pro rata basis.
Any Realized Losses not covered by the Subordinate Certificates (including
Excess Special Hazard Losses, Excess Fraud Losses, Excess Bankruptcy Losses and
Extraordinary Losses) allocable to the Class A-5 Certificates will be covered by
the Policy. See "CREDIT ENHANCEMENTS -- The Financial Guaranty Insurance Policy"
herein.
 
                                      S-39
<PAGE>   40
 
     With respect to any defaulted Mortgage Loan that is finally liquidated,
through foreclosure sale, disposition of the related Mortgaged Property if
acquired on behalf of the Certificateholders by deed in lieu of foreclosure, or
otherwise, the amount of loss realized, if any, will equal the portion of the
Stated Principal Balance (as defined below) remaining, if any, plus interest
thereon through the last day of the month in which such Mortgage Loan was
finally liquidated, after application of all amounts recovered (net of amounts
reimbursable to the applicable Master Servicer or any Subservicer for Advances
and expenses, including attorneys' fees) towards interest and principal owing on
the Mortgage Loan. Such amount of loss realized and any Special Hazard Losses,
Fraud Losses and Bankruptcy Losses are referred to herein as "Realized Losses."
As used herein, "Debt Service Reductions" means reductions in the amount of
monthly payments due to certain bankruptcy proceedings, but does not include any
forgiveness of principal.
 
     The "Stated Principal Balance" of any Mortgage Loan as of any date of
determination is equal to the principal balance thereof as of the Cut-off Date,
after application of all scheduled principal payments due on or before the
Cut-off Date, whether or not received, reduced by all amounts allocable to
principal that have been distributed to Certificateholders with respect to such
Mortgage Loan on or before such date, and as further reduced to the extent that
any Realized Loss thereon has been allocated to one or more Classes of
Certificates on or before the date of determination.
 
     In order to maximize the likelihood of distribution in full of the Senior
Interest Distribution Amount and the Senior Principal Distribution Amount,
holders of Senior Certificates will have a prior right, on each Distribution
Date, to the Available Distribution Amount, to the extent necessary to satisfy
the Senior Interest Distribution Amount and the Senior Principal Distribution
Amount. The Senior Principal Distribution Amount is subject to adjustment on
each Distribution Date to reflect the then applicable Senior Percentage and the
Senior Prepayment Percentage, as described herein under "Principal
Distributions," each of which may be increased (to not more than 100%) in the
event of delinquencies or Realized Losses on the Mortgage Loans. The application
of the Senior Prepayment Percentage when it exceeds the Senior Percentage to
determine the Senior Principal Distribution Amount will accelerate the
amortization of the Senior Certificates (except the Class PO Certificates and
the Lockout Certificates) relative to the actual amortization of the Mortgage
Loans. To the extent that the Senior Certificates are amortized faster than the
Mortgage Loans, the percentage interest evidenced by such Senior Certificates in
the Trust Fund will be decreased (with a corresponding increase in the interest
in the Trust Fund evidenced by the Subordinate Certificates), thereby
increasing, as a relative matter, the Subordination afforded by the Subordinate
Certificates.
 
     The total amount of Realized Losses which may be allocated solely to the
Subordinate Certificates through the operation of the subordination provisions
described above ("Subordination") in connection with Special Hazard Losses (the
"Special Hazard Amount") will equal $6,730,712 less the sum of (A) any amounts
allocated solely to the Subordinate Certificates through Subordination in
respect of Special Hazard Losses and (B) the Adjustment Amount. The Adjustment
Amount on each anniversary of the Cut-off Date will be equal to the amount, if
any, by which the Special Hazard Amount, without giving effect to the deduction
of the Adjustment Amount for such anniversary, exceeds the greater of (i) 1%
(or, if greater than 1%, the highest percentage of Mortgage Loans, by principal
balance, in any California zip code area) times the aggregate principal balance
of all of the Mortgage Loans in the Mortgage Pool on such anniversary and (ii)
twice the principal balance of the single Mortgage Loan in the Mortgage Pool
having the largest principal balance. As used in this Prospectus Supplement,
"Special Hazard Losses" has the same meaning set forth in the Prospectus except
that Special Hazard Losses will not include and the Subordination will not cover
Extraordinary Losses, and Special Hazard Losses will not exceed the lesser of
the cost of repair or replacement of the related Mortgaged Properties.
 
     The total amount of Realized Losses which may be allocated to the
Subordinate Certificates in connection with Fraud Losses (the "Fraud Loss
Amount") from Subordination will initially be equal to $13,461,424. As of any
date of determination after the Cut-off Date the Fraud Loss Amount will equal
(X) prior to the first anniversary of the Cut-off Date an amount equal to 2% of
the aggregate principal balance of all of the Mortgage Loans as of the Cut-off
Date minus the aggregate amounts allocated solely to the Subordinate
Certificates through Subordination with respect to Fraud Losses up to such date
of determination, and (Y) from the first through fifth anniversary of the
Cut-off Date, an amount equal to (1) the lesser of
 
                                      S-40
<PAGE>   41
 
(a) the Fraud Loss Amount as of the most recent anniversary of the Cut-off Date
and (b) 1% of the aggregate principal balance of all of the Mortgage Loans as of
the most recent anniversary of the Cut-off Date minus (2) the aggregate amounts
allocated solely to the Subordinate Certificates through Subordination with
respect to Fraud Losses since the most recent anniversary of the Cut-off Date up
to such date of determination. After the fifth anniversary of the Cut-off Date
the Fraud Loss Amount will be zero and no allocation solely to the Subordinate
Certificates through Subordination will be made with respect to Fraud Losses.
 
     The total amount of Realized Losses which may be allocated solely to the
Subordinate Certificates in connection with Bankruptcy Losses (the "Bankruptcy
Amount") from Subordination will equal $100,000 less the sum of any amounts
allocated solely to the Subordinate Certificates through Subordination for such
losses up to such date of determination.
 
     Notwithstanding the foregoing, the provisions relating to Subordination
will not be applicable in connection with a Bankruptcy Loss so long as the
applicable Master Servicer has notified the Trustee in writing that such Master
Servicer is diligently pursuing any remedies that may exist in connection with
the representations and warranties made regarding the related Mortgage Loan and
either (A) the related Mortgage Loan is not in default with regard to payments
due thereunder or (B) delinquent payments of principal and interest under the
related Mortgage Loan and any premiums on any applicable Primary Hazard
Insurance Policy and any related escrow payments in respect of such Mortgage
Loan are being advanced on a current basis by the applicable Master Servicer or
a Subservicer.
 
ADVANCES
 
     Prior to each Distribution Date, each Master Servicer is required to make
Advances (out of its own funds, advances made by a Subservicer, or funds held in
the applicable Custodial Account (as described in the Prospectus) for future
distribution or withdrawal) with respect to any payments of principal and
interest (net of the related Servicing Fees) which were due on the Mortgage
Loans serviced by such Master Servicer on the immediately preceding Due Date and
delinquent on the business day next preceding the related Determination Date,
but only if such Master Servicer believes that the amount advanced will be
recoverable from related late collections, Insurance Proceeds or Liquidation
Proceeds.
 
     The purpose of making such Advances is to maintain a regular cash flow to
the Certificateholders, rather than to guarantee or insure against losses.
Neither Master Servicer will be required to make any Advances with respect to
reductions in the amount of the monthly payments on the Mortgage Loans due to
Debt Service Reductions or the application of the Relief Act or similar
legislation. Any failure by a Master Servicer to make an Advance as required
under the Pooling Agreement will constitute an Event of Default thereunder, in
which case the Trustee, as successor to such Master Servicer, will be obligated
to make any such advance, in accordance with the terms of the Pooling Agreement.
 
     All Advances will be reimbursable to the applicable Master Servicer on a
first priority basis from either (a) late collections, Insurance Proceeds and
Liquidation Proceeds from the Mortgage Loan as to which such unreimbursed
Advance was made or (b) as to any Advance that remains unreimbursed following
the final liquidation of the related Mortgage Loan, from amounts otherwise
distributable on the Subordinate Certificates; provided however that only the
Subordinate Percentage of such Advances is reimbursable from amounts otherwise
distributable on the Subordinate Certificates in the event that such Advances
were made with respect to delinquencies which ultimately were determined to be
Excess Special Hazard Losses, Excess Fraud Losses, Excess Bankruptcy Losses or
Extraordinary Losses and the Senior Percentage of such Advances which may not be
so reimbursed from amounts otherwise distributable on the Subordinate
Certificates may be reimbursed to the applicable Master Servicer out of any
funds in the related Custodial Account or Certificate Account prior to
distributions on the Senior Certificates. In the latter event, the aggregate
amount otherwise distributable on the Senior Certificates will be reduced by an
amount equal to the Senior Percentage of such Advances. In addition, if the
Certificate Principal Balance of the Subordinate Certificates has been reduced
to zero, any Advances previously made which are deemed by a Master Servicer to
be nonrecoverable from related late collections, Insurance Proceeds and
Liquidation Proceeds may be reimbursed to the related
 
                                      S-41
<PAGE>   42
 
Master Servicer out of any funds in the related Custodial Account or Certificate
Account prior to distributions on the Senior Certificates.
 
                  CERTAIN YIELD AND PREPAYMENT CONSIDERATIONS
 
     The effective yield to the holders of Offered Certificates (except for the
LIBOR Certificates, which will accrue interest during the period from the 25th
of the month prior to each Distribution Date to the 24th of the month of such
Distribution Date (except for the first Distribution Date as described herein))
will be lower than the yield otherwise produced by the applicable Pass-Through
Rate and purchase price because monthly distributions will not be made to such
holders until the 25th day (or if such day is not a business day, then on the
next succeeding business day) of the month following the month in which interest
accrues on the Mortgage Loans (without any additional distributions of interest
or earnings thereon in respect of such delay). See "YIELD CONSIDERATIONS" in the
Prospectus.
 
     The yield to maturity and the aggregate amount of distributions on the
Offered Certificates will be directly related to the rate of payment of
principal on the Mortgage Loans. Such yield may be adversely affected by a
higher or lower than anticipated rate of payment of principal on the Mortgage
Loans in the Trust Fund. The rate of payment of principal on such Mortgage Loans
will in turn be affected by the amortization schedules of the Mortgage Loans,
the rate of principal prepayments thereon by the Mortgagors, liquidations of
defaulted Mortgage Loans and purchases of Mortgage Loans due to certain breaches
of representations. The Mortgage Loans may be prepaid by the Mortgagors at any
time without payment of any prepayment fee or penalty. All of the Mortgage Loans
contain due-on-sale clauses. In addition, the amortization schedule of a
Mortgage Loan may be changed in connection with the receipt of a partial
prepayment thereon, provided however that such changes will not include a change
in the maturity date of the related Mortgage Loan. See "DESCRIPTION OF THE
MORTGAGE POOL -- General" herein. As described under "DESCRIPTION OF THE
CERTIFICATES -- Principal Distributions" herein, all or a disproportionate
percentage of principal prepayments on the Mortgage Loans will be distributed to
the Senior Certificates (other than the Class PO and Lockout Certificates)
during the first nine years after the Delivery Date.
 
     Factors affecting prepayment of mortgage loans include changes in
mortgagors' housing needs, job transfers, mortgage market interest rates,
unemployment, mortgagors' net equity in the mortgaged properties, changes in the
value of the mortgaged properties and servicing decisions. If prevailing
mortgage rates fell significantly below the Mortgage Rates on the Mortgage
Loans, the rate of prepayment (and refinancing) would be expected to increase.
Conversely, if prevailing mortgage rates rose significantly above the Mortgage
Rates on the Mortgage Loans, the rate of prepayment on the Mortgage Loans would
be expected to decrease. There can be no certainty as to the rate of prepayments
on the Mortgage Loans during any period or over the life of the Certificates.
 
     The yield to maturity on the LIBOR Certificates will be sensitive to
fluctuations in the level of LIBOR, and the yield to maturity on the Inverse
Floater Certificates will be extremely sensitive to fluctuations in the level of
LIBOR and to the rate of principal prepayments. Prospective investors should
fully consider the risks associated with an investment in the Inverse Floater
Certificates, including the possibility that if the rate of principal
prepayments is rapid or if the level of LIBOR is high, investors in the Class
A-3 Certificates may not fully recoup their initial investments.
 
     Investors in the Lockout Certificates should be aware that because the
Lockout Certificates generally do not receive any distributions of principal
prepayments prior to the Distribution Date occurring in September 2002, the
weighted average lives of the Lockout Certificates will be longer than would
otherwise be the case, and the effect on the market value of the Lockout
Certificates arising out of changes in market interest rates or market yields
for similar securities will be greater than for other Classes of Class A
Certificates entitled to such distributions.
 
     The yields to investors on all of the Certificates (other than the
Principal Only Certificates) will also be adversely affected by any interest
shortfalls of a type not covered by Subordination, including Net Prepayment
Interest Shortfalls. Notwithstanding the prior sentence, Net Prepayment Interest
Shortfalls with respect to the
 
                                      S-42
<PAGE>   43
 
Class A-5 Certificates will be paid to such Certificates from the Reserve Fund
or collections from the Policy. See "THE MORTGAGE POOL -- Reserve Funds" and
"CREDIT ENHANCEMENTS -- The Financial Guaranty Insurance Policy" herein. There
can be no assurance that the Mortgage Loans will prepay at any particular rate
or that the cash flows on the Certificates will conform to the cash flows
described herein.
 
     Because the Mortgage Rates on the Mortgage Loans and the Pass-Through Rates
on the Offered Certificates (other than the LIBOR Certificates) are fixed, such
rates will not change in response to changes in market interest rates.
Accordingly, if market interest rates or market yields for securities similar to
the Offered Certificates were to rise, the market value of the Offered
Certificates may decline.
 
     The rate of defaults on the Mortgage Loans will also affect the rate of
payment of principal on the Mortgage Loans. 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 equity refinance mortgage loans may
be higher than for other types of Mortgage Loans. Prepayments, liquidations and
purchases of the Mortgage Loans will result in distributions to
Certificateholders of principal amounts which would otherwise be distributed
over the remaining terms of the Mortgage Loans. Furthermore, the rate 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. See "MATURITY AND PREPAYMENT CONSIDERATIONS" in the
Prospectus. Since the rates of payment of principal on the Mortgage Loans will
depend on future events and on a variety of factors (as described more fully
herein and in the Prospectus under "YIELD CONSIDERATIONS" and "MATURITY AND
PREPAYMENT CONSIDERATIONS"), no assurance can be given as to such rate or the
rate of principal prepayments on the Certificates.
 
     The periodic increase in the interest paid by the Mortgagor of a Buydown
Mortgage Loan during or at the end of the applicable Buydown Period may create a
greater financial burden for the Mortgagor, who might not have otherwise
qualified for a mortgage under the applicable lender's underwriting guidelines,
and may accordingly increase the risk of default with respect to the related
Mortgage Loan. See "MORTGAGE LOAN PROGRAM -- Underwriting Standards" in the
Prospectus.
 
     The amount of interest otherwise payable to holders of the Certificates
will be reduced by any interest shortfalls not covered by Subordination,
including Net Prepayment Interest Shortfalls. Such shortfalls will not be offset
by a reduction in the Servicing Fees payable to the applicable Master Servicer
or otherwise. Net Prepayment Interest Shortfalls on any Distribution Date will
be allocated among the holders of all Classes of Certificates (including the
Subordinate and Residual Certificates), in proportion to the respective amounts
of Accrued Certificate Interest for such Distribution Date on each such Class.
See "YIELD CONSIDERATIONS" in the Prospectus and "DESCRIPTION OF THE
CERTIFICATES -- Interest Distributions" herein for a discussion of the effect of
principal prepayments on the Mortgage Loans on the yield to maturity of the
Certificates and certain possible shortfalls in the collection of interest.
 
     The timing of changes in the rate of prepayments, liquidations and
repurchases of the Mortgage Loans may significantly affect an investor's actual
yield to maturity, even if the average rate of principal payments experienced
over time is consistent with an investor's expectation. Because all or a
disproportionate percentage of principal prepayments will be allocated to the
Senior Certificates (other than the Class PO and Lockout Certificates) during
the first nine years after the Delivery Date, the rate of prepayments on the
Mortgage Loans during this period may significantly affect the yield to maturity
of the Offered Certificates.
 
     AS DESCRIBED HEREIN UNDER "DESCRIPTION OF THE CERTIFICATES -- DISTRIBUTIONS
IN REDUCTION OF THE CLASS A-5 CERTIFICATES," THE TIMING OF DISTRIBUTIONS OF
PRINCIPAL WITH RESPECT TO A PARTICULAR CLASS A-5 CERTIFICATE IS HIGHLY
UNCERTAIN. SUCH UNCERTAINTY ARISES FROM THE UNPREDICTABILITY OF PRINCIPAL
PAYMENTS (INCLUDING PREPAYMENTS) AS WELL AS THE SPECIAL METHOD OF ALLOCATING
AMONG THE BENEFICIAL OWNERS OF THE CLASS A-5 CERTIFICATES THE AMOUNT OF
PRINCIPAL AVAILABLE FOR DISTRIBUTION ON THE CLASS A-5 CERTIFICATES. SEE "RISK
FACTORS -- RISKS ASSOCIATED WITH THE CLASS A-5 CERTIFICATES."
 
                                      S-43
<PAGE>   44
 
     In addition, the yield to maturity of the Certificates will depend on the
price paid by the holders of the Certificates and the related Pass-Through Rate.
The extent to which the yield to maturity of a Certificate may vary from the
anticipated yield thereon will depend upon the degree to which it is purchased
at a discount or premium and the degree to which the timing of payments thereon
is sensitive to prepayments. Because principal distributions are paid to certain
Classes of Offered Certificates before other Classes, holders of Classes of
Offered Certificates having a later priority of payment bear a greater risk of
losses than holders of Classes of Offered Certificates having earlier priorities
for distribution of principal. For additional considerations relating to the
yield on the Certificates, see "YIELD CONSIDERATIONS" and "MATURITY AND
PREPAYMENT CONSIDERATIONS" in the Prospectus.
 
     The assumed final Distribution Date with respect to each Class of
Certificates is the Distribution Date occurring in July 2026. The assumed final
Distribution Date is the Distribution Date occurring in the month immediately
following the latest scheduled maturity date of any Mortgage Loan in the
Mortgage Pool.
 
     Weighted average life refers to the average amount of time that will elapse
from the date of issuance of a security until a dollar amount in payment of
principal equal to the original principal balance of such security (less losses)
is distributed to the investor. The weighted average life of the Certificates
will be influenced by among other things, the rate at which principal of the
Mortgage Loans is paid, which may be in the form of scheduled amortization,
prepayments or liquidations.
 
     Prepayments on mortgage loans are commonly measured relative to a
prepayment standard or model. The model used in this Prospectus Supplement, the
standard prepayment assumption ("SPA"), represents an assumed rate of prepayment
each month relative to the then outstanding principal balance of a pool of new
mortgage loans. A prepayment assumption of 100% SPA assumes constant prepayment
rates of 0.2% 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 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 mortgage loans, 100% SPA assumes a constant prepayment rate of 6% per annum
each month. As used in the table below, "185% SPA" assumes prepayment rates
equal to 185% of SPA. Correspondingly, "250% SPA" assumes prepayment rates equal
to 250% of SPA, and so forth. SPA does not purport to be a historical
description of prepayment experience or a prediction of the anticipated rate of
prepayment of any pool of mortgage loans, including the Mortgage Loans.
 
     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
(collectively, the "Structuring Assumptions"): (i) the Mortgage Pool consists of
two Mortgage Loans with the following characteristics:
 
                     GROUPS OF HYPOTHETICAL MORTGAGE LOANS
 
<TABLE>
<CAPTION>
                                                         ORIGINAL        REMAINING
                                                          TERM TO         TERM TO
   PRINCIPAL                          NET MORTGAGE       MATURITY        MATURITY
    BALANCE         MORTGAGE RATE         RATE          (IN MONTHS)     (IN MONTHS)     LOAN AGE
- ---------------     -------------     -------------     -----------     -----------     --------
<S>                 <C>               <C>               <C>             <C>             <C>
$339,500,793.19     7.3675231486%     7.1175231486%         350             327            23
$333,570,389.52     8.0108101172%     7.7596502154%         351             326            25
</TABLE>
 
(ii) the Mortgage Loans prepay at the specified level of SPA, (iii) no defaults
in the payment by Mortgagors of principal of and interest on the Mortgage Loans
are experienced, (iv) scheduled payments on the Mortgage Loans are received on
the first day of each month commencing in the calendar month following the
Cut-off Date and are computed prior to giving effect to prepayments received on
the last day of the prior month, (v) prepayments are allocated as described
herein without giving effect to loss and delinquency tests, (vi) 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 August 1997, (vii) the scheduled monthly payment for each Mortgage
Loan has been calculated based on the assumed mortgage
 
                                      S-44
<PAGE>   45
 
loan characteristics described in item (i) above such that the mortgage loan
will amortize in amounts sufficient to repay the principal balance of such
assumed mortgage loan by its remaining term to maturity, (viii) the initial
Certificate Principal Balance or Notional Amount, as applicable, of each Class
of Certificates is as set forth on the cover page hereof, (ix) interest accrues
on each interest-bearing Class of Certificates at the applicable interest rate
set forth or described on the cover hereof or described herein, (x)
distributions in respect of the Certificates are received in cash on the 25th
day of each month commencing in September 1997, (xi) optional termination of the
Trust Fund does not occur and (xii) the Offered Certificates are purchased for
cash on August 13, 1997, rather than on the Delivery Date. SOME OF THE FOREGOING
ASSUMPTIONS REGARDING THE CHARACTERISTICS OF THE MORTGAGE LOANS AND THE
CERTIFICATES DIFFER FROM THE ACTUAL CHARACTERISTICS THEREOF.
 
     The discrepancies between the Structuring Assumptions and the actual
characteristics of the Mortgage Loans and the Certificates underscore the
hypothetical nature of the following tables, which is provided to give a general
sense of principal cash flows under varying prepayment scenarios. Likewise, it
is very unlikely that the Mortgage Loans will prepay at a constant level of SPA
until maturity or that all of the Mortgage Loans will prepay at the same level
of SPA. Any difference between such assumptions and the actual characteristics
of the Mortgage Loans or of the Certificates, or the actual prepayment
experience of the Mortgage Loans may result in percentages of the initial
Certificate Principal Balance outstanding and weighted average lives of the
Classes of Certificates different from those shown. Moreover, the diverse
remaining terms to maturity and Mortgage Rates of the Mortgage Loans could
produce slower or faster principal distributions than indicated in the table at
the various constant percentages of SPA specified, even if the weighted average
remaining term to maturity and Mortgage Rates are as set forth above.
 
     Based upon the foregoing assumptions, the following table sets forth the
percentages of the initial Certificate Principal Balance (or Notional Amount) of
each such Class of Offered Certificates that would be outstanding after each of
the dates shown at various percentages of SPA and the corresponding weighted
average lives.
 
     The weighted average life of the Class A-5 Certificates shown in the table
below applies to such Class taken as a whole. Because principal distributions
may be required by the Beneficial Owners of the Class A-5 Certificates and
because Beneficial Owners of Class A-5 Certificates will receive principal
distributions by random lot, the weighted average life of any Class A-5
Certificate beneficially owned by an individual investor may vary significantly
from the weighted average life of the Class A-5 Certificates taken as a whole.
There can be no assurance with respect to any particular scenario of the rate of
principal distributions on the Class A-5 Certificates, any particular weighted
average life for the Class A-5 Certificates or the date or dates on which any
particular Beneficial Owner will receive distributions in reduction of the
principal balance of its Class A-5 Certificates. Investors in the Class A-5
Certificates should understand that they are assuming all risks and benefits
associated with the rate of principal distributions on such Certificates and
variations in such rate from time to time.
 
                                      S-45
<PAGE>   46
 
PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OR NOTIONAL AMOUNT OUTSTANDING
                         AT VARIOUS PERCENTAGES OF SPA
<TABLE>
<CAPTION>
                                                    CLASS A-1                   CLASS A-2 AND CLASS A-3*           CLASS A-4
                                         --------------------------------   --------------------------------   ------------------
           DISTRIBUTION DATE             100%   150%   185%   250%   500%   100%   150%   185%   250%   500%   100%   150%   185%
- ---------------------------------------  ----   ----   ----   ----   ----   ----   ----   ----   ----   ----   ----   ----   ----
<S>                                      <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>
Initial Percentage.....................   100%   100%   100%   100%   100%   100%   100%   100%   100%   100%   100%   100%   100%
September 25, 1998.....................    90     85     82     76     54     90     86     83     77     56    100    100    100
September 25, 1999.....................    80     71     66     56     21     81     72     67     57     24    100    100    100
September 25, 2000.....................    70     59     51     38      0     71     60     53     40      2    100    100    100
September 25, 2001.....................    62     48     39     24      0     63     50     41     26      0    100    100    100
September 25, 2002.....................    53     38     28     11      0     55     40     30     15      0    100    100    100
September 25, 2003.....................    46     29     19      3      0     48     32     22      6      0    100    100    100
September 25, 2004.....................    40     22     12      0      0     42     25     15      1      0    100    100    100
September 25, 2005.....................    35     17      6      0      0     37     20     10      0      0    100    100    100
September 25, 2006.....................    30     12      2      0      0     32     15      6      0      0    100    100    100
September 25, 2007.....................    25      8      0      0      0     28     12      3      0      0    100    100     90
September 25, 2008.....................    22      5      0      0      0     24      9      2      0      0    100    100     47
September 25, 2009.....................    18      2      0      0      0     21      6      0      0      0    100    100     10
September 25, 2010.....................    14      0      0      0      0     17      3      0      0      0    100     90      0
September 25, 2011.....................    11      0      0      0      0     14      2      0      0      0    100     50      0
September 25, 2012.....................     8      0      0      0      0     11      1      0      0      0    100     15      0
September 25, 2013.....................     5      0      0      0      0      8      0      0      0      0    100      0      0
September 25, 2014.....................     2      0      0      0      0      5      0      0      0      0    100      0      0
September 25, 2015.....................     0      0      0      0      0      3      0      0      0      0     86      0      0
September 25, 2016.....................     0      0      0      0      0      2      0      0      0      0     45      0      0
September 25, 2017.....................     0      0      0      0      0      0      0      0      0      0      7      0      0
September 25, 2018.....................     0      0      0      0      0      0      0      0      0      0      0      0      0
September 25, 2019.....................     0      0      0      0      0      0      0      0      0      0      0      0      0
September 25, 2020.....................     0      0      0      0      0      0      0      0      0      0      0      0      0
September 25, 2021.....................     0      0      0      0      0      0      0      0      0      0      0      0      0
September 25, 2022.....................     0      0      0      0      0      0      0      0      0      0      0      0      0
September 25, 2023.....................     0      0      0      0      0      0      0      0      0      0      0      0      0
September 25, 2024.....................     0      0      0      0      0      0      0      0      0      0      0      0      0
September 25, 2025.....................     0      0      0      0      0      0      0      0      0      0      0      0      0
September 25, 2026.....................     0      0      0      0      0      0      0      0      0      0      0      0      0
September 25, 2027.....................     0      0      0      0      0      0      0      0      0      0      0      0      0
Weighted Average Life (Years) (1)......   6.7    4.5    3.6    2.6    1.3    7.1    4.9    3.9    2.8    1.4   19.0   14.1   11.0
 
<CAPTION>
                                          CLASS A-4               CLASS A-5
                                         -----------   --------------------------------
           DISTRIBUTION DATE             250%   500%   100%   150%   185%   250%   500%
- ---------------------------------------  ----   ----   ----   ----   ----   ----   ----
<S>                                      <C>    <C>    <C>    <C>    <C>    <C>    <C>
Initial Percentage.....................   100%   100%   100%   100%   100%   100%   100%
September 25, 1998.....................   100    100    100    100    100    100    100
September 25, 1999.....................   100    100    100    100    100    100    100
September 25, 2000.....................   100     61    100    100    100    100    100
September 25, 2001.....................   100      0    100    100    100    100      5
September 25, 2002.....................   100      0    100    100    100    100      0
September 25, 2003.....................   100      0    100    100    100    100      0
September 25, 2004.....................    39      0    100    100    100    100      0
September 25, 2005.....................     0      0    100    100    100     68      0
September 25, 2006.....................     0      0    100    100    100     26      0
September 25, 2007.....................     0      0    100    100    100     22      0
September 25, 2008.....................     0      0    100    100    100     18      0
September 25, 2009.....................     0      0    100    100    100     15      0
September 25, 2010.....................     0      0    100    100     76     12      0
September 25, 2011.....................     0      0    100    100     46     10      0
September 25, 2012.....................     0      0    100    100     25      8      0
September 25, 2013.....................     0      0    100     82     21      6      0
September 25, 2014.....................     0      0    100     51     18      5      0
September 25, 2015.....................     0      0    100     26     15      4      0
September 25, 2016.....................     0      0    100     22     12      3      0
September 25, 2017.....................     0      0    100     18     10      2      0
September 25, 2018.....................     0      0     69     15      8      2      0
September 25, 2019.....................     0      0     32     12      6      1      0
September 25, 2020.....................     0      0     22      9      5      1      0
September 25, 2021.....................     0      0     16      6      3      1      0
September 25, 2022.....................     0      0     11      4      2      0      0
September 25, 2023.....................     0      0      6      2      1      0      0
September 25, 2024.....................     0      0      1      0      0      0      0
September 25, 2025.....................     0      0      0      0      0      0      0
September 25, 2026.....................     0      0      0      0      0      0      0
September 25, 2027.....................     0      0      0      0      0      0      0
Weighted Average Life (Years) (1)......   7.0    3.1   22.1   18.1   15.1    9.7    3.5
</TABLE>
 
- ---------------
 
 *  In the case of the Class A-3 Certificates, this table indicates the
    percentage of the original Class A-3 Notional Amount outstanding.
 
(1) The weighted average life of any Class of Certificates is determined by (i)
    multiplying the amount of each assumed reduction in Class Principal Balance
    or Notional Amount, as applicable, on such Class of Certificates by the
    number of years from the date of issuance of the Certificates to the related
    Distribution Date, (ii) summing the results, and (iii) dividing the sum by
    the total amount of such reductions on such Class of Certificates.
 
                                      S-46
<PAGE>   47
 
PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OR NOTIONAL AMOUNT OUTSTANDING
                         AT VARIOUS PERCENTAGES OF SPA
<TABLE>
<CAPTION>
                                                    CLASS A-6                          CLASS A-7                   CLASS A-8
                                         --------------------------------   --------------------------------   ------------------
           DISTRIBUTION DATE             100%   150%   185%   250%   500%   100%   150%   185%   250%   500%   100%   150%   185%
- ---------------------------------------  ----   ----   ----   ----   ----   ----   ----   ----   ----   ----   ----   ----   ----
<S>                                      <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>
Initial Percentage.....................   100%   100%   100%   100%   100%   100%   100%   100%   100%   100%   100%   100%   100%
September 25, 1998.....................    91     88     85     80     62     99     99     99     99     99     90     85     82
September 25, 1999.....................    83     76     72     63     34     98     98     98     98     98     80     71     66
September 25, 2000.....................    75     66     59     48     15     96     96     96     96     96     70     59     51
September 25, 2001.....................    68     56     49     36      2     95     95     95     95     95     62     48     39
September 25, 2002.....................    61     48     40     26      0     93     93     93     93     64     53     38     28
September 25, 2003.....................    55     41     32     19      0     90     89     89     87     40     46     29     19
September 25, 2004.....................    50     35     27     14      0     86     84     83     80     24     40     22     12
September 25, 2005.....................    45     31     22     10      0     81     78     76     71     15     35     17      6
September 25, 2006.....................    41     27     19      8      0     75     70     67     61     10     30     12      2
September 25, 2007.....................    38     24     16      6      0     69     62     58     51      7     25      8      0
September 25, 2008.....................    35     21     14      5      0     63     55     50     42      4     22      5      0
September 25, 2009.....................    32     18     12      4      0     57     49     43     34      3     18      2      0
September 25, 2010.....................    29     16     10      4      0     52     43     37     28      2     14      0      0
September 25, 2011.....................    26     14      9      3      0     47     37     32     23      1     11      0      0
September 25, 2012.....................    23     12      7      2      0     42     32     27     19      1      8      0      0
September 25, 2013.....................    21     11      6      2      0     37     28     23     15      1      5      0      0
September 25, 2014.....................    18      9      5      1      0     33     24     19     12      0      2      0      0
September 25, 2015.....................    16      8      4      1      0     29     20     16     10      0      0      0      0
September 25, 2016.....................    14      6      4      1      0     25     17     13      7      0      0      0      0
September 25, 2017.....................    12      5      3      1      0     22     14     10      6      0      0      0      0
September 25, 2018.....................    10      4      2      1      0     18     11      8      4      0      0      0      0
September 25, 2019.....................     8      3      2      0      0     15      9      6      3      0      0      0      0
September 25, 2020.....................     6      3      1      0      0     12      7      5      2      0      0      0      0
September 25, 2021.....................     5      2      1      0      0      9      5      3      2      0      0      0      0
September 25, 2022.....................     3      1      1      0      0      6      3      2      1      0      0      0      0
September 25, 2023.....................     2      1      0      0      0      3      2      1      0      0      0      0      0
September 25, 2024.....................     0      0      0      0      0      1      0      0      0      0      0      0      0
September 25, 2025.....................     0      0      0      0      0      0      0      0      0      0      0      0      0
September 25, 2026.....................     0      0      0      0      0      0      0      0      0      0      0      0      0
September 25, 2027.....................     0      0      0      0      0      0      0      0      0      0      0      0      0
Weighted Average Life (Years) (1)......   9.3    6.8    5.6    3.9    1.7   14.1   12.8   12.0   11.0    6.2    6.7    4.5    3.6
 
<CAPTION>
                                          CLASS A-8               CLASS A-9
                                         -----------   --------------------------------
           DISTRIBUTION DATE             250%   500%   100%   150%   185%   250%   500%
- ---------------------------------------  ----   ----   ----   ----   ----   ----   ----
<S>                                      <C>    <C>    <C>    <C>    <C>    <C>    <C>
Initial Percentage.....................   100%   100%   100%   100%   100%   100%   100%
September 25, 1998.....................    76     54     90     85     82     76     54
September 25, 1999.....................    56     21     80     71     66     56     21
September 25, 2000.....................    38      0     70     59     51     38      0
September 25, 2001.....................    24      0     62     48     39     24      0
September 25, 2002.....................    11      0     53     38     28     11      0
September 25, 2003.....................     3      0     46     29     19      3      0
September 25, 2004.....................     0      0     40     22     12      0      0
September 25, 2005.....................     0      0     35     17      6      0      0
September 25, 2006.....................     0      0     30     12      2      0      0
September 25, 2007.....................     0      0     25      8      0      0      0
September 25, 2008.....................     0      0     22      5      0      0      0
September 25, 2009.....................     0      0     18      2      0      0      0
September 25, 2010.....................     0      0     14      0      0      0      0
September 25, 2011.....................     0      0     11      0      0      0      0
September 25, 2012.....................     0      0      8      0      0      0      0
September 25, 2013.....................     0      0      5      0      0      0      0
September 25, 2014.....................     0      0      2      0      0      0      0
September 25, 2015.....................     0      0      0      0      0      0      0
September 25, 2016.....................     0      0      0      0      0      0      0
September 25, 2017.....................     0      0      0      0      0      0      0
September 25, 2018.....................     0      0      0      0      0      0      0
September 25, 2019.....................     0      0      0      0      0      0      0
September 25, 2020.....................     0      0      0      0      0      0      0
September 25, 2021.....................     0      0      0      0      0      0      0
September 25, 2022.....................     0      0      0      0      0      0      0
September 25, 2023.....................     0      0      0      0      0      0      0
September 25, 2024.....................     0      0      0      0      0      0      0
September 25, 2025.....................     0      0      0      0      0      0      0
September 25, 2026.....................     0      0      0      0      0      0      0
September 25, 2027.....................     0      0      0      0      0      0      0
Weighted Average Life (Years) (1)......   2.6    1.3    6.7    4.5    3.6    2.6    1.3
</TABLE>
 
- ---------------
 
(1) The weighted average life of any Class of Certificates is determined by (i)
    multiplying the amount of each assumed reduction in Class Principal Balance
    or Notional Amount, as applicable, on such Class of Certificates by the
    number of years from the date of issuance of the Certificates to the related
    Distribution Date, (ii) summing the results, and (iii) dividing the sum by
    the total amount of such reductions on such Class of Certificates.
 
                                      S-47
<PAGE>   48
 
PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OR NOTIONAL AMOUNT OUTSTANDING
                         AT VARIOUS PERCENTAGES OF SPA
<TABLE>
<CAPTION>
                                                    CLASS A-10                         CLASS A-11                  CLASS A-12
                                         --------------------------------   --------------------------------   ------------------
           DISTRIBUTION DATE             100%   150%   185%   250%   500%   100%   150%   185%   250%   500%   100%   150%   185%
- ---------------------------------------  ----   ----   ----   ----   ----   ----   ----   ----   ----   ----   ----   ----   ----
<S>                                      <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>
Initial Percentage.....................   100%   100%   100%   100%   100%   100%   100%   100%   100%   100%   100%   100%   100%
September 25, 1998.....................   100    100    100    100     91     75     64     56     42      0    100    100    100
September 25, 1999.....................   100    100    100     94     35     50     30     16      0      0    100    100    100
September 25, 2000.....................   100     99     86     64      0     27      0      0      0      0    100    100    100
September 25, 2001.....................   100     80     65     40      0      6      0      0      0      0    100    100    100
September 25, 2002.....................    90     63     46     19      0      0      0      0      0      0    100    100    100
September 25, 2003.....................    78     49     32      5      0      0      0      0      0      0    100    100    100
September 25, 2004.....................    68     38     20      0      0      0      0      0      0      0    100    100    100
September 25, 2005.....................    58     28     11      0      0      0      0      0      0      0    100    100    100
September 25, 2006.....................    50     20      4      0      0      0      0      0      0      0    100    100    100
September 25, 2007.....................    43     14      0      0      0      0      0      0      0      0    100    100    100
September 25, 2008.....................    36      9      0      0      0      0      0      0      0      0    100    100    100
September 25, 2009.....................    30      3      0      0      0      0      0      0      0      0    100    100    100
September 25, 2010.....................    24      0      0      0      0      0      0      0      0      0    100    100    100
September 25, 2011.....................    18      0      0      0      0      0      0      0      0      0    100    100    100
September 25, 2012.....................    13      0      0      0      0      0      0      0      0      0    100    100     95
September 25, 2013.....................     8      0      0      0      0      0      0      0      0      0    100    100     80
September 25, 2014.....................     3      0      0      0      0      0      0      0      0      0    100    100     67
September 25, 2015.....................     0      0      0      0      0      0      0      0      0      0    100     98     56
September 25, 2016.....................     0      0      0      0      0      0      0      0      0      0    100     82     46
September 25, 2017.....................     0      0      0      0      0      0      0      0      0      0    100     68     37
September 25, 2018.....................     0      0      0      0      0      0      0      0      0      0    100     55     29
September 25, 2019.....................     0      0      0      0      0      0      0      0      0      0    100     44     23
September 25, 2020.....................     0      0      0      0      0      0      0      0      0      0     81     33     17
September 25, 2021.....................     0      0      0      0      0      0      0      0      0      0     61     24     12
September 25, 2022.....................     0      0      0      0      0      0      0      0      0      0     41     16      8
September 25, 2023.....................     0      0      0      0      0      0      0      0      0      0     22      8      4
September 25, 2024.....................     0      0      0      0      0      0      0      0      0      0      4      1      1
September 25, 2025.....................     0      0      0      0      0      0      0      0      0      0      0      0      0
September 25, 2026.....................     0      0      0      0      0      0      0      0      0      0      0      0      0
September 25, 2027.....................     0      0      0      0      0      0      0      0      0      0      0      0      0
Weighted Average Life (Years) (1)......   9.8    6.6    5.2    3.8    1.8    2.1    1.5    1.2    1.0    0.5   24.6   21.9   19.3
 
<CAPTION>
                                         CLASS A-12           CLASS A-13*
                                        -------------  --------------------------------
           DISTRIBUTION DATE             250%   500%   100%   150%   185%   250%   500%
- ---------------------------------------  ----   ----   ----   ----   ----   ----   ----
<S>                                      <C>    <C>    <C>    <C>    <C>    <C>    <C>
Initial Percentage.....................   100%   100%   100%   100%   100%   100%   100%
September 25, 1998.....................   100    100    100    100    100    100    100
September 25, 1999.....................   100    100    100    100    100    100    100
September 25, 2000.....................   100    100    100    100    100    100    100
September 25, 2001.....................   100     19    100    100    100    100     14
September 25, 2002.....................   100      0    100    100    100    100      0
September 25, 2003.....................   100      0    100    100    100    100      0
September 25, 2004.....................   100      0    100    100    100    100      0
September 25, 2005.....................   100      0    100    100    100     87      0
September 25, 2006.....................    97      0    100    100    100     69      0
September 25, 2007.....................    80      0    100    100    100     57      0
September 25, 2008.....................    66      0    100    100    100     47      0
September 25, 2009.....................    55      0    100    100    100     38      0
September 25, 2010.....................    45      0    100    100     90     32      0
September 25, 2011.....................    36      0    100    100     78     26      0
September 25, 2012.....................    30      0    100    100     67     21      0
September 25, 2013.....................    24      0    100     93     57     17      0
September 25, 2014.....................    19      0    100     80     47     13      0
September 25, 2015.....................    15      0    100     69     39     11      0
September 25, 2016.....................    12      0    100     58     32      8      0
September 25, 2017.....................     9      0    100     48     26      6      0
September 25, 2018.....................     7      0     87     39     21      5      0
September 25, 2019.....................     5      0     73     31     16      4      0
September 25, 2020.....................     4      0     57     24     12      3      0
September 25, 2021.....................     2      0     43     17      8      2      0
September 25, 2022.....................     1      0     29     11      5      1      0
September 25, 2023.....................     1      0     15      6      3      1      0
September 25, 2024.....................     0      0      3      1      0      0      0
September 25, 2025.....................     0      0      0      0      0      0      0
September 25, 2026.....................     0      0      0      0      0      0      0
September 25, 2027.....................     0      0      0      0      0      0      0
Weighted Average Life (Years) (1)......  13.7    3.9   23.6   20.3   17.6   12.1    3.7
</TABLE>
 
- ---------------
 
 *  In the case of the Class A-13 Certificates, this table indicates the
    percentage of the original Class A-13 Notional Amount outstanding.
 
(1) The weighted average life of any Class of Certificates is determined by (i)
    multiplying the amount of each assumed reduction in Class Principal Balance
    or Notional Amount, as applicable, on such Class of Certificates by the
    number of years from the date of issuance of the Certificates to the related
    Distribution Date, (ii) summing the results, and (iii) dividing the sum by
    the total amount of such reductions on such Class of Certificates.
 
                                      S-48
<PAGE>   49
 
PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OR NOTIONAL AMOUNT OUTSTANDING
                         AT VARIOUS PERCENTAGES OF SPA
<TABLE>
<CAPTION>
                                                     CLASS PO                           CLASS X*               CLASS R-I AND R-II
                                         --------------------------------   --------------------------------   ------------------
           DISTRIBUTION DATE             100%   150%   185%   250%   500%   100%   150%   185%   250%   500%   100%   150%   185%
- ---------------------------------------  ----   ----   ----   ----   ----   ----   ----   ----   ----   ----   ----   ----   ----
<S>                                      <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>
Initial Percentage.....................   100%   100%   100%   100%   100%   100%   100%   100%   100%   100%   100%   100%   100%
September 25, 1998.....................    93     90     88     85     71     93     90     88     84     70      0      0      0
September 25, 1999.....................    86     81     78     71     49     87     81     78     71     48      0      0      0
September 25, 2000.....................    80     73     68     60     34     80     73     68     60     33      0      0      0
September 25, 2001.....................    74     65     60     50     23     74     65     60     50     23      0      0      0
September 25, 2002.....................    69     58     52     42     16     69     59     52     42     16      0      0      0
September 25, 2003.....................    63     52     45     35     11     64     52     46     35     11      0      0      0
September 25, 2004.....................    58     47     40     29      8     59     47     40     29      8      0      0      0
September 25, 2005.....................    54     41     34     24      5     54     42     35     24      5      0      0      0
September 25, 2006.....................    49     37     30     20      4     50     37     30     20      4      0      0      0
September 25, 2007.....................    45     33     26     17      2     45     33     26     17      2      0      0      0
September 25, 2008.....................    41     29     22     14      2     42     29     23     14      2      0      0      0
September 25, 2009.....................    37     25     19     11      1     38     26     19     11      1      0      0      0
September 25, 2010.....................    34     22     16      9      1     34     23     17      9      1      0      0      0
September 25, 2011.....................    30     19     14      7      0     31     20     14      8      1      0      0      0
September 25, 2012.....................    27     17     12      6      0     28     17     12      6      0      0      0      0
September 25, 2013.....................    24     14     10      5      0     25     15     10      5      0      0      0      0
September 25, 2014.....................    21     12      8      4      0     22     13      9      4      0      0      0      0
September 25, 2015.....................    19     11      7      3      0     19     11      7      3      0      0      0      0
September 25, 2016.....................    16      9      6      2      0     17      9      6      2      0      0      0      0
September 25, 2017.....................    14      7      5      2      0     14      7      5      2      0      0      0      0
September 25, 2018.....................    12      6      4      1      0     12      6      4      1      0      0      0      0
September 25, 2019.....................    10      5      3      1      0     10      5      3      1      0      0      0      0
September 25, 2020.....................     7      4      2      1      0      8      4      2      1      0      0      0      0
September 25, 2021.....................     6      3      1      1      0      6      3      2      1      0      0      0      0
September 25, 2022.....................     4      2      1      0      0      4      2      1      0      0      0      0      0
September 25, 2023.....................     2      1      0      0      0      2      1      0      0      0      0      0      0
September 25, 2024.....................     0      0      0      0      0      0      0      0      0      0      0      0      0
September 25, 2025.....................     0      0      0      0      0      0      0      0      0      0      0      0      0
September 25, 2026.....................     0      0      0      0      0      0      0      0      0      0      0      0      0
September 25, 2027.....................     0      0      0      0      0      0      0      0      0      0      0      0      0
Weighted Average Life (Years) (1)......  10.3    8.2    7.1    5.6    2.8   10.4    8.2    7.1    5.6    2.8    0.1    0.1    0.1
 
<CAPTION>                                  CLASS
                                         R-I AND R-II   CLASS M, CLASS B-1, CLASS B-2
                                         -----------   -------------------------------
           DISTRIBUTION DATE             250%   500%   100%   150%   185%   250%   500%
- ---------------------------------------  ----   ----   ----   ----   ----   ----   ----
<S>                                      <C>    <C>    <C>    <C>    <C>    <C>    <C>
Initial Percentage.....................   100%   100%   100%   100%   100%   100%   100%
September 25, 1998.....................     0      0     99     99     99     99     99
September 25, 1999.....................     0      0     98     98     98     98     98
September 25, 2000.....................     0      0     96     96     96     96     96
September 25, 2001.....................     0      0     95     95     95     95     95
September 25, 2002.....................     0      0     93     93     93     93     93
September 25, 2003.....................     0      0     90     89     89     87     82
September 25, 2004.....................     0      0     86     84     83     80     70
September 25, 2005.....................     0      0     81     78     76     71     56
September 25, 2006.....................     0      0     75     70     67     61     41
September 25, 2007.....................     0      0     69     62     58     51     28
September 25, 2008.....................     0      0     63     55     50     42     19
September 25, 2009.....................     0      0     57     49     43     34     13
September 25, 2010.....................     0      0     52     43     37     28      9
September 25, 2011.....................     0      0     47     37     32     23      6
September 25, 2012.....................     0      0     42     32     27     19      4
September 25, 2013.....................     0      0     37     28     23     15      3
September 25, 2014.....................     0      0     33     24     19     12      2
September 25, 2015.....................     0      0     29     20     16     10      1
September 25, 2016.....................     0      0     25     17     13      7      1
September 25, 2017.....................     0      0     22     14     10      6      0
September 25, 2018.....................     0      0     18     11      8      4      0
September 25, 2019.....................     0      0     15      9      6      3      0
September 25, 2020.....................     0      0     12      7      5      2      0
September 25, 2021.....................     0      0      9      5      3      2      0
September 25, 2022.....................     0      0      6      3      2      1      0
September 25, 2023.....................     0      0      3      2      1      0      0
September 25, 2024.....................     0      0      1      0      0      0      0
September 25, 2025.....................     0      0      0      0      0      0      0
September 25, 2026.....................     0      0      0      0      0      0      0
September 25, 2027.....................     0      0      0      0      0      0      0
Weighted Average Life (Years) (1)......   0.1    0.1   14.1   12.8   12.0   11.0    8.7
</TABLE>
 
- ---------------
 
 *  In the case of the Class X Certificates, this table indicates the percentage
    of the original Class X Notional Amount outstanding.
 
(1) The weighted average life of any Class of Certificates is determined by (i)
    multiplying the amount of each assumed reduction in Class Principal Balance
    or Notional Amount, as applicable, on such Class of Certificates by the
    number of years from the date of issuance of the Certificates to the related
    Distribution Date, (ii) summing the results, and (iii) dividing the sum by
    the total amount of such reductions on such Class of Certificates.
 
                                      S-49
<PAGE>   50
 
YIELD CONSIDERATIONS WITH RESPECT TO THE INTEREST ONLY AND PRINCIPAL ONLY
CERTIFICATES
 
     The yield to investors in the LIBOR Certificates will be sensitive to
fluctuations in LIBOR. The yield to maturity on the Inverse Floater Certificates
will be extremely sensitive to fluctuations in LIBOR, and the Pass-Through Rates
on such Certificates will vary inversely with LIBOR. Changes in 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
LIBOR. Conversely, higher prevailing mortgage interest rates (which would be
expected to result in slower prepayments) could occur concurrently with a lower
level of LIBOR.
 
     The yields to maturity on the Interest Only and Principal Only Certificates
will be extremely sensitive to the level of both the timing of and overall rate
of receipt of principal prepayments. The interest payable to the Class X
Certificates is based on the weighted average of the Stripped Interest Rates of
the Premium Rate Mortgage Loans and therefore the yield to maturity on such
Certificates will decrease as a result of faster than expected principal
prepayments on the Premium Rate Mortgage Loans. Prospective investors should
fully consider the risks associated with an investment in the Class X
Certificates, including the possibility that if the rate of principal
prepayments is rapid, such investors may not fully recoup their initial
investments. The interest payable to the Class A-13 Certificates will decrease
as a result of faster than expected principal prepayments on all of the Mortgage
Loans. Prospective investors should fully consider the risks associated with an
investment in the Class A-13 Certificates, including the possibility that if the
rate of principal prepayments is rapid, such investors may not fully recoup
their initial investments.
 
     Because the principal payable with respect to the Class PO Certificates is
derived from Class PO Mortgage Loans, the yield to maturity on the Class PO
Certificates will be adversely affected by slower than expected Principal
Prepayments on such Mortgage Loans. 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 reduction in market
interest rates. As a result, the Class PO Mortgage Loans may prepay at lower
rates, thereby reducing the rate of payment of principal and the resulting yield
of the Class PO Certificates. Likewise, the yield to maturity on the Class A-6
Certificates will be adversely affected by slower than expected Principal
Prepayments on all of the Mortgage Loans.
 
     To illustrate the significance of different rates of prepayment and, in the
case of the Inverse Floater Certificates, different levels of LIBOR, on the
distributions on the Interest Only and Principal Only Certificates, the
following tables indicate the approximate pre-tax yields to maturity (on a
corporate bond equivalent basis) under the different percentages of the SPA
indicated and, with respect to the Inverse Floater Certificates, different
levels of LIBOR. Because the rate of distribution of interest on the Interest
Only Certificates and the rate of distribution of principal on the Principal
Only Certificates will be directly related to the actual amortization (including
prepayments) of the Mortgage Loans (or the Premium Rate Mortgage Loans, in the
case of the Class X Certificates, and the Class PO Mortgage Loans in the case of
the Class PO Certificates), which will include Mortgage Loans that have
remaining terms to maturity shorter or longer than those assumed and interest
rates higher or lower than those assumed, the pre-tax yields to maturity on the
Interest Only and Principal Only Certificates are likely to differ from those
shown in the following tables even if all the Mortgage Loans prepay at the
indicated constant percentages of the SPA and the weighted average remaining
terms to maturity of the Mortgage Loans are as assumed and, for the Inverse
Floater Certificates, LIBOR, remains at the levels assumed. Any differences
between such assumptions and the actual characteristics and performance of the
Mortgage Loans and of the Certificates may result in yields to maturity being
different from those shown in such tables. Discrepancies between assumed and
actual characteristics and performances underscore the hypothetical nature of
the tables, which are provided only to give a general sense of the sensitivity
of yields to maturity in varying prepayment scenarios and, for the Inverse
Floater Certificates, different levels of LIBOR. In addition, it is highly
unlikely that the Mortgage Loans will prepay at a constant level of the SPA
until maturity or that all of such Mortgage Loans will prepay at the same rate
or, for the Inverse Floater Certificates, that the levels of LIBOR will remain
constant. The timing of changes to the rate of prepayments or rate of LIBOR may
significantly affect the actual yield to maturity to an investor, even if the
average rate of Principal Prepayments or average rate of LIBOR is consistent
with an investor's expectation. In general, the earlier a payment of principal
of the Mortgage Loans or change in LIBOR, the
 
                                      S-50
<PAGE>   51
 
greater the effect on an investor's yield to maturity. As a result, the effect
on an investor's yield to maturity 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 Certificates or changes in the level
of LIBOR, as applicable, occurring at a rate higher or lower than the rate
anticipated by the investor during the period immediately following the issuance
of the Certificates will not be equally offset by a subsequent like reduction
(or increase) in the rate of Principal Prepayments or level of LIBOR.
 
     In addition, the yield to maturity on the Interest Only Certificates may be
adversely affected if an optional termination of the Trust Fund occurs.
 
     The tables set forth below are based on the Structuring Assumptions and
assume further that (i) the Certificates are purchased at prices (which include
accrued interest in the case of the Class X and Class A-13 Certificates) equal
to those set forth in the tables and (ii) in the case of the Inverse Floater
Certificates, on each LIBOR Determination Date, the applicable LIBOR will be the
rate shown and on the first Distribution Date, the Inverse Floater
Certificateholders will receive 30 days of interest at their respective initial
Pass-Through Rate. There can be no assurance that the Mortgage Loans will have
the assumed characteristics, will prepay at any of the rates shown herein, that
the purchase prices of the Certificates will be as assumed or that the pre-tax
yields to maturity will correspond to any of the pre-tax yields shown herein,
that for, the Inverse Floater Certificates that the rate of LIBOR will
correspond to the levels shown herein, or that the purchase prices of the
Inverse Floater Certificates will be as assumed. The actual prices to be paid on
the Interest Only and Principal Only Certificates have not been determined and
will be dependent on the characteristics of the Mortgage Pool as ultimately
constituted. In addition to any other factors an investor may deem material,
each investor must make its own decision as to the appropriate prepayment
assumptions to be used and, in the case of the Inverse Floater Certificates, the
appropriate rates of LIBOR to be assumed in deciding whether or not to purchase
a Class of Certificates.
 
                    SENSITIVITY OF PRE-TAX YIELD TO MATURITY
                OF THE CLASS X CERTIFICATES TO PREPAYMENTS AT A
                            SPECIFIED ASSUMED PRICE
 
<TABLE>
<CAPTION>
                                                       PERCENTAGE OF SPA
                                       --------------------------------------------------
                ASSUMED PRICE           100%       150%       185%       250%      500%
        -----------------------------  -------    -------    -------    ------    -------
        <S>                            <C>        <C>        <C>        <C>       <C>
        $3,493,335...................   17.47%     14.10%     11.71%     7.19%    (11.28)%
</TABLE>
 
     On the basis of a constant prepayment rate of approximately 350% of SPA,
the assumed purchase price set forth above, and the assumptions described above,
the pre-tax yield to maturity of the Class X Certificates would be approximately
0%. If the actual prepayment rate were to exceed the rate assumed above, even
for one month, while equaling such rate for all other months, an investor in the
Class X Certificates would not fully recoup the initial purchase price of such
Certificates.
 
                    SENSITIVITY OF PRE-TAX YIELD TO MATURITY
               OF THE CLASS A-13 CERTIFICATES TO PREPAYMENTS AT A
                            SPECIFIED ASSUMED PRICE
 
<TABLE>
<CAPTION>
                                                      PERCENTAGE OF SPA
                                     ----------------------------------------------------
               ASSUMED PRICE          100%       150%       185%       250%       500%
        ---------------------------  -------    -------    -------    ------    ---------
        <S>                          <C>        <C>        <C>        <C>       <C>
        $1,837,008.................   10.08%      9.37%      8.42%     4.46%     (37.31)%
</TABLE>
 
     On the basis of a constant prepayment rate of approximately 285% of SPA,
the assumed purchase price set forth above, and the assumptions described above,
the pre-tax yield to maturity of the Class A-13 Certificates would be
approximately 0%. If the actual prepayment rate were to exceed the rate assumed
above, even for one month, while equaling such rate for all other months, an
investor in the Class A-13 Certificates would not fully recoup the initial
purchase price of such Certificates.
 
                                      S-51
<PAGE>   52
 
                    SENSITIVITY OF PRE-TAX YIELD TO MATURITY
                OF THE CLASS PO CERTIFICATES TO PREPAYMENTS AT A
                            SPECIFIED ASSUMED PRICE
 
<TABLE>
<CAPTION>
                                                       PERCENTAGE OF SPA
                                       --------------------------------------------------
                ASSUMED PRICE           100%       150%       185%       250%      500%
        -----------------------------  -------    -------    -------    ------    -------
        <S>                            <C>        <C>        <C>        <C>       <C>
        $10,907,500..................    5.19%      6.78%      7.99%    10.42%     21.21%
</TABLE>
 
     It is highly unlikely that all of the Mortgage Loans will have the
characteristics assumed or that the Class PO Mortgage Loans will prepay at the
same rate until maturity or that all of the Class PO Mortgage Loans will prepay
at the same rate or time. As a result of these factors, the pre-tax yield on the
Class PO Certificates is likely to differ from those shown in the table above,
even if all of the Class PO Mortgage Loans prepay at the indicated percentages
of SPA. No representation is made as to the actual rate of principal payments on
the Mortgage Loans for any period or over the life of the Class PO Certificates
or as to the yield on the Class PO Certificates. Investors must make their own
decisions.
 
                    SENSITIVITY OF PRE-TAX YIELD TO MATURITY
               OF THE CLASS A-6 CERTIFICATES TO PREPAYMENTS AT A
                            SPECIFIED ASSUMED PRICE
 
<TABLE>
<CAPTION>
                                                       PERCENTAGE OF SPA
                                       --------------------------------------------------
                ASSUMED PRICE           100%       150%       185%       250%      500%
        -----------------------------  -------    -------    -------    ------    -------
        <S>                            <C>        <C>        <C>        <C>       <C>
        $5,777,380...................    4.41%      6.19%      7.68%    10.91%     24.80%
</TABLE>
 
                    SENSITIVITY OF PRE-TAX YIELD TO MATURITY
             OF THE CLASS A-3 CERTIFICATES TO PREPAYMENTS AND LIBOR
                  AT AN ASSUMED PURCHASE PRICE OF 5.75% OF THE
                           CLASS A-3 NOTIONAL AMOUNT
 
<TABLE>
<CAPTION>
                                                         PERCENTAGE OF SPA
                                          ------------------------------------------------
                     LIBOR                100%      150%       185%       250%       500%
        --------------------------------  -----     -----     ------     ------     ------
        <S>                               <C>       <C>       <C>        <C>        <C>
        3.6875%.........................  79.49%    72.65%     67.50%     56.99%      7.55%
        4.6875%.........................  59.48     52.75      47.57      36.76     (13.41)
        5.6875%.........................  39.93     33.17      27.76      16.20     (35.42)
        6.6875%.........................  20.67     13.54       7.49      (5.69)    (59.77)
        7.6875%.........................   0.54     (7.89)    (15.59)    (32.36)    (90.56)
</TABLE>
 
     The pre-tax yields to maturity set forth in the preceding tables were
calculated by determining the monthly discount rates (whether positive or
negative) which, when applied to the assumed streams of cash flows to be paid on
the Interest Only and Principal Only Certificates, would cause the discounted
present values of such assumed streams of cash flows to equal the assumed
purchase price, including accrued interest, where applicable. These monthly
discount rates were converted to corporate bond equivalent rates, which are
higher than the monthly discount rates because they are based on semiannual
compounding. These yields to maturity do not take into account the different
interest rates at which investors may be able to reinvest funds received by them
as distributions on the Interest Only and Principal Only Certificates and thus
do not reflect the return on any investment in the Interest Only and Principal
Only Certificates when any reinvestment rates other than the discount rates are
considered.
 
YIELD CONSIDERATIONS RELATING TO THE CLASS M, CLASS B-1 AND CLASS B-2
CERTIFICATES
 
     Defaults on mortgage loans may be measured relative to a default standard
or model. The model used in this Prospectus Supplement, the standard default
assumption ("SDA"), represents an assumed rate of default each month relative to
the then outstanding performing principal balance of a pool of new mortgage
loans. A
 
                                      S-52
<PAGE>   53
 
default assumption of 100% SDA assumes constant default rates of 0.02% per annum
of the then outstanding principal balance of such mortgage loans in the first
month of the life of the life of the mortgage loans and an additional 0.02% per
annum in each month thereafter until the 30th month. Beginning in the 30th month
and in each month thereafter through the 60th month of the life of the mortgage
loans, 100% SDA assumes a constant default rate of 0.60% per annum each month.
Beginning in the 61st month and in each month thereafter through the 120th month
of the life of the mortgage loans, 100% SDA assumes that the constant default
rate declines each month by 0.0095% per annum, and that the constant default
rate remains at 0.03% per annum in each month after the 120th month. For the
purposes of the tables below, it is assumed that there is no delay between the
default and liquidation of the mortgage loans.
 
     SDA does not purport to be a historical description of default experience
or a prediction of the anticipated rate of default of any pool of mortgage
loans, including the Mortgage Loans. Investors should note that SDA produces
less aggregate losses as the assumed rate of prepayment is increased because the
amount of losses is expressed as a percentage of a smaller pool balance
(reflecting the increasing amount of prepayments). Investors should consider the
possibility that aggregate losses incurred may not in fact be materially reduced
by higher prepayment speeds because mortgage loans that would otherwise
ultimately default and be liquidated may be less likely to be prepaid. Any
differences between such assumptions and the actual characteristics and
performance of the Mortgage Loans and of the Certificates may result in yields
different from those shown in such tables. Discrepancies between assumed and
actual characteristics and performance underscore the hypothetical nature of the
tables, which are provided only to give a general sense of the sensitivity of
yields in varying Realized Loss and prepayment scenarios. No representation is
made regarding the appropriateness of SDA or the underlying assumptions, the
rate, timing or severity of Realized Losses, the relationship, if any, to the
rate and timing of prepayments or as to the resulting yield to maturity of any
Class of Offered Certificates.
 
     The following tables indicate the sensitivity of the yields to maturity on
the Class M, Class B-1 and Class B-2 Certificates to various rates of prepayment
and varying levels of aggregate Realized Losses by projecting the monthly
aggregate cash flows on the Class M, Class B-1 and Class B-2 Certificates and
computing the corresponding pre-tax yields to maturity on a corporate bond
equivalent basis. The tables are based on the Structuring Assumptions excluding
assumptions (iii) and (v), including the assumptions regarding the
characteristics and performance of the Mortgage Loans, which differ from the
actual characteristics and performance thereof, and assume further that (i)
defaults and final liquidations occur on the last day of each month at the
respective SDA percentages set forth in the tables, (ii) each liquidation
results in a Realized Loss allocable to principal equal to the percentage
indicated (the "Loss Severity Percentage") times the principal balances of the
Mortgage Loans assumed to be liquidated, (iii) there are no delinquencies on the
Mortgage Loans, and principal payments on the Mortgage Loans (other than those
on Mortgage Loans assumed to be liquidated) will be timely received together
with prepayments, if any, at the respective constant percentages of SPA set
forth in the tables before giving effect to defaults in such periods, (iv) there
are no Excess Special Hazard Losses, Excess Fraud Losses, Excess Bankruptcy
Losses or Extraordinary Losses, and (v) the purchase prices of the Class M,
Class B-1 and Class B-2 Certificates will be $15,219,821.51, $5,048,033.00 and
$2,349,859.63, respectively, excluding accrued interest.
 
                SENSITIVITY OF PRE-TAX YIELD TO MATURITY OF THE
            CLASS M CERTIFICATES TO PREPAYMENTS AND REALIZED LOSSES
 
<TABLE>
<CAPTION>
                                                          PERCENTAGE OF SPA
PERCENTAGE OF                                  ----------------------------------------
     SDA          LOSS SEVERITY PERCENTAGE     100%     150%     185%     250%     500%
- -------------   -----------------------------  ----     ----     ----     ----     ----
<C>             <S>                            <C>      <C>      <C>      <C>      <C>
       0%       N/A..........................  7.49%    7.49%    7.48%    7.47%    7.45%
      50%       40%..........................  7.49%    7.48%    7.48%    7.47%    7.45%
     100%       40%..........................  7.49%    7.48%    7.48%    7.47%    7.45%
</TABLE>
 
                                      S-53
<PAGE>   54
 
                SENSITIVITY OF PRE-TAX YIELD TO MATURITY OF THE
           CLASS B-1 CERTIFICATES TO PREPAYMENTS AND REALIZED LOSSES
 
<TABLE>
<CAPTION>
                                                        PERCENTAGE OF SPA
PERCENTAGE OF       LOSS SEVERITY         ---------------------------------------------
     SDA             PERCENTAGE            100%       150%      185%      250%     500%
- -------------  -----------------------    ------     ------     -----     ----     ----
<C>            <S>                        <C>        <C>        <C>       <C>      <C>
       0%      N/A....................      7.56%      7.55%     7.55%    7.55%    7.54%
      50%      40%....................      7.55%      7.55%     7.55%    7.55%    7.54%
     100%      40%....................      6.55%      7.44%     7.55%    7.54%    7.54%
</TABLE>
 
                SENSITIVITY OF PRE-TAX YIELD TO MATURITY OF THE
           CLASS B-2 CERTIFICATES TO PREPAYMENTS AND REALIZED LOSSES
 
<TABLE>
<CAPTION>
                                                        PERCENTAGE OF SPA
PERCENTAGE OF       LOSS SEVERITY         ---------------------------------------------
     SDA             PERCENTAGE            100%       150%      185%      250%     500%
- -------------  -----------------------    ------     ------     -----     ----     ----
<C>            <S>                        <C>        <C>        <C>       <C>      <C>
       0%      N/A....................      7.59%      7.58%     7.58%    7.58%    7.58%
      50%      40%....................      7.59%      7.59%     7.58%    7.58%    7.58%
     100%      20%....................      7.59%      7.59%     7.58%    7.58%    7.58%
     100%      40%....................    (37.41)%   (27.36)%   (4.51)%   1.38%    7.58%
</TABLE>
 
     Each pre-tax yield to maturity set forth in the preceding table was
calculated by determining the monthly discount rate which, when applied to the
assumed stream of cash flows to be paid on the Class M, Class B-1 and Class B-2
Certificates, as applicable, would cause the discounted present value of such
assumed stream of cash flows to equal the assumed purchase price referred to
above (which prices exclude accrued interest), and converting such rate to a
semi-annual corporate bond equivalent yield. Accrued interest, if any, is
included in the assumed purchase price and is used in computing the corporate
bond equivalent yields shown. These yields do not take into account the
different interest rates at which investors may be able to reinvest funds
received by them as distributions on the Class M, Class B-1 and Class B-2
Certificates, and thus do not reflect the return on any investment in the Class
M, Class B-1 and Class B-2 Certificates when any reinvestment rates other than
the discount rates are considered.
 
     The following table sets forth the amount of Realized Losses that would be
incurred with respect to the Certificates in the aggregate under each of the
scenarios in the preceding table, expressed as a percentage of the aggregate
outstanding principal balance of the Mortgage Loans as of the Cut-off Date:
 
                           AGGREGATE REALIZED LOSSES
 
<TABLE>
<CAPTION>
                                                        PERCENTAGE OF SPA
PERCENTAGE OF       LOSS SEVERITY         ---------------------------------------------
     SDA             PERCENTAGE            100%       150%      185%      250%     500%
- -------------  -----------------------    ------     ------     -----     ----     ----
<C>            <S>                        <C>        <C>        <C>       <C>      <C>
      50%      40%....................      0.56%      0.51%     0.48%    0.42%    0.28%
     100%      20%....................      0.56%      0.51%     0.47%    0.42%    0.28%
     100%      40%....................      1.11%      1.01%     0.95%    0.84%    0.56%
</TABLE>
 
     Notwithstanding the assumed Percentages of SDA, Loss Severity Percentages
and prepayment rates reflected in the preceding tables, it is highly unlikely
that the Mortgage Loans will be prepaid or that Realized Losses will be incurred
according to one particular pattern. For this reason, and because the timing of
cash flows is critical to determining yields, the pre-tax yields to maturity on
the Class M, Class B-1 and Class B-2 Certificates are likely to differ from
those shown in the tables. There can be no assurance that the Mortgage Loans
will prepay at any particular rate or that Realized Losses will be incurred at
any particular level or that the yields on the Class M, Class B-1 and Class B-2
Certificates will conform to the yields described herein. Moreover, the various
remaining terms to maturity of the Mortgage Loans could produce slower or faster
principal distributions than indicated in the preceding tables at the various
constant percentages of SPA specified, even if the weighted average remaining
term to maturity of the Mortgage Loans is as assumed.
 
                                      S-54
<PAGE>   55
 
                              CREDIT ENHANCEMENTS
 
THE FINANCIAL GUARANTY INSURANCE POLICY
 
     The following summary of the provisions of the financial guaranty insurance
policy to be issued by Financial Security (the "Policy") does not purport to be
complete and is qualified in its entirety by reference to the Policy, a copy of
which may be obtained from the Trustee upon request. Simultaneously with the
issuance of the Certificates, Financial Security will deliver the Policy to the
Trustee for the benefit of each holder of the Class A-5 Certificates. Under the
Policy, Financial Security unconditionally and irrevocably guarantees to the
Trustee for the benefit of each holder of the Class A-5 Certificates the full
and complete payment on each Distribution Date of: (i) the Accrued Certificate
Interest for the Class A-5 Certificates for such Distribution Date, (ii) the
amount of any Net Prepayment Interest Shortfall allocated to the Class A-5
Certificates on such Distribution Date that is not covered by the Reserve Fund,
(iii) Realized Losses not covered by the Subordinate Certificates (including
Excess Special Hazard Losses, Excess Fraud Losses, Excess Bankruptcy Losses and
Extraordinary Losses) allocated to the Class A-5 Certificates on such
Distribution Date, (iv) Advances that were made with respect to delinquencies
that were ultimately determined to be Excess Special Hazard Losses, Excess Fraud
Losses, Excess Bankruptcy Losses or Extraordinary Losses and were allocated to
the Class A-5 Certificates on such Distribution Date and (v) the Certificate
Principal Balance of the Class A-5 Certificates, to the extent unpaid on the
assumed final Distribution Date (collectively, the "Guaranteed Distributions").
The Policy will not provide payment for interest shortfalls allocable to the
Class A-5 Certificates which are attributable to application of the Relief Act.
 
     In addition, the Policy will cover the amount of any payment of principal
or interest to any holder of a Class A-5 Certificate which payment subsequently
is avoided in whole or in part as a preference payment under applicable law. THE
CLASS A-5 POLICY WILL NOT PROVIDE CREDIT ENHANCEMENT FOR ANY CLASS OF
CERTIFICATES OTHER THAN THE CLASS A-5 CERTIFICATES.
 
     If, by the close of business on the second Business Day before any
Distribution Date, the Trustee determines that funds expected to be in the
Distribution Account on such Distribution Date will be insufficient to make the
Guaranteed Distributions on the Class A-5 Certificates for that Distribution
Date, the Trustee is required to make a claim under the Policy in the amount of
such deficiency. Payment of claims under the Policy will be made by Financial
Security following Receipt (as defined below) by Financial Security of the
appropriate notice for payment on the latter to occur of (a) 12:00 noon, New
York City time, on the second Business Day following Receipt of such notice for
payment and (b) 12:00 noon, New York City time, on the date on which such
Guaranteed Distribution is due on the Class A-5 Certificates.
 
     If payment of any amount avoided as a preference under applicable
bankruptcy, insolvency, receivership or similar law is required to be made under
the Policy, Financial Security shall cause such payment to be made on the latter
of (a) the date when due to be paid pursuant to the Order referred to below or
(b) the first to occur of (i) the fourth Business Day following Receipt by
Financial Security from the Trustee of (A) a certified copy of the order (the
"Order") of the court or other governmental body which exercised jurisdiction to
the effect that the relevant Class A-5 Certificateholders are required to return
principal or interest paid with respect to such Certificates during the Term of
the Policy because such payments were avoidable as preference payments under
applicable bankruptcy law, (B) a certificate of each relevant Class A-5
Certificateholder that the Order has been entered and is not subject to any stay
and (C) an assignment duly executed and delivered by each relevant Class A-5
Certificateholder, in such form as is reasonably required by Financial Security
and provided to the relevant Class A-5 Certificateholder by Financial Security,
irrevocably assigning to Financial Security all rights and claims of the Class
A-5 Certificateholder relating to or arising under the relevant Class A-5
Certificates held by such Class A-5 Certificateholder against the debtor that
made such preference payment or otherwise with respect to such preference
payment or (ii) the date of Receipt by Financial Security from the Trustee of
the items referred to in clauses (A), (B) and (C) of (i) above if, at least four
Business Days prior to such date of Receipt, Financial Security shall have
Received written notice from the Trustee that such items were to be delivered on
such date and such date was specified in such notice. Such payment shall be
disbursed to the receiver, conservator, debtor-in-possession or trustee in
 
                                      S-55
<PAGE>   56
 
bankruptcy named in the Order and not to the Trustee or any Class A-5
Certificateholder directly (unless such Certificateholder has previously paid
such amount to the receiver, conservator, debtor-in-possession or trustee in
bankruptcy named in the Order, in which case such payment shall be disbursed to
the Trustee for distribution to such Certificateholder upon proof of such
payment reasonably satisfactory to Financial Security). In connection with the
foregoing, Financial Security shall have certain rights of subrogation, as
described in the Agreement.
 
     The terms "Receipt" and "Received" with respect to the Policy mean actual
delivery to Financial Security and to Financial Security's fiscal agent, if any,
prior to 5:00 p.m., New York City time, on a Business Day; delivery to either on
a day that is not a Business Day or after 5:00 p.m., New York City time, shall
be deemed to be Received on the next succeeding Business Day. If any notice or
certificate given under the Policy by the Trustee is not in proper form or is
not properly completed, executed or delivered, it shall be deemed not to have
been Received, and Financial Security or its fiscal agent shall promptly so
advise the Trustee and the Trustee may submit an amended notice.
 
     Under the Policy, "Business Day" means 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 are authorized or obligated by law or executive order to be closed.
 
     "Term of the Policy" means the period from and including the date of
issuance of the Policy, to and including the date on which (i) the Certificate
Principal Balance of all of the Class A-5 Certificates is zero, (ii) any payment
on the Class A-5 Certificates could have been avoided in whole or in part as a
preference payment under applicable bankruptcy, insolvency, receivership or
similar law has expired, and (iii) if any proceedings requisite to avoidance as
a preference payment have been commenced prior to the occurrence of (i) and
(ii), a final and nonappealable order in resolution of each such proceeding has
been entered.
 
     Financial Security's obligations under the Policy in respect of the
Guaranteed Distributions shall be discharged to the extent funds are transferred
to the Trustee as provided in the Policy whether or not such funds are properly
applied by the Trustee.
 
     Pursuant to the terms of the Pooling Agreement, unless Financial Security
fails to make a required payment under the Policy, a proceeding in bankruptcy
shall have been instituted by Financial Security or a decree or order for relief
shall have been issued in respect of a proceeding in bankruptcy against
Financial Security and shall remain unstayed for a period of 60 consecutive days
(together, a "Financial Security Default"), Financial Security will be entitled
to exercise the voting rights of the Class A-5 Certificateholders without the
consent of such Certificateholders, and such Certificateholders may exercise
such rights only with the prior written consent of Financial Security.
 
     The Policy is not covered by the property/casualty insurance security fund
specified in Article 76 of the New York Insurance Law. The Policy is governed by
the laws of the State of New York.
 
FINANCIAL SECURITY ASSURANCE INC.
 
     General. Financial Security Assurance Inc. (the "Insurer" or "Financial
Security") is a monoline insurance company incorporated in 1984 under the laws
of the State of New York. The Insurer is licensed to engage in the financial
guaranty insurance business in all 50 states, the District of Columbia and
Puerto Rico.
 
     The Insurer and its subsidiaries are engaged in the business of writing
financial guaranty insurance, principally in respect of securities offered in
domestic and foreign markets. In general, financial guaranty insurance consists
of the issuance of a guaranty of scheduled payments of an issuer's
securities -- thereby enhancing the credit rating of those securities -- in
consideration for the payment of a premium to the insurer. The Insurer and its
subsidiaries principally insure asset-backed, collateralized and municipal
securities. Asset-backed securities are generally supported by residential
mortgage loans, consumer or trade receivables, securities or other assets having
an ascertainable cash flow or market value. Collateralized securities include
public utility first mortgage bonds and sale/leaseback obligation bonds.
Municipal securities consist largely of general obligation bonds, special
revenue bonds and other special obligations of state and local governments.
 
                                      S-56
<PAGE>   57
 
The Insurer insures both newly issued securities sold in the primary market and
outstanding securities sold in the secondary market that satisfy the Insurer's
underwriting criteria.
 
     The Insurer is a wholly owned subsidiary of Financial Security Assurance
Holdings Ltd. ("Holdings"), a New York Stock Exchange listed company. Major
shareholders of Holdings include Fund American Enterprises Holdings, Inc., U S
WEST Capital Corporation and the Tokio Marine and Fire Insurance Co., Ltd. No
shareholder of Holdings is obligated to pay any debt of the Insurer or any claim
under any insurance policy issued by the Insurer or to make any additional
contribution to the capital of the Insurer.
 
     The principal executive offices of the Insurer are located at 350 Park
Avenue, New York, New York 10022, and its telephone number at that location is
(212) 826-0100.
 
     Reinsurance. Pursuant to an intercompany agreement, liabilities on
financial guaranty insurance written or reinsured from third parties by the
Insurer or any of its domestic operating insurance company subsidiaries are
reinsured among such companies on an agreed-upon percentage substantially
proportional to their respective capital, surplus and reserves, subject to
applicable statutory risk limitations. In addition, the Insurer reinsures a
portion of its liabilities under certain of its financial guaranty insurance
policies with other reinsurers under various quota shares treaties and on a
transaction-by-transaction basis. Such reinsurance is utilized by the Insurer as
a risk management device and to comply with certain statutory and rating agency
requirements; it does not alter or limit the Insurer's obligations under any
financial guaranty insurance policy.
 
     Rating of Claims-Paying Ability. The Insurer's claims-paying ability is
rated "Aaa" by Moody's and "AAA" by Standard & Poor's Ratings Services, Fitch
Investors Service, L.P., Nippon Investors Service Inc. and Standard & Poor's
(Australia) Pty. Ltd. Such ratings reflect only the views of the respective
rating agencies, are not recommendations to buy, sell or hold securities and are
subject to revision or withdrawal at any time by such rating agencies.
 
     Capitalization. The following table sets forth the capitalization of the
Insurer and its wholly owned subsidiaries on the basis of generally accepted
accounting principles as of June 30, 1997 (in thousands):
 
<TABLE>
<CAPTION>
                                                                          JUNE 30, 1997
                                                                          -------------
                                                                           (UNAUDITED)
        <S>                                                               <C>
        Deferred Premium Revenue (net of prepaid reinsurance
          premiums).....................................................   $   401,251
                                                                            ----------
        Shareholder's Equity:
          Common Stock..................................................        15,000
          Additional Paid-In Capital....................................       650,370
          Unrealized Gain on Investments (net of deferred income
             taxes).....................................................        11,876
          Accumulated Earnings..........................................       183,963
                                                                            ----------
        Total Shareholder's Equity......................................       861,209
                                                                            ----------
        Total Deferred Premium Revenue and Shareholder's Equity.........   $ 1,262,460
                                                                            ==========
</TABLE>
 
     For further information concerning the Insurer, see the Consolidated
Financial Statements of Financial Security Assurance Inc. and Subsidiaries, and
the notes thereto, incorporated by reference herein. Copies of the statutory
quarterly and annual statements filed with the State of New York Insurance
Department by the Insurer are available upon request to the State of New York
Insurance Department.
 
     Incorporation of Certain Documents by Reference. The consolidated financial
statements of Financial Security Assurance Inc. and Subsidiaries included in, or
as exhibits to, the following documents which have been filed with the
Securities and Exchange Commission by Holdings, are hereby incorporated by
reference in this Prospectus Supplement: (i) Annual Report on Form 10-K for the
year ended December 31, 1996 which report included as an exhibit financial
statements of the Insurer for the year ended December 31, 1996, and (ii)
Quarterly Reports on Form 10-Q for the period ended June 30, 1997 and for the
period ended March 31, 1997 which reports included as an exhibit unaudited
financial statements of the Insurer for the period ended June 30, 1997 and March
31, 1997.
 
                                      S-57
<PAGE>   58
 
     The Trustee will provide without charge to any person to whom this
Prospectus Supplement is delivered, upon oral or written request of such person,
a copy of any or all of the foregoing financial statements incorporated by
reference. Requests for such copies should be directed to the Corporate Trust
Office of the Trustee located at 3 Park Plaza, 16th Floor, Irvine, California
92614, Attention: BA Mortgage Securities, Inc., Series 1997-1 or at such other
addresses as the Trustee may designate from time to time.
 
     All financial statements of the Insurer included in documents filed by
Holdings pursuant to Section 13(a), 13(c), 14 or 15(d) of the Exchange Act
subsequent to the date of this Prospectus Supplement and prior to the
termination of the offering of the Offered Certificates shall be deemed to be
incorporated by reference into this Prospectus Supplement and to be a part
hereof from the respective dates of filing of such documents.
 
     Insurance Regulation. The Insurer is licensed and subject to regulation as
a financial guaranty insurance corporation under the laws of the State of New
York, its state of domicile. In addition, the Insurer and its insurance
subsidiaries are subject to regulation by insurance laws of the various other
jurisdictions in which they are licensed to do business. As a financial guaranty
insurance corporation licensed to do business in the State of New York, the
Insurer is subject to Article 69 of the New York State Insurance Law which,
among other things, limits the business of each such insurer to financial
guaranty insurance and related lines, requires that each such insurer maintain a
minimum surplus to policyholders, establishes contingency, loss and unearned
premium reserve requirements for each such insurer, and limits the size of
individual transactions ("single risks") and the volume of transactions
("aggregate risks") that may be underwritten by each such insurer. Other
provisions of the New York Insurance Law, applicable to non-life insurance
companies, such as the Insurer, regulate, among other things, permitted
investments, payment of dividends, transactions with affiliates, mergers,
consolidations, acquisitions or sales of assets and incurrence of liabilities
for borrowings.
 
     The Policy. Financial Security shall be subrogated to the rights of each
holder of a Class A-5 Certificate, to receive distributions on such Certificates
to the extent of any payment by Financial Security under the Policy.
 
     To the fullest extent permitted by applicable law, Financial Security
agrees under the Policy not to assert, and waives, for the benefit of each Class
A-5 Certificateholder, all its rights (whether by counterclaim, setoff or
otherwise) and defenses (including, without limitation, the defense of fraud),
whether acquired by subrogation, assignment or otherwise, to the extent that
such rights and defenses may be available to Financial Security to avoid payment
of its obligations under the Policy in accordance with the express provision of
the Policy.
 
     Claims under the Policy will rank equally with any other unsecured and
unsubordinated obligations of Financial Security except for certain obligations
in respect of tax and other payments to which preference is or may become
afforded by statute. Claims against Financial Security under the Policy and
claims against Financial Security under each other financial guaranty insurance
policy issued thereby constitute pari passu claims against the general assets of
Financial Security. The terms of the Policy cannot be modified or altered by any
other agreement or instrument, or by the merger, consolidation or dissolution of
the Seller. The Policy may not be cancelled or revoked prior to payment in full
of the Class A-5 Certificates.
 
     Financial Security does not accept any responsibility for the accuracy or
completeness of this Prospectus Supplement or any information or disclosure
contained herein, or omitted herefrom, other than with respect to the accuracy
of information regarding Financial Security set forth under the heading
"-- Financial Security Assurance Inc."
 
                               POOLING AGREEMENT
 
GENERAL
 
     The Certificates will be issued pursuant to a Pooling and Servicing
Agreement (the "Pooling Agreement") dated as of August 1, 1997, among the
Depositor, the Master Servicers and the Trustee. Reference is made to the
Prospectus for important information additional to that set forth herein
regarding the terms and
 
                                      S-58
<PAGE>   59
 
conditions of the Pooling Agreement and the Offered Certificates. The Offered
Certificates will be transferable and exchangeable at the corporate trust office
of the Trustee, which will serve as Certificate Registrar and Paying Agent. The
Depositor will provide a prospective or actual Certificateholder without charge,
on written request, a copy (without exhibits) of the Pooling Agreement. Requests
should be addressed to BA Mortgage Securities, Inc., 345 Montgomery Street,
Lower Level, Unit #8152, San Francisco, California, 94104, Attention: David
Grout.
 
THE MASTER SERVICERS
 
     Pursuant to the Pooling Agreement, Bank of America NT&SA will act as Master
Servicer for 984 of the Mortgage Loans, which have an aggregate outstanding
principal balance as of the Cut-off Date of approximately $278,168,075, and Bank
of America, FSB will act as Master Servicer for 1316 of the Mortgage Loans,
which have an aggregate outstanding principal balance as of the Cut-off Date of
approximately $394,903,107. For general descriptions of Bank of America NT&SA
and Bank of America, FSB and their activities, as well as certain information
regarding their delinquency, foreclosure and loss experience on the portfolio of
one- to four-family first mortgage loans owned by Affiliated Sellers and
serviced by them, see "MORTGAGE LOAN PROGRAM -- Certain Affiliated Sellers,"
"-- Residential Mortgage Loan Servicing Activities" and "-- Delinquency,
Foreclosure and Loss Experience" in the Prospectus.
 
SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES
 
     The Servicing Fees for each Mortgage Loan are payable out of the interest
payments on such Mortgage Loan. The Servicing Fees in respect of each Mortgage
Loan ranges from a minimum of 0.250% to a maximum of 0.500%, with a weighted
average of 0.251%, per annum, of the outstanding principal balance of each
Mortgage Loan. The Servicing Fees consist of (a) servicing compensation payable
to the related Master Servicer in respect of its master servicing activities,
and (b) subservicing and other related compensation payable to any Subservicer
(including such compensation paid to the related Master Servicer as the direct
servicer of a Mortgage Loan for which there is no Subservicer). The Master
Servicers are obligated to pay certain ongoing expenses associated with the
Trust Fund and incurred by the Master Servicers in connection with their
responsibilities under the Pooling Agreement. See "THE POOLING
AGREEMENT -- Servicing and Other Compensation and Payment of Expenses; Retained
Yield" in the Prospectus for information regarding other possible compensation
to the Master Servicers and Subservicers and for information regarding expenses
payable by the Master Servicers.
 
     When a borrower prepays a Mortgage Loan between Due Dates, the borrower is
required to pay interest on the amount prepaid only to the date of prepayment
and not thereafter. Except with respect to the month of the Cut-off Date,
principal prepayments by borrowers received by a Master Servicer from the first
day through the fifteenth day of a calendar month will be distributed to
Certificateholders on the Distribution Date in the same month in which such
prepayments are received, and accordingly, no shortfall in the amount of
interest to be distributed to Certificateholders with respect to the prepaid
Mortgage Loans results. Conversely, principal prepayments by borrowers received
by a Master Servicer from the sixteenth day (or, in the case of the first
Distribution Date, from the Cut-off Date) through the last day of a calendar
month will be distributed to Certificateholders on the Distribution Date in the
month following the month of receipt and, accordingly, a shortfall in the amount
of interest to be distributed to Certificateholders with respect to such prepaid
Mortgage Loans would result. Pursuant to the Pooling Agreement, the related
Servicing Fee for any month will be reduced by an amount sufficient to pass
through to Certificateholders the full amount of interest to which they would be
entitled in respect of each such prepaid Mortgage Loan on the related
Distribution Date. If shortfalls in interest as a result of prepayment in any
Payoff Period exceed an amount equal to the related Servicing Fee otherwise
payable on the related Distribution Date, the amount of interest available to be
distributed to Certificateholders will be reduced by the amount of such excess.
Any such reduction allocated to the Class A-5 Certificates will be covered first
by the Reserve Fund and thereafter by the Policy. See "DESCRIPTION OF THE
CERTIFICATES -- Interest Distributions" and "CREDIT ENHANCEMENTS -- The
Financial Guaranty Insurance Policy" herein.
 
                                      S-59
<PAGE>   60
 
SPECIAL SERVICING AGREEMENTS
 
     The Pooling Agreement may permit the Master Servicers to enter into a
special servicing agreement with an unaffiliated holder of the Class of Class B
Certificates then outstanding with the lowest priority or of a class of
securities representing interests in such Class B Certificates. Pursuant to such
an agreement, such holder may instruct the applicable Master Servicer to
commence or delay foreclosure proceedings with respect to delinquent Mortgage
Loans. Such commencement or delay at such holder's direction will be taken by a
Master Servicer only after such holder deposits a specified amount of cash with
such Master Servicer. Such cash will be available for distribution to
Certificateholders if Liquidation Proceeds are less than they otherwise may have
been had the applicable Master Servicer acted pursuant to its normal servicing
procedures.
 
TERMINATION
 
     The circumstances under which the obligations created by the Pooling
Agreement will terminate in respect of the Certificates are described in "THE
POOLING AGREEMENT -- Termination; Retirement of Certificates" in the Prospectus.
Either Master Servicer or the Depositor will have the option to purchase all
remaining Mortgage Loans and other assets in the Trust Fund, thereby effecting
the termination of the Trust Fund and the early retirement of the Certificates,
but such option will not be exercisable until such time as the aggregate
principal balance of the Mortgage Loans as of the Distribution Date on which the
purchase proceeds are to be distributed to the Certificateholders is less than
10% of the aggregate principal balance of the Mortgage Loans as of the Cut-off
Date. Any such purchase of Mortgage Loans and other assets of the Trust Fund
shall be made at a price equal to the sum of (a) 100% of the unpaid principal
balance of each Mortgage Loan (other than any Mortgage Loan as to which title to
the related Mortgaged Property has been acquired), or with respect to Mortgaged
Properties acquired in connection with defaulted Mortgage Loans, the fair market
value of each such Mortgaged Property if such fair market value is less than
such unpaid principal balance (net of any unreimbursed Advances attributable to
principal), in each case less any Realized Losses that have not previously been
allocated to the Certificates on the day of repurchase plus (b) accrued interest
thereon at the weighted average Net Mortgage Rate to, but not including, the
first day of the month of repurchase. Certificateholders may suffer a loss if
the fair market value of the REO Properties is less than the unpaid principal
balance.
 
     Upon presentation and surrender of the Certificates in connection with the
termination of the Trust Fund under the circumstances described above, the
holders of each Class of Offered Certificates will receive an amount equal to
the Certificate Principal Balance of such Class plus, for those Certificates
entitled to interest, one month's interest thereon (or with respect to the
Notional Amount Certificates, one month's interest on the Notional Amount) at
the applicable Pass-Through Rate plus any previously unpaid Accrued Certificate
Interest.
 
                        FEDERAL INCOME TAX CONSEQUENCES
 
     With respect to the Offered Certificates, Orrick, Herrington & Sutcliffe
LLP, counsel to the Depositor ("Special Tax Counsel"), is of the opinion that,
assuming compliance with all provisions of the Pooling Agreement, for federal
income tax purposes, REMIC I and REMIC II will qualify as REMICs under the Code.
The following general discussion of the anticipated federal income tax
consequences of the purchase, ownership and disposition of the Offered
Certificates together with the discussion under the heading "FEDERAL INCOME TAX
CONSEQUENCES--REMICs" in the Prospectus represents the opinion of Special Tax
Counsel, subject to any qualifications set forth herein and therein. Special Tax
Counsel have prepared or reviewed the statements in this Prospectus Supplement
under the heading "FEDERAL INCOME TAX CONSEQUENCES" and in the Prospectus under
the heading "FEDERAL INCOME TAX CONSEQUENCES -- REMICs" and are of the opinion
that such statements are correct in all material respects. Such statements are
intended as an explanatory discussion of the possible effects of the
classification of the Trust Fund as a REMIC for federal income tax purposes on
investors generally and of related tax matters affecting investors generally,
but do not purport to furnish information in the level of detail or with
attention to an investor's specific tax circumstances that would be provided by
an investor's own tax
 
                                      S-60
<PAGE>   61
 
advisor. Accordingly, each investor is advised to consult its own tax advisors
with regard to the tax consequences to it of investing in the Offered
Certificates.
 
     For federal income tax purposes, (a) the Class R-I Certificates will
constitute the sole class of "residual interests" in the REMIC I, (b) each Class
of Offered Certificates (other than the Residual Certificates) will represent
ownership of "regular interests" in REMIC II and will generally be treated as
representing ownership of debt instruments in REMIC II and (c) the Class R-II
Certificates will constitute the sole class of "residual interests" in REMIC II.
See "FEDERAL INCOME TAX CONSEQUENCES -- REMICs" in the Prospectus.
 
     For federal income tax reporting purposes, the Class A-1, Class A-2, Class
A-7, Class A-8, Class A-10, Class A-11 and Class M Certificates will not be
treated as having been issued with original issue discount. The Class A-4, Class
A-5, Class A-9, Class A-12, Class B-1 and Class B-2 Certificates may, and the
Principal Only and Interest Only Certificates will, be treated as having been
issued with original issue discount for federal income tax reporting purposes.
The prepayment assumption that will be used in determining the rate of accrual
of original issue discount, market discount and premium, if any, for federal
income tax purposes will be based on the assumption that subsequent to the date
of any determination the Mortgage Loans will prepay at a rate equal to 185% SPA.
No representation is made that the Mortgage Loans will prepay at that rate or at
any other rate. See "FEDERAL INCOME TAX CONSEQUENCES -- REMICs -- Taxation of
Owners of REMIC Regular Certificates -- Original Issue Discount" in the
Prospectus.
 
     If the method for computing original issue discount described in the
Prospectus results in a negative amount for any period with respect to a
Certificateholder (in particular, the Interest Only Certificateholders), the
amount of original issue discount allocable to such period would be zero and
such Certificateholder will be permitted to offset such negative amount only
against future original issue discount (if any) attributable to such
Certificates. Although the matter is not free from doubt, an Interest Only
Certificateholder may be permitted to deduct a loss to the extent that his or
her respective remaining basis in such Certificate exceeds the maximum amount of
future payments to which such Certificateholder is entitled, assuming no further
prepayments of the Mortgage Loans. Any such loss might be treated as a capital
loss.
 
     Although they are unclear on the issue, in certain circumstances the OID
Regulations appear to permit the holder of a debt instrument to recognize
original issue discount under a method that differs from that used by the
issuer. Accordingly, it is possible that the holder of a Certificate may be able
to select a method for recognizing original issue discount that differs from
that used by the Master Servicers in preparing reports to the Certificateholders
and the IRS. See "FEDERAL INCOME TAX CONSEQUENCE -- REMICs -- Taxation of Owners
of REMIC Regular Certificates -- Original Issue Discount" in the Prospectus.
 
     Certain Classes of the Offered Certificates may be treated for federal
income tax purposes as having been issued at a premium. Whether any holder of
such a Class of Certificates will be treated as holding a certificate with
amortizable bond premium will depend on such Certificateholder's purchase price
and the distributions remaining to be made on such Certificate at the time of
its acquisition by such Certificateholder. Holders of such Classes of
Certificates should consult their own tax advisors regarding the possibility of
making an election to amortize such premium. See "FEDERAL INCOME TAX
CONSEQUENCES -- REMICs -- Taxation of Owners of REMIC Regular Certificates" and
"-- Premium" in the Prospectus.
 
     The Offered Certificates will be assets described in Section 7701(a)(19)(C)
of the Code and "real estate assets" under Section 856(c)(5)(A) of the Code
generally in the same proportion that the assets of the Trust Fund would be so
treated. In addition, interest on the Offered Certificates will be treated as
"interest on obligations secured by mortgages on real property" under Section
856(c)(3)(B) of the Code generally to the extent that such Offered Certificates
are treated as "real estate assets" under Section 856(c)(5)(A) of the Code.
Moreover, the Offered Certificates (other than the Residual Certificates) will
be "qualified mortgages" within the meaning of Section 860G(a)(3) of the Code.
See "THE POOLING AGREEMENT -- Termination" herein and "FEDERAL INCOME TAX
CONSEQUENCES  -- REMICs -- Characterization of Investments in REMIC
Certificates" in the Prospectus.
 
                                      S-61
<PAGE>   62
 
     For further information regarding the federal income tax consequences of
investing in the Offered Certificates, see "FEDERAL INCOME TAX
CONSEQUENCES -- REMICs" in the Prospectus.
 
SPECIAL TAX CONSIDERATIONS APPLICABLE TO RESIDUAL CERTIFICATES
 
     The IRS has issued regulations under the provisions of the Code related to
REMICs (the "REMIC Regulations") that significantly affect holders of Residual
Certificates. The REMIC Regulations impose restrictions on the transfer or
acquisition of certain residual interests, including the Residual Certificates.
In addition, the REMIC Regulations contain restrictions that apply to the
transfer of "noneconomic" residual interests to United States persons. Pursuant
to the Pooling Agreement, the Residual Certificates may not be transferred to
non-United States persons.
 
     The REMIC Regulations provide for the determination of whether a residual
interest has "significant value" for purposes of applying the rules relating to
"excess inclusions" with respect to residual interests. Based on the REMIC
Regulations, the Residual Certificates do not have significant value. Excess
inclusions are expected to be equal to all or virtually all of the taxable
income includable by holders of the Residual Certificates. See "FEDERAL INCOME
TAX CONSEQUENCES -- REMICs -- Taxation of Owners of REMIC Residual
Certificates -- Excess Inclusions" in the Prospectus.
 
     The REMIC Regulations also provide that a transfer to a United States
person of "noneconomic" residual interests will be disregarded for all federal
income tax purposes, and that the purported transferor of "noneconomic" residual
interests will continue to remain liable for any taxes due with respect to the
income on such residual interests, unless "no significant purpose of the
transfer was to impede the assessment or collection of tax." Based on the REMIC
Regulations, the Residual Certificates may constitute noneconomic residual
interests during some or all of their terms for purposes of the REMIC
Regulations and, accordingly, unless no significant purpose of a transfer is to
impede the assessment or collection of tax, transfers of the Residual
Certificates may be disregarded and purported transferors may remain liable for
any taxes due with respect to the income on the Residual Certificates. All
transfers of the Residual Certificates will be subject to certain restrictions
under the terms of the Pooling Agreement that are intended to reduce the
possibility of any such transfer being disregarded to the extent that the
Residual Certificates constitute noneconomic residual interests. See "FEDERAL
INCOME TAX CONSEQUENCES -- REMICs -- Taxation of Owners of REMIC Residual
Certificates -- Noneconomic REMIC Residual Certificates" in the Prospectus.
 
     The Residual Certificateholders may be required to report an amount of
taxable income with respect to the earlier accrual periods of the Trust Fund's
term that significantly exceeds the amount of cash distributions received by
such Class of Residual Certificateholders from the Trust Fund with respect to
such periods. Furthermore, the tax on such income may exceed the cash
distributions with respect to such periods. Consequently, Residual
Certificateholders should have other sources of funds sufficient to pay any
federal income taxes due in the earlier years of the Trust Fund's term as a
result of their ownership of the Residual Certificates. In addition, the
required inclusion of this amount of taxable income during the Trust Fund's
earlier accrual periods and the deferral of corresponding tax losses or
deductions until later accrual periods or until the ultimate sale or disposition
of a Residual Certificate (or possibly later under the "wash sale" rules of
Section 1091 of the Code) may cause the Residual Certificateholders' after-tax
rate of return to be zero or negative even if the Residual Certificateholders'
pre-tax rate of return is positive. that is, on a present value basis, the
Residual Certificateholders' resulting tax liabilities could substantially
exceed the sum of any tax benefits and the amount of any cash distributions on
such Residual Certificates over their life.
 
     Bank of America, FSB, will be designated as the "tax matters person" with
respect to REMIC I and REMIC II as defined in the REMIC Provisions (as defined
in the Prospectus), and in connection therewith will be required to hold not
less than 0.01% of the Residual Certificates.
 
     Purchasers of the Residual Certificates are strongly advised to consult
their own tax advisors as to the economic and tax consequences of investment in
such Residual Certificates.
 
                                      S-62
<PAGE>   63
 
     For further information regarding the federal income tax consequences of
investing in the Residual Certificates, see "FEDERAL INCOME TAX
CONSEQUENCES -- REMICs -- Taxation of Owners of REMIC Residual Certificates" in
the Prospectus.
 
                             METHOD OF DISTRIBUTION
 
     Subject to the terms and conditions set forth in the Underwriting Agreement
dated August 14, 1997, the Underwriter has agreed to purchase and the Depositor
has agreed to sell to the Underwriter each Class of Offered Certificates.
 
     The Underwriting Agreement provides that the obligation of the Underwriter
to pay for and accept delivery of the Offered Certificates is subject to, among
other things, the receipt of certain legal opinions and to the conditions, among
others, that no stop order suspending the effectiveness of the Depositor's
Registration Statement shall be in effect, and that no proceedings for such
purpose shall be pending before or threatened by the Securities and Exchange
Commission.
 
     The distribution of the Offered Certificates by the Underwriter may be
effected from time to time in one or more 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, before deducting expenses
payable by the Depositor, will be approximately 99.642% of the aggregate
Certificate Principal Balance of the Offered Certificates plus accrued interest
thereon from the Cut-off Date. The Underwriter may effect such transactions by
selling the Offered Certificates to or through dealers, and such dealers may
receive compensation in the form of underwriting discounts, concessions or
commissions from the Underwriter for whom they act as agent. 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
compensation. The Underwriter and any dealers that participate with the
Underwriter in the distribution of the Offered Certificates may be deemed to be
underwriters, and any profit on the resale of the Offered Certificates
positioned by them may be deemed to be underwriting discounts and commissions
under the Securities Act of 1933.
 
     The Underwriting Agreement provides that the Depositor and Bank of America
NT&SA will indemnify the Underwriter, and under limited circumstances the
Underwriter will indemnify the Depositor and Bank of America NT&SA, against
certain civil liabilities under the Securities Act of 1933, or contribute to
payments required to be made in respect thereof.
 
     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
provide sufficient liquidity of investment. The primary source of information
available to investors concerning the Offered Certificates will be the monthly
statements discussed in the Prospectus under "DESCRIPTION OF THE
CERTIFICATES -- Reports to Certificateholders," which will include information
as to the outstanding principal balance of the Offered Certificates and the
status of the applicable form of credit enhancement. There can be no assurance
that any additional information regarding the Offered Certificates will be
available through any other source. In addition, the Depositor is not aware of
any source through which price information about the Offered Certificates will
be generally available on an ongoing basis. The limited nature of such
information regarding the Offered Certificates may adversely affect the
liquidity of the Offered Certificates, even if a secondary market for the
Offered Certificates becomes available.
 
                                 LEGAL OPINIONS
 
     Certain legal matters relating to the Certificates will be passed upon for
the Depositor by Orrick, Herrington & Sutcliffe LLP, San Francisco, California
and for the Underwriter by Stroock & Stroock & Lavan LLP, New York, New York.
 
                                      S-63
<PAGE>   64
 
                                     RATING
 
     It is a condition to the issuance of the Offered Certificates that the
Senior Certificates each be rated "Aaa" by Moody's Investors Service ("Moody's")
and "AAA" by Duff & Phelps Credit Rating Co. ("DCR") and that the Class M
Certificates be rated not less than "AA," the Class B-1 Certificates be rated
not less than "A" and the Class B-2 Certificates be rated not less than "BBB" by
DCR.
 
     The ratings of Moody's and DCR on mortgage pass-through certificates
address the likelihood of the receipt by certificateholders of all distributions
on the underlying mortgage loans to which they are entitled. Ratings on
pass-through certificates do not represent any assessment of the likelihood that
principal prepayments will be made by mortgagors or the degree to which such
prepayments might differ from that originally anticipated. The ratings do not
address the possibility that Certificateholders might suffer a lower than
anticipated yield. In addition, in the case of the Notional Amount Certificates,
the ratings do not address whether investors will recoup the purchase price of
such Certificates. Further, the ratings on the Class R-I and Class R-II
Certificates only address the return of their principal balances and interest
thereon at their stated rates.
 
     The Depositor has not requested a rating on the Offered Certificates by any
rating agency other than Moody's and DCR. However, there can be no assurance as
to whether any other rating agency will rate the Offered Certificates, or, if it
does, what rating would be assigned by any such other rating agency. A rating on
the Offered Certificates by another rating agency, if assigned at all, may be
lower than the rating assigned to the Offered Certificates by Moody's and DCR.
 
     A security rating is not a recommendation to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning rating
organization. Each security rating should be evaluated independently of any
other security rating. In the event that the rating initially assigned to the
Offered Certificates is subsequently lowered for any reason, no person or entity
is obligated to provide any additional support or credit enhancement with
respect to the Offered Certificates.
 
                                    EXPERTS
 
     The consolidated balance sheets of Financial Security Assurance Inc. and
Subsidiaries as of December 31, 1996 and 1995 and the related consolidated
statements of income, changes in shareholder's equity and cash flows for each of
the three years in the period ended December 31, 1996, incorporated by reference
in this Prospectus Supplement, have been incorporated herein in reliance on the
report of Coopers & Lybrand L.L.P., independent accountants, given on the
authority of that firm as experts in accounting and auditing.
 
                                LEGAL INVESTMENT
 
     The Senior Certificates and the Class M Certificates will constitute
"mortgage related securities" for purposes of SMMEA so long as they are rated in
at least the second highest rating category by one of the Rating Agencies, and,
as such, are legal investments for certain entities to the extent provided by
SMMEA. SMMEA provides, however, that states could override its provisions on
legal investment and restrict or condition investment in mortgage related
securities by taking statutory action on or prior to October 3, 1991. Certain
states have enacted legislation which overrides the preemption provisions of
SMMEA. The Class B Certificates will not constitute "mortgage related
securities" for purposes of SMMEA.
 
     The Depositor makes no representation as to the proper characterization of
any Class of the Offered Certificates for legal investment or other purposes, or
as to the ability of particular investors to purchase any Class of the Offered
Certificates under applicable legal investment restrictions. These uncertainties
may affect the liquidity of any Class of Offered Certificates. Accordingly, all
institutions whose investment activities are subject to legal investment laws
and regulations, regulatory capital requirements or review by regulatory
authorities should consult with their legal advisors in determining whether and
to what extent any Class of the Offered Certificates constitutes a legal
investment or is subject to investment, capital or other restrictions.
 
     See "LEGAL INVESTMENT MATTERS" in the Prospectus.
 
                                      S-64
<PAGE>   65
 
                              ERISA CONSIDERATIONS
 
     Any fiduciary or other Plan Asset Investor that proposes to use Plan Assets
to acquire any Offered Certificates should consult with its counsel with respect
to the potential consequences under the Employee Retirement Income Security Act
of 1974, as amended ("ERISA"), and Section 4975 of the Internal Revenue Code of
1986, as amended (the "Code"), of the acquisition and ownership of such
Certificates with Plan Assets. See "ERISA CONSIDERATIONS" in the Prospectus.
 
PROHIBITED TRANSACTION CLASS EXEMPTIONS
 
     To qualify for exemption under PTCE 83-1 (see "ERISA
CONSIDERATIONS -- Prohibited Transaction Class Exemptions" in the Prospectus), a
Certificate (i) must entitle its holder to more than nominal pass-through
payments of both principal and interest from the Mortgage Loans and (ii) must
not be subordinated to other Classes of Certificates with respect to the right
to receive payments in the event of defaults or delinquencies on the underlying
Mortgage Loans. See "ERISA CONSIDERATIONS -- Prohibited Transaction Class
Exemption 83-1" in the Prospectus.
 
     Because the Class A-3, Class A-13 and Class X Certificates, which are not
entitled to principal, the Class A-6 and Class PO Certificates, which are not
entitled to interest, the Class M, Class B-1 and Class B-2 Certificates, which
are subordinated to the extent specified herein (see "DESCRIPTION OF THE
CERTIFICATES -- Subordination and Allocation of Losses" herein), and the
Residual Certificates do not qualify for exemption under PTCE 83-1, exemptive
relief will not be available under PTCE 83-1 to Plans or other persons that use
Plan Assets to acquire such Certificates from the prohibited transaction rules
of ERISA and Section 4975 of the Code. See "ERISA CONSIDERATIONS -- Prohibited
Transaction Class Exemption 83-1" in the Prospectus.
 
UNDERWRITER'S PTE
 
     Donaldson, Lufkin & Jenrette Securities Corporation (the "Underwriter") is
the recipient of a final prohibited transaction exemption (the "Underwriter's
PTE") which may afford protection from violations under Section 406 and 407 of
ERISA and Section 4975 of the Code for Plans or Plan Asset Investors that
acquire Offered Certificates (other than the Class M, Class B-1, Class B-2 or
Residual Certificates). Plans or Plan Asset Investors that acquire Offered
Certificates (other than the Class M, Class B-1, Class B-2 or Residual
Certificates) may be eligible for protection under the Underwriter's PTE if:
 
          (a) Such Certificates are not subordinated to other Classes of
     Certificates with respect to the right to receive payment in the event of
     defaults or delinquencies on the underlying Mortgage Loans;
 
          (b) The Plan or Plan Asset Investor is an "accredited investor" (as
     defined in Rule 501(a)(1) of Regulation D under the Securities Act of 1933,
     as amended (the "Act"));
 
          (c) At the time of such acquisition, such Certificates have received a
     rating in one of the three highest generic rating categories from Standard
     & Poor's Ratings Services, Moody's Investors Service, Inc., Duff & Phelps
     Credit Rating Co. or Fitch Investors Service, L.P.;
 
          (d) The Trustee is not an affiliate of any member of the Restricted
     Group (as defined in paragraph (3) below);
 
          (e) Such Certificates evidence ownership in Trust assets that do not
     include subordinate certificates backed by mortgages or mortgage
     participations (unless interest and principal payable with respect to such
     mortgage certificates are guaranteed by the GNMA, FHLMC or FNMA);
 
          (f) The acquisition of such Certificates is on terms (including the
     price paid for the Certificates) that are at least as favorable to the Plan
     or Plan Asset Investor as they would be in an arm's length transaction with
     an unrelated party; and
 
          (g) The sum of all payments made to and retained by the Underwriter in
     connection with the distribution of such Certificates represents not more
     than reasonable compensation for underwriting such
 
                                      S-65
<PAGE>   66
 
     Certificates; the sum of all payments made to and retained by the Depositor
     pursuant to the sale of the Mortgage Loans to the Trust Fund represents not
     more than the fair market value of the Mortgage Loans; and the sum of all
     payments made to and retained by the Master Servicers and any Subservicer
     represents not more than reasonable compensation for their services under
     the Pooling Agreement and reimbursement of its reasonable expenses in
     connection therewith.
 
     In addition, the Underwriter's PTE will not provide exemptive relief for
certain transactions prohibited by Section 406(b) of ERISA or Section
4975(c)(1)(E) or (F) of the Code which may result from a Plan's investment in
such Certificates if:
 
          (1) The Plan's investment in any Class of such Certificates exceeds
     25% of the outstanding Certificates of that Class at the time of
     acquisition;
 
          (2) Immediately after such acquisition, 25% or more of the Plan Assets
     with respect to which the investing fiduciary or other Plan Asset Investor
     has discretionary authority or renders investment advice are invested in
     certificates evidencing interests in trusts sponsored or containing assets
     sold or serviced by the same entity;
 
          (3) The Plan is sponsored by the Depositor, the Underwriter, the
     Trustee, either Master Servicer, any Subservicer, any Pool, Special Hazard
     or Primary Insurer or the obligor under any credit support mechanism, a
     Mortgagor with respect to obligations constituting more than 5% of the
     aggregate unamortized principal balance of the Trust Fund on the Closing
     Date (a "Major Obligor"), or any of their affiliates (together, the
     "Restricted Group");
 
          (4) The fiduciary or other Plan Asset Investor responsible for the
     decision to invest any Plan Assets in such Certificates, or any of its
     affiliates, is a Major Obligor; or
 
          (5) 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 is acquired by persons independent of the members
     of the Restricted Group and at least 50% of the aggregate interest in the
     Trust Fund is acquired by persons independent of the Restricted Group.
 
     Whether the conditions of the Underwriter's PTE will be satisfied with
respect to Offered Certificates (other than the Class M, Class B-1, Class B-2
and the Residual Certificates, for which the Underwriter's PTE will not afford
protection) of a particular Class will depend upon the facts and circumstances
existing at the time Plan Assets are used to acquire Certificates of that Class.
Any fiduciary or other Plan Asset Investor that proposes to use Plan Assets to
acquire such Certificates in reliance upon the Underwriter's PTE should
determine whether such acquisition will satisfy all applicable conditions and
consult with its counsel regarding other factors that may affect the
applicability of the Underwriter's PTE.
 
     Because the Class M, Class B-1, Class B-2 Certificates and the Residual
Certificates will not qualify for the exemptions under PTCE 83-1 or the
Underwriter's PTE, transfers of such Certificates to any purchaser or other
transferee will not be registered unless the Trustee receives from the
transferee (i) an opinion of counsel satisfactory to the Trustee and the
Depositor that the purchase of any such Certificate by, on behalf of or with
Plan Assets of any Plan is permissible under applicable law, will not constitute
or result in a non-exempt prohibited transaction under ERISA or Section 4975 of
the Code, and will not subject either Master Servicer, the Depositor or the
Trustee to any obligation in addition to those undertaken in the Pooling
Agreement (ii) a representation to the effect that the transferee is not, and is
not acquiring such Certificates on behalf of, a Plan or Plan Asset Investor, or
(iii) if the transferee is an insurance company, a representation that the
transferee is an insurance company, and the source of funds used to purchase
such Certificates is an "insurance company general account" (as such term is
defined in PTCE 95-60) and the conditions set forth in Sections I and III of
PTCE 95-60 have been satisfied. By a transferee's acceptance of a Class M, Class
B-1 or Class B-2 Certificate, the transferee shall be deemed to have either (x)
warranted to the Master Servicers, the Depositor and the Trustee that it has
provided the opinion described in clause (i) above to the Trustee or (y) made
the representation described in clause (ii) above or, if the transferee is an
insurance company, clause (ii) or (iii) above.
 
                                      S-66
<PAGE>   67
 
                      [THIS PAGE LEFT BLANK INTENTIONALLY]
 
                                      S-67
<PAGE>   68
 
PROSPECTUS
 
                          BA MORTGAGE SECURITIES, INC.
                       MORTGAGE PASS-THROUGH CERTIFICATES
 
    BA Mortgage Securities, Inc. (the "Depositor") intends to sell from time to
time, as described in the related Prospectus Supplement and on terms to be
determined at the time of sale, one or more Series (each, a "Series") of
certificates (the "Certificates") consisting of one or more Classes (each, a
"Class") evidencing beneficial ownership interests in a trust (the "Trust
Fund"), to be created by the Depositor.
 
    The property of each Trust Fund will consist of a segregated pool (a
"Mortgage Pool") of conventional one- to four-family residential first mortgage
loans (the "Mortgage Loans") or interests therein and related assets conveyed to
such Trust Fund by the Depositor. The Depositor will acquire the assets of any
Mortgage Pool from Bank of America National Trust and Savings Association ("Bank
of America NT&SA"), Bank of America, Federal Savings Bank ("Bank of America,
FSB") and/or one or more other affiliated or unaffiliated institutions specified
in the applicable Prospectus Supplement (collectively, the "Sellers"). Each
Mortgage Pool will consist of one or more of the various types of Mortgage Loans
described herein under the caption "THE MORTGAGE POOLS." The general
characteristics of the Mortgage Loans to be evidenced by the Certificates of a
Series will be set forth in the related Prospectus Supplement.
 
    Each Class of Certificates of any Series will represent the right, which
right may be senior or subordinate to the rights of one or more other Classes of
the Certificates for such Series, to receive a specified portion of payments of
principal or interest (or both) on the Mortgage Loans in the related Trust Fund
in the manner described herein and in the related Prospectus Supplement. A
Series may include one or more Classes of Certificates entitled to principal
distributions, with disproportionate, nominal or no interest distributions, or
to interest distributions, with disproportionate, nominal or no principal
distributions. A Series may include two or more Classes of Certificates which
differ as to the timing, sequential order, priority of payment, rate of interest
or amount of distributions of principal or interest or both.
 
    The Depositor's only obligations with respect to a Series of Certificates
will be pursuant to certain representations and warranties made by the
Depositor. The master servicer (the "Master Servicer") for each Series of
Certificates, which will be an affiliate of the Depositor, will be named in the
related Prospectus Supplement. The principal obligations of the Master Servicer
will be pursuant to its contractual servicing obligations (which include its
limited obligation to make certain advances in the event of delinquencies in
payment on the Mortgage Loans). See "DESCRIPTION OF THE CERTIFICATES."
 
    If so specified in the related Prospectus Supplement, the Trust Fund for a
Series of Certificates may include any one or any combination of a mortgage pool
insurance policy, letter of credit, bankruptcy bond, special hazard insurance
policy, certificate insurance policy, reserve fund or other form of credit
support. In addition to or in lieu of the foregoing, credit enhancement may be
provided by means of subordination. See "DESCRIPTION OF CREDIT ENHANCEMENTS."
 
    One or more separate elections may be made to treat a Trust Fund as a real
estate mortgage investment conduit ("REMIC") for federal income tax purposes. If
applicable, the Prospectus Supplement for a Series of Certificates will specify
which Class or Classes of the related Series of Certificates will be considered
to be regular interests in the related REMIC and which Class of Certificates or
other interests will be designated as the residual interest in the related
REMIC. See "FEDERAL INCOME TAX CONSEQUENCES" herein.
 
     SEE "RISK FACTORS" ON PAGE 10 HEREIN FOR A DISCUSSION OF CERTAIN FACTORS
THAT SHOULD BE CONSIDERED BEFORE PURCHASING CERTIFICATES OF ANY SERIES.
 
PROCEEDS FROM THE ASSETS IN THE RELATED TRUST FUND WILL BE THE ONLY SOURCE OF
PAYMENTS ON THE CERTIFICATES OF EACH SERIES. THE CERTIFICATES DO NOT REPRESENT
AN OBLIGATION OF OR INTEREST IN THE DEPOSITOR, BANKAMERICA CORPORATION, BANK OF
AMERICA NATIONAL TRUST AND SAVINGS ASSOCIATION, BANK OF AMERICA, FEDERAL SAVINGS
BANK OR ANY OF THEIR AFFILIATES. NEITHER THE CERTIFICATES NOR THE UNDERLYING
MORTGAGE LOANS OR OTHER ASSETS OF A TRUST FUND ARE INSURED OR GUARANTEED BY ANY
GOVERNMENTAL AGENCY
 
  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
 EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
   AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
                               CRIMINAL OFFENSE.
 
    Offers of the Certificates may be made through one or more different
methods, including offerings through underwriters, as more fully described under
"METHODS OF DISTRIBUTION" herein and in the related Prospectus Supplement.
BancAmerica Securities, Inc., an affiliate of the Depositor and the Master
Servicer, may from time to time act as agents or underwriters in connection with
the sale of the Certificates. This Prospectus and the related Prospectus
Supplement may be used by BancAmerica Securities, Inc. in connection with offers
and sales related to secondary market transactions in any Series of
Certificates. BancAmerica Securities, Inc. may act as principal or agent in such
transactions. Such sales will be made at prices related to prevailing market
prices at the time of sale or otherwise.
 
    There will be no secondary market for any Series of Certificates prior to
the offering thereof. The Certificates will not be listed on any securities
exchange. There can be no assurance that a secondary market for any of the
Certificates will develop or, if it does develop, that it will continue.
 
    This Prospectus may not be used to consummate sales of Certificates unless
accompanied by a Prospectus Supplement. An index indicating where certain terms
used herein are defined appears at the end of the Prospectus under the caption
"INDEX OF PRINCIPAL DEFINITIONS."
 
                THE DATE OF THIS PROSPECTUS IS AUGUST 14, 1997.
<PAGE>   69
 
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                                        PAGE
                                                                                        ----
<S>                                                                                     <C>
PROSPECTUS SUPPLEMENT.................................................................    3
AVAILABLE INFORMATION.................................................................    3
REPORTS TO CERTIFICATEHOLDERS.........................................................    3
INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE.......................................    3
SUMMARY OF PROSPECTUS.................................................................    5
RISK FACTORS..........................................................................   10
THE MORTGAGE POOLS....................................................................   12
THE DEPOSITOR.........................................................................   15
MORTGAGE LOAN PROGRAM.................................................................   15
DESCRIPTION OF THE CERTIFICATES.......................................................   24
SUBORDINATION.........................................................................   38
DESCRIPTION OF CREDIT ENHANCEMENTS....................................................   40
PRIMARY MORTGAGE INSURANCE, HAZARD INSURANCE; CLAIMS THEREUNDER.......................   46
THE POOLING AGREEMENT.................................................................   49
YIELD CONSIDERATIONS..................................................................   53
MATURITY AND PREPAYMENT CONSIDERATIONS................................................   55
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS AND RELATED MATTERS...........................   57
FEDERAL INCOME TAX CONSEQUENCES.......................................................   62
STATE AND OTHER TAX CONSEQUENCES......................................................   88
ERISA CONSIDERATIONS..................................................................   88
LEGAL INVESTMENT MATTERS..............................................................   91
USE OF PROCEEDS.......................................................................   92
METHODS OF DISTRIBUTION...............................................................   93
RATING................................................................................   94
LEGAL MATTERS.........................................................................   94
FINANCIAL INFORMATION.................................................................   94
ADDITIONAL INFORMATION................................................................   94
INDEX OF PRINCIPAL DEFINITIONS........................................................   95
</TABLE>
 
     UNTIL 90 DAYS AFTER THE DATE OF EACH SUPPLEMENT TO THIS PROSPECTUS, ALL
DEALERS EFFECTING TRANSACTIONS IN THE REGISTERED SECURITIES COVERED BY SUCH
SUPPLEMENT, WHETHER OR NOT PARTICIPATING IN THE DISTRIBUTION THEREOF, MAY BE
REQUIRED TO DELIVER SUCH SUPPLEMENT AND THIS PROSPECTUS. THIS IS IN ADDITION TO
THE OBLIGATION OF DEALERS TO DELIVER A SUPPLEMENT AND PROSPECTUS WHEN ACTING AS
UNDERWRITERS OF SECURITIES COVERED BY SUCH SUPPLEMENT AND WITH RESPECT TO THEIR
UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.
 
     NO PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY
REPRESENTATION OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS AND EACH SUPPLEMENT
TO THIS PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATION
MUST NOT BE RELIED UPON. THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL OR
A SOLICITATION OF AN OFFER TO BUY ANY SECURITIES OTHER THAN THE CERTIFICATES
OFFERED HEREBY, NOR AN OFFER OF THE CERTIFICATES TO ANY PERSON IN ANY STATE OR
OTHER JURISDICTION IN WHICH SUCH OFFER WOULD BE UNLAWFUL. THE DELIVERY OF THIS
PROSPECTUS AT ANY TIME DOES NOT IMPLY THAT INFORMATION HEREIN IS CORRECT AS OF
ANY TIME SUBSEQUENT TO ITS DATE; HOWEVER, IF ANY MATERIAL CHANGE OCCURS WHILE
THIS PROSPECTUS IS REQUIRED BY LAW TO BE DELIVERED, THIS PROSPECTUS WILL BE
AMENDED OR SUPPLEMENTED ACCORDINGLY.
 
                                        2
<PAGE>   70
 
                             PROSPECTUS SUPPLEMENT
 
     The Prospectus Supplement relating to the Certificates of each Series to be
offered hereunder will, among other things, set forth with respect to such
Certificates, as appropriate: (i) a description of the Class or Classes of
Certificates and the Pass-Through Rate or method of determining the amount of
interest, if any, to be passed through to each such Class; (ii) the aggregate
initial principal amount and Distribution Dates relating to such Series, the
method used to calculate the aggregate amount of principal to be distributed
with respect to the Certificates of such Series on each Distribution Date, the
order of the application of principal distributions to the respective Classes
and the allocation of principal to be so applied, and, if applicable, the
initial and final scheduled Distribution Dates for each Class; (iii) information
as to the assets comprising the Trust Fund, including the general
characteristics of the Mortgage Loans included therein and, if applicable,
included in the Trust Fund; (iv) the circumstances, if any, under which the
Trust Fund may be subject to early termination; (v) additional information with
respect to the plan of distribution of such Certificates; (vi) whether a REMIC
election will be made and designation of the regular interests and residual
interests; (vii) the aggregate original percentage ownership interest in the
Trust Fund to be evidenced by each Class of Certificates; (viii) information as
to the Trustee; (ix) information as to the nature and extent of subordination
with respect to any Class of Certificates that is subordinate in right of
payment to any other Class; and (x) identity of the applicable Master Servicer.
 
                             AVAILABLE INFORMATION
 
     The Depositor has filed with the Securities and Exchange Commission (the
"Commission") a Registration Statement under the Securities Act of 1933, as
amended, with respect to the Certificates. This Prospectus and the Prospectus
Supplement relating to each Series of Certificates contain summaries of the
material terms of the documents referred to herein and therein, but do not
contain all of the information set forth in the Registration Statement of which
this Prospectus is a part. For further information, reference is made to such
Registration Statement and the exhibits thereto. In addition, the Depositor will
be subject to the information requirements of the Securities Exchange Act of
1934, as amended, and in accordance therewith, will file reports and other
information with the Commission. Such Registration Statement, the exhibits
thereto and any reports or other information filed with the Commission can be
inspected and copied at prescribed rates at the public reference facilities
maintained by the Commission at its Public Reference Section, 450 Fifth Street,
N.W., Washington, D.C. 20549, and at its Regional Offices located as follows:
Midwest Regional Office, Northwestern Atrium Center, 500 West Madison Avenue,
Chicago, Illinois 60661-2511; and Northeast Regional Office, 7 World Trade
Center, Suite 1300, New York, New York 10048. In addition, such Registration
Statement, the exhibits thereto and any reports or other information filed with
the Commission through its Electronic Data Gathering, Analysis, and Retrieval
system are publicly available through the Commission's Web site
(http://www.sec.gov).
 
                         REPORTS TO CERTIFICATEHOLDERS
 
     The trustee for each Series of Certificates (the "Trustee") will provide or
cause to be provided to holders of the Certificates (the "Certificateholders")
of such Series monthly reports concerning the Mortgage Pool underlying their
respective Certificates. See "DESCRIPTION OF THE CERTIFICATES -- Reports to
Certificateholders" herein.
 
                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE
 
     All documents filed or caused to be filed by the Depositor with the
Commission relating to the offering of Certificates referred to in the
accompanying Prospectus Supplement pursuant to Section 13(a), 13(c), 14 or 15(d)
of the Securities Exchange Act of 1934, prior to the termination of any offering
of the Certificates described in such Prospectus Supplement, shall be
incorporated by reference in this Prospectus and be a part of this Prospectus
from the date of the filing of such documents. Copies of the documents
incorporated herein by reference, other than the exhibits to such documents,
unless such exhibits are specifically incorporated by reference in such
documents, will be provided to each person to whom this Prospectus and the
related Prospectus Supplement is delivered in connection with the offering of
one or more Classes of Certificates upon written or oral request of such person.
Requests should be directed to: BA Mortgage Securities, Inc.,
 
                                        3
<PAGE>   71
 
345 Montgomery Street, Lower Level #2, Unit #8152, San Francisco, California
94104, Attention: David M. Grout, telephone number (415) 622-3676.
 
     Each Series of Certificates will be issued under a separate Pooling and
Servicing Agreement (each a "Pooling Agreement"), among the Depositor, the
Master Servicer and the trustee for such Series (the "Trustee"), substantially
in the form (the "Form of Pooling Agreement") filed as an exhibit to the
Registration Statement of which this Prospectus is a part. The summaries of
certain provisions of the Certificates and such Form of Pooling Agreement
included in this Prospectus do not purport to be complete and are subject to,
and qualified in their entirety by reference to, all of the provisions of the
Form of Pooling Agreement, and the final Pooling Agreement executed in
connection with the issuance of a Series. Section references herein are
references to the Form of Pooling Agreement. An index indicating where certain
terms used herein are defined appears at the end of this Prospectus. Terms used
but not defined herein have the meanings assigned to them in the Form of Pooling
Agreement. References herein to the Master Servicer, the Trustee or the
Depositor include, unless otherwise specified, any agents acting on behalf of
the Master Servicer, the Trustee or the Depositor, any subcontractor of the
Master Servicer, the Trustee or the Depositor, any of which agents or
subcontractors may be the Depositor or one of its affiliates.
 
                                        4
<PAGE>   72
 
                             SUMMARY OF PROSPECTUS
 
     The following summary is qualified in its entirety by reference to the
detailed information appearing elsewhere in this Prospectus and by reference to
the information with respect to each Series of Certificates contained in the
Prospectus Supplement to be prepared and delivered in connection with the
offering of such Series. Capitalized terms used in this summary that are not
otherwise defined shall have the meanings ascribed thereto in this Prospectus.
 
Title of Certificates...........   Mortgage Pass-Through Certificates, issuable
                                   in Series (the "Certificates").
 
Depositor.......................   BA Mortgage Securities, Inc., a wholly-owned
                                   subsidiary of Bank of America National Trust
                                   and Savings Association ("Bank of America
                                   NT&SA"). See "THE DEPOSITOR."
 
Master Servicer.................   The entity named as Master Servicer in the
                                   related Prospectus Supplement, which will be
                                   either be Bank of America NT&SA, the
                                   corporate parent of the Depositor, or Bank of
                                   America, Federal Savings Bank ("Bank of
                                   America, FSB"). See "MORTGAGE LOAN
                                   PROGRAM -- Certain Affiliated Sellers -- Bank
                                   of America National Trust and Savings
                                   Association" and "-- Bank of America, Federal
                                   Savings Bank" and "THE POOLING
                                   AGREEMENT -- Certain Matters Regarding the
                                   Master Servicer and the Depositor."
 
Trustee.........................   The trustee (the "Trustee") for each Series
                                   of Certificates will be specified in the
                                   related Prospectus Supplement.
 
Description of Certificates.....   Each Series of Certificates will include one
                                   or more Classes of Certificates which will
                                   represent in the aggregate the entire
                                   beneficial ownership interest in a segregated
                                   pool (a "Mortgage Pool") of conventional one-
                                   to four-family residential first mortgage
                                   loans (the "Mortgage Loans") or interests
                                   therein and related assets (collectively, a
                                   "Trust Fund") and will be issued pursuant to
                                   a pooling and servicing agreement among the
                                   Depositor, the Trustee and the Master
                                   Servicer (each, a "Pooling Agreement").
                                   Except for any Strip Certificates (defined in
                                   the following paragraph), each Series of
                                   Certificates, or Class of Certificates in the
                                   case of a Series consisting of two or more
                                   Classes, will have a stated principal balance
                                   (a "Certificate Principal Balance") and will
                                   be entitled to distributions of interest
                                   based on a specified interest rate or rates
                                   (each, a "Pass-Through Rate"). Each Series or
                                   Class of Certificates may have a different
                                   Pass-Through Rate, which may be a fixed,
                                   variable or adjustable Pass-Through Rate, or
                                   any combination of two or more such
                                   Pass-Through Rates. The related Prospectus
                                   Supplement will specify the Pass-Through Rate
                                   or Rates for each Series or Class of
                                   Certificates, or the initial Pass-Through
                                   Rate or Rates and the method for determining
                                   subsequent changes to the Pass-Through Rate
                                   or Rates.
 
                                        5
<PAGE>   73
 
                                   A Series may include one or more Classes of
                                   Certificates ("Strip Certificates") entitled
                                   (i) to principal distributions, with
                                   disproportionate, nominal or no interest
                                   distributions, or (ii) to interest
                                   distributions, with disproportionate, nominal
                                   or no principal distributions. In addition, a
                                   Series may include two or more Classes of
                                   Certificates which differ as to timing,
                                   sequential order, priority of payment,
                                   Pass-Through Rate or amount of distributions
                                   of principal or interest or both, or as to
                                   which distributions of principal or interest
                                   or both on any Class may be made upon the
                                   occurrence of specified events, in accordance
                                   with a schedule or formula, or on the basis
                                   of collections from designated portions of
                                   the Mortgage Pool, which Series may include
                                   one or more Classes of Certificates ("Accrual
                                   Certificates") as to which certain accrued
                                   interest will not be distributed but rather
                                   will be added to the Certificate Principal
                                   Balance thereof on each Distribution Date, as
                                   hereinafter defined, in the manner described
                                   in the related Prospectus Supplement.
 
                                   If so provided in the related Prospectus
                                   Supplement, a Series of Certificates may
                                   include one or more Classes of Certificates
                                   (collectively, the "Senior Certificates")
                                   which are senior to one or more Classes
                                   (collectively, the "Subordinate
                                   Certificates") in respect of certain
                                   distributions of principal and interest and
                                   allocations of losses on Mortgage Loans. In
                                   addition, certain Classes of Senior (or
                                   Subordinate) Certificates may be senior to
                                   other Classes of Senior (or Subordinate)
                                   Certificates in respect of such distributions
                                   or losses.
 
                                   As to each Series, one or more elections may
                                   be made to treat the related Trust Fund or a
                                   designated portion thereof as a "real estate
                                   mortgage investment conduit" or "REMIC" as
                                   defined in the Internal Revenue Code of 1986
                                   (the "Code"). See "DESCRIPTION OF THE
                                   CERTIFICATES."
 
                                   Proceeds from the assets in the related Trust
                                   Fund will be the only source of payments on
                                   the Certificates of each Series. The
                                   Certificates do not represent an obligation
                                   of or interest in the Depositor, BankAmerica
                                   Corporation ("BankAmerica"), Bank of America
                                   NT&SA, Bank of America, FSB or any of their
                                   affiliates. Neither the Certificates nor the
                                   underlying Mortgage Loans or other assets of
                                   a Trust Fund will be guaranteed or insured by
                                   any governmental agency or instrumentality or
                                   by the Depositor, BankAmerica, Bank of
                                   America NT&SA, Bank of America, FSB or any of
                                   their affiliates.
 
The Mortgage Pools..............   Each Trust Fund will consist of Mortgage
                                   Loans or interests therein and related assets
                                   secured by first liens on one- to four-family
                                   residential properties, located in any one of
                                   the 50 states or the District of Columbia
                                   (the "Mortgaged Properties"). The Mortgage
                                   Loans will have been purchased by the
                                   Depositor from Bank of America NT&SA, Bank of
                                   America, FSB and/or one or more other
                                   affiliated or unaffiliated institutions
                                   specified in the applicable Prospectus
                                   Supplement (collectively, the "Sellers") on
                                   or before the date of initial issuance of the
                                   related
 
                                        6
<PAGE>   74
 
                                   Series of Certificates. See "MORTGAGE LOAN
                                   PROGRAM." For a description of the types of
                                   Mortgage Loans that may be included in the
                                   Mortgage Pools, see "THE MORTGAGE
                                   POOLS -- The Mortgage Loans."
 
                                   A Current Report on Form 8-K will be
                                   available upon request to purchasers of the
                                   related Series of Certificates and will be
                                   filed, together with the related Pooling
                                   Agreement, with the Commission within fifteen
                                   days after such initial issuance.
 
Interest Distributions..........   Except as otherwise specified in the related
                                   Prospectus Supplement, interest on each Class
                                   of Certificates of each Series, other than
                                   Strip Certificates or Accrual Certificates
                                   (prior to the time when accrued interest
                                   becomes payable thereon), will be remitted at
                                   the applicable Pass-Through Rate (which may
                                   be a fixed, variable or adjustable rate or
                                   any combination thereof) on such Class's
                                   outstanding Certificate Principal Balance, on
                                   the 25th day (or if such day is not a
                                   business day, the next succeeding business
                                   day) of each month, commencing with the month
                                   following the month in which the Cut-off Date
                                   (as defined in the applicable Prospectus
                                   Supplement) occurs (each, a "Distribution
                                   Date"). Distributions, if any, with respect
                                   to interest on Strip Certificates will be
                                   made on each Distribution Date as described
                                   herein and in the related Prospectus
                                   Supplement. Interest that has accrued but is
                                   not yet payable on any Accrual Certificates
                                   will be added to the principal balance of
                                   such Class on each Distribution Date, and
                                   will thereafter bear interest. Distributions
                                   of interest with respect to any Series of
                                   Certificates (or accruals thereof in the case
                                   of Accrual Certificates), or with respect to
                                   one or more Classes included therein, may be
                                   reduced to the extent of interest shortfalls
                                   not covered by advances or the applicable
                                   form of credit support, including shortfalls
                                   (a "Prepayment Interest Shortfall") in
                                   collections of a full month's interest in
                                   connection with prepayments. See "YIELD
                                   CONSIDERATIONS" and "DESCRIPTION OF THE
                                   CERTIFICATES."
 
Principal Distributions.........   Except as otherwise specified in the related
                                   Prospectus Supplement, principal
                                   distributions on the Certificates of each
                                   Series will be payable on each Distribution
                                   Date, commencing with the Distribution Date
                                   in the month following the month in which the
                                   Cut-off Date occurs, to the holders of the
                                   Certificates of such Series, or of the Class
                                   or Classes of Certificates then entitled
                                   thereto, on a pro rata basis among all such
                                   Certificates or among the Certificates of any
                                   such Class, in proportion to their respective
                                   outstanding Certificate Principal Balances,
                                   or in the priority and manner otherwise
                                   specified in the related Prospectus
                                   Supplement. Strip Certificates with no
                                   Certificate Principal Balance will not
                                   receive distributions in respect of
                                   principal. Distributions of principal with
                                   respect to any Series of Certificates, or
                                   with respect to one or more Classes included
                                   therein, may be reduced to the extent of
                                   certain delinquencies not covered by advances
                                   or losses not covered by the applicable form
                                   of credit enhancement. See "THE MORTGAGE
 
                                        7
<PAGE>   75
 
                                   POOLS," "MATURITY AND PREPAYMENT
                                   CONSIDERATIONS" and "DESCRIPTION OF THE
                                   CERTIFICATES."
 
Subordination...................   If specified in the related Prospectus
                                   Supplement, credit support to provide partial
                                   coverage for certain defaults and losses
                                   relating to the Mortgage Loans with respect
                                   to one or more Classes of Certificates in
                                   Series may be provided in the form of
                                   subordination of one or more Classes of such
                                   Series under which losses are first allocated
                                   to any Subordinate Certificates up to
                                   specified limits. To the extent not set forth
                                   herein, the amount and types of coverage, the
                                   terms of any subordination and related
                                   information will be set forth in the
                                   Prospectus Supplement relating to a Series of
                                   Certificates. See "SUBORDINATION."
 
Credit Enhancements.............   If specified in the related Prospectus
                                   Supplement, the Trust Fund with respect to
                                   any Series of Certificates may include any
                                   one or any combination of a letter of credit,
                                   mortgage pool insurance policy, special
                                   hazard insurance policy, certificate
                                   insurance policy, bankruptcy bond, reserve
                                   fund or other type of credit support to
                                   provide partial coverage for certain defaults
                                   and losses relating to the Mortgage Loans.
                                   Any form of credit enhancement may have
                                   certain limitations and exclusions from
                                   coverage thereunder, which will be described
                                   in the related Prospectus Supplement. Losses
                                   not covered by any form of credit enhancement
                                   will be borne by the holders of the related
                                   Certificates (or certain Classes thereof). To
                                   the extent not set forth herein, the amount
                                   and types of coverage, the identification of
                                   any entity providing the coverage and related
                                   information will be set forth in the
                                   Prospectus Supplement relating to a Series of
                                   Certificates. See "DESCRIPTION OF CREDIT
                                   ENHANCEMENT."
 
Advances........................   The Master Servicer will be obligated to make
                                   certain advances with respect to delinquent
                                   scheduled payments on the Mortgage Loans, but
                                   only to the extent that the Master Servicer
                                   believes that such amounts will be
                                   recoverable by it. Any advance made by the
                                   Master Servicer with respect to a Mortgage
                                   Loan is recoverable by it as provided herein
                                   under "DESCRIPTION OF THE
                                   CERTIFICATES -- Advances" either from
                                   recoveries on the specific Mortgage Loan or,
                                   with respect to any advance subsequently
                                   determined to be nonrecoverable, out of funds
                                   otherwise distributable to the holders of the
                                   related Series of Certificates, which may
                                   include the holders of any Senior
                                   Certificates of such Series.
                                   Certificateholders will be notified of the
                                   amounts of any advances made by the Master
                                   Servicer or recovery of any advances
                                   previously made and subsequently determined
                                   to be nonrecoverable in the monthly
                                   distribution report to Certificateholders
                                   described herein under "DESCRIPTION OF THE
                                   CERTIFICATES -- Reports to
                                   Certificateholders."
 
Optional Termination............   If specified in the applicable Prospectus
                                   Supplement, the Master Servicer, the
                                   Depositor or the holder of the residual
 
                                        8
<PAGE>   76
 
                                   interest in a REMIC may at its option effect
                                   early retirement of a Series of Certificates
                                   through the purchase of the assets in the
                                   related Trust Fund under the circumstances
                                   and in the manner set forth herein under "THE
                                   POOLING AGREEMENT -- Termination; Retirement
                                   of Certificates" and in the related
                                   Prospectus Supplement.
 
Rating..........................   At the date of issuance, as to each Series,
                                   each Class of Certificates offered by means
                                   of this Prospectus and the related Prospectus
                                   Supplement will be rated at the request of
                                   the Depositor in one of the four highest
                                   rating categories by one or more nationally
                                   recognized statistical rating agencies (each,
                                   a "Rating Agency"). See "RATING" herein and
                                   in the related Prospectus Supplement.
 
Legal Investment................   If so specified in the related Prospectus
                                   Supplement, each Class of Certificates
                                   offered by means of this Prospectus and the
                                   related Prospectus Supplement that is rated
                                   in one of the two highest rating categories
                                   by at least one Rating Agency will constitute
                                   "mortgage related securities" for purposes of
                                   the Secondary Mortgage Market Enhancement Act
                                   of 1984 ("SMMEA"). See "LEGAL INVESTMENT
                                   MATTERS" herein.
 
ERISA Considerations............   Fiduciaries of employee benefit plans and
                                   certain other retirement plans and
                                   arrangements, including individual retirement
                                   accounts and annuities, Keogh plans, and
                                   collective investment funds and separate
                                   accounts in which such plans, accounts,
                                   annuities or arrangements are invested, that
                                   are subject to the Employee Retirement Income
                                   Security Act of 1974, as amended ("ERISA"),
                                   or Section 4975 of the Code (each, a "Plan")
                                   should carefully review with their legal
                                   advisors whether the purchase or holding of
                                   Certificates could give rise to a transaction
                                   that is prohibited or is not otherwise
                                   permissible either under ERISA or Section
                                   4975 of the Code. Investors are advised to
                                   consult their counsel and to review "ERISA
                                   CONSIDERATIONS" herein.
 
Federal Income Tax
  Consequences..................   Certificates of each Series offered hereby
                                   will constitute either (i) interests
                                   ("Grantor Trust Certificates") in a Trust
                                   Fund treated as a grantor trust under
                                   applicable provisions of the Code, or (ii)
                                   "regular interests" ("REMIC Regular
                                   Certificates") or "residual interests"
                                   ("REMIC Residual Certificates") in a Trust
                                   Fund, or a portion thereof, treated as a
                                   REMIC under Sections 860A through 860G of the
                                   Code.
 
                                   Investors are advised to consult their tax
                                   advisors and to review "FEDERAL INCOME TAX
                                   CONSEQUENCES" herein and in the related
                                   Prospectus Supplement.
 
                                        9
<PAGE>   77
 
                                  RISK FACTORS
 
     Investors should consider, among other things, the following factors in
connection with the purchase of the Certificates:
 
     Limited Liquidity. There can be no assurance that a secondary market for
the Certificates of any Series will develop or, if it does develop, that it will
provide Certificateholders with liquidity of investment or that it will continue
for the life of the Certificates of any Series. The Prospectus Supplement for
any Series of Certificates may indicate that an underwriter specified therein
intends to establish a secondary market in such Certificates; however, no
underwriter will be obligated to do so and offerings may be effected hereunder
without participation by any underwriter. The Certificates will not be listed on
any securities exchange. Consequently, the ability of Certificateholders to sell
Certificates may be adversely affected.
 
     Limited Obligations. The Certificates will not represent an interest in or
obligation of the Depositor, BankAmerica Corporation ("BankAmerica"), Bank of
America National Trust and Savings Association ("Bank of America NT&SA"), Bank
of America, Federal Savings Bank ("Bank of America, FSB") or any of their
affiliates. The only obligations of the foregoing entities with respect to the
Certificates or the Mortgage Loans will be (i) the obligations (if any) of any
such entity pursuant to certain limited representations and warranties made with
respect to the Mortgage Loans sold by it and (ii) the Master Servicer's
servicing obligations under the related Pooling Agreement (including its limited
obligation to make certain advances in the event of delinquencies on the
Mortgage Loans, but only to the extent deemed recoverable), and, if and to the
extent expressly described in the related Prospectus Supplement, certain limited
obligations of the Master Servicer in connection with an obligation under the
Pooling Agreement to purchase or act as remarketing agent with respect to a
Convertible Mortgage Loan upon conversion to a fixed rate Mortgage Loan. Neither
the Certificates nor the underlying Mortgage Loans will be guaranteed or insured
by any governmental agency or instrumentality, or by the Depositor, BankAmerica,
Bank of America NT&SA, Bank of America, FSB or any of their affiliates. Proceeds
of the assets included in the related Trust Fund for each Series of Certificates
(including the Mortgage Loans and any form of credit enhancement) will be the
sole source of payments on the Certificates, and there will be no recourse to
the Depositor, BankAmerica, Bank of America NT&SA, Bank of America, FSB or any
other entity in the event that such proceeds are insufficient or otherwise
unavailable to make all payments provided for under the Certificates. In the
event losses exceed the amount of coverage provided by any form of 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 (or certain
Classes thereof).
 
     Limitations, Reduction and Substitution of Credit Enhancements. With
respect to each Series of Certificates, credit enhancement may be provided in
limited amounts to cover certain types of losses on the underlying Mortgage
Loans. Credit enhancement will be provided in one or more of the forms referred
to herein, including, but not limited to: subordination of other Classes of
Certificates of the same Series; a Letter of Credit; a Mortgage Pool Insurance
Policy; a Special Hazard Insurance Policy; a Certificate Insurance Policy; a
Bankruptcy Bond; a Reserve Fund; or any combination thereof. See "SUBORDINATION"
and "DESCRIPTION OF CREDIT ENHANCEMENTS" herein. Regardless of the form of
credit enhancement provided, 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. Furthermore, such credit enhancements may provide only very
limited coverage as to certain types of losses or risks, and may provide no
coverage as to certain other types of losses or risks. 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 rating thereof will not be adversely affected.
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. Neither the
Depositor, BankAmerica, Bank of America NT&SA, Bank of America, FSB nor 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 Series of
Certificates. 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
 
                                       10
<PAGE>   78
 
losses will be borne by the holders of the related Certificates (or certain
Classes thereof). See "DESCRIPTION OF CREDIT ENHANCEMENTS -- Reduction of Credit
Enhancement."
 
     Sensitivity of Mortgage Loan Collections to Residential Real Estate
Values. An investment in securities such as the Certificates which generally
represent interests in mortgage loans may be affected by, among other things, a
decline in real estate values. No assurance can be given that values of the
Mortgaged Properties (as defined herein) 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, and any
secondary financing on the Mortgaged Properties, in a particular Mortgage Pool
become equal to or greater than the value of the Mortgaged Properties, the
actual rates of delinquencies, foreclosures and losses could be higher than
those now generally experienced in the mortgage lending industry. To the extent
that such losses are not covered by the applicable credit enhancement, holders
of Certificates of the Series evidencing interests in the related Mortgage Pool
will bear all risk of loss resulting from default by Mortgagors and will have to
look primarily to the value of the Mortgaged Properties for recovery of the
outstanding principal and unpaid interest on the defaulted Mortgage Loans.
 
     Sensitivity of Mortgage Loan Collections to Changes in Interest
Rates. Certain of the types of loans which may be included in the Mortgage Pools
may involve additional uncertainties not present in traditional types of loans.
For example, certain of the Mortgage Loans provide for escalating or variable
payments by the borrower under the Mortgage Loan (the "Mortgagor"), as to which
the Mortgagor is generally qualified on the basis of the initial payment amount.
In some instances, the Mortgagors may not be able to make their loan payments as
such payments increase and thus the likelihood of default will increase. In the
event losses exceed the amount of coverage provided by any form of 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 (or certain
Classes thereof).
 
     Geographic Concentration of Mortgage Loans. Certain geographic regions of
the United States from time to time will experience weaker regional economic
conditions and housing markets, and, consequently, will experience higher rates
of loss and delinquency than will be experienced on mortgage loans generally.
For example, a region's economic condition and housing market may be directly,
or indirectly, adversely affected by natural disasters or civil disturbances
such as earthquakes, hurricanes, floods, eruptions or riots. The economic impact
of any of these types of events may also be felt in areas beyond the region
immediately affected by the disaster or disturbance. The Mortgage Loans
underlying certain Series of Certificates may be concentrated in these regions,
and such concentration may present risk considerations in addition to those
generally present for similar mortgage-backed securities without such
concentration. Certificateholders of any Series as to which the related Mortgage
Loans are concentrated in adversely affected regions may experience losses or
shortfalls in payments that are greater than those that would be experienced
absent such concentrations.
 
     Failure of Sellers to Repurchase Mortgage Loans in the Event of a Breach of
a Representation or Warranty. Any Mortgage Loan for which a breach of a
representation or warranty exists will remain in the related Trust Fund in the
event that a Seller is unable, or disputes its obligation, to repurchase such
Mortgage Loan. In such event, any resulting losses will be borne by the related
form of credit enhancement, to the extent available. In the event losses exceed
the amount of coverage provided by any form of 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 (or certain Classes thereof).
 
     Yield and Prepayment Uncertainty. The yield to maturity of the Certificates
of each Series will depend on the rate and timing of principal payments
(including prepayments, liquidations due to defaults, and repurchase) on the
Mortgage Loans and the price paid by Certificateholders. Such yield may be
adversely affected by a higher or lower than anticipated rate of prepayments on
the related Mortgage Loans. The yield to maturity on Strip Certificates will be
extremely sensitive to the rate of prepayments on the related Mortgage Loans. In
addition, the yield to maturity on certain other types of Classes of
Certificates, including Accrual Certificates, Certificates with a Pass-Through
Rate which fluctuates inversely with an index or certain other
 
                                       11
<PAGE>   79
 
Classes in a Series including more than one Class of Certificates, may be
relatively more sensitive to the rate of prepayment on the related Mortgage
Loans than other Classes of Certificates. Prepayments are influenced by a number
of factors, including prevailing mortgage market interest rates, local and
regional economic conditions and homeowner mobility. See "YIELD CONSIDERATIONS"
and "MATURITY AND PREPAYMENT CONSIDERATIONS" herein.
 
                               THE MORTGAGE POOLS
 
GENERAL
 
     Each Mortgage Pool will consist of conventional Mortgage Loans, minus any
portion of the interest payable thereon retained by the Depositor or a Seller
(the "Retained Yield"), if any, evidenced by promissory notes (the "Mortgage
Notes") secured by first mortgages or first deeds of trust or other similar
security instruments (the "Mortgages") creating a first lien on one- to
four-family residential properties (the "Mortgaged Properties"), or interests in
such Mortgage Loans. The Mortgaged Properties will consist primarily of
owner-occupied attached or detached single-family dwelling units, two- to
four-family dwelling units, condominiums, townhouses, row houses, individual
units in planned-unit developments and certain other dwelling units, and the
fee, leasehold or other interests in the underlying real property. The Mortgaged
Properties may include vacation, second and non-owner-occupied homes.
 
     Each Mortgage Loan will be selected by the Depositor for inclusion in a
Mortgage Pool from among those originated by Bank of America NT&SA, Bank of
America, FSB or another affiliate of the Depositor (each, an "Affiliated
Seller") or purchased either directly or through its affiliates from banks,
savings associations, mortgage bankers, investment banking firms, the FDIC and
other mortgage loan originators or sellers not affiliated with the Depositor
("Unaffiliated Sellers"), all as described below under "MORTGAGE LOAN PROGRAM."
Affiliated Sellers and Unaffiliated Sellers are collectively referred to herein
as "Sellers". The characteristics of the Mortgage Loans are as described in the
related Prospectus Supplement. Other mortgage loans available for purchase by
the Depositor may have characteristics which would make them eligible for
inclusion in a Mortgage Pool but were not selected for inclusion in such
Mortgage Pool.
 
     Each Series of Certificates will evidence interests in one Mortgage Pool
including Mortgage Loans having an aggregate principal balance of not less than
approximately $10,000,000 as of the Cut-off Date. Each Certificate will evidence
an interest in only the related Mortgage Pool and corresponding Trust Fund, and
not in any other Mortgage Pool or Trust Fund.
 
THE MORTGAGE LOANS
 
     All of the Mortgage Loans in a Mortgage Pool will (i) have monthly payments
due on the first of each month, (ii) be secured by Mortgaged Properties located
in any of the 50 states or the District of Columbia and (iii) be of one of the
following types of mortgage loans described or referred to in paragraphs
numbered (1) through (4):
 
          (1) Fixed-rate, fully-amortizing mortgage loans (which may include
     mortgage loans converted from adjustable-rate mortgage loans) providing for
     level monthly payments of principal and interest over the terms of such
     Mortgage Loans;
 
          (2) Fully-amortizing adjustable-rate mortgage loans ("ARM Loans")
     having an original term to maturity of not more than 40 years, with a
     related interest rate (a "Mortgage Rate") which generally adjusts initially
     either one, three or six months or one, three, five, seven or ten years
     subsequent to the initial payment date, and thereafter at either one-month,
     six-month, one-year or other intervals (with corresponding adjustments in
     the amount of monthly payments) over the term of the mortgage loan to equal
     the sum of a fixed percentage set forth in the related Mortgage Note (the
     "Note Margin") and an
 
                                       12
<PAGE>   80
 
     index*. The related Prospectus Supplement will set forth the relevant index
     and the highest, lowest and weighted average Note Margin with respect to
     the ARM Loans in the related Mortgage Pool. The related Prospectus
     Supplement will also indicate any periodic or lifetime limitations on
     changes in any per annum Mortgage Rate at the time of any adjustment. If
     specified in the related Prospectus Supplement, an ARM Loan may include a
     provision that allows the Mortgagor to convert the adjustable Mortgage Rate
     to a fixed rate at some point during the term of such ARM Loan generally
     during the period from one to twelve years subsequent to the initial
     payment date;
 
          (3) Mortgage Loans having an original term to maturity of not more
     than 30 years with a Mortgage Rate which adjusts initially five years
     subsequent to the initial payment date, and thereafter at one-month,
     six-month, one-year or other intervals (with corresponding adjustments in
     the amount of monthly payments) over the term of the mortgage loan to equal
     the sum of the related Note Margin and Index, and providing for monthly
     payments of interest only prior to the date of the initial Mortgage Rate
     adjustment and monthly payments of principal and interest thereafter
     sufficient to fully-amortize the Mortgage Loans over their remaining terms
     to maturity ("Net 5 Loans"). The related Prospectus Supplement will set
     forth the relevant index and the highest, lowest and weighted average Note
     Margin with respect to the Net 5 Loans in the related Mortgage Pool. The
     related Prospectus Supplement will also indicate any periodic or lifetime
     limitations on changes in any per annum Mortgage Rate at the time of any
     adjustment; or
 
          (4) Balloon mortgage loans ("Balloon Loans"), which are fixed-rate
     mortgage loans having original terms to maturity of generally five or seven
     years as described in the related Prospectus Supplement, with level monthly
     payments of principal and interest based on a 30-year amortization
     schedule. The amount of the monthly payment will remain constant until the
     maturity date, upon which date the full outstanding principal balance on
     such Balloon Loan will be due and payable (such amount, the "Balloon
     Amount").
 
     Certain information, including information regarding loan-to-value ratios
(each, a "Loan-to-Value Ratio") at origination of the Mortgage Loans underlying
each Series of Certificates, will be supplied in the related Prospectus
Supplement. The Loan-to-Value Ratio at origination is defined generally as the
ratio, expressed as a percentage, of the principal amount of the Mortgage Loan
at origination to the lesser of (x) the appraised value determined in an
appraisal obtained at origination of such Mortgage Loan and (y) the sales price
for the related Mortgaged Property. The lesser of the items described in (x) and
(y) of the preceding sentence is hereinafter referred to as the "Appraised
Value."
 
     The Mortgage Loans may be "equity refinance" Mortgage Loans, as to which a
portion of the proceeds are used to refinance an existing mortgage loan, and the
remaining proceeds may be retained by the Mortgagor or used for purposes
unrelated to the Mortgaged Property. Alternatively, the Mortgage Loans may be
"rate and term refinance" Mortgage Loans, as to which substantially all of the
proceeds (net of related costs incurred by the Mortgagor) are used to refinance
an existing mortgage loan or loans (which may include a junior lien) primarily
in order to change the interest rate or other terms thereof. The Mortgage Loans
may be mortgage loans which have been consolidated and/or have had various terms
changed, mortgage loans which have been converted from adjustable rate mortgage
loans to fixed rate mortgage loans, or construction loans which have been
converted to permanent mortgage loans. The Mortgagors may be required to or have
the
 
- ---------------
 
* The index (the "Index") for a particular Mortgage Pool will be specified in
  the related Prospectus Supplement and may include one of the following
  indices: (i) the twelve-month average of monthly yields on actively traded
  U.S. Treasury securities adjusted to a constant maturity of one year, (ii) the
  weekly average yield on U.S. Treasury securities adjusted to a constant
  maturity of one year, (iii) the weekly average of the secondary market
  interest rates on six-month negotiable certificates of deposit, (iv) the
  average of interbank offered rates for six-month U.S. dollar-denominated
  deposits in the London market, or (v) the monthly weighted average cost of
  funds for member institutions of the Federal Home Loan Bank of San Francisco,
  each calculated as of a date prior to each scheduled interest rate adjustment
  date which will be specified in the related Prospectus Supplement.
 
                                       13
<PAGE>   81
 
option to make payments by means of automatic debits from their checking or
savings accounts. In addition, a Mortgaged Property may be subject to secondary
financing at the time of origination of the Mortgage Loan or thereafter.
 
     If provided for in the related Prospectus Supplement, a Mortgage Pool may
contain ARM Loans which allow the Mortgagors to convert the adjustable rates on
such Mortgage Loans to a fixed rate at some point during the life of such
Mortgage Loans (each such Mortgage Loan, a "Convertible Mortgage Loan"),
generally during the period from one to twelve years subsequent to the date of
origination, depending upon the length of the initial adjustment period. If
specified in the related Prospectus Supplement, upon any conversion, the
Depositor or the applicable Master Servicer, Seller or a third party may have
the obligation or the option to purchase the converted Mortgage Loan as and to
the extent set forth in the related Prospectus Supplement. If specified in the
related Prospectus Supplement, the Depositor or the applicable Master Servicer
(or another party specified therein) may agree to act as remarketing agent with
respect to such converted Mortgage Loans and, in such capacity, to use its best
efforts to arrange for the sale of converted Mortgage Loans in the event that
such party does not exercise its option to purchase such converted Mortgage
Loans. Upon the failure of any party to fulfill its obligation or exercise its
option to purchase any such converted Mortgage Loan or the inability of any
remarketing agent to arrange for the sale of the converted Mortgage Loan, the
related Mortgage Pool will thereafter include both fixed rate and adjustable
rate Mortgage Loans. In addition, the Prospectus Supplement relating to any
Series of Certificates may specify other arrangements relating to the
Convertible Loans upon their conversion.
 
     If provided for in the related Prospectus Supplement, certain of the
Mortgage Loans may be subject to temporary buydown plans ("Buydown Mortgage
Loans") pursuant to which the monthly payments made by the Mortgagor during the
early years of the Mortgage Loan (the "Buydown Period") will be less than the
scheduled monthly payments on the Mortgage Loan, the resulting difference to be
made up from (i) an amount (such amount, exclusive of investment earnings
thereon, being hereinafter referred to as "Buydown Funds") contributed by the
seller of the Mortgaged Property or another source and placed in a custodial
account (the "Buydown Account"), (ii) if the Buydown Funds are contributed on a
present value basis, investment earnings on such Buydown Funds or (iii)
additional buydown funds to be contributed over time by the Mortgagor's employer
or another source. The applicable Prospectus Supplement or Current Report on
Form 8-K will contain information with respect to any Buydown Mortgage Loans,
including information on the interest rate initially payable by the Mortgagor,
increases in the interest rate paid by the Mortgagor over the term of the
related Buydown Mortgage Loan and the length of the Buydown Period.
 
     The Prospectus Supplement for each Series of Certificates will contain
information as to the type of Mortgage Loans which will be included in the
related Mortgage Pool. Each Prospectus Supplement applicable to a Series of
Certificates will include certain information, generally as of the Cut-off Date
and to the extent then available to the Depositor, on an approximate basis, as
to (i) the aggregate principal balance of the Mortgage Loans, (ii) the type of
property securing the Mortgage Loans, (iii) the original terms to maturity of
the Mortgage Loans, (iv) the range of principal balances of the Mortgage Loans
at origination, (v) the earliest origination date and latest maturity date of
the Mortgage Loans, (vi) the Loan-to-Value Ratios of the Mortgage Loans, (vii)
the Mortgage Rate or range of Mortgage Rates borne by the Mortgage Loans, (viii)
if any of the Mortgage Loans are ARM Loans or Net 5 Loans, the applicable Index,
the range of Note Margins and the weighted average Note Margin, (ix) the
geographical distribution of the Mortgage Loans, (x) the number and aggregate
principal balance of Buydown Mortgage Loans, if applicable, and (xi) the percent
of ARM Loans which are convertible to fixed-rate mortgage loans, if applicable.
 
     A Current Report on Form 8-K will be available to the Purchasers of the
related Series of Certificates at or before the initial issuance of such Series
of Certificates and will be filed, together with the related Pooling Agreement,
with the Securities and Exchange Commission within fifteen days after the
initial issuance of such Certificates. In the event that Mortgage Loans are
added to or deleted from the Trust Fund after the date of the related Prospectus
Supplement, such addition or deletion will be noted in the Current Report on
Form 8-K. In addition, specific information with respect to the Mortgage Loans
in a particular Mortgage Pool and any applicable credit enhancements which is
not included in the related Prospectus Supplement will generally be included in
such Current Report on Form 8-K.
 
                                       14
<PAGE>   82
 
     The Depositor will cause the Mortgage Loans constituting each Mortgage Pool
to be assigned to the Trustee named in the related Prospectus Supplement, for
the benefit of the holders of all of the Certificates of a Series. The Master
Servicer named in the related Prospectus Supplement, which will be either Bank
of America NT&SA or Bank of America, FSB, will service the Mortgage Loans,
pursuant to a Pooling Agreement, and will receive a fee for such services. See
"MORTGAGE LOAN PROGRAM" and "DESCRIPTION OF THE CERTIFICATES." Certain Mortgage
Loans may be serviced for the Master Servicer by other mortgage servicing
institutions ("Subservicers"), which may be affiliates of the Depositor and the
Master Servicer. With respect to those Mortgage Loans serviced by the Master
Servicer through a Subservicer, the Master Servicer will remain liable for its
servicing obligations under the related Pooling Agreement as if the Master
Servicer alone were servicing such Mortgage Loans.
 
     As specified in the related Prospectus Supplement, (i) the Depositor may
assign certain limited representations and warranties regarding the Mortgage
Loans, and (ii) the Depositor may have made certain limited representations and
warranties regarding the Mortgage Loans. The Depositor's assignment of the
Mortgage Loans to the Trustee will be without recourse. See "DESCRIPTION OF THE
CERTIFICATES -- Assignment of Mortgage Loans." The Master Servicer's obligations
with respect to the Mortgage Loans will consist principally of its contractual
servicing obligations under the related Pooling Agreement (including its
obligation to enforce certain purchase and other obligations of Sellers and
Subservicers, if any, as more fully described herein under "MORTGAGE LOAN
PROGRAM--Representations and Warranties by Sellers," and "DESCRIPTION OF THE
CERTIFICATES -- Assignment of Mortgage Loans," and its obligation to make
certain cash advances in the event of delinquencies in payments on or with
respect to the Mortgage Loans in amounts described herein under "DESCRIPTION OF
THE CERTIFICATES -- Advances"). The obligation of the Master Servicer to make
advances will be limited to amounts which the Master Servicer believes
ultimately would be reimbursable out of the proceeds of liquidation of the
Mortgage Loans or any applicable form of credit support. See "DESCRIPTION OF THE
CERTIFICATES -- Advances."
 
                                 THE DEPOSITOR
 
     The Depositor is a wholly-owned subsidiary of Bank of America NT&SA. The
Depositor was incorporated in the State of Delaware on May 6, 1996 and filed a
Certificate of Amendment of Certificate of Incorporation changing its name to
"BA Mortgage Securities, Inc." on August 23, 1996. It is not expected that the
Depositor will have any business operations other than offering Certificates and
related similar activities.
 
     The principal executive offices of the Depositor are located at 345
Montgomery Street, Lower Level #2, Unit #8152, San Francisco, California 94104.
The Depositor's telephone number is (415) 622-3676.
 
                             MORTGAGE LOAN PROGRAM
 
     The Depositor will purchase the Mortgage Loans, either directly or
indirectly through its affiliates, from Sellers. The Prospectus Supplement
related to any Series of Certificates will specify the entity that will act as
Master Servicer pursuant to the Pooling Agreement relating to such Series of
Certificates, which will be either Bank of America NT&SA or Bank of America,
FSB.
 
     The Mortgage Pools may consist of Mortgage Loans purchased from Affiliated
Sellers, Unaffiliated Sellers or both Unaffiliated Sellers and Affiliated
Sellers. Descriptions of certain Affiliated Sellers are given below under
"Certain Affiliated Sellers," and the Prospectus Supplement related to any
Series of Certificates for which the underlying Mortgage Pool contains a
substantial number of Mortgage Loans purchased from any other Affiliated Seller
will describe such Affiliated Seller. The Mortgage Loans purchased from
Affiliated Sellers will generally have been originated in accordance with the
underwriting standards of the Affiliated Sellers, as described below under
"Underwriting Standards."
 
     The Prospectus Supplement related to any Series of Certificates for which
the underlying Mortgage Pool contains a substantial number of Mortgage Loans
purchased from an Unaffiliated Seller will describe such
 
                                       15
<PAGE>   83
 
Unaffiliated Seller. The Mortgage Loans purchased from Unaffiliated Sellers may
have been originated in accordance with underwriting standards that vary
substantially from those used by Affiliated Sellers. See "Underwriting
Standards" and "Qualifications of Unaffiliated Sellers" below.
 
CERTAIN AFFILIATED SELLERS
 
     Bank of America National Trust and Savings Association
 
     With more than $212 billion in assets as of March 31, 1997, Bank of America
NT&SA is the primary subsidiary of BankAmerica Corporation, the nation's third
largest bank holding company, and is currently the third largest commercial bank
in the United States and the largest in California. In California it operates
more than 1,000 full-service branches as well as major consumer lending,
residential lending, small business banking, and commercial banking operations.
It also maintains corporate banking offices in major U.S. cities, and branches
and other facilities in more than 30 countries and territories around the world.
Its residential lending and home loan servicing operation, combined with that of
Bank of America, FSB, ranks among the top ten in the United States, according to
American Banker, with originations of more than $15 billion for 1996 and with a
combined servicing portfolio of $82 billion as of December 31, 1996.
 
     Bank of America NT&SA's deposits are insured by the Federal Deposit
Insurance Corporation (the "FDIC") to the extent provided by law. Bank of
America NT&SA has been approved as a mortgagee and Seller/Servicer by the
Federal Housing Administration ("FHA"), the Veterans Administration ("VA"), the
Government National Mortgage Association ("GNMA"), the Federal National Mortgage
Association ("FNMA") and the Federal Home Loan Mortgage Corporation ("FHLMC").
Bank of America NT&SA began conducting business in San Francisco, California, as
Bank of Italy in 1904 and adopted its present name in 1930. Bank of America
NT&SA has been originating and servicing mortgage loans similar to the Mortgage
Loans to be included in the Mortgage Pools since 1913. It originates both fixed
and adjustable rate loans and purchases mortgage loans in negotiated
transactions from other Affiliated and Unaffiliated Sellers. See "-- Residential
Mortgage Loan Servicing Activities" and "-- Delinquency, Foreclosure and Loss
Experience" for a description of Bank of America NT&SA's loan servicing
operations and activities.
 
     The principal executive offices of Bank of America NT&SA are located at 555
California Street, San Francisco, California 94104.
 
     Bank of America, Federal Savings Bank
 
     With more than $13 billion in assets as of June 30, 1997, Bank of America,
FSB, a subsidiary of BankAmerica Corporation, originates and services home loans
nationwide through retail, wholesale, and other specialized channels, and
originates and services manufactured housing loans throughout the United States.
In addition, Bank of America, FSB's Midwest Retail Division operates ATMs and a
small network of Financial Service Centers, primarily in the Chicago
metropolitan area, and its Community Development Division finances affordable
housing projects and offers government-guaranteed small business loans in 11
states.
 
     Bank of America, FSB's deposits are insured by the FDIC to the extent
provided by law. Bank of America, FSB has been approved as a mortgagee and
Seller/Servicer by the Department of Housing and Urban Development, the VA,
GNMA, FNMA and FHLMC. Bank of America, FSB has been an active one-to four-family
residential real estate mortgage lender since 1992. It originates both fixed and
adjustable rate loans throughout the United States. See "-- Residential Mortgage
Loan Servicing Activities" and "-- Delinquency, Foreclosure and Loss Experience"
for a description of Bank of America, FSB's loan servicing operations and
activities.
 
     Bank of America, FSB's headquarters is located in Portland, Oregon, and its
administrative offices are located at 555 California Street, San Francisco,
California 94104 (telephone 415-622-2220).
 
                                       16
<PAGE>   84
 
UNDERWRITING STANDARDS
 
     The Affiliated Sellers have written, and are continuously updating,
underwriting guides for the origination of one- to four-family residential first
mortgage loans (as modified from time to time, the "Guides"). The underwriting
standards as set forth in the Guides are continuously revised based on
prevailing conditions in the residential mortgage market, evolving credit
standards of the Affiliated Sellers and the investment market for residential
mortgage loans.
 
     The underwriting standards set forth in the Guides are intended to assess
the prospective borrower's ability and willingness to repay the debt and the
adequacy of the property as collateral for the loan requested. Credit policies
of the Affiliated Sellers require that loan underwriters be satisfied that the
value of the property being financed supports the outstanding loan balance with
sufficient value at loan origination to mitigate the effects of adverse shifts
in real estate values. The emphasis, however, remains on the borrowers' ability
to repay debt.
 
     The real estate lending processes of the Affiliated Sellers for one- to
four-family mortgage loans follow standard procedures, designed to comply with
applicable federal and state laws and regulations. Initially, a prospective
borrower is required to complete a detailed application designed to provide to
the underwriter pertinent information about the prospective borrower, the
property to be financed and the type of loan desired. Information regarding the
property to be financed may be provided by the prospective borrower after the
applicable Affiliated Seller has approved, subject to review of the property to
be financed, a loan to the prospective borrower. As part of the description of
the prospective borrower's financial condition, the Affiliated Sellers require a
description of assets and liabilities and income and expenses and obtain a
credit report which summarizes the prospective borrower's credit history with
merchants and lenders and any public records, such as bankruptcy. In most cases,
employment verification is obtained providing current and historical income
information. Such employment verification is obtained either through the
applicable Affiliated Seller's analysis of the prospective borrower's W-2 forms
for the most recent two years and year-to-date earnings statement or most recent
two years' tax returns or from the prospective borrower's employer, wherein the
employer reports the length of employment and current salary with that
organization. Self-employed prospective borrowers are required to submit their
federal tax returns for the past two years plus year-to-date financial
statements if the loan application is made 120 days or longer after the end of
the most recent tax year for which a federal tax return was provided. In
general, an employment verification is obtained, and with respect to certain
loans, a telephonic employment confirmation is obtained by the Affiliated
Seller.
 
     Beginning in April 1994, the Affiliated Sellers began using an automated
process to assist in making credit decisions on certain residential real estate
loans. A prospective borrower's credit history is assigned a score based on
standard criteria designed to predict the possibility of a default by the
prospective borrower on a mortgage loan. An application from a prospective
borrower whose score indicates a high probability of default will receive
scrutiny from a senior underwriter who may override a decision based on the
credit score. An application from a prospective borrower whose score indicates a
low probability of default is subject to less stringent underwriting guidelines
and documentation standards to verify the information in the application.
 
     Once the employment verification (or confirmation) and the credit report
are received by the underwriter considering the loan application, a
determination is made as to whether the prospective borrower has sufficient
monthly income available to meet the borrower's monthly obligations on the
proposed loan and other expenses related to the residence as well as to meet
other financial obligations and monthly living expenses. The Affiliated Sellers
have established as general lending guidelines that the mortgage payments plus
applicable real property taxes, condominium or homeowner association common
charges, hazard insurance premiums and premiums on any Primary Mortgage
Insurance Policy (as defined herein) generally should not exceed 33% of the
borrower's gross income, and that all monthly payments, including those
mentioned above and other obligations, such as car payments, generally should
not exceed 38% of gross income. However, other credit considerations may cause
an underwriter to depart from these guidelines. The Affiliated Sellers follow
standard exceptions procedures pursuant to which underwriters generally have
delegated authority to approve or recommend the approval of loan applications
when certain lending guidelines are not met, including when
 
                                       17
<PAGE>   85
 
the ratios of the borrower's housing and fixed expenses to gross income exceed
40%. Where there are two individuals co-signing any mortgage note, the income
and payment obligations of both may be included in the computation. With respect
to ARM Loans with Mortgage Rates that adjust initially five or more years after
their origination and Net 5 Loans, these ratios are calculated using the initial
Mortgage Rates. With respect to all other ARM Loans, these ratios are generally
calculated using the fully-indexed Mortgage Rate.
 
     Prior to final loan approval a prospective borrower generally is expected
to have liquid assets sufficient to cover the down-payment, closing costs and
cash reserves that could be used to pay future housing expenses in a depository
or related account of the borrower. However, the Affiliated Sellers do not
require prospective borrowers to have such liquid assets when they originate
rate and term refinance loans.
 
     An appraisal is made of each property to be financed. The appraisal is
conducted by either a staff appraiser of the applicable Affiliated Seller, or in
some instances, an independent fee appraiser licensed in the jurisdiction where
such property is located. Generally, as part of the loan origination process,
the appraiser personally visits the property and estimates its market value on
the basis of comparable properties and other factors.
 
     The Affiliated Sellers have generally not made one- to four-family mortgage
loans having Loan-to-Value Ratios above 80% unless they have obtained or caused
the borrowers to obtain Primary Mortgage Insurance Policies.
 
     The Mortgaged Properties may be located in states where, in general, a
lender providing credit on a single-family property may not seek a deficiency
judgment against the mortgagor but rather must look solely to the property for
repayment in the event of foreclosure. See "CERTAIN LEGAL ASPECTS OF THE
MORTGAGE LOANS -- Anti-Deficiency Legislation and Other Limitations on Lenders."
The underwriting standards contained in the Guides applicable to all states
(including anti-deficiency states) require that the value of the property being
financed, as indicated by the appraisal, currently supports and is anticipated
to support in the future the outstanding loan balance, although there can be no
assurance that such value will support the loan balance in the future.
 
     In addition, the Depositor will purchase Mortgage Loans which may not fully
conform to the underwriting standards set forth in the Guides. Certain of the
Mortgage Loans will be purchased either directly or through an affiliate of the
Depositor in negotiated transactions, and such negotiated transactions may be
governed by agreements ("Master Commitments") relating to ongoing purchases of
Mortgage Loans by the Depositor or such affiliate of the Depositor, from
Unaffiliated Sellers who will represent that the Mortgage Loans have been
originated in accordance with underwriting standards agreed to by the Depositor
or such affiliate of the Depositor. The Depositor or an affiliate of the
Depositor will generally review only a sample of the Mortgage Loans in any
delivery of such Mortgage Loans from the related Unaffiliated Seller for credit
quality.
 
     The underwriting standards utilized in negotiated transactions and Master
Commitments with Unaffiliated Sellers may vary substantially from the
underwriting standards set forth in the Guides. Such underwriting standards are
generally intended to provide an underwriter with information to evaluate the
borrower's repayment ability and the adequacy of the Mortgaged Property as
collateral. Due to the variety of underwriting standards and review procedures
that may be applicable to the Mortgage Loans included in any Mortgage Pool, the
related Prospectus Supplement generally will not distinguish among the various
underwriting standards applicable to the Mortgage Loans nor describe any review
for compliance with applicable underwriting standards performed by the Depositor
or an affiliate of the Depositor. Moreover, there can be no assurance that every
Mortgage Loan was originated in conformity with the applicable underwriting
standards in all material respects, or that the quality or performance of
Mortgage Loans underwritten pursuant to varying standards as described above
will be equivalent under all circumstances.
 
                                       18
<PAGE>   86
 
QUALIFICATION OF UNAFFILIATED SELLERS
 
     Each Unaffiliated Seller must be an institution experienced in originating
and servicing Mortgage Loans of the type contained in the related Mortgage Pool
in accordance with practices and guidelines which are substantially similar to
the Guides, must maintain satisfactory facilities to originate and service those
Mortgage Loans, must be a seller/servicer approved by either FNMA or FHLMC and
must be a mortgagee approved by the FHA or an institution the deposit accounts
in which are insured by the FDIC. In addition, the Depositor will evaluate the
financial condition of each Unaffiliated Seller. However, the Depositor makes no
representation regarding the financial condition of any such Unaffiliated
Seller.
 
REPRESENTATIONS AND WARRANTIES BY SELLERS
 
     As specified in the related Prospectus Supplement, (i) each Seller may have
made representations and warranties in respect of the Mortgage Loans sold by
such Seller to the Depositor which the Depositor will assign to the related
Trust Fund on the date of initial issuance of the related Series of
Certificates, and (ii) the Depositor may have made representations and
warranties in respect of each Mortgage Loan on the date of initial issuance of
the related Series of Certificates. Such representations and warranties
generally include, among other things, that at the time of the sale by the
Depositor of each Mortgage Loan to the applicable Trust Fund: (i) the
information set forth in the schedule of Mortgage Loans is true and correct in
all material respects; (ii) title insurance (or in the case of Mortgaged
Properties located in areas where such policies are generally not available, an
attorney's certificate of title) and any required hazard and primary mortgage
insurance were effective at the origination of each Mortgage Loan, and each
policy (or certificate of title) remains in full force and effect; (iii) the
Seller has good title to each such Mortgage Loan and such Mortgage Loan was
subject to no offsets, defenses or counterclaims except as may be provided under
the Relief Act and except to the extent that any buydown agreement exists for a
Buydown Mortgage Loan; (iv) each Mortgage is a valid first lien on an
unencumbered estate in fee simple or leasehold interest in the Mortgaged
Property (subject only to (a) liens for current real property taxes and special
assessments, (b) covenants, conditions and restrictions, rights of way,
easements and other matters of public record as of the date of recording of such
Mortgage, such exceptions appearing of record being acceptable to mortgage
lending institutions generally or specifically reflected in the mortgage
originator's appraisal, (c) exceptions set forth in the title insurance policy
covering such Mortgaged Property and (d) other matters to which like properties
are commonly subject which do not materially interfere with the benefits of the
security intended to be provided by the Mortgage); (v) each Mortgaged Property
is free from material damage and in generally good repair, except for ordinary
wear and tear; (vi) there are no delinquent tax or assessment liens against the
Mortgaged Property; (vii) if a Primary Mortgage Insurance Policy is required
with respect to a Mortgage Loan, such Mortgage Loan is the subject of such a
policy; (viii) each Mortgage Loan was made in compliance with all applicable
local, state and federal laws in all material respects; and (ix) that the
Mortgage Note and documents relating to each Mortgage Loan are genuine and that
each is the legal, valid and binding obligation of the maker thereof, subject to
certain customary exceptions.
 
     In the event of a breach of a Seller's representation or warranty that
materially adversely affects the interests of the Certificateholders in a
Mortgage Loan, the related Seller will be obligated to cure such breach or
repurchase or substitute another Mortgage Loan for such Mortgage Loan as
described below. Promptly upon becoming aware of any breach of a representation
or warranty which materially and adversely affects the interests of the
Certificateholders with respect to a Mortgage Loan or Mortgage Loans, the Master
Servicer shall be required to provide notice to the related Seller and request
that such Seller either cure such breach or repurchase or substitute another
Mortgage Loan for such Mortgage Loan. However, there can be no assurance that a
Seller will honor its obligation to cure such breach or repurchase or substitute
another Mortgage Loan for any Mortgage Loan as to which such a breach of a
representation or warranty arises.
 
     If a Seller cannot cure a breach of any representation or warranty made by
it in respect of a Mortgage Loan which materially and adversely affects the
interests of the Certificateholders in such Mortgage Loan within 90 days after
notice from the Master Servicer, such Seller will be obligated to purchase such
Mortgage
 
                                       19
<PAGE>   87
 
Loan. The Purchase Price for any such Mortgage Loan will be equal to the
principal balance thereof as of the date of purchase plus accrued and unpaid
interest to the first day of the month following the month of repurchase at the
Pass-Through Rate. If specified in the related Prospectus Supplement, as to any
such Mortgage Loan required to be purchased by the related Seller as provided
above, rather than repurchase the Mortgage Loan, the related Seller may, at its
sole option, remove such Mortgage Loan (a "Deleted Mortgage Loan") from the
Trust Fund and substitute in its place another Mortgage Loan of like kind (a
"Qualified Substitute Mortgage Loan"); however, such substitution must be
effected within 120 days of the date of the initial issuance of the Certificates
with respect to a Trust Fund for which no REMIC election is to be made. With
respect to a Trust Fund for which a REMIC election is to be made, such
substitution of a defective Mortgage Loan must be effected within two years of
the date of the initial issuance of the Certificates, and may not be made if
such substitution would cause the Trust Fund to not qualify as a REMIC or result
in a prohibited transaction tax under the Internal Revenue Code of 1986 (the
"Code"). Any Qualified Substitute Mortgage Loan generally will, on the date of
substitution, (i) have an outstanding principal balance, after deduction of the
principal portion of the monthly payment due in the month of substitution, not
in excess of the outstanding principal balance of the Deleted Mortgage Loan (the
amount of any shortfall to be deposited in a custodial account (the "Custodial
Account") in the month of substitution for distribution to the
Certificateholders), (ii) have a Mortgage Rate and a Net Mortgage Rate not less
than (and not more than one percentage point greater than) the Mortgage Rate and
Net Mortgage Rate, respectively, of the Deleted Mortgage Loan as of the date of
substitution, (iii) have a Loan-to-Value Ratio at the time of substitution no
higher than that of the Deleted Mortgage Loan at the time of substitution, (iv)
have a remaining term to maturity not greater than (and not more than one year
less than) that of the Deleted Mortgage Loan, and (v) comply with all of the
representations and warranties set forth in the related mortgage loan purchase
agreement as of the date of substitution. (Section 2.04) The related Pooling
Agreement may include additional requirements relating to ARM Loans, Net 5 Loans
or other specific types of Mortgage Loans, or additional provisions relating to
meeting the foregoing requirements on an aggregate basis where a number of
substitutions occur contemporaneously. This substitution or repurchase
obligation constitutes the sole remedy available to the Certificateholders or
the Trustee for any such breach.
 
RESIDENTIAL MORTGAGE LOAN SERVICING ACTIVITIES
 
     Residential mortgage loans originated by the Affiliated Sellers, or
purchased from Unaffiliated Sellers, including the Mortgage Loans, are serviced
currently by Bank of America NT&SA at its servicing facility located in Cypress,
California (the "Cypress Center") or by Bank of America, FSB at its servicing
facility located in Richmond, Virginia (the "Richmond Center"). On June 30,
1997, the Cypress Center was servicing approximately 447,000 mortgage loans with
an aggregate principal balance of $54,501,000,000 and the Richmond Center was
servicing approximately 407,000 mortgage loans with an aggregate principal
balance of $34,897,000,000.
 
     The Cypress Center and Richmond Center are responsible for answering
customers inquiries, receiving loan payments, reporting to investors,
maintaining hazard insurance or a blanket hazard policy, monitoring payment of
taxes, assessments and, when applicable, Primary Mortgage Insurance Policies,
and all mortgage accounting and record keeping. The Cypress Center and Richmond
Center also are responsible for collection efforts on delinquent residential
mortgage loans and foreclosures thereon. Separate units exist within affiliates
of BankAmerica to manage and dispose of other real estate owned.
 
     Because both Centers service loans for governmental and quasi-governmental
agencies of the U.S. Government, the Centers are regularly examined by either
Bank of America NT&SA's or Bank of America, FSB's internal and external auditors
and periodically by FNMA, FHLMC, GNMA, the Comptroller of the Currency or the
Office of Thrift Supervision ("OTS"), as applicable, and HUD. Certain financial
records of Bank of America NT&SA and Bank of America, FSB relating to their
mortgage servicing activities are reviewed annually by their independent public
accountants.
 
                                       20
<PAGE>   88
 
DELINQUENCY, FORECLOSURE AND LOSS EXPERIENCE
 
     The delinquency, foreclosure and loss experience on the portfolios of one-
to four-family first mortgage loans owned and serviced by each of Bank of
America NT&SA and Bank of America, FSB, respectively, are set forth in the
following tables.* The delinquency, foreclosure and loss experience indicated
for Bank of America NT&SA excludes certain loans originated by its private
banking unit. Most of the loans serviced by Bank of America, FSB in 1994 were
not originated by Bank of America, FSB. The portfolios of mortgage loans
serviced by Bank of America NT&SA and Bank of America, FSB include both fixed
and adjustable interest rate mortgage loans, including Buydown Mortgage Loans,
loans with stated maturities of 15 to 40 years and other types of mortgage loans
having a variety of payment characteristics, and includes mortgage loans secured
by mortgaged properties in geographic locations that may not be representative
of the geographic distribution or concentration of the Mortgaged Properties
securing the Mortgage Loans. There can be no assurance that the delinquency,
foreclosure and loss experience set forth below with respect to the portfolio of
one- to four-family first mortgage loans owned by Bank of America NT&SA and
serviced by Bank of America NT&SA and Bank of America, FSB, respectively, will
be similar to the results that may be experienced with respect to the Mortgage
Loans underlying any Series of Certificates. In addition, because Bank of
America, FSB did not begin servicing mortgage loans for BankAmerica until August
31, 1994, the delinquency, foreclosure and loss experience set forth below with
respect to the mortgage loans owned and serviced by Bank of America, FSB should
not be considered representative of its historical experience servicing mortgage
loans similar to the Mortgage Loans or indicative of future servicing
performance.
 
- ---------------
 
* The delinquency, foreclosure and loss experience set forth for Bank of America
  NT&SA includes certain Mortgage Loans, with an aggregate principal balance
  that does not exceed 5% of the total portfolio by dollar amount for any period
  indicated, that are owned by an affiliate of Bank of America NT&SA and
  serviced by Bank of America NT&SA.
 
                                       21
<PAGE>   89
 
     DELINQUENCY, FORECLOSURE AND LOSS EXPERIENCE OF BANK OF AMERICA NT&SA
 
<TABLE>
<CAPTION>
                                               AT OR FOR THE YEAR ENDED DECEMBER 31,
                            ---------------------------------------------------------------------------   AT OR FOR THE SIX- MONTH
                                                                                                           PERIOD ENDED JUNE 30,
                                     1994                      1995                      1996                     1997(1)
                            -----------------------   -----------------------   -----------------------   -----------------------
                                        BY DOLLAR                 BY DOLLAR                 BY DOLLAR                 BY DOLLAR
                              BY        AMOUNT OF       BY        AMOUNT OF       BY        AMOUNT OF       BY        AMOUNT OF
                            NO. OF        LOANS       NO. OF        LOANS       NO. OF        LOANS       NO. OF        LOANS
                             LOANS    (IN MILLIONS)    LOANS    (IN MILLIONS)    LOANS    (IN MILLIONS)    LOANS    (IN MILLIONS)
                            -------   -------------   -------   -------------   -------   -------------   -------   -------------
<S>                         <C>       <C>             <C>       <C>             <C>       <C>             <C>       <C>
Total Portfolio...........  175,323     $25,513.8     170,017     $25,460.0     134,495     $24,421.6     145,808     $25,347.5
Average Portfolio
  Balance(2)..............  173,760      25,286.6     175,016      25,777.7     151,826      25,131.8     148,312      25,872.0
Period of Delinquency
  31 to 59 days...........    2,317         299.1       2,673         360.2       2,459         332.1       2,906         379.9
  60 to 89 days...........      652          98.4         776         117.3         628          89.4         799         111.4
  90 days or more(3)......    1,017         194.9         876         161.4         599          96.3         693          95.5
                            -------     ---------     -------     ---------     -------     ---------     -------     ---------
Total Delinquent Loans....    3,986     $   592.4       4,325     $   638.9       3,686     $   517.8       4,398     $   586.8
Delinquency Ratio.........     2.27%         2.32%       2.54%         2.51%       2.74%         2.12%       3.02%         2.32%
Foreclosures Pending(4)...      693     $   162.9       1,099     $   215.7         881     $   156.8         711     $   115.2
Foreclosure Ratio.........     0.40%         0.64%       0.65%         0.85%       0.66%         0.64%       0.49%         0.45%
Losses(5).................      975     $   101.6       1,286     $   112.6       1,832     $    98.8         684     $    35.9
Loss Ratio(6).............     0.56%         0.40%       0.73%         0.44%       1.21%         0.39%       0.92%         0.28%
Excess Recovery(7)........       (8)           (8)         13     $     0.2          54     $     0.5          14     $     0.2
</TABLE>
 
- ---------------
 
(1) Excess Recovery is for the three-month Period Ended March 31, 1997.
 
(2) Average Portfolio Balance for the period indicated is based on end of month
    balances divided by the number of months in the period indicated.
 
(3) Does not include Foreclosures Pending.
 
(4) Includes mortgage loans for which foreclosure proceedings had been
    instituted and title to which had not been acquired by BankAmerica NT&SA, a
    third party or by an insurer at the date indicated.
 
(5) Losses are the sum of losses less net gains (Excess Recoveries) on all
    mortgage loans liquidated during the period indicated. Loss for any mortgage
    loan is equal to the difference between (a) the sum of the outstanding
    principal balance plus accrued interest, lost interest income accrued at
    Bank of America NT&SA's internal reinvestment rate from the date such
    mortgage loan became a REO mortgage loan until the date it was liquidated,
    Servicing Advances and all liquidation expenses related to such mortgage
    loan and (b) all amounts received in connection with the liquidation of the
    related mortgaged property. Losses are included in the year in which they
    were expensed or written down.
 
(6) Loss Ratios are computed by dividing the Losses during the period indicated
    by the Average Portfolio Balance during such period.
 
(7) Excess Recovery is calculated only with the respect to defaulted mortgage
    loans as to which the liquidation of the related mortgaged property resulted
    in recoveries in excess of the sum of the outstanding principal balance plus
    accrued interest thereon, Servicing Advances and all liquidation expenses
    related to such mortgage loan.
 
(8) Excess Recovery cannot be computed for the indicated period.
 
                                       22
<PAGE>   90
 
      DELINQUENCY, FORECLOSURE AND LOSS EXPERIENCE OF BANK OF AMERICA, FSB
 
<TABLE>
<CAPTION>
                                                  AT OR FOR THE YEAR ENDED DECEMBER 31,
                                  ----------------------------------------------------------------------       AT OR FOR THE
                                                                                                           SIX-MONTH PERIOD ENDED
                                          1994                    1995                     1996                JUNE 30, 1997
                                  ---------------------   ---------------------   ----------------------   ----------------------
                                   BY       BY DOLLAR      BY       BY DOLLAR                BY DOLLAR                BY DOLLAR
                                   NO.      AMOUNT OF      NO.      AMOUNT OF       BY       AMOUNT OF       BY       AMOUNT OF
                                   OF         LOANS        OF         LOANS       NO. OF       LOANS       NO. OF       LOANS
                                  LOANS   (IN MILLIONS)   LOANS   (IN MILLIONS)   LOANS    (IN MILLIONS)   LOANS    (IN MILLIONS)
                                  -----   -------------   -----   -------------   ------   -------------   ------   -------------
<S>                               <C>     <C>             <C>     <C>             <C>      <C>             <C>      <C>
Total Portfolio.................   931       $ 105.8      4,846      $ 875.2      14,683     $ 3,410.5     15,250     $ 3,672.7
Average Portfolio Balance(1)....   703          78.0      3,206        530.8       8,886       1,973.9     16,021       3,843.9
Period of Delinquency
  31 to 59 days.................     1           0.1        55           7.4         154          34.0        119          22.8
  60 to 89 days.................     1           0.0         3           1.0          34           7.3         24           4.7
  90 days or more(2)............     4           0.3         1           0.3          14           2.0         16           3.1
                                  ----       -------      ----       -------      ------     ---------     ------     ---------
Total Delinquent Loans..........     6       $   0.4        59       $   8.7         202     $    43.3        159     $    30.6
Delinquency Ratio...............  0.64%         0.41%     1.22%         0.98%       1.38%         1.27%      1.04%         0.83%
Foreclosures Pending(3).........     0       $   0.0         2       $   0.3          23     $     3.7         34     $     5.9
Foreclosure Ratio...............  0.00%         0.00%     0.04%         0.04%       0.16%         0.11%      0.22%         0.16%
Losses..........................     0       $     0         0       $     0           0     $       0          0     $       0
Loss Ratio(5)...................  0.00%         0.00%     0.00%         0.00%       0.00%         0.00%      0.00%         0.00%
</TABLE>
 
- ---------------
 
(1) Average Portfolio Balance for the period indicated is based on end of month
    balances divided by the number of months in the period indicated.
 
(2) Does not include Foreclosures Pending.
 
(3) Includes mortgage loans for which foreclosure proceedings had been
    instituted and title to which had not been acquired by Bank of America FSB,
    a third party or by an insurer at the date indicated.
 
(4) Losses are the sum of losses less net gains (Excess Recoveries) on all
    mortgage loans liquidated during the period indicated. Loss for any mortgage
    loan is equal to the difference between (a) the sum of the outstanding
    principal balance plus accrued interest, lost interest income accrued at
    Bank of America, FSB's internal reinvestment rate from the date such
    mortgage loan became a REO mortgage loan until the date it was liquidated,
    Servicing Advances and all liquidation expenses related to such mortgage
    loan and (b) all amounts received in connection with the liquidation of the
    related mortgaged property. Losses are included in the year in which they
    were expensed or written down. Excess Recovery is calculated only with the
    respect to defaulted mortgage loans as to which the liquidation of the
    related mortgaged property resulted in recoveries in excess of the sum of
    the outstanding principal balance plus accrued interest thereon, Servicing
    Advances and all liquidation expenses related to such mortgage loan.
 
(5) Loss Ratios are computed by dividing the Losses during the period indicated
    by the Average Portfolio Balance during such period.
 
                                       23
<PAGE>   91
 
                        DESCRIPTION OF THE CERTIFICATES
 
GENERAL
 
     Each Series of Certificates will be issued pursuant to a Pooling Agreement,
similar to the form filed as an exhibit to the Registration Statement of which
this Prospectus is a part. Each Pooling Agreement will be filed with the
Securities and Exchange Commission as an exhibit to a Current Report on Form
8-K. The following summaries (together with additional summaries under "THE
POOLING AGREEMENT" below) describe certain provisions relating to the
Certificates common to each Pooling Agreement. References in this Prospectus to
the relevant articles, sections and exhibits of the applicable Pooling Agreement
appear in parenthesis. 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 Pooling Agreement for each Trust Fund and the related
Prospectus Supplement. Wherever particular sections or defined terms of the
Pooling Agreement are referred to herein, such sections or defined terms are
thereby incorporated herein by reference.
 
     Certificates of each Series covered by a particular Pooling Agreement will
evidence specified beneficial ownership interests in a separate Trust Fund
created pursuant to such Pooling Agreement. (Article I and Sections 5.01 and
5.02) A Trust Fund will consist of, to the extent provided in the Pooling
Agreement: (i) such Mortgage Loans (and the related mortgage documents) or
interests therein underlying a particular Series of Certificates as from time to
time are subject to the Pooling Agreement (exclusive of any Retained Yield
(described below)); (ii) such assets including, without limitation, all payments
and collections in respect of the Mortgage Loans due after the related Cut-off
Date, as from time to time are identified as deposited in respect thereof in the
Custodial Account and in the related Certificate Account; (iii) property
acquired by foreclosure of such Mortgage Loans or deed in lieu of foreclosure;
(iv) hazard insurance policies and Primary Mortgage Insurance Policies, if any,
and certain proceeds thereof; and (v) any combination, as and to the extent
specified in the related Prospectus Supplement, of a Letter of Credit, Mortgage
Pool Insurance Policy, Special Hazard Insurance Policy, Certificate Insurance
Policy, Bankruptcy Bond or other type of credit enhancement as described under
"DESCRIPTION OF CREDIT ENHANCEMENTS." To the extent that any Trust Fund includes
certificates of interest or participations in Mortgage Loans, the related
Prospectus Supplement will describe the material terms and conditions of such
certificates or participations. (Article I)
 
     Each Series of Certificates may consist of any one or a combination of the
following: (i) a single Class of Certificates; (ii) two or more Classes of
Certificates, one or more Classes of which will be senior ("Senior
Certificates") in right of payment to one or more of the other Classes
("Subordinate Certificates"), and as to which certain Classes of Senior (or
Subordinate) Certificates may be senior to other Classes of Senior (or
Subordinate) Certificates, as described in the respective Prospectus Supplement
(any such Series, a "Senior/Subordinate Series"); (iii) two or more Classes of
Certificates, one or more Classes ("Strip Certificates") of which will be
entitled to (a) principal distributions, with disproportionate, nominal or no
interest distributions or (b) interest distributions, with disproportionate,
nominal or no principal distributions; (iv) two or more Classes of Certificates
which differ as to the timing, sequential order, rate, pass-through rate or
amount of distributions of principal or interest or both, or as to which
distributions of principal or interest or both on any Class may be made upon the
occurrence of specified events, in accordance with a schedule or formula
(including "planned amortization Classes" and "targeted amortization Classes"),
or on the basis of collections from designated portions of the Mortgage Pool,
which Series may include one or more Classes of Certificates ("Accrual
Certificates") with respect to which certain accrued interest will not be
distributed but rather will be added to the principal balance thereof on each
Distribution Date for the period described in the related Prospectus Supplement;
or (v) other types of Classes of Certificates, as described in the related
Prospectus Supplement. Credit support for each Series of Certificates will be
provided by a Mortgage Pool Insurance Policy, Special Hazard Insurance Policy,
Certificate Insurance Policy, Bankruptcy Bond, Letter of Credit, Reserve Fund or
other credit enhancement as described under "DESCRIPTION OF CREDIT
ENHANCEMENTS," by the subordination of one or more Classes of Certificates as
described under "SUBORDINATION" or by any combination of the foregoing, as
specified in the Prospectus Supplement applicable for such Series.
 
                                       24
<PAGE>   92
 
     If so specified in the Prospectus Supplement relating to a Series of
Certificates, one or more elections may be made to treat the related Trust Fund,
or designated portion thereof, as a REMIC. If such an election is made with
respect to a Series of Certificates, one of the Classes of Certificates will be
designated as evidencing the sole Class of "residual interests" in each related
REMIC, as defined in the Code; alternatively, a separate Class of ownership
interests will evidence such residual interests. All other Classes of
Certificates in such Series will constitute "regular interests" in the related
REMIC, as defined in the Code and will be designated as such. As to each Series,
all Certificates offered hereby will be rated in one of the four highest rating
categories by one or more Rating Agencies. As to each Series of Certificates as
to which a REMIC election is to be made, the Depositor, or such other person
specified in the related Prospectus Supplement, will be obligated to take
certain specified actions required in order to comply with applicable laws and
regulations.
 
FORM OF CERTIFICATES
 
     If so specified in the related Prospectus Supplement, one or more Classes
of Certificates of a Series will be issued as physical certificates in fully
registered form only in the denominations specified in the related Prospectus
Supplement, and will be transferable and exchangeable at the corporate trust
office of the Certificate Registrar named in the related Prospectus Supplement.
(Section 5.02) No service charge will be made for any registration of exchange
or transfer of Certificates, but the Trustee may require payment of a sum
sufficient to cover any tax or other governmental charge. (Section 5.02) The
term "Certificateholder" or "Holder" as used herein refers to the entity whose
name appears on the records of the Certificate Registrar (or, if applicable, the
Transfer Agent) as the registered holder thereof.
 
     If so specified in the related Prospectus Supplement, one or more Classes
of Certificates of a Series ("Book-Entry Certificates") may be initially
represented by one or more certificates registered in the name of The Depository
Trust Company ("DTC") or other securities depository and be available only in
the form of book-entries. Any Book-Entry Certificates will initially be
registered in the name of Cede & Co., the nominee of DTC. Certificateholders may
also hold Certificates of a Series through CEDEL or Euroclear (in Europe), if
they are participants in such systems or indirectly through organizations that
are participants in such systems. CEDEL and Euroclear will hold omnibus
positions on behalf of their participants through customers' certificates
accounts in CEDEL's and Euroclear's names on the books of their respective
Depositaries which in turn will hold such positions in customers' certificates
accounts in the Depositaries' names on the books of DTC. Citibank, N.A.
("Citibank"), will act as depositary for CEDEL and Morgan Guaranty Trust Company
of New York ("Morgan") will act as depositary for Euroclear (in such capacities,
the "Depositaries").
 
     Transfers between DTC participants will occur in the ordinary way in
accordance with DTC rules. Transfers between CEDEL Participants and Euroclear
Participants will occur in the ordinary way in accordance with their applicable
rules and operating procedures.
 
     Cross-market transfers between persons holding directly or indirectly
through DTC, on the one hand, and directly or indirectly through CEDEL or
Euroclear Participants, on the other, will be effected in DTC in accordance with
DTC rules on behalf of the relevant European international clearing system by
its Depositary; however, such cross-market transactions will require delivery of
instructions to the relevant European international clearing system by the
counterparty in such system in accordance with its rules an procedures and
within its established deadlines (European time). The relevant European
international clearing system will, if the transaction meets its settlement
requirements, deliver instructions to its 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. CEDEL Participants and Euroclear
Participants may not deliver instructions directly to the Depositaries.
 
     Because of time-zone differences, credits of certificates received in CEDEL
or Euroclear as a result of a transaction with a DTC participant will be made
during subsequent certificates settlement processing and dated the business day
following the DTC settlement date. Such credits or any transactions in such
certificates settled during such processing will be reported to the relevant
Euroclear or CEDEL participant on such business day. Cash received in CEDEL or
Euroclear as a result of sales of certificates by or through a CEDEL Participant
or a Euroclear Participant to a DTC Participant will be received with value on
the DTC settlement
 
                                       25
<PAGE>   93
 
date but will be available in the relevant CEDEL or Euroclear cash account only
as of the business day following settlement in DTC. For information with respect
to tax documentation procedures relating to the Certificates, see "FEDERAL
INCOME TAX CONSEQUENCES -- Prohibited Transactions and Other Possible REMIC
Taxes -- Foreign Investors in REMIC Certificates" herein.
 
     DTC is a limited-purpose trust company organized under the laws of the
State of New York, a member of the Federal Reserve System, a "clearing
corporation" within the meaning of the New York Uniform Commercial Code, and a
"clearing agency" registered pursuant to the provisions of Section 17A of the
Securities Exchange Act of 1934, as amended. DTC accepts securities for deposit
from its participating organizations ("Participants") and facilitates the
clearance and settlement of securities transactions between Participants in such
securities through electronic book-entry changes in accounts of Participants,
thereby eliminating the need for physical movement of certificates. Participants
include securities brokers and dealers, banks and trust companies and clearing
corporations and may include certain other organizations. Indirect access to the
DTC system is also available to others such as banks, brokers, dealers and trust
companies that clear through or maintain a custodial relationship with a
Participant, either directly or indirectly ("Indirect Participants").
 
     Beneficial owners ("Owners") that are not Participants but desire to
purchase, sell or otherwise transfer ownership of Book-Entry Certificates may do
so only through Participants (unless and until Definitive Certificates, as
defined below, are issued). In addition, Owners will receive all distributions
of principal of, and interest on, the Book-Entry Certificates from the Trustee
or any Trustee, as the case may be, through DTC and Participants. Owners 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 (as defined below) are issued, it
is anticipated that the only "holder" of Book-Entry Certificates of any Series
will be Cede & Co., as nominee of DTC. Owners will only be permitted to exercise
the rights of holders indirectly through Participants and DTC.
 
     While any Book-Entry Certificates of a Series are outstanding (except under
the circumstances described below), under the rules, regulations and procedures
creating and affecting DTC and its operations (the "Rules"), DTC is required to
make book-entry transfers among Participants on whose behalf it acts with
respect to the Book-Entry Certificates and is required to receive and transmit
distributions of principal of, and interest on, the Book-Entry Certificates.
Participants with whom Owners have accounts with respect to Book-Entry
Certificates are similarly required to make book-entry transfers and receive and
transmit such distributions on behalf of their respective Owners. Accordingly,
although Owners will not possess certificates, the Rules provide a mechanism by
which Owners will receive distributions and will be able to transfer their
interests.
 
     Unless and until Definitive Certificates are issued, Owners who are not
Participants may transfer ownership of Book-Entry Certificates of a Series only
through Participants by instructing such Participants to transfer Book-Entry
Certificates, by book-entry transfer, through DTC for the account of the
purchasers of such Book-Entry Certificates, which account is maintained with
their respective Participants. Under the Rules and in accordance with DTC's
normal procedures, transfers of ownership of Book-Entry Certificates will be
executed through DTC and the accounts of the respective Participants at DTC will
be debited and credited. Similarly, the respective Participants will make debits
or credits, as the case may be, on their records on behalf of the selling and
purchasing Owners.
 
     Book-Entry Certificates of a Series will be issued in registered form to
Owners, or their nominees, rather than to DTC (such Book-Entry Certificates
being referred to herein as "Definitive Certificates") only under the
circumstances provided in the related Pooling Agreement, which generally will
include, except if otherwise provided therein, if (i) the Depositor advises the
Trustee in writing that DTC is no longer willing or able to discharge properly
its responsibilities as nominee and depository with respect to the Book-Entry
Certificates of such Series and the Trustee and the Depositor are unable to
locate a qualified successor, (ii) the Depositor, at its sole option, elects to
terminate the book-entry system through DTC or (iii) after the occurrence of an
event of default under the Pooling Agreement, a majority of the aggregate
Percentage Interest of any Class of Certificates of such Series advises DTC in
writing that the continuation of a book-entry system through DTC
 
                                       26
<PAGE>   94
 
(or a successor thereto) to the exclusion of any physical certificates being
issued to Owners is no longer in the best interests of Owners of such Class of
Certificates. Upon issuance of Definitive Certificates of a Series to Owners,
such Book-Entry Certificates will be transferable directly (and not exclusively
on a book-entry basis) and registered holders will deal directly with the
Trustee with respect to transfers, notices and distributions.
 
     DTC has advised the Master Servicer and the Depositor that, unless and
until Definitive Certificates are issued, DTC will take any action permitted to
be taken by a holder only at the direction of one or more Participants to whose
DTC accounts the Certificates are credited. DTC has advised the Master Servicer
and the Depositor that DTC will take such action with respect to any Percentage
Interests of the Book-Entry Certificates of a Series only at the direction of
and on behalf of such Participants with respect to such Percentage Interests of
the Book-Entry Certificates. DTC may take actions, at the direction of the
related Participants, with respect to some Book-Entry Certificates which
conflict with actions taken with respect to other Book-Entry Certificates.
 
     Centrale de Livraison de Valeurs Mobilieres S.A. ("CEDEL") is incorporated
under the laws of Luxembourg as a professional depository. CEDEL holds
securities for its participating organizations ("CEDEL Participants") and
facilitates the clearance and settlement of securities transactions between
CEDEL Participants through electronic book-entry changes in accounts of CEDEL
Participants, thereby eliminating the need for physical movement of securities.
Transactions may be settled in CEDEL in any of 28 currencies, including United
States dollars. CEDEL provides to its Participants, among other things, services
for safekeeping, administration, clearance and settlement of internationally
traded securities and securities lending and borrowing. CEDEL interfaces with
domestic markets in several countries. As a professional depository, CEDEL is
subject to regulation by the Luxembourg Monetary Institute. CEDEL Participants
are recognized financial institutions around the world including underwriters,
securities brokers and dealers, banks, trust companies, clearing corporations
and certain other organizations and may include any underwriters, agents or
dealers with respect to a Series of Certificates offered hereby. Indirect access
to CEDEL is also available to others, such as banks, brokers, dealers and trust
companies that clear through or maintain a custodial relationship with a CEDEL
Participant, either directly or indirectly.
 
     The Euroclear System ("Euroclear") was created in 1968 to hold securities
for participants of the Euroclear System ("Euroclear Participants") and to clear
and settle transactions between Euroclear Participants through simultaneous
electronic book-entry delivery against payment, thereby eliminating the need for
physical movement of certificates and any risk from lack of simultaneous
transfers of securities and cash. Transactions may now be settled in any of 27
currencies, including United States dollars. The Euroclear System includes
various other services, including securities lending and borrowing, and
interfaces with domestic markets in several countries generally similar to the
arrangements for cross-market transfers with DTC described above. The Euroclear
System is operated by Morgan Guaranty Trust Company of New York, Brussels,
Belgium office (the "Euroclear Operator"), under contract with Euroclear
Clearance System S.C., a Belgian cooperative corporation (the "Cooperative").
All operations are conducted by the Euroclear Operator, and all Euroclear
securities clearance accounts and Euroclear cash accounts are accounts with the
Euroclear Operator, not the Cooperative. The Cooperative establishes policy for
Euroclear on behalf of Euroclear Participants. Euroclear Participants include
banks (including central banks), securities brokers and dealers with respect to
a Series of Certificates offered hereby. Indirect access to Euroclear is also
available to other firms that clear through or maintain a custodial relationship
with a Euroclear Participant, either directly or indirectly.
 
     The Euroclear Operator is the Belgian branch of a New York banking
corporation that is a member bank of the Federal Reserve System. As such, it is
regulated and examined by the Board of Governors of the Federal Reserve System
and the New York State Banking Department, as well as the Belgian Banking
Commission.
 
     Certificates clearance accounts and cash accounts with the Euroclear
Operator are governed by the Terms and Conditions Governing Use of Euroclear and
the related Operating Procedures of Euroclear and applicable Belgian law
(collectively, the "Terms and Conditions"). The Terms and Conditions govern
transfers of securities and cash within Euroclear, withdrawals of securities and
cash from Euroclear and
 
                                       27
<PAGE>   95
 
receipts of payments with respect to securities in the 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.
 
     Distributions with respect to Certificates held through CEDEL or Euroclear
will be credited to the cash accounts of CEDEL Participants or Euroclear
Participants in accordance with the relevant systems' rules and procedures, to
the extent received by its Depositary. Such distributions will be subject to tax
reporting in accordance with relevant United States tax laws and regulations.
See "FEDERAL INCOME TAX CONSEQUENCES" herein. CEDEL or the Euroclear Operator,
as the case may be, will take any other action permitted to be taken by a
Certificateholder under the Pooling Agreement or the relevant Supplement on
behalf of a CEDEL Participant or Euroclear Participant only in accordance with
its relevant rules and procedures and subject to its Depositary's ability to
effect such actions on its behalf through DTC.
 
ASSIGNMENT OF MORTGAGE LOANS
 
     At the time of issuance of a Series of Certificates, the Depositor will
cause the Mortgage Loans being included in the related Trust Fund to be assigned
to the Trustee (or its nominee), together with all principal and interest
received on or with respect to such Mortgage Loans after the Cut-off Date, other
than principal and interest due on or before the Cut-off Date. If specified in
the related Prospectus Supplement, the Depositor or a Seller may retain the
Retained Yield, if any, for itself or transfer the same to others. (Sections
2.01 and 3.10) The Trustee will, concurrently with such assignment, deliver a
Series of Certificates to the Depositor in exchange for the Mortgage Loans.
(Section 2.05) Each Mortgage Loan will be identified in a schedule appearing as
an exhibit to the related Pooling Agreement. Such schedule will include, among
other things, information as to the principal balance of each Mortgage Loans as
of the Cut-off Date, as well as information respecting the Mortgage Rate, the
currently scheduled monthly payment of principal and interest, the maturity of
the Mortgage Note and the Loan-to-Value Ratio at origination (without regard to
any secondary financing). (Article I)
 
     In addition, the Depositor will, as to each Mortgage Loan, deliver to the
Trustee (or to the custodian described below) the Mortgage Note (and any
modification or amendment thereto) endorsed without recourse either in blank or
to the order of the Trustee (or its nominee), the Mortgage with evidence of
recording indicated thereon (except for any Mortgage not returned from the
public recording office) an assignment in recordable form of the Mortgage and,
if applicable, any riders or modifications to such Mortgage Note and Mortgage,
together with certain other documents at such times as set forth in the related
Pooling Agreement. Such assignments may be blanket assignments covering
Mortgages secured by Mortgaged Properties located in the same county, if
permitted by law. In the event that, with respect to any Mortgage Loan, the
Depositor cannot deliver the Mortgage or any assignment with evidence of
recording thereon concurrently with the execution and delivery of the related
Pooling Agreement because of a delay caused by the public recording office, the
Depositor will deliver or cause to be delivered to the Trustee or the custodian
a true and correct photocopy of such Mortgage or assignment. The Depositor will
deliver or cause to be delivered to the Trustee or the custodian such Mortgage
or assignment with evidence of recording indicated thereon after receipt thereof
from the public recording office or from the related Seller. Assignments of the
Mortgage Loans to the Trustee (or its nominee) will be recorded in the
appropriate public recording office, except in states where, in the opinion of
counsel acceptable to the Trustee, such recording is not required to protect the
Trustee's interests in the Mortgage Loan against the claim of any subsequent
transferee or any successor to or creditor of the Depositor or the originator of
such Mortgage Loan. (Section 2.01)
 
     The Trustee (or the custodian hereinafter referred to) will hold such
documents in trust for the benefit of the Certificateholders, and generally will
review such documents within 45 days after receipt thereof in the case of
documents delivered concurrently with the execution and delivery of the related
Pooling Agreement, and within the time period specified in the related Pooling
Agreement in the case of all other documents delivered. If any such document is
found to be missing or defective in any material respect, the Trustee (or such
custodian) shall promptly so notify the Master Servicer and the Depositor, the
former of which shall notify the related Seller. If the Seller does not cure the
omission or defect within 60 days after notice is given
 
                                       28
<PAGE>   96
 
to the Master Servicer, the Seller will be obligated to purchase within 90 days
of such notice the related Mortgage Loan from the Trustee at its Purchase Price
(or, if so specified in the related Prospectus Supplement, will be permitted to
substitute for such Mortgage Loan under the conditions specified herein and in
the related Prospectus Supplement). The Master Servicer will be obligated to
enforce this obligation of the Seller to the extent described above under
"MORTGAGE LOAN PROGRAM -- Representations and Warranties by Sellers" but subject
to the provisions described below under "-- Realization Upon Defaulted Mortgage
Loans." There can be no assurance that the applicable Seller will fulfill its
obligation to purchase any Mortgage Loan as described above. Neither the Master
Servicer nor the Depositor will be obligated to purchase or substitute for such
Mortgage Loan if the Seller defaults on its obligation to do so. This obligation
to purchase or substitute for any such Mortgage Loan constitutes the sole remedy
available to the Certificateholders or the Trustee for omission of, or a
material defect in, a constituent document. Any Mortgage Loan not so purchased
or substituted for shall remain in the related Trust Fund.
 
     The Trustee will be authorized at any time to appoint one or more
custodians pursuant to a custodial agreement to hold title to the Mortgage
Loans, to maintain possession of and, if applicable, to review the documents
relating to the Mortgage Loans as the agent of the Trustee. The identity of any
such custodian to be appointed on the date of initial issuance of the
Certificates will be set forth in the related Prospectus Supplement. Except as
specified in the following paragraph, such custodian may not be an affiliate of
the Depositor or the Master Servicer. (Section 8.11)
 
     If specified in the Prospectus Supplement related to a Series of
Certificates, during the period that any Class of Certificates of that Series
are outstanding and so long as the ratings of the long-term senior unsecured
debt of BankAmerica Corporation satisfy the rating conditions set forth in the
Prospectus Supplement, the Master Servicer identified in the Prospectus
Supplement will hold the original documentation relating to each Mortgage Loan,
including the related Mortgage Note and Mortgage (such original documentation,
the "Mortgage File"), as custodian and agent for the Trustee. If BankAmerica's
long-term senior unsecured debt rating does not satisfy the above-described
conditions, the Mortgage Files will be delivered to the Trustee or an
independent custodian on behalf of the Trustee within 90 days of the date such
conditions are not satisfied. Under the related Pooling Agreement, the Trustee
will be appointed attorney-in-fact for the Depositor with power to prepare,
execute and record assignments of the Mortgages in the event that the Depositor
fails to do so on a timely basis. See "RISK FACTORS -- Creditors' Rights and
Bankruptcy Considerations" in the applicable Prospectus Supplement for a
description of the risks to Certificateholders with respect to any such Series.
 
     Pursuant to each Pooling Agreement, the Master Servicer, either directly or
through Subservicers, will service and administer the Mortgage Loans assigned to
the Trustee as more fully set forth below.
 
RETAINED YIELD
 
     For certain Series of Certificates, the Depositor or a Seller may retain a
portion of the interest payable on each Mortgage Loan (the "Retained Yield").
The Retained Yield will either be set as a fixed rate or will be calculated by
subtracting the Master Servicing Fee and the Pass-Through Rate from the Mortgage
Rate. Any such Retained Yield and any earnings from reinvestments thereof will
not be part of the Trust Fund.
 
PAYMENTS ON MORTGAGE LOANS; DEPOSITS TO CERTIFICATE ACCOUNT
 
     The Master Servicer will deposit or will cause to be deposited into the
Custodial Account on a daily basis certain payments and collections received by
it subsequent to the Cut-off Date (other than payments due on or before the
Cut-off Date), as specifically set forth in the related Pooling Agreement, which
generally will include the following except as otherwise provided therein:
 
          (i) all payments on account of principal, including principal payments
     received in advance of the date on which the related monthly payment is due
     (the "Due Date") ("Principal Prepayments"), on the Mortgage Loans
     comprising a Trust Fund;
 
                                       29
<PAGE>   97
 
          (ii) all payments on account of interest on the Mortgage Loans
     comprising such Trust Fund, net of the portion of each payment thereof
     retained by the Master Servicer or any Subservicer, if any, as its
     servicing or other compensation;
 
          (iii) all amounts (net of unreimbursed liquidation expenses and
     insured expenses incurred, and unreimbursed Servicing Advances made, by any
     related Subservicer) received and retained in connection with the
     liquidation of any defaulted Mortgage Loan, by foreclosure or otherwise
     ("Liquidation Proceeds"), including all proceeds of any Special Hazard
     Insurance Policy, Bankruptcy Bond, Mortgage Pool Insurance Policy,
     Certificate Insurance Policy, Primary Mortgage Insurance Policy and any
     title, hazard or other insurance policy covering any Mortgage Loan in such
     Mortgage Pool (together with any payments under any Letter of Credit,
     "Insurance Proceeds") or proceeds from any alternative arrangements
     established in lieu of any such insurance and described in the applicable
     Prospectus Supplement, other than proceeds to be applied to the restoration
     of the related property or released to the Mortgagor in accordance with the
     Master Servicer's normal servicing procedures;
 
          (iv) any Buydown Funds (and, if applicable, investment earnings
     thereon) required to be paid to Certificateholders, as described below;
 
          (v) all proceeds of any Mortgage Loan in such Trust Fund purchased
     (or, in the case of a substitution, certain amounts representing a
     principal adjustment) by the Depositor, any Seller or any other person
     pursuant to the terms of the Pooling Agreement. See "MORTGAGE LOAN
     PROGRAM -- Representations and Warranties by Sellers" and "-- Assignment of
     Mortgage Loans" above;
 
          (vi) any amount required to be deposited by the Master Servicer in
     connection with losses realized on investments of funds held in the
     Custodial Account, as described below; and
 
          (vii) any amounts required to be transferred from the Certificate
     Account to the Custodial Account.
 
     In addition to the Custodial Account, the Master Servicer will establish
and maintain, in the name of the Trustee for the benefit of the holders of each
Series of Certificates, an account for the disbursement of payments on the
Mortgage Loans evidenced by each Series of Certificates (the "Certificate
Account"). Both the Custodial Account and the Certificate Account must be either
(i) maintained with a depository institution whose debt obligations at the time
of any deposit therein are rated by the Rating Agency or Agencies that rated one
or more Classes of Certificates of the related Series not less than a specified
level comparable to the rating category of such Certificates, (ii) an account or
accounts the deposits in which are fully insured to the limits established by
the FDIC, provided that any deposits not so insured shall be otherwise
maintained such that, as evidenced by an opinion of counsel, the
Certificateholders have a claim with respect to the funds in such accounts or a
perfected first priority security interest in any collateral securing such funds
that is superior to the claims of any other depositors or creditors of the
depository institution with which such accounts are maintained, (iii) in the
case of the Certificate Account, a trust account or accounts maintained at the
Trustee, or (iv) such other account or accounts acceptable to the Rating Agency
or Agencies that rated one or more Classes of Certificates of such Series (an
"Eligible Account"). The collateral that is eligible to secure amounts in an
Eligible Account is limited to certain permitted investments, which are
generally limited to United States government securities and other investments
that are rated, at the time of acquisition, in one of the categories permitted
by the related Pooling Agreement ("Permitted Investments"). (Article I and
Section 3.07) A Certificate Account may be maintained as an interest-bearing or
a non-interest-bearing account, or funds therein may be invested in Permitted
Investments as described below. The Custodial Account may contain funds relating
to more than one Series of Mortgage Pass-Through Certificates as well as
payments received on other mortgage loans serviced or master serviced by the
Master Servicer that have been deposited into the Custodial Account.
 
     Not later than the business day preceding each Distribution Date (the
"Certificate Account Deposit Date"), the Master Servicer will withdraw from the
Custodial Account and deposit into the applicable Certificate Account, in
immediately available funds, the amount to be distributed therefrom to
Certificateholders on such Distribution Date. The Master Servicer or the Trustee
will also deposit or cause to be
 
                                       30
<PAGE>   98
 
deposited into the Certificate Account the amount of any advances made by the
Master Servicer as described herein under "Advances," any payments under any
Letter of Credit, any amounts required to be transferred to the Certificate
Account from a Reserve Fund, as described under "Credit Enhancements" below, any
amounts required to be paid by the Master Servicer out of its own funds due to
the operation of a deductible clause in any blanket policy maintained by the
Master Servicer to cover hazard losses on the Mortgage Loans as described under
"PRIMARY MORTGAGE INSURANCE, HAZARD INSURANCE; CLAIMS THEREUNDER" below and any
other amounts as specifically set forth in the related Pooling Agreement.
 
     The portion of any payment received by the Master Servicer in respect of a
Mortgage Loan that is allocable to Retained Yield will generally be deposited
into the Custodial Account, but will not be deposited in the Certificate Account
for the related Series of Certificates and will be distributed as provided in
the related Pooling Agreement.
 
     Funds on deposit in the Custodial Account may be invested in Permitted
Investments maturing in general not later than the business day preceding the
next Distribution Date and funds on deposit in the related Certificate Account
may be invested in Permitted Investments maturing, in general, no later than the
Distribution Date. All income and gain realized from any such investment will be
for the account of the Master Servicer. The amount of any loss incurred in
connection with any such investment must be deposited in the Custodial Account
or in the Certificate Account, as the case may be, by the Master Servicer out of
its own funds upon realization of such loss. (Sections 3.07 and 4.01).
 
     With respect to each Buydown Mortgage Loan, the Master Servicer will
deposit the related Buydown Funds provided to it in a Buydown Account which will
comply with the requirements set forth herein with respect to a Custodial
Account. The terms of Buydown Mortgage Loans will provide for the contribution
of Buydown Funds in an amount equal to or exceeding either (i) the total
payments to be made from such funds pursuant to the related buydown plan or (ii)
if such Buydown Funds are to be deposited on a discounted basis, that amount of
Buydown Funds which, together with investment earnings thereon at a rate that
will support the scheduled level of payments due under the Buydown Mortgage
Loan. Neither the Master Servicer nor the Depositor will be obligated to add to
any such discounted Buydown Funds any of its own funds should investment
earnings prove insufficient to maintain the scheduled level of payments. To the
extent that any such insufficiency is not recoverable from the Mortgagor or, in
an appropriate case, from the Seller, distributions to Certificateholders may be
affected. With respect to each Buydown Mortgage Loan, the Master Servicer will
withdraw from the Buydown Account and remit to the Custodial Account on or
before the date specified in the Subservicing Agreement described above the
amount, if any, of the Buydown Funds (and, if applicable, investment earnings
thereon) for each Buydown Mortgage Loan that, when added to the amount due from
the Mortgagor on such Buydown Mortgage Loan, equals the full monthly payment
which would be due on the Buydown Mortgage Loan if it were not subject to the
buydown plan. The Buydown Funds will in no event be a part of the related Trust
Fund.
 
     If the Mortgagor on a Buydown Mortgage Loan prepays such Mortgage Loan in
its entirety during the Buydown Period, the Master Servicer will withdraw from
the Buydown Account and remit to the Mortgagor or such other designated party in
accordance with the related buydown plan any Buydown Funds remaining in the
Buydown Account. Generally, if a prepayment by a Mortgagor during the Buydown
Period together with Buydown Funds will result in full prepayment of a Buydown
Mortgage Loan, the Master Servicer will be required to withdraw from the Buydown
Account and deposit in the Custodial Account the Buydown Funds and investment
earnings thereon, if any, which together with such prepayment will result in a
prepayment in full. Any Buydown Funds so remitted to the Master Servicer in
connection with a prepayment described in the preceding sentence will be deemed
to reduce the amount that would be required to be paid by the Mortgagor to repay
fully the related Mortgage Loan if the Mortgage Loan were not subject to the
buydown plan. Any investment earnings remaining in the Buydown Account after
prepayment or after termination of the Buydown Period will be remitted to the
related Mortgagor or such other designated party pursuant to the agreement
relating to each Buydown Mortgage Loan (the "Buydown Agreement"). If the
Mortgagor defaults during the Buydown Period with respect to a Buydown Mortgage
Loan and the property securing such Buydown Mortgage Loan is sold in liquidation
(either by the Master Servicer, the Primary Mortgage Insurer, the insurer under
the Mortgage Pool Insurance Policy (the "Pool Insurer") or any other insurer),
the Master
 
                                       31
<PAGE>   99
 
Servicer will withdraw from the Buydown Account the Buydown Funds and all
investment earnings thereon, if any, and deposit the same in the Custodial
Account or pay the same to the Primary Mortgage Insurer or the Pool Insurer if
the Mortgaged Property is transferred to such insurer and such insurer pays all
of the loss incurred in respect of such default.
 
WITHDRAWALS FROM THE CUSTODIAL ACCOUNT
 
     The Master Servicer may, from time to time, make withdrawals from the
Custodial Account for certain purposes, as specifically set forth in the related
Pooling Agreement, which generally will include the following except as
otherwise provided therein:
 
          (i) to make deposits to the Certificate Account in the amounts and in
     the manner provided in the Pooling Agreement and described in "Payments on
     Mortgage Loans; Deposits to Certificate Account";
 
          (ii) to reimburse itself or any Subservicer for Advances, or for
     amounts advanced in respect of taxes, insurance premiums or similar
     expenses ("Servicing Advances") as to any Mortgaged Property, out of late
     payments or collections on the related Mortgage Loan with respect to which
     such Advances or Servicing Advances were made;
 
          (iii) to pay to itself or any Subservicer unpaid Servicing Fees and
     Subservicing Fees, out of payments or collections of interest on each
     Mortgage Loan;
 
          (iv) to pay to itself as additional servicing compensation any
     investment income on funds deposited in the Custodial Account, and, if so
     provided in the Pooling Agreement, any profits realized upon disposition of
     a Mortgaged Property acquired by deed in lieu of foreclosure or otherwise
     allowed under the Pooling Agreement;
 
          (v) to pay to the Seller all amounts received with respect to each
     Mortgage Loan repurchased pursuant to the terms of the Pooling Agreement
     and not required to be distributed as of the date on which the related
     Purchase Price is determined;
 
          (vi) to pay the Depositor or the Seller, as applicable, or its
     assignee all amounts constituting Retained Yield, if any, out of
     collections or payments which represent interest on each Mortgage Loan
     (including any Mortgage Loan as to which title to the underlying Mortgaged
     Property was acquired);
 
          (vii) to reimburse itself or any Subservicer for any Advance or
     Servicing Advance previously made which the Master Servicer has determined
     to not be ultimately recoverable from Liquidation Proceeds, Insurance
     Proceeds or otherwise (a "Nonrecoverable Advance"), subject, in the case of
     a Senior/Subordinate Series, to certain limitations set forth in the
     Pooling Agreement as described in the related Prospectus Supplement;
 
          (viii) to reimburse itself or the Depositor for certain other expenses
     incurred for which it or the Depositor is entitled to reimbursement or
     against which it or the Depositor is indemnified pursuant to the Pooling
     Agreement; and
 
          (ix) to clear the Custodial Account of amounts relating to the
     corresponding Mortgage Loans in connection with the termination of the
     Trust Fund pursuant to the Pooling Agreement, as described in "THE POOLING
     AGREEMENT -- Termination; Retirement of Certificates." (Section 3.10)
 
DISTRIBUTIONS
 
     Beginning on the Distribution Date in the month next succeeding the month
in which the Cut-off Date occurs (or such other date as may be set forth in the
related Prospectus Supplement) for a Series of Certificates, distributions of
principal and interest (or, where applicable, of principal only or interest
only) on each Class of Certificates entitled thereto will be made either by the
Trustee, the Master Servicer acting on behalf of the Trustee or a paying agent
appointed by the Trustee (the "Paying Agent"), to the persons who are registered
as the Holders of such Certificates at the close of business on the last
business day of the preceding month (the "Record Date") in proportion to their
respective Percentage Interests. If so specified in the
 
                                       32
<PAGE>   100
 
related Prospectus Supplement, interest which accrues and is not payable on a
Class of Certificates will be added to the principal balance of each Certificate
of such Class in proportion to its Percentage Interest. The undivided percentage
interest (the "Percentage Interest") represented by a Certificate of a
particular Class will be equal to the percentage obtained by dividing the
initial principal balance or notional amount of such Certificate by the
aggregate initial amount or notional balance of all the Certificates of such
Class. Distributions will be made in immediately available funds (by wire
transfer or otherwise) to the account of a Certificateholder at a bank or other
entity having appropriate facilities therefor, if such Certificateholder has so
notified the Trustee, the Master Servicer or the Paying Agent, as the case may
be, and the applicable Pooling Agreement provides for such form of payment, or
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 will be made only upon presentation and surrender
of the Certificates at the office or agency of the Trustee specified in the
notice to Certificateholders of such final distribution. (Article I and Sections
4.01 and 9.01)
 
PRINCIPAL AND INTEREST ON THE CERTIFICATES
 
     The method of determining, and the amount of, distributions of principal
and interest (or, where applicable, of principal only or interest only) on a
particular Series of Certificates will be described in the related Prospectus
Supplement. Distributions of interest on each Class of Certificates will be made
prior to distributions of principal thereon. Each Class of Certificates (other
than certain Classes of Strip Certificates) may have a different Pass-Through
Rate, which may be a fixed, variable or adjustable Pass-Through Rate, or any
combination of two or more such Pass-Through Rates. The related Prospectus
Supplement will specify the Pass-Through Rate or Rates for each Class, or the
initial Pass-Through Rate or Rates and the method for determining the
Pass-Through Rate or Rates. If so specified in the related Prospectus
Supplement, interest on any Class of Certificates for any Distribution Date may
be limited to the extent of available funds for such Distribution Date. Interest
on the Certificates will be calculated on the basis of a 360-day year consisting
of twelve 30-day months.
 
     On each Distribution Date for a Series of Certificates, the Trustee or the
Master Servicer on behalf of the Trustee will distribute or cause the Paying
Agent to distribute, as the case may be, to each holder of record on the Record
Date of a Class of Certificates, an amount equal to the Percentage Interest
represented by the Certificate held by such holder multiplied by such Class's
Distribution Amount. The Distribution Amount for a Class of Certificates for any
Distribution Date will be the portion, if any, of the Principal Distribution
Amount (as defined in the related Prospectus Supplement) allocable to such Class
for such Distribution Date, as described in the related Prospectus Supplement,
plus, if such Class is entitled to payments of interest on such Distribution
Date, one month's interest at the applicable Pass-Through Rate on the principal
balance or notional balance of such Class specified in the applicable Prospectus
Supplement, less certain interest shortfalls, as specified in the Prospectus
Supplement, which generally will include (i) any Deferred Interest added to the
principal balance of the Mortgage Loans and/or the outstanding balance of one or
more Classes of Certificates on the related Due Date, (ii) any other interest
shortfalls (including, without limitation, shortfalls resulting from application
of the Relief Act or similar legislation or regulations as in effect from time
to time) allocable to Certificateholders which are not covered by advances or
the applicable credit enhancement and (iii) shortfalls (a "Prepayment Interest
Shortfall") in collections of interest on Mortgage Loans resulting from
Mortgagor prepayments during the month preceding the month of distribution to
the extent such Prepayment Interest Shortfall is not paid by the Master Servicer
as Compensating Interest (as defined in the related Prospectus Supplement), in
each case in such amount that is allocated to such Class on the basis set forth
in the Prospectus Supplement.
 
     In the case of a Series of Certificates which includes two or more Classes
of Certificates, the timing, sequential order, priority of payment or amount of
distributions in respect of principal, and any schedule or formula or other
provisions applicable to the determination thereof (including distributions
among multiple Classes of Senior Certificates or Subordinate Certificates) of
each such Class shall be as set forth in the related Prospectus Supplement.
Distributions in respect of principal of any Class of Certificates will be made
on a pro rata basis among all of the Certificates of such Class.
 
                                       33
<PAGE>   101
 
     Except as otherwise provided in the related Pooling Agreement, on or prior
to the 15th day (or if such day is not a business day, the next succeeding
business day) of the month of distribution (the "Determination Date"), the
Master Servicer will determine the amounts of principal and interest which will
be passed through to Certificateholders on the immediately succeeding
Distribution Date. Prior to the close of business on the business day next
succeeding each Determination Date, the Master Servicer will furnish a statement
to the Trustee (the information in such statement to be made available to
Certificateholders by the Master Servicer on request) setting forth, among other
things, the amount to be distributed on the next succeeding Distribution Date.
 
ADVANCES
 
     The Master Servicer will agree to advance (either out of its own funds,
funds advanced to it by Subservicers or funds being held in the Custodial
Account for future distribution to the holders of such Certificates), for the
benefit of the holders of the Certificates of the related Series, on or before
each Distribution Date, an amount equal to the aggregate of all scheduled
payments of principal (other than any Balloon Amount in the case of a Balloon
Loan) and interest at the applicable Pass-Through Rate or Net Mortgage Rate, as
the case may be (an "Advance"), which were delinquent as of the close of
business on the business day preceding the related Determination Date on the
Mortgage Loans in the related Mortgage Pool, but only to the extent that such
advances would, in the judgment of the Master Servicer, be recoverable out of
late payments by the Mortgagors, Liquidation Proceeds, Insurance Proceeds or
otherwise. (Article I and Sections 3.07 and 4.04)
 
     The Master Servicer will make such advances in order to maintain a regular
flow of scheduled interest and principal payments to holders of the relevant
Classes of Certificates; such advances do not represent an obligation of the
Master Servicer to guarantee or insure against losses. If advances have been
made by the Master Servicer from cash being held for future distribution to
Certificateholders, the Master Servicer will replace such funds on or before any
future Distribution Date to the extent that funds in the applicable Certificate
Account on such Distribution Date would be less than payments required to be
made to Certificateholders on such date. Any Master Servicer funds advanced as
described above will be reimbursable to the Master Servicer out of recoveries on
the related Mortgage Loans for which such amounts were advanced (e.g., late
payments made by the related Mortgagor, any related Liquidation Proceeds,
proceeds of any applicable form of credit enhancement, or proceeds of any
Mortgage Loan purchased by a Seller under the circumstances described above).
Such advances by the Master Servicer will also be reimbursable to the Master
Servicer (or Subservicer) from cash otherwise distributable to
Certificateholders to the extent that the Master Servicer shall determine that
any such advances previously made are not ultimately recoverable from proceeds
of the applicable Mortgage Loan. The Master Servicer will also be obligated to
make advances for the purpose of protecting any Mortgaged Property or the Trust
Fund's security interest therein, including certain taxes and insurance premiums
not paid by Mortgagors on a timely basis, but only to the extent that such
advances would, in the judgment of the Master Servicer, be recoverable out of
Liquidation Proceeds or other proceeds of the related Mortgage Loan. Funds so
advanced will also be reimbursable to the Master Servicer from cash otherwise
distributable to Certificateholders to the extent that the Master Servicer shall
determine that any such advances previously made are not ultimately recoverable
from proceeds of the applicable Mortgage Loan. Notwithstanding the foregoing, if
the Master Servicer exercises its option, if any, to purchase the assets of a
Trust Fund as described under "THE POOLING AGREEMENT -- Termination; Retirement
of Certificates" below, the Master Servicer will be deemed to have been
reimbursed for all related advances previously made by it and not theretofore
reimbursed to it. The Master Servicer's obligation to make advances may be
supported as described in the related Pooling Agreement. In the event that the
short-term or long-term obligations of the provider of such support are
downgraded by a Rating Agency rating the related Certificates or if any
collateral supporting such obligation is not performing or is removed pursuant
to the terms of any agreement described in the related Prospectus Supplement,
the Certificates may also be downgraded. (Article I and Sections 3.08, 3.10 and
4.04)
 
                                       34
<PAGE>   102
 
REPORTS TO CERTIFICATEHOLDERS
 
     With each distribution to Certificateholders of a particular Class, the
Trustee will forward or cause to be forwarded to each holder of record of such
Class of Certificates a statement or statements with respect to the related
Trust Fund setting forth the information specifically described in the related
Pooling Agreement, which generally will include the following as applicable
except as otherwise provided therein:
 
          (i) the amount, if any, of such distribution allocable to principal;
 
          (ii) the amount, if any, of such distribution allocable to interest,
     and, with respect to a Senior/Subordinate Series of Certificates, the
     amount, if any, of any shortfall in the amount of interest and principal
     distributed;
 
          (iii) the aggregate unpaid principal balance of the Mortgage Loans
     after giving effect to the distribution of principal on such Distribution
     Date;
 
          (iv) with respect to a Series consisting of two or more Classes the
     outstanding principal balance or notional amount of each Class after giving
     effect to the distribution of principal on such Distribution Date;
 
          (v) the number and aggregate principal balances of Mortgage Loans in
     the related Mortgage Pool that are delinquent (a) one month, (b) two months
     and (c) three months, and that are in foreclosure;
 
          (vi) the book value of any real estate acquired by such Trust Fund
     through foreclosure or grant of a deed in lieu of foreclosure;
 
          (vii) the balance of the Reserve Fund, if any, at the close of
     business on such Distribution Date;
 
          (viii) the Senior Percentages and Senior Accelerated Distribution
     Percentage, if applicable, after giving effect to the distributions on such
     Distribution Date;
 
          (ix) the amount of coverage under any Letter of Credit, Mortgage Pool
     Insurance Policy, Certificate Insurance Policy or other form of credit
     enhancement covering default risk as of the close of business on the
     applicable Determination Date and a description of any credit enhancement
     substituted therefor;
 
          (x) the Special Hazard Amount, Fraud Loss Amount and Bankruptcy Amount
     as of the close of business on the applicable Distribution Date and a
     description of any change in the calculation of such amounts; and
 
          (xi) in the case of Certificates benefiting from alternative credit
     enhancement arrangements described in a Prospectus Supplement, the amount
     of coverage under such alternative arrangements as of the close of business
     on the applicable Determination Date.
 
     Each amount set forth pursuant to clause (i) and (ii) above will be
expressed as a dollar amount per Single Certificate. As to a particular Class of
Certificates, a "Single Certificate" generally will evidence a Percentage
Interest obtained by dividing $1,000 by the initial principal balance or
notional balance of all the Certificates of such Class, except as otherwise
provided in the related Pooling Agreement. In addition to the information
described above, reports to Certificateholders will contain such other
information as is set forth in the applicable Pooling Agreement, which may
include, without limitation, information as to Advances, reimbursements to
Subservicers and the Master Servicer and losses borne by the related Trust Fund.
In addition, within a reasonable period of time after the end of each calendar
year, the Master Servicer will furnish a report to each holder of record of a
Class of Certificates at any time during such calendar year which, among other
things, will include information as to the aggregate of amounts reported
pursuant to clauses (i) and (ii) above for such calendar year or, in the event
such person was a holder of record of a Class of Certificates during a portion
of such calendar year, for the applicable portion of such a year. (Section 4.02
or 4.03)
 
                                       35
<PAGE>   103
 
COLLECTION AND OTHER SERVICING PROCEDURES
 
     The Master Servicer, directly or through Subservicers, as the case may be,
will make reasonable efforts to collect all payments required under the Mortgage
Loans and will, consistent with the Pooling Agreement and any Letter of Credit,
Mortgage Pool Insurance Policy, Certificate Insurance Policy, Primary Mortgage
Insurance Policy, Bankruptcy Bond or applicable alternative credit enhancement
arrangements, follow such collection procedures as it would employ in its good
faith business judgment and which are normal and usual in its general mortgage
servicing activities. Consistent with the foregoing, the Master Servicer may in
its discretion (i) waive payments of interest or principal, (ii) accept a deed
in lieu of foreclosure, (iii) waive any late payment charge or any prepayment
charge or penalty interest in connection with the prepayment of a Mortgage Loan
or (iv) extend the Due Date for payments due on a Mortgage Loan, provided,
however, that the Master Servicer shall first determine that any such action
will not impair the coverage of any related insurance policy or materially
adversely affect the lien of the related Mortgage.
 
     In any case in which property subject to a Mortgage Loan (other than an ARM
Loan described below) is being conveyed by the Mortgagor, the Master Servicer,
directly or through a Subservicer, shall in general be obligated, to the extent
it has knowledge of such conveyance, to exercise its rights to accelerate the
maturity of such Mortgage Loan under any due-on-sale clause applicable thereto,
but only if the exercise of such rights is permitted by applicable law and only
to the extent it would not adversely affect or jeopardize coverage under any
Primary Mortgage Insurance Policy or applicable credit enhancement arrangements.
The original Mortgagor may be released from liability on a Mortgage Loan if the
Master Servicer or Subservicer shall have determined in good faith that such
release will not adversely affect the collectability of the Mortgage Loan. An
ARM Loan may be assumed if such ARM Loan is by its terms assumable and if, in
the reasonable judgment of the Master Servicer or the Subservicer, the proposed
transferee of the related Mortgaged Property establishes its ability to repay
the loan and the security for such ARM Loan would not be impaired by the
assumption. If a Mortgagor transfers the Mortgaged Property subject to an ARM
Loan without consent, such ARM Loan may be declared due and payable. Any fee
collected by the Master Servicer or Subservicer for entering into an assumption
or substitution of liability agreement will be retained by the Master Servicer
or Subservicer as additional servicing compensation. See "CERTAIN LEGAL ASPECTS
OF MORTGAGE LOANS AND RELATED MATTERS -- Enforceability of Certain Provisions"
herein. In connection with any such assumption, the Mortgage Rate borne by the
related Mortgage Note may not be altered. Mortgagors may, from time to time,
request partial releases of the Mortgaged Properties, easements, consents to
alteration or demolition and other similar matters. The Master Servicer or the
related Subservicer may approve such a request if it has determined, exercising
its good faith business judgment in the same manner as it would if it were the
owner of the related Mortgage Loan, that such approval will not adversely affect
the security for, and the timely and full collectability of, the related
Mortgage Loan. Any fee collected by the Master Servicer or the Subservicer for
processing such request will be retained by the Master Servicer or Subservicer
as additional servicing compensation. (Section 3.13)
 
     The Master Servicer is required to maintain a fidelity bond and errors and
omissions policy with respect to its officers and employees and other persons
acting on behalf of the Master Servicer in connection with its activities under
the Pooling Agreement. (Section 3.12)
 
REALIZATION UPON DEFAULTED MORTGAGE LOANS
 
     In the event that title to any Mortgaged Property is acquired in
foreclosure or by deed in lieu of foreclosure, the deed or certificate of sale
will be issued to the Trustee or to its nominee on behalf of Certificateholders
of the related Series. Notwithstanding any such acquisition of title and
cancellation of the related Mortgage Loan, such Mortgage Loan (an "REO Mortgage
Loan") will be considered for most purposes to be an outstanding Mortgage Loan
held in the Trust Fund until such time as the Mortgaged Property is sold and all
recoverable Liquidation Proceeds and Insurance Proceeds have been received with
respect to such defaulted Mortgage Loan (a "Liquidated Mortgage Loan"). For
purposes of calculations of amounts distributable to Certificateholders in
respect of an REO Mortgage Loan, the amortization schedule in effect at the time
of any such acquisition of title (before any adjustment thereto by reason of any
bankruptcy or any similar proceeding or any moratorium or similar waiver or
grace period) will be deemed to have
 
                                       36
<PAGE>   104
 
continued in effect (and, in the case of an ARM Loan, such amortization schedule
will be deemed to have adjusted in accordance with any interest rate changes
occurring on any adjustment date therefor) so long as such REO Mortgage Loan is
considered to remain in the Trust Fund. Any Mortgaged Property so acquired by
the Trust Fund must be disposed of, if a REMIC election has been made, in
accordance with applicable federal income tax regulations and consistent with
the status of the Trust Fund as a REMIC. Any income (net of expenses and other
than gains described below) received by the Master Servicer or a Subservicer on
such Mortgaged Property prior to its disposition will be deposited in the
Custodial Account upon such disposition and will be available at such time to
the extent provided in the related Pooling Agreement, for making payments to
Certificateholders. (Section 3.14)
 
     With respect to a Mortgage Loan in default, the Master Servicer may pursue
foreclosure (or similar remedies) concurrently with pursuing any remedy for a
breach of a representation and warranty. However, the Master Servicer is not
required to continue to pursue both such remedies if it determines that one such
remedy is more likely to result in a greater recovery. Upon the first to occur
of final liquidation (by foreclosure or otherwise) and a repurchase or
substitution pursuant to a breach of a representation and warranty, such
Mortgage Loan will be removed from the related Trust Fund if it has not been
removed previously. The Master Servicer may elect to treat a defaulted Mortgage
Loan as having been finally liquidated if substantially all amounts expected to
be received in connection therewith have been received. Any additional
liquidation expenses relating to such Mortgage Loan thereafter incurred will be
reimbursable to the Master Servicer (or any Subservicer) from any amounts
otherwise distributable to holders of Certificates of the related Series, or may
be offset by any subsequent recovery related to such Mortgage Loan.
Alternatively, for purposes of determining the amount of related Liquidation
Proceeds to be distributed to Certificateholders, the amount of any Realized
Loss (as defined under "SUBORDINATION" herein) or the amount required to be
drawn under any applicable form of credit support, the Master Servicer may take
into account minimal amounts of additional receipts expected to be received, as
well as estimated additional liquidation expenses expected to be incurred in
connection with such defaulted Mortgage Loan. With respect to certain Series of
Certificates, if so provided in the related Prospectus Supplement, the
applicable form of credit enhancement may provide, to the extent of coverage
thereunder, that a defaulted Mortgage Loan or REO Mortgage Loan will be removed
from the Trust Fund prior to the final liquidation thereof. In the case of a
Senior/Subordinate Series, if a final liquidation of a Mortgage Loan resulted in
a Realized Loss and within two years thereafter the Master Servicer receives a
subsequent recovery specifically related to such Mortgage Loan (in connection
with a related breach of a representation or warranty or otherwise), such
subsequent recovery shall be distributed to current Certificateholders of the
Class or Classes to which such Realized Loss was allocated (with the amounts to
be distributed allocated among such Classes in the same proportions as such
Realized Loss was allocated), provided that no such distribution shall result in
distributions on the Certificates of any such Class in excess of the total
amounts of principal and interest that would have been distributable thereon if
such Mortgage Loan had been liquidated with no Realized Loss. In the case of a
Series of Certificates other than a Senior/Subordinate Series, if so provided in
the related Prospectus Supplement, the applicable form of credit enhancement may
provide for reinstatement subject to certain conditions in the event that,
following the final liquidation of a Mortgage Loan and a draw under such credit
enhancement, subsequent recoveries are received. If a defaulted Mortgage Loan or
REO Mortgage Loan is not so removed from the Trust Fund, then, upon the final
liquidation thereof, if a loss is realized which is not covered by any
applicable form of credit enhancement or other insurance, the Certificateholders
will bear such loss. However, if a gain results from the final liquidation of an
REO Mortgage Loan which is not required by law to be remitted to the related
Mortgagor, the Master Servicer will be entitled to retain such gain as
additional servicing compensation. For a description of the Master Servicer's
obligations to maintain and make claims under applicable forms of credit
enhancement and insurance relating to the Mortgage Loans, see "DESCRIPTION OF
CREDIT ENHANCEMENTS" and "PRIMARY MORTGAGE INSURANCE, HAZARD INSURANCE; CLAIMS
THEREUNDER."
 
                                       37
<PAGE>   105
 
                                 SUBORDINATION
 
     A Senior/Subordinate Series of Certificates will consist of one or more
Classes of Senior Certificates and one or more Classes of Subordinate
Certificates, as specified in the related Prospectus Supplement. Subordination
of the Subordinate Certificates of any Senior/Subordinate Series of Certificates
will be effected by the following method, unless an alternative method is
specified in the related Prospectus Supplement. In addition, certain Classes of
Senior (or Subordinated Certificates may be senior to other Classes of Senior
(or Subordinate) Certificates, as specified in the related Prospectus
Supplement, in which case the following discussion is qualified in its entirety
by reference to the related Prospectus Supplement with respect to the various
priorities and other rights as among the various Classes of Senior Certificates
or Subordinate Certificates, as the case may be.
 
     With respect to any Senior/Subordinate Series of Certificates, the total
amount available for distribution on each Distribution Date, as well as the
method for allocating such amount among the various Classes of Certificates
included in such Series, will be described in the related Prospectus Supplement.
Generally, the amount available for distribution will be allocated first to
interest on the Senior Certificates of such Series, and then to principal of the
Senior Certificates up to the amounts determined as specified in the related
Prospectus Supplement, prior to allocation to the Subordinate Certificates of
such Series.
 
     In the event of any Realized Losses on Mortgage Loans not in excess of the
limitations described below, other than Extraordinary Losses, the rights of the
Subordinate Certificateholders to receive distributions with respect to the
Mortgage Loans will be subordinate to the rights of the Senior
Certificateholders. With respect to any defaulted Mortgage Loan that is finally
liquidated, through foreclosure sale, disposition of the related Mortgaged
Property if acquired by deed in lieu of foreclosure, or otherwise, the amount of
loss realized, if any (as more fully described in the related Pooling Agreement,
a "Realized Loss"), will equal the portion of the Stated Principal Balance
remaining after application of all amounts recovered (net of amounts
reimbursable to the Master Servicer for related Advances and expenses) towards
interest and principal owing on the Mortgage Loan. With respect to a Mortgage
Loan the principal balance of which has been reduced in connection with
bankruptcy proceedings, the amount of such reduction will be treated as a
Realized Loss.
 
     Except as noted below, Realized Losses will be allocated to the Subordinate
Certificates of the related Series, until the Certificate Principal Balance (as
defined in the related Prospectus Supplement) of such Subordinate Certificates
thereof has been reduced to zero. Additional Realized Losses, if any, will be
allocated to the Senior Certificates (or, if such Series includes more than one
Class of Senior Certificates, either on a pro rata basis among all of the Senior
Certificates in proportion to their respective outstanding Certificate Principal
Balances or as otherwise provided in the related Prospectus Supplement).
 
     With respect to certain Realized Losses resulting from physical damage to
Mortgaged Properties which are generally of the same type as are covered under a
Special Hazard Insurance Policy, the amount thereof that may be allocated to the
Subordinate Certificates of the related Series may be limited to an amount (the
"Special Hazard Amount") specified in the related Prospectus Supplement. See
"DESCRIPTION OF CREDIT ENHANCEMENTS -- Special Hazard Insurance Policies." If
so, any Special Hazard Losses in excess of the Special Hazard Amount will be
allocated among all outstanding Classes of Certificates of the related Series,
either on a pro rata basis in proportion to their outstanding Certificate
Principal Balances, regardless of whether any Subordinate Certificates remain
outstanding, or as otherwise provided in the related Prospectus Supplement. The
respective amounts of other specified types of losses (including Fraud Losses
and Bankruptcy Losses) that may be borne solely by the Subordinate Certificates
may be similarly limited to an amount (with respect to Fraud Losses, the "Fraud
Loss Amount" and with respect to Bankruptcy Losses, the "Bankruptcy Amount"),
and the Subordinate Certificates may provide no coverage with respect to certain
other specified types of losses, as described in the related Prospectus
Supplement, in which case such losses would be allocated on a pro rata basis
among all outstanding Classes of Certificates. Each of the Special Hazard
Amount, Fraud Loss Amount and Bankruptcy Amount may be subject to periodic
reductions under provisions described in the related Prospectus Supplement. Each
such amount may be subject to further reduction or termination, without the
consent of the Certificateholders, upon the written confirmation from each
applicable Rating Agency that the then-current rating of the related Series of
Certificates will not be adversely affected thereby.
 
                                       38
<PAGE>   106
 
     Generally, any allocation of a Realized Loss (including a Special Hazard
Loss) to a Certificate in a Senior/Subordinate Series will be made by reducing
the Certificate Principal Balance thereof as of the Distribution Date following
the calendar month in which such Realized Loss was incurred. If so provided in
the related Prospectus Supplement, in the event of certain Realized Losses, the
Senior Certificateholders may be entitled to receive a distribution of
principal, to be paid from and to the extent of funds otherwise distributable to
the Subordinate Certificateholders, equal to the product of the then applicable
Senior Percentage (as defined below) and the amount, if any, by which (i) the
Stated Principal Balance of the related Mortgage Loan exceeds (ii) the total
amount of the related unscheduled recovery which is allocable to principal (as
more fully described in the related Pooling Agreement, the "Unrecovered Senior
Portion"). Payments to the Senior Certificateholders in respect of any
Unrecovered Senior Portion on any Distribution Date will only be made with
respect to Realized Losses incurred in connection with Mortgage Loans that were
finally liquidated during the preceding calendar month, and will not be made as
to any Special Hazard Losses in excess of the Special Hazard Amount, Fraud
Losses in excess of the Fraud Loss Amount or Bankruptcy Losses in excess of the
Bankruptcy Amount (or other specified types of losses in excess of any
applicable coverage limitations), if applicable. See "DESCRIPTION OF CREDIT
ENHANCEMENTS -- Special Hazard Insurance Policies." As with any other
distribution of principal, any payment to the holders of Senior Certificates
attributable to an Unrecovered Senior Portion will be applied to reduce the
Certificate Principal Balance thereof. At any given time, the percentage of the
Certificate Principal Balances of all of the Certificates evidenced by the
Senior Certificates is the "Senior Percentage," determined in the manner set
forth in the related Prospectus Supplement. The "Stated Principal Balance" of
any Mortgage Loan as of any date of determination is equal to the principal
balance thereof as of the Cut-off Date, after application of all scheduled
principal payments due on or before the Cut-off Date whether or not received,
reduced by all amounts allocable to principal that are distributed to
Certificateholders on or before the date of determination, and as further
reduced to the extent that any Realized Loss thereon has been allocated to one
or more Classes of Certificates on or before the date of determination.
 
     As set forth above, the rights of holders of the various Classes of
Certificates of any Series to receive distributions of principal and interest is
determined by the aggregate Certificate Principal Balance of each such Class
(or, if applicable, the related notional amount). The Certificate Principal
Balance of any Certificate will be reduced by all amounts previously distributed
on such Certificate in respect of principal, and by any Realized Losses
allocated thereto. If there are no Realized Losses or prepayments of principal
on any of the Mortgage Loans, the respective rights of the holders of
Certificates of any Series to future distributions generally would not change.
However, to the extent so provided in the related Prospectus Supplement, holders
of Senior Certificates may be entitled to receive a disproportionately larger
amount of prepayments received during certain specified periods, which will have
the effect (absent offsetting losses) of accelerating the amortization of the
Senior Certificates and increasing the respective percentage ownership interest
evidenced by the Subordinate Certificates in the related Trust Fund (with a
corresponding decrease in the Senior Percentage), thereby preserving the
availability of the subordination provided by the Subordinate Certificates. In
addition, as set forth above, certain Realized Losses generally will be
allocated first to Subordinate Certificates by reduction of the Certificate
Principal Balance thereof, which will have the effect of increasing the
respective ownership interest evidenced by the Senior Certificates in the
related Trust Fund.
 
     If so provided in the related Prospectus Supplement, certain amounts
otherwise payable on any Distribution Date to holders of Subordinate
Certificates may be deposited into a reserve fund. Amounts held in any reserve
fund may be applied as described under "DESCRIPTION OF CREDIT
ENHANCEMENTS -- Reserve Funds" and in the related Prospectus Supplement.
 
     In lieu of the foregoing provisions, subordination may be effected in the
following manner, or in any other manner as may be described in the related
Prospectus Supplement. The rights of the holders of Subordinate Certificates to
receive any or a specified portion of distributions with respect to the Mortgage
Loans may be subordinated to the extent of the amount set forth in the related
Prospectus Supplement (the "Subordinate Amount"). As specified in the related
Prospectus Supplement, the Subordinate Amount may be subject to reduction based
upon the amount of losses borne by the holders of the Subordinate Certificates
as a result of such subordination, a specified schedule or such other method of
reduction as such Prospectus Supplement
 
                                       39
<PAGE>   107
 
may specify. If so specified in the related Prospectus Supplement, additional
credit support for this form of subordination may be provided by the
establishment of a reserve fund for the benefit of the holders of the Senior
Certificates (which may, if such Prospectus Supplement so provides, initially be
funded by a cash deposit) into which certain distributions otherwise allocable
to the holders of the Subordinate Certificates may be placed; such funds would
thereafter be available to cure shortfalls in distributions to holders of the
Senior Certificates.
 
     With respect to any Senior/Subordinate Series of Certificates, the terms
and provisions of the subordination may vary from those described above; any
such variation and any related additional credit support will be described in
the related Prospectus Supplement.
 
                       DESCRIPTION OF CREDIT ENHANCEMENTS
 
     Credit support with respect to each Series of Certificates may be comprised
of one or more of the following components. Each component will have a dollar
limit and will provide coverage with respect to Realized Losses that are (i)
attributable to the Mortgagor's failure to make any payment of principal or
interest as required under the Mortgage Note, but not including Special Hazard
Losses, Extraordinary Losses or other losses resulting from damage to a
Mortgaged Property, Bankruptcy Losses or Fraud Losses (any such loss, a
"Defaulted Mortgage Loss"); (ii) of a type generally covered by a Special Hazard
Insurance Policy (as defined below) (any such loss, a "Special Hazard Loss");
(iii) attributable to certain actions which may be taken by a bankruptcy court
in connection with a Mortgage Loan, including a reduction by a bankruptcy court
of the principal balance of or the Mortgage Rate on a Mortgage Loan or an
extension of its maturity (any such loss, a "Bankruptcy Loss"); and (iv)
incurred on defaulted Mortgage Loans as to which there was fraud in the
origination of such Mortgage Loans (any such loss, a "Fraud Loss"). Defaulted
Mortgage Losses, Special Hazard Losses, Bankruptcy Losses and Fraud Losses in
excess of the amount of coverage provided therefor and losses occasioned by war,
civil insurrection, certain governmental actions, nuclear reaction and certain
other risks ("Extraordinary Losses") will not be covered. To the extent that the
credit enhancement for any Series of Certificates is exhausted, the
Certificateholders will bear all further risks of loss not otherwise insured
against.
 
     As set forth below and in the applicable Prospectus Supplement, (i)
coverage with respect to Defaulted Mortgage Losses may be provided by one or
more of a Letter of Credit, a Certificate Insurance Policy or a Mortgage Pool
Insurance Policy, (ii) coverage with respect to Special Hazard Losses may be
provided by one or more of a Letter of Credit, a Certificate Insurance Policy or
a Special Hazard Insurance Policy (any instrument, to the extent providing such
coverage, a "Special Hazard Instrument"), (iii) coverage with respect to
Bankruptcy Losses may be provided by one or more of a Letter of Credit, a
Certificate Insurance Policy or a Bankruptcy Bond and (iv) coverage with respect
to Fraud Losses may be provided by one or more of a Letter of Credit, a
Certificate Insurance Policy, Mortgage Pool Insurance Policy or mortgage
repurchase bond. In addition, if provided in the applicable Prospectus
Supplement, in lieu of or in addition to any or all of the foregoing
arrangements, credit enhancement may be in the form of a Reserve Fund to cover
such losses, in the form of subordination of one or more Classes of Subordinate
Certificates to provide credit support to one or more Classes of Senior
Certificates as described under "SUBORDINATION," or in the form of the
applicable Seller's agreement to repurchase certain mortgage loans, which
obligation may be supported by a Letter of Credit, surety bonds or other types
of insurance policies, certain other secured or unsecured corporate guarantees
or in such other form as may be described in the related Prospectus Supplement,
or in the form of a combination of two or more of the foregoing. The credit
support may be provided by an assignment of the right to receive certain cash
amounts, a deposit of cash into a Reserve Fund or other pledged assets, or by
banks, insurance companies, guarantees or any combination thereof identified in
the applicable Prospectus Supplement.
 
     The amounts and type of credit enhancement arrangement as well as the
provider thereof (the "Credit Enhancer"), if applicable, with respect to each
Series of Certificates will be set forth in the related Prospectus Supplement.
The Pooling Agreement or other documents may be modified in connection with the
provisions of any credit enhancement arrangement to provide for reimbursement
rights, control rights or other provisions
 
                                       40
<PAGE>   108
 
that may be required by the Credit Enhancer. To the extent provided in the
applicable Prospectus Supplement and the Pooling Agreement, the credit
enhancement arrangements may be periodically modified, reduced and substituted
for based on the aggregate outstanding principal balance of the Mortgage Loans
covered thereby. See "DESCRIPTION OF CREDIT ENHANCEMENTS -- Reduction or
Substitution of Credit Enhancement." If specified in the applicable Prospectus
Supplement, credit support for a Series of Certificates may cover one or more
other Series of Certificates.
 
     The descriptions of any insurance policies or bonds described in this
Prospectus or any Prospectus Supplement and the coverage thereunder do not
purport to be complete and are qualified in their entirety by reference to the
actual forms of such policies, copies of which will be filed as an exhibit to a
Current Report on Form 8-K within 15 days of issuance of the Certificates of
such Series.
 
LETTER OF CREDIT
 
     If any component of credit enhancement as to any Series of Certificates is
to be provided by a letter of credit (the "Letter of Credit"), a bank (the
"Letter of Credit Bank") will deliver to the Trustee an irrevocable Letter of
Credit. The Letter of Credit may also provide for the payment of advances which
the Master Servicer would be obligated to make with respect to delinquent
monthly mortgage payments. The Letter of Credit Bank and certain information
with respect thereto, as well as the amount available under the Letter of Credit
with respect to each component of credit enhancement, will be specified in the
applicable Prospectus Supplement. The Letter of Credit will expire on the
expiration date set forth in the related Prospectus Supplement, unless earlier
terminated or extended in accordance with its terms. A copy of any Letter of
Credit for a Series will be filed with the Commission as an exhibit to a Current
Report on Form 8-K within 15 days of the issuance of the Certificates of such
Series.
 
MORTGAGE POOL INSURANCE POLICIES
 
     If so specified in the related Prospectus Supplement, an insurance policy
covering Defaulted Mortgage Losses (a "Mortgage Pool Insurance Policy") will be
obtained for a particular Series of Certificates. Each Mortgage Pool Insurance
Policy will, subject to the limitations described in the applicable Prospectus
Supplement, cover Defaulted Mortgage Losses in an amount equal to a percentage
specified in the applicable Prospectus Supplement of the aggregate principal
balance of the Mortgage Loans on the Cut-off Date. As set forth under
"Maintenance of Credit Enhancement," the Master Servicer will use its best
reasonable efforts to maintain the Mortgage Pool Insurance Policy and to present
claims thereunder to the Pool Insurer on behalf of itself, the Trustee and the
Certificateholders. The Mortgage Pool Insurance Policies, however, are not
blanket policies against loss, since claims thereunder may only be made
respecting particular defaulted Mortgage Loans and only upon satisfaction of
certain conditions precedent, which typically include, among other things, that
(i) any required Primary Mortgage Insurance Policy is in effect for the
defaulted Mortgage Loan and a claim thereunder has been submitted and settled,
(ii) hazard insurance on the property securing any such Mortgage Loan has been
kept in force and real estate taxes and other protection and preservation
expenses have been paid by the Master Servicer, (iii) if there has been physical
loss or damage to the applicable Mortgaged Property, it has been restored to its
condition (reasonable wear and tear excepted) at the Cut-off Date and (iv) the
insured has acquired good and merchantable title to the applicable Mortgaged
Property free and clear of liens except certain permitted encumbrances, as more
fully described in the applicable Prospectus Supplement. The Mortgage Pool
Insurance Policies may not cover losses due to a failure to pay or denial of a
claim under a Primary Mortgage Insurance Policy, irrespective of the reason
therefor. A copy of any Mortgage Pool Insurance Policy for a Series will be
filed with the Commission as an exhibit to a Current Report on Form 8-K within
15 days of the issuance of the Certificates of such Series.
 
SPECIAL HAZARD INSURANCE POLICIES
 
     If so provided in the related Prospectus Supplement, an insurance policy
covering Special Hazard Losses (a "Special Hazard Insurance Policy") will be
obtained for a particular Series of Certificates. Each Special Hazard Insurance
Policy will, subject to limitations and satisfaction of certain conditions
precedent described in the applicable Prospectus Supplement, protect holders of
the related Series of Certificates from (i) losses
 
                                       41
<PAGE>   109
 
due to direct physical damage to a Mortgaged Property other than any loss of a
type covered by a hazard insurance policy or a flood insurance policy, if
applicable, and (ii) losses from partial damage caused by reason of the
application of the co-insurance clauses contained in hazard insurance policies
("Special Hazard Losses"). See "PRIMARY MORTGAGE INSURANCE, HAZARD INSURANCE;
CLAIMS THEREUNDER." A Special Hazard Insurance Policy will not cover losses
occasioned by war, civil insurrection, certain governmental actions, errors in
design, faulty workmanship or materials (except under certain circumstances),
nuclear reaction, chemical contamination, waste by the Mortgagor and certain
other risks. A copy of any Special Hazard Insurance Policy for a Series will be
filed with the Commission as an exhibit to a Current Report on Form 8-K within
15 days of the issuance of the Certificates of such Series.
 
     As indicated under "DESCRIPTION OF THE CERTIFICATES -- Assignment of
Mortgage Loans" above and to the extent set forth in the applicable Prospectus
Supplement, coverage in respect of Special Hazard Losses for a Series of
Certificates may be provided, in whole or in part, by a type of Special Hazard
Instrument other than a Special Hazard Insurance Policy.
 
BANKRUPTCY BONDS
 
     In the event of a personal bankruptcy of a Mortgagor, it is possible that
the bankruptcy court may establish the value of the Mortgaged Property of such
Mortgagor at an amount less than the then outstanding principal balance of the
Mortgage Loan secured by such Mortgaged Property (a "Deficient Valuation"). The
amount of the secured debt could then be reduced to such value, and, thus, the
holder of such Mortgage Loan would become an unsecured creditor to the extent
the outstanding principal balance of such Mortgage Loan exceeds the value
assigned to the Mortgaged Property by the bankruptcy court. In addition, certain
other modifications of the terms of a Mortgage Loan can result from a bankruptcy
proceeding, including a reduction in the amount of the Monthly Payment on the
related Mortgage Loan (a "Debt Service Reduction"; Debt Service Reductions and
Deficient Valuations, collectively referred to herein as "Bankruptcy Losses").
See "CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS AND RELATED MATTERS -- Anti-
Deficiency Legislation and Other Limitations on Lenders." Any Bankruptcy Bond to
provide coverage for Bankruptcy Losses for proceedings under the federal
Bankruptcy Code obtained by the Depositor for a Trust Fund will be issued by an
insurer named in the applicable Prospectus Supplement. The level of coverage
under each Bankruptcy Bond will be set forth in the applicable Prospectus
Supplement. A copy of any Bankruptcy Bond for a Series will be filed with the
Commission as an exhibit to a Current Report on Form 8-K within 15 days of the
issuance of the Certificates of such Series.
 
CERTIFICATE INSURANCE POLICIES
 
     If so provided in the related Prospectus Supplement, one or more insurance
policies (each, a "Certificate Insurance Policy") will be obtained for a
particular Series of Certificates guaranteeing timely distributions of interest
and 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 for such Series or for one or more Classes of Certificates
of such Series. If so specified in the related Prospectus Supplement, a
Certificate Insurance Policy will also guarantee against any payment made to a
Certificateholder which is subsequently treated as a "voidable preference"
payment under the Bankruptcy Code. A copy of any Certificate Insurance Policy
for a Series will be filed with the Commission as an exhibit to a Current Report
on Form 8-K within 15 days of the issuance of the Certificates of such Series.
 
RESERVE FUNDS
 
     If so provided in the related Prospectus Supplement, the Depositor will
deposit or cause to be deposited in an account (a "Reserve Fund") any
combination of cash, one or more irrevocable letters of credit or one or more
Permitted Investments in specified amounts, or any other instrument satisfactory
to the Rating Agency or Agencies, which will be applied and maintained in the
manner and under the conditions specified in such Prospectus Supplement. In the
alternative or in addition to such deposit, to the extent described in the
related Prospectus Supplement, a Reserve Fund may be funded through application
of all or a portion of amounts otherwise payable on any related Subordinate
Certificates, from Retained Yield or otherwise. To the extent
 
                                       42
<PAGE>   110
 
that the funding of the Reserve Fund is dependent on amounts otherwise payable
on related Subordinate Certificates, Retained Yield or other cash flows
attributable to the related Mortgage Loans or on reinvestment income, the
Reserve Fund may provide less coverage than initially expected if the cash flows
or reinvestment income on which such funding is dependent are lower than
anticipated. In addition, with respect to any Series of Certificates as to which
credit enhancement includes a Letter of Credit, if so specified in the related
Prospectus Supplement, under certain circumstances the remaining amount of the
Letter of Credit may be drawn by the Trustee and deposited in a Reserve Fund.
Amounts in a Reserve Fund may be distributed to Certificateholders, or applied
to reimburse the Master Servicer for outstanding advances, or may be used for
other purposes, in the manner and to the extent specified in the related
Prospectus Supplement. Any such Reserve Fund will not be deemed to be part of
the related Trust Fund. If set forth in the related Prospectus Supplement, a
Reserve Fund may provide coverage to more than one Series of Certificates.
 
     In connection with the establishment of any Reserve Fund, the Reserve Fund
will be structured so that the Trustee will have a perfected security interest
for the benefit of the Certificateholders in the assets in the Reserve Fund.
However, to the extent that the Depositor, any affiliate thereof or any other
entity has an interest in any Reserve Fund, in the event of the bankruptcy,
receivership or insolvency of such entity, there could be delays in withdrawals
from the Reserve Fund and corresponding payments to the Certificateholders which
could adversely affect the yield to investors on the related Certificates.
 
     Amounts deposited in any Reserve Fund for a Series will be invested in
Permitted Investments by, or at the direction of, and for the benefit of the
Master Servicer or any other person named in the related Prospectus Supplement.
 
MAINTENANCE OF CREDIT ENHANCEMENT
 
     If a Letter of Credit, Certificate Insurance Policy or alternate form of
credit enhancement has been obtained for a Series of Certificates, the Master
Servicer will be obligated under the applicable Pooling Agreement to exercise
its best reasonable efforts to keep or cause to be kept such Letter of Credit,
Certificate Insurance Policy or alternate form of credit support in full force
and effect throughout the term of such Pooling Agreement, unless coverage
thereunder has been exhausted through payment of claims or otherwise, or
substitution therefor is made as described below under "Reduction or
Substitution of Credit Enhancement." If a Letter of Credit obtained for a Series
of Certificates is scheduled to expire prior to the date the final distribution
on such Certificates is made and coverage under such Letter of Credit has not
been exhausted and no substitution has occurred, the Trustee will draw the
amount available under the Letter of Credit and maintain such amount in trust
for such Certificateholders.
 
     If a Mortgage Pool Insurance Policy has been obtained for a Series of
Certificates, the Master Servicer will be obligated under the applicable Pooling
Agreement to exercise its best reasonable efforts to keep each Mortgage Pool
Insurance Policy (or an alternate form of credit support) in full force and
effect throughout the term of such Pooling Agreement, unless coverage thereunder
has been exhausted through payment of claims or until such Mortgage Pool
Insurance Policy is replaced in accordance with the terms of such Pooling
Agreement. The Master Servicer or the Trustee, as specified in the related
Prospectus Supplement, will agree to pay from collections received on the
Mortgage Loans the premiums for each Mortgage Pool Insurance Policy on a timely
basis. In the event the Pool Insurer ceases to be a Qualified Insurer (such term
being defined to mean a private mortgage guaranty insurance company duly
qualified as such under the laws of the state of its incorporation and each
state having jurisdiction over the insurer in connection with the Mortgage Pool
Insurance Policy and approved as an insurer by FHLMC, FNMA or any successor
entity) because it ceases to be qualified under any such law to transact such
insurance business or coverage is terminated for any reason other than
exhaustion of such coverage, the Master Servicer will use its best reasonable
efforts to obtain from another Qualified Insurer a replacement insurance policy
comparable to the Mortgage Pool Insurance Policy with a total coverage equal to
the then outstanding coverage of such Mortgage Pool Insurance Policy, provided
that, if the cost of the replacement policy is greater than the cost of such
Mortgage Pool Insurance Policy, the coverage of the replacement policy will,
unless otherwise agreed to by the Depositor, be reduced to a level such that its
premium rate does not exceed the premium rate on such Mortgage Pool Insurance
Policy. In the event that the Pool Insurer ceases to be a Qualified Insurer
because it ceases to be approved as an
 
                                       43
<PAGE>   111
 
insurer by FHLMC, FNMA or any successor entity, the Master Servicer will agree
to review, not less often than annually, the financial condition of the Pool
Insurer and will monitor the credit ratings of the Pool Insurer, in each case
with a view toward determining whether recoveries under the Mortgage Pool
Insurance Policy are jeopardized for reasons related to the financial condition
of the Pool Insurer. If the Master Servicer determines that recoveries are so
jeopardized, it has agreed to exercise its best reasonable efforts to obtain
from another Qualified Insurer a replacement insurance policy as described
above, subject to the same cost limit. Any losses associated with any reduction
or withdrawal in rating by an applicable Rating Agency shall be borne by the
Certificateholders. (Article I and Section 3.11)
 
     In lieu of the Master Servicer's obligation to maintain a Letter of Credit,
Mortgage Pool Insurance Policy, Certificate Insurance Policy or other form of
credit enhancement as provided above, the Master Servicer may obtain a
substitute Letter of Credit, Mortgage Pool Insurance Policy, Certificate
Insurance Policy or an alternate form of credit enhancement. If the Master
Servicer obtains such a substitute Letter of Credit, Mortgage Pool Insurance
Policy, Certificate Insurance Policy or other form of credit enhancement, it
will maintain and keep such Letter of Credit, Mortgage Pool Insurance Policy,
Certificate Insurance Policy or alternate form of credit enhancement in full
force and effect as provided herein. Prior to its obtaining any substitute
Letter of Credit, Mortgage Pool Insurance Policy, Certificate Insurance Policy
or alternate form of credit enhancement, the Master Servicer will obtain written
confirmation from the Rating Agency or Agencies that rated the related Series of
Certificates that the substitution of such Mortgage Pool Insurance Policy,
Letter of Credit, Certificate Insurance Policy or alternate form of credit
enhancement for the existing credit enhancement will not adversely affect the
then-current ratings assigned to such Certificates by such Rating Agency or
Agencies.
 
     If a Special Hazard Instrument has been obtained for a Series of
Certificates, the Master Servicer will also be obligated under the applicable
Pooling Agreement to exercise its best reasonable efforts to maintain and keep
such Special Hazard Instrument in full force and effect throughout the term of
such Pooling Agreement, unless coverage thereunder has been exhausted through
payment of claims or otherwise or substitution therefor is made as described
below under "Reduction or Substitution of Credit Enhancement." If the Special
Hazard Instrument takes the form of a Special Hazard Insurance Policy, such
policy will provide coverage against risks of the type described herein under
"DESCRIPTION OF CREDIT ENHANCEMENTS -- Special Hazard Insurance Policies." The
Master Servicer may obtain a substitute Special Hazard Instrument for the
existing Special Hazard Instrument if prior to such substitution the Master
Servicer obtains written confirmation from the Rating Agency or Agencies that
rated the Certificates that such substitution shall not adversely affect the
then-current ratings assigned to the Certificates by such Rating Agency or
Agencies. (Sections 3.12 and 3.16)
 
     If a Bankruptcy Bond has been obtained for a Series of Certificates, the
Master Servicer will be obligated under the applicable Pooling Agreement to
exercise its best reasonable efforts to maintain and keep such Bankruptcy Bond
in full force and effect throughout the term of such Pooling Agreement, unless
coverage thereunder has been exhausted through payment of claims or substitution
therefor is made as described below under "Reduction or Substitution of Credit
Enhancement." The Master Servicer may obtain a substitute Bankruptcy Bond or
other credit enhancement for the existing Bankruptcy Bond if prior to such
substitution the Master Servicer obtains written confirmation from the Rating
Agency or Agencies that rated the Certificates that such substitution shall not
adversely affect the then-current ratings assigned to the Certificates by such
Rating Agency or Agencies. (Sections 3.16 and 3.21) See "DESCRIPTION OF CREDIT
ENHANCEMENTS -- Bankruptcy Bonds."
 
     The Master Servicer, on behalf of itself, the Trustee and
Certificateholders, will provide the Trustee information required for the
Trustee to draw under the Letter of Credit and will present claims to each Pool
Insurer, to the issuer of each Special Hazard Insurance Policy or other Special
Hazard Instrument, to the issuer of each Bankruptcy Bond and, in respect of
defaulted Mortgage Loans for which there is no Subservicer, to each Primary
Mortgage Insurer and take such reasonable steps as are necessary to permit
recovery under such Letter of Credit, Certificate Insurance Policies or other
insurance policies or comparable coverage respecting defaulted Mortgage Loans or
Mortgage Loans which are the subject of a bankruptcy proceeding. As set forth
above, all collections by the Master Servicer under any Mortgage Pool Insurance
 
                                       44
<PAGE>   112
 
Policy, any Primary Mortgage Insurance Policy or any Bankruptcy Bond and, where
the related property has not been restored, any Special Hazard Instrument, are
to be deposited initially in the Custodial Account and ultimately in the
Certificate Account, subject to withdrawal as described above. All draws under
any Letter of Credit or Certificate Insurance Policy will be initially deposited
in the Certificate Account. In those cases in which a Mortgage Loan is serviced
by a Subservicer, the Subservicer, on behalf of itself, the Trustee and the
Certificateholders will present claims to the Primary Mortgage Insurer, and all
collections thereunder shall initially be deposited in a segregated account
generally comparable to the Custodial Account. (Sections 3.11, 3.12, 3.21 and
4.01)
 
     If any property securing a defaulted Mortgage Loan is damaged and proceeds,
if any, from the related hazard insurance policy or any applicable Special
Hazard Instrument are insufficient to restore the damaged property to a
condition sufficient to permit recovery under any Letter of Credit, Mortgage
Pool Insurance Policy or any related Primary Mortgage Insurance Policy, the
Master Servicer is not required to expend its own funds to restore the damaged
property unless it determines (i) that such restoration will increase the
proceeds to one or more Classes of Certificateholders on liquidation of the
Mortgage Loan after reimbursement of the Master Servicer for its expenses and
(ii) that such expenses will be recoverable by it through Liquidation Proceeds
or Insurance Proceeds. If recovery under any Letter of Credit, Mortgage Pool
Insurance Policy, other credit enhancement or any related Primary Mortgage
Insurance Policy is not available because the Master Servicer has been unable to
make the above determinations, has made such determinations incorrectly or
recovery is not available for any other reason, the Master Servicer is
nevertheless obligated to follow such normal practices and procedures (subject
to the preceding sentence) as it deems necessary or advisable to realize upon
the defaulted Mortgage Loan and in any such event is entitled to reimbursement
of its expenses in connection with such restoration prior to payments to
Certificateholders. (Section 3.14)
 
     The failure of the Master Servicer to maintain a Letter of Credit,
Certificate Insurance Policy, Mortgage Pool Insurance Policy, Special Hazard
Instrument, Bankruptcy Bond or other form of credit enhancement under any
applicable Pooling Agreement, as provided above, which continues unremedied for
30 days (15 days in the case of a failure to pay the required premium) after the
giving of written notice of such failure to the Master Servicer by the Trustee
or the Depositor, or to the Master Servicer, the Depositor and the Trustee by
the holders of any Class of Certificates of the related Series evidencing not
less than 25% of the aggregate Percentage Interest constituting such Class, will
constitute an Event of Default by the Master Servicer under such Pooling
Agreement. See "THE POOLING AGREEMENT -- Rights Upon Event of Default" for a
discussion of the rights of the Depositor, the Trustee and the Certificateholder
during an Event of Default.
 
REDUCTION OR SUBSTITUTION OF CREDIT ENHANCEMENT
 
     The amount of credit support provided pursuant to any of the credit
enhancements (including, without limitation, a Mortgage Pool Insurance Policy,
Special Hazard Insurance Policy, Certificate Insurance Policy, Bankruptcy Bond,
Letter of Credit, Reserve Fund, or any alternative form of credit enhancement)
may be reduced under certain specified circumstances. In most cases, the amount
available pursuant to any credit enhancement will be subject to periodic
reduction in accordance with a schedule or formula on a nondiscretionary basis
pursuant to the terms of the related Pooling Agreement. Additionally, in most
cases, such credit support (and any replacements therefor) may be replaced,
reduced or terminated, and the formula used in calculating the amount of
coverage with respect to Bankruptcy Losses, Special Hazard Losses or Fraud
Losses may be changed, without the consent of the Certificateholders, upon the
written assurance from each applicable Rating Agency that the then-current
rating of the related Series of Certificates will not be adversely affected.
Furthermore, in the event that the credit rating of any obligor under any
applicable credit enhancement is downgraded, the credit rating of the related
Certificates may be downgraded to a corresponding level, and the Master Servicer
will be obligated to obtain replacement credit support in order to restore the
rating of the Certificates only to the extent specified in the related
Prospectus Supplement. The Master Servicer will also be permitted to replace
such credit support with other credit enhancement instruments issued by obligors
whose credit ratings are equivalent to such downgraded level and in lower
amounts which would satisfy such downgraded level, provided that the
then-current rating of the related Series of Certificates is maintained. Where
the credit support is in the form of a Reserve Fund, a permitted reduction in
the amount
 
                                       45
<PAGE>   113
 
of credit enhancement will result in a release of all or a portion of the assets
in the Reserve Fund to the Depositor, the Master Servicer or such other person
that is entitled thereto. Any assets so released will not be available for
distributions in future periods.
 
        PRIMARY MORTGAGE INSURANCE, HAZARD INSURANCE; CLAIMS THEREUNDER
 
     Each Mortgage Loan will be required to be covered by a hazard insurance
policy (as described below) and, if required as described below, a Primary
Mortgage Insurance Policy. The following is only a brief description of certain
insurance policies and does not purport to summarize or describe all of the
provisions of these policies. Such insurance is subject to underwriting and
approval of individual Mortgage Loans by the respective insurers, unless such
underwriting and approval authority has been delegated to the applicable lender.
The descriptions of any insurance policies described in this Prospectus or any
Prospectus Supplement and the coverage thereunder do not purport to be complete
and are qualified in their entirety by reference to such forms of policies,
sample copies of which are available upon request.
 
PRIMARY MORTGAGE INSURANCE POLICIES
 
     Each Mortgage Loan having a Loan-to-Value Ratio at origination of over 80%
is required by the Depositor to be covered by a primary mortgage guaranty
insurance policy (a "Primary Mortgage Insurance Policy") insuring against
default on such Mortgage Loan up to at least the minimum amount required to be
covered by FNMA and FHLMC, unless and until the principal balance of the
Mortgage Loan is reduced to a level that would produce a Loan-to-Value Ratio
equal to or less than 80%, and the applicable Seller will represent and warrant
that, to the best of such Seller's knowledge, such Mortgage Loans are so
covered. The Mortgagor with respect to each Mortgage Loan covered by a Primary
Mortgage Insurance Policy will be required to pay the premiums allocable to such
Mortgage Loan under any applicable Primary Mortgage Insurance Policy. However,
the foregoing standard may vary significantly depending on the characteristics
of the Mortgage Loans and the applicable underwriting standards. A Mortgage Loan
will not be considered to be an exception to the foregoing standard if no
Primary Mortgage Insurance Policy was obtained at origination but the Mortgage
Loan has amortized to below an 80% Loan-to-Value Ratio level as of the
applicable Cut-off Date. In addition, the Master Servicer will have the ability
to cancel any Primary Mortgage Insurance Policy if the Loan-to-Value Ratio of
the Mortgage Loan is reduced below a specified percentage, which typically will
be either 75% or 80%, either based on an appraisal of the Mortgaged Property
after the related Cut-off Date or as a result of principal payments that reduce
the principal balance of the Mortgage Loan after such Cut-off Date, or if
necessary to comply with applicable law.
 
     While the terms and conditions of the Primary Mortgage Insurance Policies
issued by one primary mortgage guaranty insurer (a "Primary Mortgage Insurer")
will differ from those in Primary Mortgage Insurance Policies issued by other
Primary Mortgage Insurers, each Primary Mortgage Insurance Policy will in
general provide substantially the following coverage. The amount of the loss as
calculated under a Primary Mortgage Insurance Policy covering a Mortgage Loan
(herein referred to as the "Loss") will generally consist of the unpaid
principal amount of such Mortgage Loan and accrued and unpaid interest thereon
and limited reimbursement of certain expenses, less (i) rents or other payments
collected or received by the insured (other than the proceeds of hazard
insurance) that are derived from the related Mortgaged Property, (ii) hazard
insurance proceeds in excess of the amount required to restore such Mortgaged
Property and which have not been applied to the payment of the Mortgage Loan,
(iii) amounts expended but not approved by the Primary Mortgage Insurer, (iv)
claim payments previously made on such Mortgage Loan and (v) unpaid premiums and
certain other amounts.
 
     The Primary Mortgage Insurer will generally be required to pay either: (i)
the insured percentage of the Loss; (ii) the entire amount of the Loss, after
receipt by the Primary Mortgage Insurer of good and merchantable title to, and
possession of, the Mortgaged Property; or (iii) at the option of the Primary
Mortgage Insurer under certain Primary Mortgage Insurance Policies, the sum of
the delinquent monthly payments plus any advances made by the insured, both to
the date of the claim payment and, thereafter, monthly payments in the amount
that would have become due under the Mortgage Loan if it had not been
 
                                       46
<PAGE>   114
 
discharged plus any advances made by the insured until the earlier of (a) the
date the Mortgage Loan would have been discharged in full if the default had not
occurred or (b) an approved sale.
 
     As conditions precedent to the filing or payment of a claim under a Primary
Mortgage Insurance Policy, in the event of default by the Mortgagor, the insured
will typically be required, among other things, to: (i) advance or discharge (a)
hazard insurance premiums and (b) as necessary and approved in advance by the
Primary Mortgage Insurer, real estate taxes, protection and preservation
expenses and foreclosure and related costs; (ii) in the event of any physical
loss or damage to the Mortgaged Property, have the Mortgaged Property restored
to at least its condition at the effective date of the Primary Mortgage
Insurance Policy (ordinary wear and tear excepted); and, if requested by the
Primary Mortgage Insurer, (iii) tender to the Primary Mortgage Insurer good and
merchantable title to, and possession of, the Mortgaged Property. Because the
Master Servicer will not be required to make Servicing Advances deemed to be
nonrecoverable, conditions (i) and (ii) above may not be satisfied with respect
to some claims under the Primary Mortgage Insurance Policies. In any such event,
Losses that would otherwise have been recoverable under the applicable Primary
Mortgage Insurance Policy may not be paid under such policy and, as a result,
will be borne by the Certificateholders.
 
     For any Certificates offered hereunder, the Master Servicer will maintain
or cause any applicable Subservicer to maintain in full force and effect and to
the extent coverage is available a Primary Mortgage Insurance Policy with regard
to each Mortgage Loan for which such coverage is required under the standard
described above, provided that such Primary Mortgage Insurance Policy was in
place as of the Cut-off Date and the Master Servicer had knowledge of such
Primary Mortgage Insurance Policy. In the event that the Master Servicer gains
knowledge that as of the Closing Date, a Mortgage Loan had a Loan-to-Value Ratio
at origination in excess of 80% and was not the subject of a Primary Mortgage
Insurance Policy (and was not included in any exception to such standard
disclosed in the related Prospectus Supplement) and that such Mortgage Loan has
a then current Loan-to-Value Ratio in excess of 80%, then the Master Servicer is
required to use its reasonable efforts to obtain and maintain a Primary Mortgage
Insurance Policy to the extent that such a policy is obtainable at a reasonable
price. The Master Servicer will not cancel or refuse to renew any such Primary
Mortgage Insurance Policy in effect at the time of the initial issuance of a
Series of Certificates that is required to be kept in force under the applicable
Pooling Agreement unless the replacement Primary Mortgage Insurance Policy for
such cancelled or non-renewed policy is maintained with an insurer whose
claims-paying ability is acceptable to the Rating Agency or Agencies that rated
such Series of Certificates for mortgage pass-through certificates having a
rating equal to or better than the then-current ratings of such Series of
Certificates. (Section 3.11) The premiums allocable to a Mortgage Loan covered
by any Primary Mortgage Insurance Policy, to the extent not paid by the related
Mortgagor, will be reimbursed to the Master Servicer from collections on the
Mortgage Pool. For further information regarding the extent of coverage under
any Mortgage Pool Insurance Policy or Primary Mortgage Insurance Policy, see
"DESCRIPTION OF CREDIT ENHANCEMENTS -- Mortgage Pool Insurance Policies."
 
HAZARD INSURANCE POLICIES
 
     The terms of the Mortgage Loans require each Mortgagor to maintain a hazard
insurance policy with extended coverage customary in the state in which the
related Mortgaged Property is located for their Mortgage Loan. Additionally, the
Pooling Agreement for each Series of Certificates will require the Master
Servicer to cause to be maintained for each Mortgage Loan a hazard insurance
policy providing for no less than the coverage of the standard form of fire
insurance policy with extended coverage customary in the state in which the
property is located. Such coverage generally will be in an amount equal to the
lesser of the principal balance owing on such Mortgage Loan or 100% of the
insurable value of the improvements securing the Mortgage Loan except that, if
generally available, such coverage must not be less than the minimum amount
required under the terms thereof to fully compensate for any damage or loss on a
replacement cost basis. The ability of the Master Servicer to ensure that hazard
insurance proceeds are appropriately applied may be dependent on its being named
as an additional insured or loss payee under any hazard insurance policy and
under any flood insurance policy referred to below, or upon the extent to which
information in this regard is furnished to the Master Servicer by Mortgagors or
Subservicers.
 
                                       47
<PAGE>   115
 
     As set forth above, all amounts collected by the Master Servicer under any
hazard policy (except for amounts to be applied to the restoration or repair of
the Mortgaged Property or released to the Mortgagor in accordance with the
Master Servicer's normal servicing procedures) will be deposited initially in
the Custodial Account and ultimately in the Certificate Account, subject to
permitted withdrawals. The Pooling Agreement provides that the Master Servicer
may satisfy its obligation to cause hazard policies to be maintained by
maintaining a blanket policy insuring against losses on the Mortgage Loans. If
such blanket policy contains a deductible clause, the Master Servicer will
deposit in the Custodial Account or the applicable Certificate Account all sums
which would have been deposited therein but for such clause.
 
     In general, the standard form of fire and extended coverage policy covers
physical damage to or destruction of the improvements on the property by fire,
lightning, explosion, smoke, windstorm, hail, 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 such
policies typically do not cover any physical damage resulting from the
following: war, revolution, governmental actions, floods and other water-related
causes, earth movement (including earthquakes, landslides and mudflows), nuclear
reactions, wet or dry rot, vermin, rodents, insects or domestic animals, theft
and, in certain cases, vandalism. The foregoing list is merely indicative of
certain kinds of uninsured risks and is not intended to be all inclusive. Where
the improvements securing a Mortgage Loan are located in a federally designated
flood area in participating communities at the time of origination of such
Mortgage Loan, the Pooling Agreement requires the Master Servicer to cause to be
maintained for each such Mortgage Loan serviced, flood insurance (to the extent
available) in an amount equal in general to the lesser of the amount required to
compensate for any loss or damage on a replacement cost basis or the maximum
insurance available under the federal flood insurance program.
 
     The hazard insurance policies covering the Mortgaged Properties typically
contain a co-insurance clause which in effect requires the insured at all times
to carry insurance of a specified percentage (generally 80% to 90%) of the full
replacement value of the improvements on the property in order to recover the
full amount of any partial loss. If the insured's coverage falls below this
specified percentage, such clause generally provides that the insurer's
liability in the event of partial loss does not exceed the greater of (i) the
replacement cost of the improvements damaged or destroyed less physical
depreciation or (ii) such proportion of the loss as the amount of insurance
carried bears to the specified percentage of the full replacement cost of such
improvements.
 
     Since the amount of hazard insurance that Mortgagors are required to
maintain on the improvements securing the Mortgage Loans may decline as the
principal balances owing thereon decrease, and since residential properties have
historically appreciated in value over time, hazard insurance proceeds could be
insufficient to restore fully the damaged property in the event of a partial
loss. See "SUBORDINATION" above for a description of when subordination is
provided, the protection (limited to the Special Hazard Amount as described in
the related Prospectus Supplement) afforded by such subordination, and
"DESCRIPTION OF CREDIT ENHANCEMENTS -- Special Hazard Insurance Policies" for a
description of the limited protection afforded by any Special Hazard Insurance
Policy against losses occasioned by hazards which are otherwise uninsured
against (including losses caused by the application of the co-insurance clause
described in the preceding paragraph).
 
     Under the terms of the Mortgage Loans, Mortgagors are generally required to
present claims to insurers under hazard insurance policies maintained on the
Mortgaged Properties. The Master Servicer, on behalf of the Trustee and
Certificateholders, is obligated to present claims under any Special Hazard
Insurance Policy or other Special Hazard Instrument and any blanket insurance
policy insuring against hazard losses on the Mortgaged Properties. However, the
ability of the Master Servicer to present such claims is dependent upon the
extent to which information in this regard is furnished to the Master Servicer
or the Subservicers by Mortgagors. (Section 3.12)
 
                                       48
<PAGE>   116
 
                             THE POOLING AGREEMENT
 
     As described above under "DESCRIPTION OF THE CERTIFICATES -- General," each
Series of Certificates will be issued pursuant to a Pooling Agreement as
described in that section. The following summaries describe certain additional
provisions common to each Pooling Agreement.
 
SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES; RETAINED YIELD
 
     The principal servicing compensation to be paid to the Master Servicer in
respect of its master servicing activities for each Series of Certificates will
be equal to the percentage per annum described in the related Prospectus
Supplement (which may vary under certain circumstances) of the outstanding
principal balance of each Mortgage Loan, and such compensation will be retained
by it from collections of interest on such Mortgage Loan in the related Trust
Fund (after provision has been made for the payment of interest at the
applicable Pass-Through Rate to Certificateholders and for the payment of any
Retained Yield) at the time such collections are deposited into the applicable
Custodial Account. As compensation for its servicing duties, a Subservicer or,
if there is no Subservicer, the Master Servicer will be entitled to a monthly
servicing fee as described in the related Prospectus Supplement, which may vary
under certain circumstances from the amounts described in the Prospectus
Supplement. Certain Subservicers, in their capacity as Sellers, may also be
entitled to Retained Yield as additional compensation for the sale of the
applicable Mortgage Loans.
 
     The Master Servicer will pay or cause to be paid certain ongoing expenses
associated with each Trust Fund and incurred by it in connection with its
responsibilities under the Pooling Agreement, including, without limitation,
payment of any fee or other amount payable in respect of any alternative credit
enhancement arrangements, payment of the fees and disbursements of the Trustee,
any custodian appointed by the Trustee, the Certificate Registrar and any Paying
Agent, and payment of expenses incurred in enforcing the obligations of
Subservicers and Sellers. The Master Servicer will be entitled to reimbursement
of expenses incurred in enforcing the obligations of Subservicers and Sellers
under certain limited circumstances. In addition, as described above under
"DESCRIPTION OF THE CERTIFICATES -- Advances," the Master Servicer will be
entitled to reimbursements for certain expenses incurred by it in connection
with Liquidated Mortgage Loans and in connection with the restoration of
Mortgaged Properties, such right of reimbursement being prior to the rights of
Certificateholders to receive any related Liquidation Proceeds (including
Insurance Proceeds).
 
     The Prospectus Supplement for a Series of Certificates will specify whether
there will be any Retained Yield. Any such Retained Yield will be a specified
portion of the interest payable on each Mortgage Loan in a Mortgage Pool. Any
such Retained Yield will be established on a loan-by-loan basis and the amount
thereof with respect to each Mortgage Loan in a Mortgage Pool will be specified
on an exhibit to the related Pooling Agreement. Any Retained Yield in respect of
a Mortgage Loan will represent a specified portion of the interest payable
thereon and will not be part of the related Trust Fund. Any partial recovery of
interest in respect of a Mortgage Loan will be allocated between the owners of
any Retained Yield and the holders of Classes of Certificates entitled to
payments of interest as provided in the Prospectus Supplement and the applicable
Pooling Agreement.
 
EVIDENCE AS TO COMPLIANCE
 
     Each Pooling Agreement will provide that on or before a specified date in
each year, beginning the first such date that is at least a specified number of
months after the Cut-off Date, a firm of independent public accountants will
furnish a statement to the Depositor and the Trustee to the effect that, on the
basis of an examination by such firm conducted substantially in compliance with
the Uniform Single Audit Program for Mortgage Bankers or the Audit Program for
Mortgages serviced for FHLMC, the servicing of mortgage loans under agreements
(including the related Pooling Agreement) substantially similar to each other
was conducted in compliance with such agreements except for such significant
exceptions or errors in records that, in the opinion of the firm, the Uniform
Single Audit Program for Mortgage Bankers or the Audit Program for Mortgages
serviced for FHLMC requires it to report. (Section 3.19)
 
                                       49
<PAGE>   117
 
     Each Pooling Agreement will also provide for delivery (on or before a
specified date in each year) to the Trustee of an annual statement signed by an
officer of the Master Servicer to the effect that the Master Servicer has
fulfilled in all material respects its obligations under the Pooling Agreement
throughout the preceding year or, if there has been a material default in the
fulfillment of any such obligation, such statement shall specify each such known
default and the nature and status thereof. Such statement may be provided as a
single form making the required statements as to more than one Pooling
Agreement. (Section 3.18)
 
     Copies of the annual statement of the Master Servicer may be obtained by
Certificateholders without charge upon written request to the Trustee.
 
CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE DEPOSITOR
 
     The Pooling Agreement for each Series of Certificates will provide that the
Master Servicer may not resign from its obligations and duties thereunder except
upon a determination that performance of such duties is no longer permissible
under applicable law or except in connection with a permitted transfer of
servicing. No such resignation will become effective until the Trustee or a
successor servicer has assumed the Master Servicer's obligations and duties
under the Pooling Agreement. (Section 6.04)
 
     Each Pooling Agreement will also provide that, except as set forth below,
neither the Master Servicer, the Depositor, nor any director, officer, employee
or agent of the Master Servicer or the Depositor will be under any liability to
the Trust Fund or the Certificateholders for any action taken or for refraining
from the taking of any action in good faith pursuant to the Pooling Agreement,
or for errors in judgment; provided, however, that neither the Master Servicer,
the Depositor, nor any such person will be protected against any liability which
would otherwise be imposed by reason of willful misfeasance, bad faith or gross
negligence in the performance of duties or by reason of reckless disregard of
obligations and duties thereunder. Each Pooling Agreement will further provide
that the Master Servicer, the Depositor, and any director, officer, employee or
agent of the Master Servicer or the Depositor is entitled to indemnification by
the Trust Fund and will be held harmless against any loss, liability or expense
incurred in connection with any legal action relating to the Pooling Agreement
or the related Series of Certificates, other than any loss, liability or expense
related to any specific Mortgage Loan or Mortgage Loans (except any such loss,
liability or expense otherwise reimbursable pursuant to the Pooling Agreement)
and any loss, liability or expense incurred by reason of willful misfeasance,
bad faith or gross negligence in the performance of duties thereunder or by
reason of reckless disregard of obligations and duties thereunder. In addition,
each Pooling Agreement will provide that neither the Master Servicer nor the
Depositor will be under any obligation to appear in, prosecute or defend any
legal or administrative action that is not incidental to its respective duties
under the Pooling Agreement and which in its opinion may involve it in any
expense or liability. The Master Servicer or the Depositor may, however, in its
discretion undertake any such action which it may deem necessary or desirable
with respect to the Pooling Agreement and the rights and duties of the parties
thereto and the interests of the Certificateholders thereunder. In such event,
the legal expenses and costs of such action and any liability resulting
therefrom will be expenses, costs and liabilities of the Trust Fund and the
Master Servicer or the Depositor, as the case may be, will be entitled to be
reimbursed therefor out of funds otherwise distributable to Certificateholders.
(Section 6.03)
 
     Any person into which the Master Servicer may be merged or consolidated,
any person resulting from any merger or consolidation to which the Master
Servicer is a party or any person succeeding to the business of the Master
Servicer will be the successor of the Master Servicer under the Pooling
Agreement, provided that (i) such person is qualified to service mortgage loans
on behalf of FNMA or FHLMC and (ii) such merger, consolidation or succession
does not adversely affect the then-current rating of the Classes of Certificates
of the related Series that have been rated. In addition, notwithstanding the
prohibition on its resignation, the Master Servicer may assign its rights under
a Pooling Agreement to any person to whom the Master Servicer is transferring a
substantial portion of its mortgage servicing portfolio, provided clauses (i)
and (ii) above are satisfied and such person is reasonably satisfactory to the
Depositor and the Trustee. In the case of any such assignment, the Master
Servicer will be released from its obligations under such Pooling Agreement,
exclusive of liabilities and obligations incurred by it prior to the time of
such assignment. (Section 6.02)
 
                                       50
<PAGE>   118
 
EVENTS OF DEFAULT
 
     Events of Default under the Pooling Agreement in respect of a Series of
Certificates will include, without limitation, (i) any failure by the Master
Servicer to make a required deposit to the Certificate Account or, if the Master
Servicer is the Paying Agent, to distribute to the holders of any Class of
Certificates of such Series any required payment which continues unremedied for
5 days after the giving of written notice of such failure to the Master Servicer
by the Trustee or the Depositor, or to the Master Servicer, the Depositor and
the Trustee by the holders of Certificates of such Class evidencing not less
than 25% of the aggregate Percentage Interests constituting such Class; (ii) any
failure by the Master Servicer duly to observe or perform in any material
respect any other of its covenants or agreements in the Pooling Agreement with
respect to such Series of Certificates which continues unremedied for 30 days
(15 days in the case of a failure to pay the premium for any insurance policy
which is required to be maintained under the Pooling Agreement) after the giving
of written notice of such failure to the Master Servicer by the Trustee or the
Depositor, or to the Master Servicer, the Depositor and the Trustee by the
holders of any Class of Certificates of such Series evidencing not less than 25%
of the aggregate Percentage Interests constituting such Class; and (iii) certain
events of insolvency, readjustment of debt, marshalling of assets and
liabilities or similar proceedings regarding the Master Servicer and certain
actions by the Master Servicer indicating its insolvency or inability to pay its
obligations. (Section 7.01)
 
RIGHTS UPON EVENT OF DEFAULT
 
     So long as an Event of Default remains unremedied, either the Depositor or
the Trustee may, and at the direction of the holders of Certificates evidencing
not less than 51% of the aggregate undivided interests (or, if so specified in
the related Prospectus Supplement, voting rights) in the related Trust Fund
(except as otherwise provided for in the related Pooling Agreement with respect
to the Credit Enhancer) the Trustee shall, by written notification to the Master
Servicer and to the Depositor or the Trustee, as applicable, terminate all of
the rights and obligations of the Master Servicer under the Pooling Agreement
covering such Trust Fund and in and to the Mortgage Loans and the proceeds
thereof, whereupon the Trustee or, upon notice to the Depositor and with the
Depositor's consent, its designee will succeed to all responsibilities, duties
and liabilities of the Master Servicer under such Pooling Agreement and will be
entitled to similar compensation arrangements. In the event that the Trustee
would be obligated to succeed the Master Servicer but is unwilling so to act, it
may appoint (or if it is unable so to act, it shall appoint) or petition a court
of competent jurisdiction for the appointment of, a FNMA- or FHLMC-approved
mortgage servicing institution with a net worth of at least $10,000,000 to act
as successor to the Master Servicer under the Pooling Agreement. Pending such
appointment, the Trustee is obligated to act in such capacity. The Trustee and
such successor may agree upon the servicing compensation to be paid, which in no
event may be greater than the compensation to the initial Master Servicer under
the Pooling Agreement. (Sections 7.01 and 7.02)
 
     No Certificateholder will have any right under a Pooling Agreement to
institute any proceeding with respect to such Pooling Agreement (except as
otherwise provided for in the related Pooling Agreement with respect to the
Credit Enhancer) unless such holder previously has given to the Trustee written
notice of default and the continuance thereof and unless the holders of
Certificates of any Class evidencing not less than 25% of the aggregate
Percentage Interests constituting such Class have made written request upon the
Trustee to institute such proceeding in its own name as Trustee thereunder and
have offered to the Trustee reasonable indemnity and the Trustee for 60 days
after receipt of such request and indemnity has neglected or refused to
institute any such proceeding. (Section 11.03) However, the Trustee will be
under no obligation to exercise any of the trusts or powers vested in it by the
Pooling Agreement 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 such Pooling Agreement, unless such
Certificateholders have offered to the Trustee reasonable security or indemnity
against the costs, expenses and liabilities which may be incurred therein or
thereby. (Section 8.02)
 
                                       51
<PAGE>   119
 
AMENDMENT
 
     Each Pooling Agreement may be amended by the Depositor, the Master Servicer
and the Trustee, without the consent of any of the holders of Certificates
covered by such Pooling Agreement, (i) to cure any ambiguity, (ii) to correct or
supplement any provision therein which may be inconsistent with any other
provision therein or to correct any error, (iii) to change the timing and/or
nature of deposits in the Custodial Account or the Certificate Account or to
change the name in which the Custodial Account is maintained; provided that (a)
the Certificate Account Deposit Date would in no event be later than the related
Distribution Date, (b) such change would not adversely affect in any material
respect the interests of any Certificateholder, as evidenced by an opinion of
counsel, and (c) such change would not adversely affect the then-current rating
of any rated Classes of Certificates, as evidenced by a letter from each
applicable Rating Agency, (iv) if a REMIC election has been made with respect to
the related Trust Fund, to modify, eliminate or add to any of its provisions (A)
to such extent as shall be necessary to maintain the qualification of the Trust
Fund as a REMIC or to avoid or minimize the risk of imposition of any tax on the
related Trust Fund, provided that the Trustee has received an Opinion of Counsel
to the effect that (a) such action is necessary or desirable to maintain such
qualification or to avoid or minimize such risk, and (b) such action will not
adversely affect in any material respect the interests of any holder of
Certificates covered by the Pooling Agreement, or (B) to restrict the transfer
of the REMIC Residual Certificates, provided that the Depositor has determined
that the then-current ratings of the Classes of the Certificates that have been
rated will not be adversely affected, as evidenced by a letter from each
applicable Rating Agency, and that any such amendment will not give rise to any
tax with respect to the transfer of the REMIC Residual Certificates to a
non-Permitted Transferee, (v) to make any other provisions with respect to
matters or questions arising under such Pooling Agreement which are not
materially inconsistent with the provisions thereof, provided that such action
will not adversely affect in any material respect the interests of any
Certificateholder, or (vi) to amend specified provisions that are not material
to holders of any Class of Certificates offered hereunder.
 
     The Pooling Agreement may also be amended by the Depositor, the Master
Servicer and the Trustee (except as otherwise provided for in the related
Pooling Agreement with respect to the Credit Enhancer) with the consent of the
holders of Certificates of each Class affected thereby evidencing, in each case,
not less than 66% of the aggregate Percentage Interests constituting such Class
for the purpose of adding any provisions to or changing in any manner or
eliminating any of the provisions of such Pooling Agreement or of modifying in
any manner the rights of the holders of Certificates covered by such Pooling
Agreement, except that no such amendment may (i) reduce in any manner the amount
of, or delay the timing of, payments received on Mortgage Loans which are
required to be distributed on a Certificate of any Class without the consent of
the holder of such Certificate or (ii) reduce the aforesaid percentage of
Certificates of any Class the holders of which are required to consent to any
such amendment without the consent of the holders of all Certificates of such
Class covered by such Pooling Agreement then outstanding.
 
     Notwithstanding the foregoing, if a REMIC election has been made with
respect to the related Trust Fund, the Trustee will not be entitled to consent
to any amendment to a Pooling Agreement without having first received an Opinion
of Counsel to the effect that such amendment or the exercise of any power
granted to the Master Servicer, the Depositor or the Trustee in accordance with
such amendment will not result in the imposition of a tax on the related Trust
Fund or cause such Trust Fund to fail to qualify as a REMIC. (Section 11.01)
 
TERMINATION; RETIREMENT OF CERTIFICATES
 
     The obligations created by the Pooling Agreement for each Series of
Certificates (other than certain limited payment and notice obligations of the
Trustee and the Depositor, respectively) will terminate upon the payment to
Certificateholders of that Series of all amounts held in the Certificate Account
or by the Master Servicer and required to be paid to them pursuant to such
Pooling Agreement following the earlier of (i) the final payment or other
liquidation or disposition (or any advance with respect thereto) of the last
Mortgage Loan subject thereto and all property acquired upon foreclosure or deed
in lieu of foreclosure of any such Mortgage Loan and (ii) the purchase by the
Master Servicer or the Depositor or, if specified in the related Prospectus
Supplement, by the holder of the REMIC Residual Certificates (see "FEDERAL
INCOME
 
                                       52
<PAGE>   120
 
TAX CONSEQUENCES" below) from the Trust Fund for such Series of all remaining
Mortgage Loans and all property acquired in respect of such Mortgage Loans. In
no event, however, will the trust created by the Pooling Agreement continue
beyond the expiration of 21 years from the death of the survivor of certain
persons named in such Pooling Agreement. Written notice of termination of the
Pooling Agreement will be given to each Certificateholder, and the final
distribution will be made only upon surrender and cancellation of the
Certificates at an office or agency appointed by the Trustee which will be
specified in the notice of termination. (Section 9.01) If the Certificateholders
are permitted to terminate the trust under the applicable Pooling Agreement, a
penalty may be imposed upon the Certificateholders based upon the fee that would
be foregone by the Master Servicer because of such termination.
 
     Any such purchase of Mortgage Loans and property acquired in respect of
Mortgage Loans evidenced by a Series of Certificates shall be made at the option
of the Master Servicer or the Depositor or, if applicable, the holder of the
REMIC Residual Certificates at the price specified in the related Prospectus
Supplement. The exercise of such right will effect early retirement of the
Certificates of that Series, but the right of the Master Servicer or the
Depositor or, if applicable, such holder to so purchase is subject to the
aggregate principal balance of the Mortgage Loans for that Series as of the
Distribution Date on which the purchase proceeds are to be distributed to
Certificateholders being less than the percentage specified in the related
Prospectus Supplement of the aggregate principal balance of the Mortgage Loans
at the Cut-off Date for that Series. The Prospectus Supplement for each Series
of Certificates will set forth the amounts that the holders of such Certificates
will be entitled to receive upon such early retirement. Such early termination
may adversely affect the yield to holders of certain Classes of such
Certificates. If a REMIC election has been made, the termination of the related
Trust Fund will be effected in a manner consistent with applicable federal
income tax regulations and its status as a REMIC. (Sections 9.01 and 9.02)
 
THE TRUSTEE
 
     The Trustee under each Pooling Agreement will be named in the related
Prospectus Supplement. The commercial bank or trust company serving as Trustee
may have normal banking relationships with the Depositor and/or its affiliates,
including Bank of America NT&SA or Bank of America, FSB.
 
     The Trustee may resign at any time, in which event the Depositor will be
obligated to appoint a successor Trustee. The Depositor may also remove the
Trustee if the Trustee ceases to be eligible to continue as such under the
Pooling Agreement or if the Trustee becomes insolvent. Upon becoming aware of
such circumstances, the Depositor will be obligated to appoint a successor
Trustee. The Trustee may also be removed at any time by the holders of
Certificates evidencing not less than 51% of the aggregate undivided interests
(or, if so specified in the related Prospectus Supplement, voting rights) in the
related Trust Fund. Any resignation or removal of the Trustee and appointment of
a successor Trustee will not become effective until acceptance of the
appointment by the successor Trustee. (Section 8.07)
 
                              YIELD CONSIDERATIONS
 
     The yield to maturity of a Certificate will depend on the price paid by the
holder for such Certificate, the Pass-Through Rate on any such Certificate
entitled to payments of interest (which Pass-Through Rate may vary if so
specified in the related Prospectus Supplement) and the rate and timing of
principal payments (including prepayments, defaults, liquidations and
repurchases) on the Mortgage Loans and the allocation thereof to reduce the
principal balance of such Certificate (or notional amount thereof if applicable)
and other factors. See "RISK FACTORS -- Yield and Prepayment Uncertainty" above.
 
     Each monthly interest payment on a Mortgage Loan will be calculated as
one-twelfth of the applicable Mortgage Rate multiplied by the principal balance
of such Mortgage Loan outstanding as of the first day of the month prior to the
month in which the Distribution Date for the related Series of Certificates
occurs, after giving effect to the payment of principal due on such first day,
subject to any Deferred Interest. The amount of such payments with respect to
each Mortgage Loan distributed (or accrued in the case of Deferred Interest or
Accrual Certificates) monthly to holders of a Class of Certificates entitled to
payments of interest will be similarly calculated on the basis of such Class's
specified percentage of each such payment of interest (or
 
                                       53
<PAGE>   121
 
accrual in the case of Accrual Certificates) and will be expressed as a fixed,
adjustable or variable Pass-Through Rate payable on the outstanding principal
balance or notional amount of such Certificate, or any combination of such
Pass-Through Rates, calculated as described herein and in the related Prospectus
Supplement. Holders of Strip Certificates or a Class of Certificates having a
Pass-Through Rate that varies based on the weighted average Mortgage Rate of the
underlying Mortgage Loans will be affected by disproportionate prepayments and
repurchases of Mortgage Loans having higher Net Mortgage Rates or rates
applicable to the Strip Certificates, as applicable.
 
     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 such Certificate because, while interest
will accrue on each Mortgage Loan from the first day of each month, the
distribution of such interest will be made on the 25th day (or, if such day is
not a business day, the next succeeding business day) of the month following the
month of accrual.
 
     A Class of Certificates may be entitled to payments of interest at a fixed
Pass-Through Rate, a variable Pass-Through Rate or adjustable Pass-Through Rate,
or any combination of such Pass-Through Rates, each as specified in the related
Prospectus Supplement. A variable Pass-Through Rate may be calculated based on
the weighted average of the Mortgage Rates (net of servicing fees and any
Retained Yield (each, a "Net Mortgage Rate")) of the related Mortgage Loans for
the month preceding the Distribution Date if so specified in the related
Prospectus Supplement. As will be described in the related Prospectus
Supplement, the aggregate payments of interest on a Class of Certificates, and
the yield to maturity thereon, will be affected by the rate of payment of
principal on the Certificates (or the rate of reduction in the notional balance
of Certificates entitled only to payments of interest) and, in the case of
Certificates evidencing interests in ARM Loans or Net 5 Loans, by changes in the
Net Mortgage Rates on the ARM Loans or Net 5 Loans, as applicable. See "MATURITY
AND PREPAYMENT CONSIDERATIONS" below. The yield on the Certificates will also be
affected by liquidations of Mortgage Loans following Mortgagor defaults and by
purchases of Mortgage Loans in the event of breaches of representations made in
respect of such Mortgage Loans by the Sellers, or conversions of ARM Loans to a
fixed interest rate. See "MORTGAGE LOAN PROGRAM -- Representations and
Warranties by Sellers" and "Descriptions of the Certificates -- Assignment of
Mortgage Loans" above.
 
     In general, if a Class of Certificates is purchased at initial issuance at
a premium and payments of principal on the related Mortgage Loans occur at a
rate faster than anticipated at the time of purchase, the purchaser's actual
yield to maturity will be lower than that assumed at the time of purchase.
Conversely, if a Class of Certificates is purchased at initial issuance at a
discount and payments of principal on the related Mortgage Loans occur at a rate
slower than that assumed at the time of purchase, the purchaser's actual yield
to maturity will be lower than that originally anticipated. The effect of
principal prepayments, liquidations and purchases on yield will be particularly
significant in the case of a Series of Certificates having a Class entitled to
payments of interest only or to payments of interest that are disproportionately
high relative to the principal payments to which such Class is entitled. Such a
Class will likely be sold at a substantial premium to its principal balance and
any faster than anticipated rate of prepayments will adversely affect the yield
to holders thereof. In certain circumstances extremely rapid prepayments may
result in the failure of such holders to recoup their original investment. In
addition, the yield to maturity on certain other types of Classes of
Certificates, including Accrual Certificates, Certificates with a Pass-Through
Rate which fluctuates inversely with or at a multiple of an index or certain
other Classes in a Series including more than one Class of Certificates, may be
relatively more sensitive to the rate of prepayment on the related Mortgage
Loans than other Classes of Certificates. See "RISK FACTORS -- Yield and
Prepayment Uncertainty" above.
 
     The timing of changes in the rate of principal payments on or repurchases
of the Mortgage Loans may significantly affect an investor's actual yield to
maturity, even if the average rate of principal payments experienced over time
is consistent with an investor's expectation. In general, the earlier a
prepayment of principal on the underlying Mortgage Loans or a repurchase
thereof, the greater will be the effect on an investor's yield to maturity. As a
result, the effect on an investor's yield of principal payments and repurchases
occurring at a rate higher (or lower) than the rate anticipated by the investor
during the period immediately
 
                                       54
<PAGE>   122
 
following the issuance of a Series of Certificates would not be fully offset by
a subsequent like reduction (or increase) in the rate of principal payments.
 
     When a full prepayment is made on a Mortgage Loan, the Mortgagor 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, at a
daily rate determined by dividing the Mortgage Rate by 365. Unless otherwise
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. A partial prepayment of principal is
applied so as to reduce the outstanding principal balance of the related
Mortgage Loan as of the first day of the month in which such partial prepayment
is received. As a result, 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 such partial prepayment by an
amount equal to one month's interest at the applicable Pass-Through Rate or Net
Mortgage Rate, as the case may be, on the prepaid amount to the extent such
shortfalls in interest are not paid to the Certificateholders by the Master
Servicer as Compensating Interest (as defined in the related Prospectus
Supplement). If specified in the related Prospectus Supplement, such shortfalls
in collections of a full month's interest in connection with prepayments (a
"Prepayment Interest Shortfall") will be paid to the Certificateholders by the
Master Servicer as Compensating Interest to the extent described in such
Prospectus Supplement. See "DESCRIPTION OF THE CERTIFICATES -- Interest
Distributions" and "CERTAIN YIELD AND PREPAYMENT CONSIDERATIONS" in the related
Prospectus Supplement. Neither full nor partial principal prepayments are passed
through until the month following receipt. See "MATURITY AND PREPAYMENT
CONSIDERATIONS."
 
     The rate of defaults on the Mortgage Loans will also affect the rate and
timing of principal payments on the Mortgage Loans 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 mortgage loans, and on Mortgage Loans with high
Loan-to-Value Ratios, may be higher than for other types of Mortgage Loans.
Furthermore, the rate and timing of prepayments, defaults and liquidations on
the Mortgage Loans 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.
 
     For each Mortgage Pool, if all necessary advances are made and if there is
no unrecoverable loss on any Mortgage Loan, the net effect of each distribution
respecting interest will be to pass-through to each holder of a Class of
Certificates entitled to payments of interest an amount which is equal to one
month's interest at the applicable Pass-Through Rate on such Class's principal
balance or notional balance, as adjusted downward to reflect any decrease in
interest caused by any principal prepayments and the addition of any Deferred
Interest to the principal balance of any Mortgage Loan. See "DESCRIPTION OF THE
CERTIFICATE -- Principal and Interest on the Certificates."
 
                     MATURITY AND PREPAYMENT CONSIDERATIONS
 
     As indicated above under "THE MORTGAGE POOLS," the original terms to
maturity of the Mortgage Loans in a given Mortgage Pool will vary depending upon
the type of Mortgage Loans included in such Mortgage Pool. The Prospectus
Supplement for a Series of Certificates will contain information with respect to
the types and maturities of the Mortgage Loans in the related Mortgage Pool. The
Mortgage Loans may be prepaid without penalty in full or in part at any time.
The prepayment experience of the Mortgage Loans in a Mortgage Pool will affect
the life and yield of the related Series of Certificates. For a discussion of
the prepayment risks associated with any Series of Certificates for which the
related Mortgage Pool contains Convertible Mortgage Loans, see "RISK
FACTORS -- Risks Presented by Convertible Mortgage Loans" and "DESCRIPTION OF
THE MORTGAGE POOL" in the related Prospectus Supplement.
 
                                       55
<PAGE>   123
 
     With respect to Balloon Loans, payment of the Balloon Amount (which, based
on the amortization schedule of such Mortgage Loans, is expected to be a
substantial amount) will generally depend on the Mortgagor's ability to obtain
refinancing of such Mortgage Loans or to sell the Mortgaged Property prior to
the maturity of the Balloon Loan. The ability to obtain refinancing will depend
on a number of factors prevailing at the time refinancing or sale is required,
including, without limitation, real estate values, the Mortgagor's financial
situation, prevailing mortgage loan interest rates, the Mortgagor's equity in
the related Mortgaged Property, tax laws and prevailing general economic
conditions. Neither the Seller or the Depositor, Bank of America NT&SA, Bank of
America, FSB nor any of their affiliates will be obligated to refinance or
repurchase any Mortgage Loan or to sell the Mortgaged Property.
 
     A number of factors, including homeowner mobility, economic conditions,
enforceability of due-on-sale clauses, mortgage market interest rates,
solicitations and the availability of mortgage funds, affect prepayment
experience. The Mortgage Loans (other than ARM Loans) will contain due-on-sale
provisions permitting the mortgagee to accelerate the maturity of the Mortgage
Loan upon sale or certain transfers by the Mortgagor of the underlying Mortgaged
Property. 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. An ARM Loan is
assumable under certain conditions if the proposed transferee of the related
Mortgaged Property establishes its ability to repay the Mortgage Loan and, in
the reasonable judgment of the Master Servicer or any related Subservicer, the
security for the ARM Loan would not be impaired by the assumption. The extent to
which ARM Loans are assumed by purchasers of the Mortgaged Properties rather
than prepaid by the related Mortgagors in connection with the sales of the
Mortgaged Properties will affect the weighted average life of the related Series
of Certificates. See "DESCRIPTION OF THE CERTIFICATES -- Collection and Other
Servicing Procedures" and "Certain Legal Aspects of the Mortgage Loans and
Related Matters -- Enforceability of Certain Provisions" for a description of
certain provisions of the Pooling Agreement and certain legal developments that
may affect the prepayment experience on the Mortgage Loans.
 
     At the request of the Mortgagor, the Master Servicer may allow the
refinancing of a Mortgage Loan in any Trust Fund by accepting prepayments
thereon and permitting a new loan secured by a mortgage on the same property. In
the event of such a refinancing, the new loan would not be included in the
related Trust Fund and, therefore, such refinancing would have the same effect
as a prepayment in full of the related Mortgage Loan. The Master Servicer may,
from time to time, implement programs designed to encourage refinancing. Such
programs may include, without limitation, modifications of existing loans,
general or targeted solicitations, the offering of pre-approved applications,
reduced origination fees or closing costs, or other financial incentives. In
addition, the Master Servicer may encourage the refinancing of Mortgage Loans,
including defaulted Mortgage Loans, that would permit creditworthy borrowers to
assume the outstanding indebtedness of such Mortgage Loans.
 
     All statistics known to the Depositor that have been compiled with respect
to prepayment experience on mortgage loans indicate that while some mortgage
loans may remain outstanding until their stated maturities, a substantial number
will be paid prior to their respective stated maturities.
 
     Although the Mortgage Rates on ARM Loans and Net 5 Loans will be subject to
periodic adjustments, such adjustments generally will, as specified in the
related Prospectus Supplement, (i) not increase or decrease such Mortgage Rates
by more than a stated percentage amount on each adjustment date, (ii) not
increase such Mortgage Rates over a fixed percentage amount during the life of
any ARM Loan and (iii) be based on an index (which may not rise and fall
consistently with mortgage interest rates) plus the related Note Margin (which
may be different from margins being used at the time for newly originated
adjustable rate mortgage loans). As a result, the Mortgage Rates on the ARM
Loans or Net 5 Loans, as applicable, in a Mortgage Pool at any time may not
equal the prevailing rates for similar, newly originated mortgage loans. In
certain rate environments, the prevailing rates on fixed-rate mortgage loans may
be sufficiently low in relation to the then-current Mortgage Rates on ARM Loans
or Net 5 Loans that the rate of prepayment may increase
 
                                       56
<PAGE>   124
 
as a result of refinancings. There can be no certainty as to the rate of
prepayments on the Mortgage Loans during any period or over the life of any
Series of Certificates.
 
     Under certain circumstances, the Master Servicer or the Depositor or, if
specified in the related Prospectus Supplement, the holders of the REMIC
Residual Certificates may have the option to purchase the Mortgage Loans in a
Trust Fund. See "THE POOLING AGREEMENT -- Termination; Retirement of
Certificates."
 
          CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS AND RELATED MATTERS
 
     The following discussion contains summaries of certain legal aspects of
mortgage loans that are general in nature. Because such legal aspects are
governed in part by state law (which laws may differ substantially from state to
state), the summaries do not purport to be complete, to reflect the laws of any
particular state or to encompass the laws of all states in which the Mortgaged
Properties may be situated. If the Mortgaged Properties relating to a Series of
Certificates are concentrated in a particular state or states, the related
Prospectus Supplement will contain a summary of relevant laws of such state or
states to the extent such laws are not addressed generally in the following
discussion. The summaries are qualified in their entirety by reference to the
applicable federal and state laws governing the Mortgage Loans.
 
GENERAL
 
     The Mortgage Loans will be secured by either deeds of trust or mortgages,
depending upon the prevailing practice in the state in which the related
Mortgaged Property is located. In some states, a mortgage or deed of trust
creates a lien upon the real property encumbered by the mortgage. In other
states, the mortgage or deed of trust conveys legal title to the property to the
mortgagee subject to a condition subsequent (i.e., the payment of the
indebtedness secured thereby). It is not prior to the lien for real estate taxes
and assessments and other charges imposed under governmental police powers.
Priority with respect to such instruments depends on their terms and in some
cases on the terms of separate subordination or inter-creditor agreements, and
generally on the order of recordation of the mortgage in the appropriate
recording office. There are two parties to a mortgage, the mortgagor, who is the
borrower and homeowner, and the mortgagee, who is the lender. Under the mortgage
instrument, the mortgagor delivers to the mortgagee a note or bond and the
mortgage. In the case of a land trust, there are three parties because title to
the property is held by a land trustee under a land trust agreement of which the
borrower is the beneficiary; at origination of a mortgage loan, the borrower
executes a separate undertaking to make payments on the mortgage note. Although
a deed of trust is similar to a mortgage, a deed of trust has three parties: the
trustor, who is the borrower/homeowner; the beneficiary, who is the lender; and
a third-party grantee called the trustee. Under a deed of trust, the borrower
grants the property, irrevocably until the debt is paid, in trust, generally
with a power of sale, to the trustee to secure payment of the obligation. The
trustee's authority under a deed of trust and the mortgagee's authority under a
mortgage are governed by the law of the state in which the real property is
located, the express provisions of the deed of trust or mortgage and, in certain
deed of trust transactions, the directions of the beneficiary.
 
FORECLOSURE
 
     Although a deed of trust may also be foreclosed by judicial action,
foreclosure of a deed of trust is generally accomplished by a nonjudicial
trustee's sale under a specific provision in the deed of trust which authorizes
the trustee to sell the property upon any default by the borrower under the
terms of the note or deed of trust. In addition to any notice requirements
contained in a deed of trust, in some states, the trustee must record a notice
of default and send a copy to the borrower/trustor and to any person who has
recorded a request for a copy of notice of default and notice of sale. In
addition, in some states, the trustee must provide notice to any other
individual having an interest of record in the real property, including any
junior lienholders. If the deed of trust is not reinstated within a specified
period, a notice of sale must be posted in a public place and, in most states,
published for a specific period of time in one or more newspapers. In addition,
some states'
 
                                       57
<PAGE>   125
 
laws require that a copy of the notice of sale be posted on the property and
sent to all parties having an interest of record in the real property.
 
     Foreclosure of a mortgage generally is accomplished by judicial action.
Generally, the action is initiated by the service of legal pleadings upon all
parties having an interest of record in the real property. Delays in completion
of the foreclosure may result from difficulties in locating and serving
necessary parties, including borrowers located outside the jurisdiction in which
the mortgaged property is located. If the mortgagee's right to foreclose is
contested, the legal proceedings necessary to resolve the issue can be
time-consuming.
 
     In some states, the borrower-trustor has the right to reinstate the loan at
any time following default until shortly before the trustee's sale. In general,
in such states, the borrower, or any other person having a junior encumbrance on
the real estate, may, during a reinstatement period, cure the default by paying
the entire amount in arrears plus the costs and expenses incurred in enforcing
the obligation.
 
     In the case of foreclosure under either a mortgage or a deed of trust, the
sale by the referee or other designated officer or by the trustee generally is a
public sale. However, because of the difficulty a potential buyer at the sale
would have in determining the exact status of title and because the physical
condition of the property may have deteriorated during the foreclosure
proceedings, it is uncommon for a third party to purchase the property at a
foreclosure sale. Rather, it is common for the lender to purchase the property
from the trustee or referee for a credit bid less than or equal to the unpaid
principal amount of the mortgage or deed of trust, accrued and unpaid interest
and the expense of foreclosure. Generally, state law controls the amount of
foreclosure costs and expenses, including attorneys' fees, which may be
recovered by a lender. Thereafter, subject to the right of the borrower in some
states to remain in possession during the redemption period, the lender will
assume the burdens of ownership, including obtaining hazard insurance and making
such repairs at its own expense as are necessary to render the property suitable
for sale. Generally, the lender will 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 and, in some
states, the lender may be entitled to a deficiency judgment. Any loss may be
reduced by the receipt of any mortgage insurance proceeds or other forms of
credit enhancement for a Series of Certificates. See "DESCRIPTION OF CREDIT
ENHANCEMENTS."
 
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 or other parties are given
a statutory period (generally ranging from six months to two years) in which to
redeem the property from the foreclosure sale. In some states, redemption may
occur only upon payment of the entire principal balance of the loan, accrued
interest and expenses of foreclosure. In other states, redemption may be
authorized if the former borrower pays only a portion of the sums due. The
effect of a statutory right of redemption is to diminish the ability of the
lender to sell the foreclosed property. The rights of redemption would defeat
the title of any purchaser subsequent to foreclosure 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.
 
ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS
 
     Certain states have imposed statutory prohibitions which limit the remedies
of a beneficiary under a deed of trust or a mortgagee under a mortgage. In some
states (including California), statutes limit the right of the beneficiary or
mortgagee to obtain a deficiency judgment against the borrower following
foreclosure. A deficiency judgment is a personal judgment against the former
borrower equal in most cases to the difference between the net amount realized
upon the public sale of the real property and the amount due to the lender. In
the case of a Mortgage Loan secured by a property owned by a trust where the
Mortgage Note is executed on behalf of the trust, a deficiency judgment against
the trust following foreclosure or sale under a deed of trust, even if
obtainable under applicable law, may be of little value to the mortgagee or
beneficiary if there are no trust assets against which such deficiency judgment
may be executed. Some state statutes require the beneficiary or mortgagee to
exhaust the security afforded under a deed of trust or mortgage by foreclosure
in
 
                                       58
<PAGE>   126
 
an attempt to satisfy the full debt before bringing a personal action against
the borrower. In certain other states, the lender has the option of bringing a
personal action against the borrower on the debt without first exhausting such
security; however in some of these states, the lender, following judgment on
such personal action, may be deemed to have elected a remedy and may be
precluded from exercising remedies with respect to the security. Consequently,
the practical effect of the election requirement, 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, in certain other states, statutory provisions limit any deficiency
judgment against the borrower following a foreclosure to the excess of the
outstanding debt over the fair value of the property at the time of the public
sale. The purpose of these statutes is generally to prevent a beneficiary or
mortgagee from obtaining a large deficiency judgment against the former borrower
as a result of low or no bids at the judicial sale.
 
     In addition to laws limiting or prohibiting deficiency judgments, numerous
other federal and state statutory provisions, including the federal bankruptcy
laws and state laws affording relief to debtors, may interfere with or affect
the ability of the secured mortgage lender to realize upon its collateral and/or
enforce a deficiency judgment. For example, under the federal bankruptcy law,
all actions against the debtor, the debtor's property and any co-debtor are
automatically stayed upon the filing of a bankruptcy petition. Moreover, a court
having federal bankruptcy jurisdiction may permit a debtor through its 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 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 which is not the principal
residence 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 Code may, in certain circumstances,
have priority over the lien of a mortgage or deed of trust. This may have the
effect of delaying or interfering with the enforcement of rights with respect to
a defaulted Mortgage Loan. 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 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.
 
ENVIRONMENTAL LEGISLATION
 
     Real property pledged as security to a lender may be subject to unforeseen
environmental risks. Most environmental statutes create obligations for any
party that can be classified as the "owner" or "operator" of a "facility"
(referring to both operating facilities and to real property). Under the laws of
some states and under the federal Comprehensive Environmental Response,
Compensation and Liability Act of 1980, a lender may be liable, as an "owner" or
"operator," for costs arising out of releases or threatened releases of
hazardous substances that require remedy at a mortgaged property, if agents or
employees of the lender have become sufficiently involved in the operations of
the borrower or, subsequent to a foreclosure, in the management of
 
                                       59
<PAGE>   127
 
the property. Such liability may arise regardless of whether the environmental
damage or threat was caused by a prior owner.
 
     Under federal and certain state laws, contamination of a property may give
rise to a lien on the property to assure the payment of clean-up costs. Under
federal law and in several states, such a lien has priority over the lien of an
existing mortgage against such property. If a lender is or becomes directly
liable for environmental remediation as an "owner" following a foreclosure, it
may be precluded from bringing an action for contribution against the owner or
operator who created the environmental hazard. Such clean-up costs may be
substantial. It is possible that such costs could become a liability of the
related Trust Fund and occasion a loss to Certificateholders in certain
circumstances described above if such remedial costs were incurred.
 
     At the time the Mortgage Loans were originated, no environmental assessment
or a very limited environment assessment of the Mortgaged Properties will have
been conducted.
 
ENFORCEABILITY OF CERTAIN PROVISIONS
 
     The Mortgage Loans generally contain due-on sale clauses. These clauses
permit the lender to accelerate the maturity of the loan if the borrower sells,
transfers or conveys the property. The enforceability of these 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, the Garn-St
Germain Depository Institutions Act of 1982 (the "Garn-St Germain Act") preempts
state constitutional, statutory and case law that prohibit the enforcement of
due-on-sale clauses and permits lenders to enforce these clauses in accordance
with their terms, subject to certain limited exceptions. The Garn-St Germain Act
does "encourage" lenders to permit assumption of loans at the original rate of
interest or at some other rate less than the average of the original rate and
the market rate.
 
     The Garn-St Germain Act also sets forth nine specific instances in which a
mortgage lender covered by the Garn-St Germain Act may not exercise a
due-on-sale clause, notwithstanding the fact that a transfer of the mortgaged
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 loan
bearing an interest rate below the current market rate being assumed by a new
home buyer rather than being paid off, which may have an impact upon the average
life of the Mortgage Loans and the number of Mortgage Loans which may be
outstanding until maturity.
 
     Upon foreclosure, courts have imposed general equitable principles. These
equitable principles are generally designed to relieve the borrower from the
legal effect of his defaults under the loan documents. Examples of judicial
remedies that have been fashioned include judicial requirements that the lender
undertake affirmative and expensive actions to determine the causes for the
borrower's default and the likelihood that the borrower will be able to
reinstate the loan. In some cases, courts have required that lenders reinstate
loans or recast payment schedules in order to accommodate borrowers who are
suffering from temporary financial disability. In other cases, courts have
limited the right of the lender to foreclose if the default under the mortgage
instrument is not monetary, such as the borrower failing to adequately maintain
the property or the borrower executing a second mortgage or deed of trust
affecting the property. Finally, some courts have been faced with the issue of
whether or not federal or state constitutional provisions reflecting due process
concerns for adequate notice require that borrowers under deeds of trust or
mortgages receive notices in addition to the statutorily prescribed minimum. For
the most part, these cases have upheld the notice provisions as being reasonable
or have found that the sale by a trustee under a deed of trust, or under a
mortgage having a power of sale, does not involve sufficient state action to
afford constitutional protections to the borrower.
 
                                       60
<PAGE>   128
 
APPLICABILITY OF USURY LAWS
 
     Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980 ("Title V"), provides that state usury limitations shall not apply
to certain types of residential first mortgage loans originated by certain
lenders after March 31, 1980. A similar federal statute was in effect with
respect to mortgage loans made during the first three months of 1980. The Office
of Thrift Supervision is authorized to issue rules and regulations and to
publish interpretations governing implementation of Title V. The statute
authorized any state to reimpose interest rate limits by adopting, before April
1, 1983, a law or constitutional provision which 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.
 
     As indicated above under "MORTGAGE LOAN PROGRAM -- Representations and
Warranties by Sellers," each Seller of a Mortgage Loan will have represented
that each Mortgage Loan sold by it was originated in compliance with then
applicable state laws, including usury laws, in all material respects. However,
the Mortgage Rates on the Mortgage Loans will be subject to applicable usury
laws as in effect from time to time.
 
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 subjected to a variety of restrictions. Such
restrictions differed from state to state, resulting in difficulties in
determining whether a particular alternative mortgage instrument originated by a
state-chartered lender was in compliance with applicable law. These difficulties
were alleviated substantially as a result of the enactment of Title VIII of the
Garn-St Germain Act ("Title VIII"). Title VIII provides that, notwithstanding
any state law to the contrary, (i) 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, (ii) 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
(iii) all other non-federally chartered housing creditors, including
state-chartered savings and loan associations, state-chartered savings banks and
mutual savings banks and mortgage banking companies, may originate alternative
mortgage instruments in accordance with the regulations promulgated by the
Federal Home Loan Bank Board, predecessor to the Office of Thrift Supervision,
with respect to origination of alternative mortgage instruments by federal
savings and loan associations. Title VIII provides that any state may reject
applicability of the provisions of Title VIII by adopting, prior to October 15,
1985, a law or constitutional provision expressly rejecting the applicability of
such provisions. Certain states have taken such action.
 
SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940
 
     Under the terms of the Soldiers' and Sailors' Civil Relief Act of 1940, as
amended (the "Relief Act"), a borrower who enters military service after the
origination of such borrower's 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 such borrower's active duty status, unless a
court orders otherwise upon application of the lender. The Relief Act applies to
borrower who are members of the Army, Navy, Air Force, Marines, National Guard,
Reserves, Coast Guard, and officers of the U.S. Public Health Service assigned
to duty with the military. Because the Relief Act applies to 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 mortgage loans that may be affected by the Relief Act. With
respect to Mortgage Loans included in a Trust Fund, application of the Relief
Act would adversely affect, for an indeterminate period of time, the ability of
the Master Servicer to collect full amounts of interest on certain of the
Mortgage Loans. Any shortfall in interest collections resulting from the
application of the Relief Act or similar legislation or regulations, which would
 
                                       61
<PAGE>   129
 
not be recoverable from the related Mortgage Loans, would result in a reduction
of the amounts distributable to the holders of the related Certificates, and
would not be covered by Advances or any form of credit enhancement provided in
connection with the related Series of Certificates. In addition, the Relief Act
imposes limitations that would impair the ability of the Master Servicer to
foreclose on an affected Mortgage Loan during the Mortgagor's period of active
duty status, and, under certain circumstances, during an additional three month
period thereafter. Thus, in the event that the Relief Act or similar legislation
or regulations applies to any Mortgage Loan which goes into default, there may
be delays in payment and losses on the related Certificates in connection
therewith. Any other interest shortfalls, deferrals or forgiveness of payments
on the Mortgage Loans resulting from similar legislation or regulations may
result in delays in payments or losses to Certificateholders of the related
Series.
 
                        FEDERAL INCOME TAX CONSEQUENCES
 
GENERAL
 
     The following is a general discussion of anticipated material federal
income tax consequences of the purchase, ownership and disposition of the
Certificates offered hereunder. This discussion is directed solely to
Certificateholders that hold the Certificates as "capital assets" within the
meaning of Section 1221 of the Code and does not purport to discuss all federal
income tax consequences that may be applicable to particular categories of
investors, some of which (such as banks, insurance companies and foreign
investors) may be subject to special rules. Section 1221 of the Code defines
"capital assets" generally as property other than (i) property held for sale to
customers or (ii) real, tangible personal, property used in a trade or business.
Further, the authorities on which this discussion, and the opinion referred to
below, are based are subject to change or differing interpretations, which could
apply retroactively. Taxpayers and preparers of tax returns (including those
filed by any REMIC or other issuer) should be aware that under applicable
Treasury regulations a provider of advice on specific issues of law is not
considered an income tax return preparer unless the advice (i) is given with
respect to events that have occurred at the time the advice is rendered and is
not given with respect to the consequences of contemplated actions, and (ii) is
directly relevant to the determination of an entry on a tax return. Accordingly,
taxpayers should consult their own tax advisors and tax return preparers
regarding the preparation of any item on a tax return, even where the
anticipated tax treatment has been discussed herein. In addition to the federal
income tax consequences described herein, potential investors should consider
the state and local tax consequences, if any, of the purchase, ownership and
disposition of the Certificates. See "STATE AND OTHER TAX CONSEQUENCES."
Certificateholders are advised to consult their own tax advisors concerning the
federal, state, local or other tax consequences to them of the purchase,
ownership and disposition of the Certificates offered hereunder. Additional
material income tax consequences may be set forth in the related Prospectus
Supplement.
 
     The following discussion addresses securities of two general types: (i)
certificates ("Grantor Trust Certificates") representing interests in a Trust
Fund ("Grantor Trust Fund") which the Master Servicer will covenant not to elect
to have treated as a real estate mortgage investment conduit ("REMIC"), and (ii)
certificates ("REMIC Certificates") representing interests in a Trust Fund, or a
portion thereof, which the Master Servicer will covenant to elect to have
treated as a REMIC under Sections 860A through 860G (the "REMIC Provisions") of
the Code. The Prospectus Supplement for each Series of Certificates will
indicate whether a REMIC election (or elections) will be made for the related
Trust Fund and, if such an election is to be made, will identify all "regular
interests" and "residual interests" in the REMIC. For purposes of this tax
discussion, references to a "Certificateholder" or a "holder" are to the
beneficial owner of a Certificate.
 
     The following discussion is based in part upon the rules governing original
issue discount that are set forth in Sections 1271-1273 and 1275 of the Code and
in the Treasury regulations issued thereunder (the "OID Regulations"), and in
part upon the REMIC Provisions and the Treasury regulations issued thereunder
(the "REMIC Regulations"). The OID Regulations, which are effective with respect
to debt instruments issued on or after April 4, 1994, do not adequately address
certain issues relevant to, and in some instances provide that they are not
applicable to, securities such as the Certificates.
 
                                       62
<PAGE>   130
 
GRANTOR TRUST FUNDS
 
     Classification of Grantor Trust Funds
 
     With respect to each Series of Grantor Trust Certificates, Orrick,
Herrington & Sutcliffe LLP, counsel to the Depositor ("Special Tax Counsel"), is
of the opinion that, assuming compliance with all provisions of the related
Pooling Agreement, the related Grantor Trust Fund will be Classified as a
grantor trust under subpart E, part I of subchapter J of the Code and not as a
partnership or an association taxable as a corporation. Accordingly, each holder
of a Grantor Trust Certificate generally will be treated as the owner of an
interest in the Mortgage Loans included in the Grantor Trust Fund. The following
general discussion of the anticipated federal income tax consequences of the
purchase, ownership and disposition of the Grantor Trust Certificates together
with the discussion, if any, under the heading "FEDERAL INCOME TAX CONSEQUENCES"
in the Prospectus Supplement represents the opinion of Special Tax Counsel,
subject to any qualifications set forth herein and therein. Special Tax Counsel
have prepared or reviewed the statements in this Prospectus under the heading
"FEDERAL INCOME TAX CONSEQUENCES" and in the Prospectus Supplement under the
heading "FEDERAL INCOME TAX CONSEQUENCES," if any, and are of the opinion that
such statements are correct in all material respects. A copy of the opinion of
Special Tax Counsel relating to such statements will be included in a Current
Report on Form 8-K filed prior to the Delivery Date with respect to any Series
of Grantor Trust Certificates. Such statements are intended as an explanatory
discussion of the possible effects of the classification of the Trust Fund as a
grantor trust for federal income tax purposes on investors generally and of
related tax matters affecting investors generally, but do not purport to furnish
information in the level of detail or with attention to an investor's specific
tax circumstances that would be provided by an investor's own tax advisor.
Accordingly, each investor is advised to consult its own tax advisors with
regard to the tax consequences to it of investing in the Grantor Trust
Certificates.
 
     For purposes of the following discussion, a Grantor Trust Certificate
representing an undivided equitable ownership interest in the principal of the
Mortgage Loans constituting the related Grantor Trust Fund, together with
interest thereon at a pass-through rate, will be referred to as a "Grantor Trust
Fractional Interest Certificate." A Grantor Trust Certificate representing
ownership of all or a portion of the difference between interest paid on the
Mortgage Loans constituting the related Grantor Trust Fund (net of normal
administration fees and any Retained Yield) and interest paid to the holders of
Grantor Trust Fractional Interest Certificates issued with respect to such
Grantor Trust Fund will be referred to as a "Grantor Trust Strip Certificate." A
Grantor Trust Strip Certificate may also evidence a nominal ownership interest
in the principal of the Mortgage Loans constituting the related Grantor Trust
Fund.
 
CHARACTERIZATION OF INVESTMENTS IN GRANTOR TRUST CERTIFICATES
 
     Grantor Trust Fractional Interest Certificates
 
     In the case of Grantor Trust Fractional Interest Certificates, if so
specified in the related Prospectus Supplement and subject to the discussion
below with respect to Buydown Mortgage Loans, Grantor Trust Fractional Interest
Certificates will represent interests in (i) "loans . . . secured by an interest
in real property" within the meaning of Section 7701(a)(19)(C)(v) of the Code;
(ii) "obligation[s] (including any participation or certificate of beneficial
ownership therein) which . . . [are] principally secured by an interest in real
property" within the meaning of Section 860G(a)(3)(A) of the Code; and (iii)
"real estate assets" within the meaning of Section 856(c)(5)(A) of the Code. In
addition, if so specified in the related Prospectus Supplement, interest on
Grantor Trust Fractional Interest Certificates will be considered "interest on
obligations secured by mortgages on real property or on interests in real
property" within the meaning of Section 856(c)(3)(B) of the Code. Special Tax
Counsel provides no assurances as to the treatment of Grantor Trust Fractional
Interest Certificates under the Code provisions described in this paragraph,
except to the extent specified in the related Prospectus Supplement.
 
     The assets constituting certain Grantor Trust Funds may include Buydown
Mortgage Loans. The characterization of an investment in Buydown Mortgage Loans
will depend upon the precise terms of the related Buydown Agreement, but to the
extent that such Buydown Mortgage Loans are secured by a bank account or other
personal property, they may not be treated in their entirety as assets described
in the
 
                                       63
<PAGE>   131
 
foregoing sections of the Code. No directly applicable precedents exist with
respect to the federal income tax treatment or the characterization of
investments in Buydown Mortgage Loans. Accordingly, holders of Grantor Trust
Certificates should consult their own tax advisors with respect to the
characterization of investments in Grantor Trust Certificates representing an
interest in a Grantor Trust Fund that includes Buydown Mortgage Loans.
 
     Grantor Trust Strip Certificates
 
     Even if Grantor Trust Strip Certificates evidence an interest in a Grantor
Trust Fund consisting of Mortgage Loans that are "qualifying real property
loans" within the meaning of Section 593(d) of the Code and "real estate assets"
within the meaning of Section 856(c)(5)(A) of the Code, and the interest on
which is "interest on obligations secured by mortgages on real property" within
the meaning of Section 856(c)(3)(B) of the Code, it is unclear whether the
Grantor Trust Strip Certificates, and the income therefrom, will be so
characterized. However, the policies underlying such sections (namely, to
encourage or require investments in mortgage loans by thrift institutions and
real estate investment trusts) may suggest that such characterization is
appropriate. Counsel to the Depositor will not deliver any opinion on these
questions. Prospective purchasers to which such characterization of an
investment in Grantor Trust Strip Certificates is material should consult their
tax advisors regarding whether the Grantor Trust Strip Certificates, and the
income therefrom, will be so characterized.
 
     The Grantor Trust Strip Certificates will be "obligation[s] (including any
participation or certificate of beneficial ownership therein) which . . . [are]
principally secured by an interest in real property" within the meaning of
Section 860G(a)(3)(A) of the Code.
 
     Taxation of Owners of Grantor Trust Fractional Interest Certificates
 
     Holders of a particular Series of Grantor Trust Fractional Interest
Certificates generally will be required to report on their federal income tax
returns their shares of the entire income from the Mortgage Loans (including
amounts used to pay reasonable servicing fees and other expenses) and will be
entitled to deduct their shares of any such reasonable servicing fees and other
expenses. Because of stripped interests, market or original issue discount, or
premium, the amount includible in income on account of a Grantor Trust
Fractional Interest Certificate may differ significantly from the amount
distributable thereon representing interest on the Mortgage Loans. Under Section
67 of the Code, an individual, estate or trust holding a Grantor Trust
Fractional Interest Certificate directly or through certain pass-through
entities will be allowed a deduction for such reasonable servicing fees and
expenses only to the extent that the aggregate of such holder's miscellaneous
itemized deductions exceeds two percent of such holder's adjusted gross income.
In addition, Section 68 of the Code provides that the amount of itemized
deductions otherwise allowable for an individual whose adjusted gross income
exceeds a specified amount will be reduced by the lesser of (i) 3% of the excess
of the individual's adjusted gross income over such amount or (ii) 80% of the
amount of itemized deductions otherwise allowable for the taxable year. The
amount of additional taxable income reportable by holders of Grantor Trust
Fractional Interest Certificates who are subject to the limitations of either
Section 67 or Section 68 of the Code may be substantial. Further,
Certificateholders (other than corporations) subject to the alternative minimum
tax may not deduct miscellaneous itemized deductions in determining such
holder's alternative minimum taxable income. Although it is not entirely clear,
it appears that in transactions in which multiple Classes of Grantor Trust
Certificates (including Grantor Trust Strip Certificates) are issued, such fees
and expenses should be allocated among the Classes of Grantor Trust Certificates
using a method that recognizes that each such Class benefits from the related
services. In the absence of statutory or administrative clarification as to the
method to be used, it currently is intended to base information returns or
reports to the Internal Revenue Service (the "IRS") and Certificateholders on a
method that allocates such expenses among Classes of Grantor Trust Certificates
with respect to each period based on the distributions made to each such Class
during that period.
 
     The federal income tax treatment of Grantor Trust Fractional Interest
Certificates of any Series will depend on whether they are subject to the
"stripped bond" rules of Section 1286 of the Code. Grantor Trust Fractional
Interest Certificates may be subject to those rules if (i) a Class of Grantor
Trust Strip Certificates
 
                                       64
<PAGE>   132
 
is issued as part of the same Series of Certificates or (ii) the Depositor or
any of its affiliates retains (for its own account or for purposes of resale) a
right to receive a specified portion of the interest payable on the Mortgage
Loans. Further, the IRS has ruled that an unreasonably high servicing fee
retained by a seller or servicer will be treated as a retained ownership
interest in mortgages that constitutes a stripped coupon. For purposes of
determining what constitutes reasonable servicing fees for various types of
mortgages the IRS has established certain "safe harbors." The servicing fees
paid with respect to the Mortgage Loans for certain Series of Grantor Trust
Certificates may be higher than the "safe harbors" and, accordingly, may not
constitute reasonable servicing compensation. The related Prospectus Supplement
will include information regarding servicing fees paid to the Master Servicer,
any subservicer or their respective affiliates necessary to determine whether
the preceding "safe harbor" rules apply.
 
     If Stripped Bond Rules Apply
 
     If the stripped bond rules apply, each Grantor Trust Fractional Interest
Certificate will be treated as having been issued with "original issue discount"
within the meaning of Section 1273(a) of the Code, subject, however, to the
discussion below regarding the treatment of certain stripped bonds as market
discount bonds and the discussion regarding de minimis market discount. See
"-- Taxation of Owners of Grantor Trust Fractional Interest
Certificates -- Market Discount." Under the stripped bond rules, the holder of a
Grantor Trust Fractional Interest Certificate (whether a cash or accrual method
taxpayer) will be required to report interest income from its Grantor Trust
Fractional Interest Certificate for each month in an amount equal to the income
that accrues on such Certificate in that month calculated under a constant yield
method, in accordance with the rules of the Code relating to original issue
discount.
 
     The original issue discount on a Grantor Trust Fractional Interest
Certificate will be the excess of such Certificate's stated redemption price
over its issue price. The issue price of a Grantor Trust Fractional Interest
Certificate as to any purchaser will be equal to the price paid by such
purchaser for the Grantor Trust Fractional Interest Certificate. The stated
redemption price of a Grantor Trust Fractional Interest Certificate will be the
sum of all payments to be made on such Certificate, as well as such
Certificate's share of reasonable servicing fees and other expenses, other than
payments of "qualified stated interest," if any. See "-- Taxation of Owners of
Grantor Trust Fractional Interest Certificates -- If Stripped Bond Rules Do Not
Apply" for a definition of "qualified stated interest." In general, the amount
of such income that accrues in any month would equal the product of such
holder's adjusted basis in such Grantor Trust Fractional Interest Certificate at
the beginning of such month (see "Sales of Grantor Trust Certificates") and the
yield of such Grantor Trust Fractional Interest Certificate to such holder. Such
yield would be computed at the rate (assuming compounding based on the regular
interval between payment dates) that, if used to discount the holder's share of
future payments on the Mortgage Loans, would cause the present value of those
future payments to equal the price at which the holder purchased such
Certificate. In computing yield under the stripped bond rules, a
Certificateholder's share of future payments on the Mortgage Loans will not
include any payments made in respect of any ownership interest in the Mortgage
Loans retained by the Depositor, the Master Servicer, any subservicer or their
respective affiliates, but will include such Certificateholder's share of any
reasonable servicing fees and other expenses.
 
     Section 1272(a)(6) of the Code requires (i) the use of a reasonable
prepayment assumption in accruing original issue discount and (ii) adjustments
in the accrual of original issue discount when prepayments do not conform to the
prepayment assumption with respect to certain categories of debt instruments,
and regulations could be adopted applying those provisions to the Grantor Trust
Fractional Interest Certificates. It is unclear whether those provisions would
be applicable to the Grantor Trust Fractional Interest Certificates or whether
use of a prepayment assumption may be required or permitted in the absence of
such regulations. It is also uncertain, if a prepayment assumption is used,
whether the assumed prepayment rate would be determined based on conditions at
the time of the first sale of the Grantor Trust Fractional Interest Certificate
or, with respect to any subsequent holder, at the time of purchase of the
Grantor Trust Fractional Interest Certificate by that holder. Certificateholders
are advised to consult their own tax advisors concerning reporting original
issue discount in general and, in particular, whether a prepayment assumption
should be used in reporting original issue discount with respect to Grantor
Trust Fractional Interest Certificates.
 
                                       65
<PAGE>   133
 
     In the case of a Grantor Trust Fractional Interest Certificate acquired at
a price equal to the principal amount of the Mortgage Loans allocable to such
Certificate, the use of a prepayment assumption would not ordinarily have any
significant effect on the yield used in calculating accruals of interest income.
In the case, however, of a Grantor Trust Fractional Interest Certificate
acquired at a discount or premium (that is, at a price less than or greater than
such principal amount, respectively), the use of a prepayment assumption would
increase or decrease such yield, and thus accelerate or decelerate,
respectively, the reporting of income.
 
     If a prepayment assumption is not used, then when a Mortgage Loan prepays
in full, the holder of a Grantor Trust Fractional Interest Certificate acquired
at a discount or a premium generally will recognize ordinary income or loss
equal to the difference between the portion of the prepaid principal amount of
the Mortgage Loan that is allocable to such Certificate and the portion of the
adjusted basis of such Certificate that is allocable to such Certificateholder's
interest in the Mortgage Loan. If a prepayment assumption is used, it appears
that no separate item of income or loss should be recognized upon a prepayment.
Instead, a prepayment should be treated as a partial payment of the stated
redemption price of the Grantor Trust Fractional Interest Certificate and
accounted for under a method similar to that described for taking account of
original issue discount on REMIC Regular Certificates. See
"-- REMICs -- Taxation of Owners of REMIC Regular Certificates -- Original Issue
Discount." It is unclear what adjustments would be required to reflect
differences between an assumed prepayment rate and the actual rate of
prepayments.
 
     In the absence of statutory or administrative clarification, it is
currently intended to base information reports or returns to the IRS and
Certificateholders in transactions subject to the stripped bond rules on a
prepayment assumption (the "Prepayment Assumption") that will be disclosed in
the related Prospectus Supplement and on a constant yield computed using a
representative initial offering price for each Class of Certificates. However,
neither the Depositor nor the Master Servicer will make any representation that
the Mortgage Loans will in fact prepay at a rate conforming to such Prepayment
Assumption or any other rate and Certificateholders should bear in mind that the
use of a representative initial offering price will mean that such information
returns or reports, even if otherwise accepted as accurate by the IRS, will in
any event be accurate only as to the initial Certificateholders of each Series
who bought at that price.
 
     Under Treasury regulation Section 1.1286-1T, certain stripped bonds are to
be treated as market discount bonds and, accordingly, any purchaser of such a
bond is to account for any discount on the bond as market discount rather than
original issue discount. This treatment only applies, however, if immediately
after the most recent disposition of the bond by a person stripping one or more
coupons from the bond and disposing of the bond or coupon (i) there is no
original issue discount (or only a de minimis amount of original issue discount)
or (ii) the annual stated rate of interest payable on the original bond is no
more than one percentage point lower than the gross interest rate payable on the
original mortgage loan (before subtracting any servicing fee or any stripped
coupon). If interest payable on a Grantor Trust Fractional Interest Certificate
is more than one percentage point lower than the gross interest rate payable on
the Mortgage Loans, the related Prospectus Supplement will disclose that fact.
If the original issue discount or market discount on a Grantor Trust Fractional
Interest Certificate determined under the stripped bond rules is less than 0.25%
of the stated redemption price multiplied by the weighted average maturity of
the Mortgage Loans, then such original issue discount or market discount will be
considered to be de minimis. Original issue discount or market discount of only
a de minimis amount will be included in income in the same manner as de minimis
original issue and market discount described in "-- Taxation of Owners of
Grantor Trust Fractional Interest Certificates -- If Stripped Bond Rules Do Not
Apply" and "-- Market Discount."
 
     If Stripped Bond Rules Do Not Apply
 
     Subject to the discussion below on original issue discount, if the stripped
bond rules do not apply to a Grantor Trust Fractional Interest Certificate, the
Certificateholder will be required to report its share of the interest income on
the Mortgage Loans in accordance with such Certificateholder's normal method of
accounting. The original issue discount rules will apply to a Grantor Trust
Fractional Interest Certificate to the extent it evidences an interest in
Mortgage Loans issued with original issue discount.
 
                                       66
<PAGE>   134
 
     The original issue discount, if any, on the Mortgage Loans will equal the
difference between the stated redemption price of such Mortgage Loans and their
issue price. Under the OID Regulations, the stated redemption price is equal to
the total of all payments to be made on such Mortgage Loan other than "qualified
stated interest." "Qualified stated interest" includes interest that is
unconditionally payable at least annually at a single fixed rate, or at a
"qualified floating rate," an "objective rate," a combination of a single fixed
rate and one or more "qualified floating rates" or one "qualified inverse
floating rate," or a combination of "qualified floating rates" that generally
does not operate in a manner that accelerates or defers interest payments on
such Mortgage Loan. In general, the issue price of a Mortgage Loan will be the
amount received by the borrower from the lender under the terms of the Mortgage
Loan, less any "points" paid by the borrower, and the stated redemption price of
a Mortgage Loan will equal its principal amount, unless the Mortgage Loan
provides for an initial below-market rate of interest or the acceleration or the
deferral of interest payments.
 
     In the case of Mortgage Loans bearing adjustable or variable interest
rates, the related Prospectus Supplement will describe the manner in which such
rules will be applied with respect to those Mortgage Loans by the Trustee in
preparing information returns to the Certificateholders and the IRS.
 
     Notwithstanding the general definition of original issue discount, original
issue discount will be considered to be de minimis if such original issue
discount is less than 0.25% of the stated redemption price multiplied by the
weighted average maturity of the Mortgage Loan. For this purpose, the weighted
average maturity of the Mortgage Loan will be computed as the sum of the amounts
determined, as to each payment included in the stated redemption price of such
Mortgage Loan, by multiplying (i) the number of complete years (rounding down
for partial years) from the issue date until such payment is expected to be made
by (ii) a fraction, the numerator of which is the amount of the payment and the
denominator of which is the stated redemption price of the Mortgage Loan. Under
the OID Regulations, original issue discount of only a de minimis amount (other
than de minimis original issue discount attributable to a so-called "teaser"
rate or initial interest holiday) will be included in income as each payment of
stated principal is made, based on the product of the total amount of such de
minimis original issue discount and a fraction, the numerator of which is the
amount of each such payment and the denominator of which is the outstanding
stated principal amount of the Mortgage Loan. The OID Regulations also permit a
Certificateholder to elect to accrue de minimis original issue discount into
income currently based on a constant yield method. See "-- Taxation of Owners of
Grantor Trust Fractional Interest Certificates -- Market Discount" below.
 
     If original issue discount is in excess of a de minimis amount, all
original issue discount with respect to a Mortgage Loan will be required to be
accrued and reported in income each month, based on a constant yield. The OID
Regulations suggest that no prepayment assumption is appropriate in computing
the yield on prepayable obligations issued with original issue discount. In the
absence of statutory or administrative clarification, it currently is not
intended to base information reports or returns to the IRS and
Certificateholders on the use of a prepayment assumption in transactions not
subject to the stripped bond rules. However, Section 1272(a)(6) of the Code may
require that a prepayment assumption be used in computing yield with respect to
all mortgage-backed securities. Certificateholders are advised to consult their
own tax advisors concerning whether a prepayment assumption should be used in
reporting original issue discount with respect to Grantor Trust Fractional
Interest Certificates. Certificateholders should refer to the related Prospectus
Supplement with respect to each Series to determine whether and in what manner
the original issue discount rules will apply to Mortgage Loans in such Series.
 
     A purchaser of a Grantor Trust Fractional Interest Certificate that
purchases such Grantor Trust Fractional Interest Certificate at a cost less than
such Certificate's allocable portion of the aggregate remaining stated
redemption price of the Mortgage Loans held in the related Trust Fund will also
be required to include in gross income such Certificate's daily portions of any
original issue discount with respect to such Mortgage Loans. However, each such
daily portion will be reduced, if the cost of such Grantor Trust Fractional
Interest Certificate to such purchaser is in excess of such Certificate's
allocable portion of the aggregate "adjusted issue prices" of the Mortgage Loans
held in the related Trust Fund, approximately in proportion to the ratio such
excess bears to such Certificate's allocable portion of the aggregate original
issue discount remaining to be accrued on such Mortgage Loans. The adjusted
issue price of a Mortgage Loan on any given day equals the sum of (i) the
adjusted issue price (or, in the case of the first accrual period, the
 
                                       67
<PAGE>   135
 
issue price) of such Mortgage Loan at the beginning of the accrual period that
includes such day and (ii) the daily portions of original issue discount for all
days during such accrual period prior to such day. The adjusted issue price of a
Mortgage Loan at the beginning of any accrual period will equal the issue price
of such Mortgage Loan, increased by the aggregate amount of original issue
discount with respect to such Mortgage Loan that accrued in prior accrual
periods, and reduced by the amount of any payments made on such Mortgage Loan in
prior accrual periods of amounts included in its stated redemption price.
 
     The Trustee will provide to any holder of a Grantor Trust Fractional
Interest Certificate such information as such holder may reasonably request from
time to time with respect to original issue discount accruing on Grantor Trust
Fractional Interest Certificates. See "Grantor Trust Reporting" below.
 
     Market Discount
 
     If the stripped bond rules do not apply to the Grantor Trust Fractional
Interest Certificate, a Certificateholder may be subject to the market discount
rules of Sections 1276 through 1278 of the Code to the extent an interest in a
Mortgage Loan is considered to have been purchased at a "market discount," that
is, in the case of a Mortgage Loan issued without original issue discount, at a
purchase price less than its remaining stated redemption price (as defined
above), or in the case of a Mortgage Loan issued with original issue discount,
at a purchase price less than its adjusted issue price (as defined above). If
market discount is in excess of a de minimis amount (as described below), the
holder generally will be required to include in income in each month the amount
of such discount that has accrued (under the rules described in the next
paragraph) through such month that has not previously been included in income,
but limited, in the case of the portion of such discount that is allocable to
any Mortgage Loan, to the payment of stated redemption price on such Mortgage
Loan that is received by (or, in the case of accrual basis Certificateholders,
due to) the Trust Fund in that month. A Certificateholder may elect to include
market discount in income currently as it accrues (under a constant yield method
based on the yield of the Certificate to such holder) rather than including it
on a deferred basis in accordance with the foregoing. If made, such election
will apply to all market discount bonds acquired by such Certificateholder
during or after the first taxable year to which such election applies. In
addition, the OID Regulations would 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 such an election were made with respect to a Mortgage Loan with market
discount, the Certificateholder would be deemed to have made an election to
include market discount in income currently with respect to all other debt
instruments having market discount that such Certificateholder acquires during
the taxable year of the election and thereafter, and possibly previously
acquired instruments. Similarly, a Certificateholder that made this election for
a Certificate acquired at a premium would 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
"-- REMICs -- Taxation of Owners of REMIC Regular Certificates -- Premium"
below. Each of these elections to accrue interest, discount and premium with
respect to a Certificate on a constant yield method or as interest is
irrevocable.
 
     Section 1276(b)(3) of the Code specifically authorizes the Treasury
Department to issue regulations providing for the method for accruing 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
Department, certain rules described in the Conference Committee Report (the
"Committee Report") accompanying the Tax Reform Act of 1986 will apply. Under
those rules, in each accrual period market discount on the Mortgage Loans should
accrue, at the Certificateholder's option: (i) on the basis of a constant yield
method, (ii) in the case of a Mortgage Loan issued without original issue
discount, in an amount that bears the same ratio to the total remaining market
discount as the stated interest paid in the accrual period bears to the total
stated interest remaining to be paid on the Mortgage Loan as of the beginning of
the accrual period, or (iii) in the case of a Mortgage Loan issued with original
issue discount, in an amount that bears the same ratio to the total remaining
market discount as the original issue discount accrued in the accrual period
bears to the total original issue discount remaining at the beginning of the
accrual period. The prepayment assumption, if any, used in calculating the
accrual of original issue discount is to be used in calculating the accrual of
market discount. The effect of using a prepayment assumption could be to
accelerate the reporting of such discount
 
                                       68
<PAGE>   136
 
income. Because the regulations referred to in this paragraph have not been
issued, it is not possible to predict what effect such regulations might have on
the tax treatment of a Mortgage Loan purchased at a discount in the secondary
market.
 
     Since the Mortgage Loans will provide for periodic payments of stated
redemption price, such discount may be required to be included in income at a
rate that is not significantly slower than the rate at which such discount would
be included in income if it were original issue discount.
 
     Market discount with respect to Mortgage Loans generally will be considered
to be de minimis if it is not greater than or equal to 0.25% of the stated
redemption price of the Mortgage Loans multiplied by the number of complete
years to maturity remaining after the date of its purchase. In interpreting a
similar rule with respect to original issue discount on obligations payable in
installments, the OID Regulations refer to the weighted average maturity of
obligations, and it is likely that the same rule will be applied with respect to
market discount, presumably taking into account the prepayment assumption used,
if any. The effect of using a prepayment assumption could be to accelerate the
reporting of such discount income. If market discount is treated as de minimis
under the foregoing rule, it appears that actual discount would be treated in a
manner similar to original issue discount of a de minimis amount. See
"-- Taxation of Owners of Grantor Trust Fractional Interest Certificates -- If
Stripped Bond Rules Do Not Apply."
 
     Further, under the rules described in "-- REMICs -- Taxation of Owners of
REMIC Regular Certificates -- Market Discount," below, any discount that is not
original issue discount and exceeds a de minimis amount may require the deferral
of interest expense deductions attributable to accrued market discount not yet
includible in income, unless an election has been made to report market discount
currently as it accrues.
 
     Premium
 
     If a Certificateholder is treated as acquiring the underlying Mortgage
Loans at a premium, that is, at a price in excess of their remaining stated
redemption price, such Certificateholder may elect under Section 171 of the Code
to amortize such premium using a constant yield method. Amortizable premium is
treated as an offset to interest income on the related Mortgage Loans rather
than as a separate interest deduction. Premium allocable to Mortgage Loans for
which an amortization election is not made should be allocated among the
payments on the Mortgage Loan representing stated redemption price and be
allowed as an ordinary deduction as such -- payments are made (or, for a
Certificateholder using the accrual method of accounting, when such payments are
due).
 
     It is unclear whether a prepayment assumption should be used in computing
amortization of premium allowable under Section 171 of the Code. If premium is
not subject to amortization using a prepayment assumption and a Mortgage Loan
prepays in full, the holder of a Grantor Trust Fractional Interest Certificate
acquired at a premium should recognize a loss, equal to the difference between
the portion of the prepaid principal amount of the 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. If a prepayment assumption
is used to amortize such premium, it appears that such a loss would be
unavailable. Instead, if a prepayment assumption is used, a prepayment should be
treated as a partial payment of the stated redemption price of the Grantor Trust
Fractional Interest Certificate and accounted for under a method similar to that
described for taking account of original issue discount on REMIC Regular
Certificates. See "-- REMICs -- Taxation of Owners of REMIC Regular
Certificates--Original Issue Discount." It is unclear what adjustments would be
required to reflect differences between an assumed prepayment rate and the
actual rate of prepayments.
 
     Taxation of Owners of Grantor Trust Strip Certificates
 
     The "stripped coupon" rules of Section 1286 of the Code will apply to the
Grantor Trust Strip Certificates. Except as described above in "-- Taxation of
Owners of Grantor Trust Fractional Interest Certificates -- If Stripped Bond
Rules Apply," no regulations or published rulings under Section 1286 of the Code
have been issued and some uncertainty exists as to how it will be applied to
securities such as the Grantor Trust Strip Certificates. Accordingly, holders of
Grantor Trust Strip Certificates should consult their
 
                                       69
<PAGE>   137
 
own tax advisors concerning the method to be used in reporting income or loss
with respect to such Certificates.
 
     The OID Regulations do not apply to "stripped coupons," although they
provide general guidance as to how the original issue discount sections of the
Code will be applied. In addition, the discussion below is subject to the
discussion under "Possible Application of Proposed Contingent Payment Rules" and
assumes that the holder of a Grantor Trust Strip Certificate will not own any
Grantor Trust Fractional Interest Certificates.
 
     Under the stripped coupon rules, it appears that original issue discount
will be required to be accrued in each month on the Grantor Trust Strip
Certificates based on a constant yield method. In effect, each holder of Grantor
Trust Strip Certificates would include as interest income in each month an
amount equal to the product of such holder's adjusted basis in such Grantor
Trust Strip Certificate at the beginning of such month and the yield of such
Grantor Trust Strip Certificate to such holder. Such yield would be calculated
based on the price paid for that Grantor Trust Strip Certificate by its holder
and the payments remaining to be made thereon at the time of the purchase, plus
an allocable portion of the servicing fees and expenses to be paid with respect
to the Mortgage Loans. See "-- Taxation of Owners of Grantor Trust Fractional
Interest Certificates -- If Stripped Bond Rules Apply" above.
 
     As noted above, Section 1272(a)(6) of the Code requires that a prepayment
assumption be used in computing the accrual of original issue discount with
respect to certain categories of debt instruments, and that adjustments be made
in the amount and rate of accrual of such discount when prepayments do not
conform to such prepayment assumption. Regulations could be adopted applying
those provisions to the Grantor Trust Strip Certificates. It is unclear whether
those provisions would be applicable to the Grantor Trust Strip Certificates or
whether use of a prepayment assumption may be required or permitted in the
absence of such regulations. It is also uncertain, if a prepayment assumption is
used, whether the assumed prepayment rate would be determined based on
conditions at the time of the first sale of the Grantor Trust Strip Certificate
or, with respect to any subsequent holder, at the time of purchase of the
Grantor Trust Strip Certificate by that holder.
 
     The accrual of income on the Grantor Trust Strip Certificates will be
significantly slower if a prepayment assumption is permitted to be made than if
yield is computed assuming no prepayments. In the absence of statutory or
administrative clarification, it currently is intended to base information
returns or reports to the IRS and Certificateholders on the Prepayment
Assumption disclosed in the related Prospectus Supplement and on a constant
yield computed using a representative initial offering price for each Class of
Certificates. However, neither the Depositor nor the Master Servicer will make
any representation that the Mortgage Loans will in fact prepay at a rate
conforming to the Prepayment Assumption or at any other rate and
Certificateholders should bear in mind that the use of a representative initial
offering price will mean that such information returns or reports, even if
otherwise accepted as accurate by the IRS, will in any event be accurate only as
to the initial Certificateholders of each Series who bought at that price.
Prospective purchasers of the Grantor Trust Strip Certificates should consult
their own tax advisors regarding the use of the Prepayment Assumption.
 
     It is unclear under what circumstances, if any, the prepayment of a
Mortgage Loan will give rise to a loss to the holder of a Grantor Trust Strip
Certificate. If a Grantor Trust Strip 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 such
Grantor Trust Strip Certificate, it appears that no loss may be available as a
result of any particular prepayment unless prepayments occur at a rate faster
than the Prepayment Assumption. However, if a Grantor Trust Strip Certificate is
treated as an interest in discrete Mortgage Loans, or if the Prepayment
Assumption is not used, then when a Mortgage Loan is prepaid, the holder of a
Grantor Trust Strip Certificate should be able to recognize a loss equal to the
portion of the adjusted issue price of the Grantor Trust Strip Certificate that
is allocable to such Mortgage Loan.
 
     Possible Application of Contingent Payment Rules
 
     The coupon stripping rules' general treatment of stripped coupons is to
regard them as newly issued debt instruments in the hands of each purchaser. To
the extent that payments on the Grantor Trust Strip
 
                                       70
<PAGE>   138
 
Certificates would cease if the Mortgage Loans were prepaid in full, the Grantor
Trust Strip Certificates could be considered to be debt instruments providing
for contingent payments. Under the OID Regulations, debt instruments providing
for contingent payments are not subject to the same rules as debt instruments
providing for noncontingent payments. As in the case of the OID Regulations
generally, the regulations addressing contingent payment debt instruments do not
specifically address securities, such as the Grantor Trust Strip Certificates,
that are subject to the stripped bond rules of Section 1286 of the Code.
 
     If the contingent payment rules under the OID Regulations were to apply,
the holder of a Grantor Trust Strip Certificate would be required to apply a
"noncontingent bond method." Under that method, the issuer of a Grantor Trust
Strip Certificate would determine a projected payment schedule with respect to
such Grantor Trust Strip Certificate. Holders of Grantor Trust Strip
Certificates would be bound by the issuer's projected payment schedule, which
would consist of all noncontingent payments and a projected amount for each
contingent payment based on the projected yield (as described below) of the
Grantor Trust Strip Certificate. The projected amount of each payment would be
determined so that the projected payment schedule reflected the projected yield
reasonably expected to be received by the holder of a Grantor Trust Strip
Certificate. The projected yield referred to above would be a reasonable rate,
not less than the "applicable Federal rate" that, as of the issue date,
reflected general market conditions, the credit quality of the issuer, and the
terms and conditions of the Mortgage Loans. The holder of a Grantor Trust Strip
Certificate would be required to include as interest income in each month the
adjusted issue price of the Grantor Trust Strip Certificate at the beginning of
the period multiplied by the projected yield, and would add to, or subtract
from, such income any variation between the payment actually received in such
month and the payment originally projected to be made in such month.
 
     Certificateholders should consult their tax advisors concerning the
possible application of the contingent payment rules to the Grantor Trust Strip
Certificates.
 
     Sales of Grantor Trust Certificates
 
     Except as described below, any gain or loss recognized on the sale of a
Grantor Trust Certificate generally will be capital gain or loss, and will be
equal to the difference between the amount realized on the sale of a Grantor
Trust Certificate and its adjusted basis. The adjusted basis of a Grantor Trust
Certificate generally will equal its cost, increased by any income (including
original issue discount and market discount income) recognized by the seller and
reduced (but not below zero) by any previously reported losses, amortized
premium and distributions with respect to such Grantor Trust Certificate. The
Code currently provides for a top marginal tax rate applicable to ordinary
income of individuals of 39.6% while maintaining a maximum marginal rate for the
long-term capital gains of individuals of 28%. No such rate differential exists
for corporations. In addition, the distinction between a capital gain or loss
and ordinary income or loss remains relevant for other purposes.
 
     Gain or loss from the sale of a Grantor Trust Certificate may be partially
or wholly ordinary and not capital in certain circumstances. Gain attributable
to accrued and unrecognized market discount will be treated as ordinary income,
as will gain or loss recognized by banks and other financial institutions
subject to Section 582(c) of the Code. Furthermore, a portion of any gain that
might otherwise be capital gain may be treated as ordinary income to the extent
that the Grantor Trust Certificate is held as part of a "conversion transaction"
within the meaning of Section 1258 of the Code. A conversion transaction
generally is one in which the taxpayer has taken two or more positions in
Certificates or similar property that reduce or eliminate market risk, if
substantially all of the taxpayer's return is attributable to the time value of
the taxpayer's net investment in such transaction. The amount of gain realized
in a conversion transaction that is recharacterized as ordinary income generally
will not exceed the amount of interest that would have accrued on the taxpayer's
net investment at 120% of the appropriate "applicable Federal rate" (which rate
is computed and published monthly by the IRS) at the time the taxpayer enters
into the conversion transaction, subject to appropriate reduction for prior
inclusion of interest and other ordinary income items from the transaction.
Finally, a taxpayer may elect to have net capital gain taxed at ordinary income
rates rather than capital gains rates in order to include such net capital gain
in total net investment income for that taxable year, for purposes of the
 
                                       71
<PAGE>   139
 
limitation on the deduction of interest on indebtedness incurred to purchase or
carry property held for investment to a taxpayer's net investment income.
 
     Grantor Trust Reporting
 
     The Trustee will furnish to each holder of a Grantor Trust Certificate with
each distribution a statement setting forth the amount of such distribution
allocable to principal on the underlying Mortgage Loans and to interest thereon
at the related Pass-Through Rate. In addition, within a reasonable time after
the end of each calendar year, based on information provided by the Master
Servicer, the Trustee will furnish to each Certificateholder during such year
such customary factual information as the Trustee deems necessary or desirable
to enable holders of Grantor Trust Certificates to prepare their tax returns and
will furnish comparable information to the IRS as and when required by law to do
so. Because the rules for accruing discount and amortizing premium with respect
to the Grantor Trust Certificates are uncertain in various respects, there is no
assurance the IRS will agree with the Trustee's information reports of such
items of income and expense. Moreover, such information reports, even if
otherwise accepted as accurate by the IRS, will in any event be accurate only as
to the initial Certificateholders who bought their Certificates at the
representative initial offering price used in preparing such reports.
 
     Backup Withholding
 
     In general, the rules described in "-- REMICs -- Backup Withholding with
Respect to REMIC Certificates" will also apply to Grantor Trust Certificates.
 
     Foreign Investors
 
     In general, the discussion with respect to REMIC Regular Certificates in
"-- REMICs -- Foreign Investors in REMIC Certificates -- REMIC Regular
Certificates" applies to Grantor Trust Certificates.
 
     To the extent that interest on a Grantor Trust Certificate would be exempt
under Sections 871(h)(1) and 881(c) of the Code from United States withholding
tax, and the Grantor Trust Certificate is not held in connection with a
Certificateholder's trade or business in the United States, such Grantor Trust
Certificate will not be subject to United States estate taxes in the estate of a
non-resident alien individual.
 
REMICS
 
     Classification of REMICs
 
     With respect to each Series of REMIC Certificates, Orrick, Herrington &
Sutcliffe, counsel to the Depositor ("Special Tax Counsel"), is of the opinion
that, assuming compliance with all provisions of the related Pooling Agreement,
the related Trust Fund (or each applicable portion thereof) will qualify as a
REMIC and the REMIC Certificates offered with respect thereto will be considered
to evidence ownership of "regular interests" ("REMIC Regular Certificates") or
"residual interests" ("REMIC Residual Certificates") in that REMIC within the
meaning of the REMIC Provisions. The following general discussion of the
anticipated federal income tax consequences of the purchase, ownership and
disposition of the REMIC Certificates together with the discussion, if any,
under the heading "FEDERAL INCOME TAX CONSEQUENCES" in the Prospectus Supplement
represents the opinion of Special Tax Counsel, subject to any qualifications set
forth herein and therein. Special Tax Counsel have prepared or reviewed the
statements in this prospectus under the heading "FEDERAL INCOME TAX
CONSEQUENCES" and in the Prospectus Supplement under the heading "FEDERAL INCOME
TAX CONSEQUENCES," if any, and are of the opinion that such statements are
correct in all material respects. A copy of the opinion of Special Tax Counsel
relating to such statements will be included in a Current Report on Form 8-K
filed prior to the Delivery Date with respect to any Series of REMIC
Certificates. Such statements are intended as an explanatory discussion of the
possible effects of the classification of the Trust Fund as a REMIC for federal
income tax purposes on investors generally and of related tax matters affecting
investors generally, but do not purport to furnish information in the level of
detail or with attention to an investor's specific tax circumstances that would
be
 
                                       72
<PAGE>   140
 
provided by an investor's own tax advisor. Accordingly, each investor is advised
to consult its own tax advisors with regard to the tax consequences to it of
investing in the REMIC Certificates.
 
     If an entity electing to be treated as a REMIC fails to comply with one or
more of the ongoing requirements of the Code for such status during any taxable
year, the Code provides that the entity will not be treated as a REMIC for such
year and thereafter. In that event, such entity may be taxable as a separate
corporation under Treasury regulations, and the related REMIC Certificates may
not be accorded the status or given the tax treatment described below. Although
the Code authorizes the Treasury Department to issue regulations providing
relief in the event of an inadvertent termination of REMIC status, no such
regulations have been issued. Any such relief, moreover, may be accompanied by
sanctions, such as the imposition of a corporate tax on all or a portion of the
Trust Fund's income for the period in which the requirements for such status are
not satisfied. The Pooling Agreement with respect to each REMIC will include
provisions designed to maintain the Trust Fund's status as a REMIC under the
REMIC Provisions. It is not anticipated that the status of any Trust Fund as a
REMIC will be terminated.
 
     Characterization of Investments in REMIC Certificates
 
     In general, the REMIC Certificates will be "real estate assets" within the
meaning of Section 856(c)(5)(A) of the Code and assets described in Section
7701(a)(19)(C) of the Code in the same proportion that the assets of the REMIC
underlying such Certificates would be so treated. Moreover, if 95% or more of
the assets of the REMIC qualify for any of the foregoing treatments at all times
during a calendar year, the REMIC Certificates will qualify for the
corresponding status in their entirety for that calendar year. Interest
(including original issue discount) on the REMIC Regular Certificates and income
allocated to the Class of REMIC Residual Certificates will be interest described
in Section 856(c)(3)(B) of the Code to the extent that such Certificates are
treated as "real estate assets" within the meaning of Section 856(c)(5)(A) of
the Code. In addition, the REMIC Regular Certificates will be "qualified
mortgages" within the meaning of Section 860G(a)(3)(C) of the Code if
transferred to another REMIC on its startup day in exchange for regular or
residual interests therein. The determination as to the percentage of the
REMIC's assets that constitute assets described in the foregoing sections of the
Code will be made with respect to each calendar quarter based on the average
adjusted basis of each category of the assets held by the REMIC during such
calendar quarter. The Master Servicer will report those determinations to
Certificateholders in the manner and at the times required by applicable
Treasury regulations.
 
     The assets of the REMIC will include, in addition to Mortgage Loans,
payments on Mortgage Loans held pending distribution on the REMIC Certificates
and property acquired by foreclosure held pending sale, and may include amounts
in reserve accounts. It is unclear whether property acquired by foreclosure held
pending sale and amounts in reserve accounts would be considered to be part of
the Mortgage Loans, or whether such assets (to the extent not invested in assets
described in the foregoing sections) otherwise would receive the same treatment
as the Mortgage Loans for purposes of all of the foregoing sections. In
addition, in some instances Mortgage Loans may not be treated entirely as assets
described in the foregoing sections. If so, the related Prospectus Supplement
will describe the Mortgage Loans that may not be so treated. The REMIC
Regulations do provide, however, that payments on Mortgage Loans held pending
distribution are considered part of the Mortgage Loans for purposes of Section
856(c)(5)(A) of the Code.
 
     Tiered REMIC Structures
 
     For certain Series of REMIC Certificates, two or more separate elections
may be made to treat designated portions of the related Trust Fund as REMICs
("Tiered REMICs") for federal income tax purposes. Upon the issuance of any such
Series of REMIC Certificates, Orrick, Herrington & Sutcliffe LLP, counsel to the
Depositor, will deliver their opinion generally to the effect that, assuming
compliance with all provisions of the related Pooling Agreement, the Tiered
REMICs will each qualify as a REMIC and the REMIC Certificates issued by the
Tiered REMICs, respectively, will be considered to evidence ownership of REMIC
Regular Certificates or REMIC Residual Certificates in the related REMIC within
the meaning of the REMIC Provisions.
 
                                       73
<PAGE>   141
 
     Solely for purposes of determining whether the REMIC Certificates will be
"real estate assets" within the meaning of Section 856(c)(5)(A) of the Code and
"loans secured by an interest in real property" under Section 7701(a)(19)(C) of
the Code, and whether the income on such Certificates is interest described in
Section 856(c)(3)(B) of the Code, the Tiered REMICs will be treated as one
REMIC.
 
TAXATION OF OWNERS OF 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
 
     Certain REMIC Regular Certificates may be issued with "original issue
discount" within the meaning of Section 1273(a) of the Code. Any holders of
REMIC Regular Certificates issued with original issue discount generally will be
required to include original issue discount in income as it accrues, in
accordance with the method described below, in advance of the receipt of the
cash attributable to such income. In addition, Section 1272(a)(6) of the Code
provides special rules applicable to REMIC Regular Certificates and certain
other debt instruments issued with original issue discount. Regulations have not
been issued under that section.
 
     The Code requires that a prepayment assumption be used with respect to
Mortgage Loans held by a REMIC in computing the accrual of original issue
discount on REMIC Regular Certificates issued by that REMIC, and that
adjustments be made in the amount and rate of accrual of such discount to
reflect differences between the actual prepayment rate and the prepayment
assumption. The prepayment assumption is to be determined in a manner prescribed
in Treasury regulations; as noted above, those regulations have not been issued.
The Committee Report indicates that the regulations will provide that the
prepayment assumption used with respect to a REMIC Regular Certificate must be
the same as that used in pricing the initial offering of such REMIC Regular
Certificate. The prepayment assumption used by the Master Servicer in reporting
original issue discount for each Series of REMIC Regular Certificates (the
"Prepayment Assumption") will be consistent with this standard and will be
disclosed in the related Prospectus Supplement. However, neither the Depositor
nor the Master Servicer will make any representation that the Mortgage Loans
will in fact prepay at a rate conforming to the Prepayment Assumption or at any
other rate.
 
     The original issue discount, if any, on a REMIC Regular Certificate will be
the excess of its stated redemption price at maturity over its issue price. The
issue price of a particular Class of REMIC Regular Certificates will be the
first cash price at which a substantial amount of REMIC Regular Certificates of
that Class is sold (excluding sales to bond houses, brokers and underwriters).
If less than a substantial amount of a particular Class of REMIC Regular
Certificates is sold for cash on or prior to the date of their initial issuance
(the "Closing Date"), the issue price for such Class will be treated as the fair
market value of such Class on the Closing Date. Under the OID Regulations, the
stated redemption price of a REMIC Regular Certificate is equal to the total of
all payments to be made on such Certificate other than "qualified stated
interest." "Qualified stated interest" includes interest that is unconditionally
payable at least annually at a single fixed rate, or in the case of a variable
rate debt instrument, at a "qualified floating rate," an "objective rate," a
combination of a single fixed rate and one or more "qualified floating rates" or
one "qualified inverse floating rate," or a combination of "qualified floating
rates" that generally does not operate in a manner that accelerates or defers
interest payments on such REMIC Regular Certificate.
 
     In the case of REMIC Regular Certificates bearing adjustable interest
rates, the determination of the total amount of original issue discount and the
timing of the inclusion thereof will vary according to the characteristics of
such REMIC Regular Certificates. If the original issue discount rules apply to
such Certificates, the related Prospectus Supplement will describe the manner in
which such rules will be applied
 
                                       74
<PAGE>   142
 
by the Master Servicer with respect to those Certificates in preparing
information returns to the Certificateholders and the IRS.
 
     Certain Classes of the REMIC Regular Certificates may provide for the first
interest payment with respect to such Certificates to be made more than one
month after the date of issuance, a period which is longer than the subsequent
monthly intervals between interest payments. Assuming the "accrual period" (as
defined below) for original issue discount is each monthly period that ends on a
Distribution Date, in some cases, as a consequence of this "long first accrual
period," some or all interest payments may be required to be included in the
stated redemption price of the REMIC Regular Certificate and accounted for as
original issue discount. Because interest on REMIC Regular Certificates must in
any event be accounted for under an accrual method, applying this analysis would
result in only a slight difference in the timing of the inclusion in income of
the yield on the REMIC Regular Certificates.
 
     In addition, if the accrued interest to be paid on the first Distribution
Date is computed with respect to a period that begins prior to the Closing Date,
a portion of the purchase price paid for a REMIC Regular Certificate will
reflect such accrued interest. In such cases, information returns to the
Certificateholders and the IRS will be based on the position that the portion of
the purchase price paid for the interest accrued with respect to periods prior
to the Closing Date is treated as part of the overall cost of such REMIC Regular
Certificate (and not as a separate asset the cost of which is recovered entirely
out of interest received on the next Distribution Date) and that portion of the
interest paid on the first Distribution Date in excess of interest accrued for a
number of days corresponding to the number of days from the Closing Date to the
first Distribution Date should be included in the stated redemption price of
such REMIC Regular Certificate. However, the OID Regulations state that all or
some portion of such accrued interest may be treated as a separate asset the
cost of which is recovered entirely out of interest paid on the first
Distribution Date. It is unclear how an election to do so would be made under
the OID Regulations and whether such an election could be made unilaterally by a
Certificateholder.
 
     Notwithstanding the general definition of original issue discount, original
issue discount on a REMIC Regular Certificate will be considered to be de
minimis if it is less than 0.25% of the stated redemption price of the REMIC
Regular Certificate multiplied by its weighted average maturity. For this
purpose, the weighted average maturity of the REMIC Regular Certificate is
computed as the sum of the amounts determined, as to each payment included in
the stated redemption price of such REMIC Regular Certificate, by multiplying
(i) the number of complete years (rounding down for partial years) from the
issue date until such payment is expected to be made (presumably taking into
account the Prepayment Assumption) by (ii) a fraction, the numerator of which is
the amount of the payment, and the denominator of which is the stated redemption
price at maturity of such REMIC Regular Certificate. Under the OID Regulations,
original issue discount of only a de minimis amount (other than de minimis
original issue discount attributable to a so-called "teaser" interest rate or an
initial interest holiday) will be included in income as each payment of stated
principal is made, based on the product of the total amount of such de minimis
original issue discount and a fraction, the numerator of which is the amount of
such principal payment and the denominator of which is the outstanding stated
principal amount of the REMIC Regular Certificate. The OID Regulations also
would permit a Certificateholder to elect to accrue de minimis original issue
discount into income currently based on a constant yield method. See "Taxation
of Owners of REMIC Regular Certificates -- Market Discount" for a description of
such election under the OID Regulations.
 
     If original issue discount on a REMIC Regular Certificate is in excess of a
de minimis amount, the holder of such Certificate must include in ordinary gross
income the sum of the "daily portions" of original issue discount for each day
during its taxable year on which it held such REMIC Regular Certificate,
including the purchase date but excluding the disposition date. In the case of
an original holder of a REMIC Regular Certificate, the daily portions of
original issue discount will be determined as follows.
 
     As to each "accrual period," which in general is the period corresponding
to the period between Distribution Dates or other interest compounding period, a
calculation will be made of the portion of the original issue discount that
accrued during such accrual period. The portion of original issue discount that
accrues in any accrual period will equal the excess, if any, of (i) the sum of
(A) the present value, as of the
 
                                       75
<PAGE>   143
 
end of the accrual period, of all of the distributions remaining to be made on
the REMIC Regular Certificate, if any, in future periods and (B) the
distributions made on such REMIC Regular Certificate during the accrual period
of amounts included in the stated redemption price, over (ii) the adjusted issue
price of such REMIC Regular Certificate at the beginning of the accrual period.
The present value of the remaining distributions referred to in the preceding
sentence will be calculated (i) assuming that distributions on the REMIC Regular
Certificate will be received in future periods based on the Mortgage Loans being
prepaid at a rate equal to the Prepayment Assumption and (ii) using a discount
rate equal to the original yield to maturity of the Certificate. For these
purposes, the original yield to maturity of the Certificate will be calculated
based on its issue price and assuming that distributions on the Certificate will
be made in all accrual periods based on the Mortgage Loans being prepaid at a
rate equal to the Prepayment Assumption. The adjusted issue price of a REMIC
Regular Certificate at the beginning of any accrual period will equal the issue
price of such Certificate, increased by the aggregate amount of original issue
discount that accrued with respect to such Certificate in prior accrual periods,
and reduced by the amount of any distributions made on such REMIC Regular
Certificate in prior accrual periods of amounts included in its stated
redemption price. The original issue discount accruing during any accrual
period, computed as described above, will be allocated ratably to each day
during the accrual period to determine the daily portion of original issue
discount for such day.
 
     A subsequent purchaser of a REMIC Regular Certificate that purchases such
Certificate at a price (excluding any portion of such price attributable to
accrued qualified stated interest) less than its remaining stated redemption
price will also be required to include in gross income the daily portions of any
original issue discount with respect to such Certificate. However, each such
daily portion will be reduced, if such cost is in excess of its "adjusted issue
price," in proportion to the ratio such excess bears to the aggregate original
issue discount remaining to be accrued on such REMIC Regular Certificate. The
adjusted issue price of a REMIC Regular Certificate on any given day equals the
sum of (i) the adjusted issue price (or, in the case of the first accrual
period, the issue price) of such Certificate at the beginning of the accrual
period which includes such day and (ii) the daily portions of original issue
discount for all days during such accrual period prior to such day.
 
     Market Discount
 
     A Certificateholder that purchases a REMIC Regular Certificate at a market
discount, that is, in the case of a REMIC Regular Certificate issued without
original issue discount, at a purchase price less than its remaining stated
principal amount, or in the case of a REMIC Regular Certificate issued with
original issue discount, at a purchase price less than its adjusted issue price
will recognize income upon receipt of each distribution representing stated
redemption price. In particular, under Section 1276 of the Code such a
Certificateholder generally will be required to allocate the portion of each
such distribution representing stated redemption price 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, such election will apply to all market
discount bonds acquired by such Certificateholder on or after the first day of
the first taxable year to which such election applies. In addition, 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 such an election were made
with respect to a REMIC Regular Certificate with market discount, the
Certificateholder would be deemed to have made an election to include market
discount in income currently with respect to all other debt instruments having
market discount that such Certificateholder acquires during the taxable year of
the election or thereafter, and possibly previously acquired instruments.
Similarly, a Certificateholder that made this election for a Certificate that is
acquired at a premium would 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 "Taxation of Owners of REMIC
Regular Certificates -- Premium." Each of these elections to accrue interest,
discount and premium with respect to a Certificate on a constant yield method or
as interest would be irrevocable.
 
                                       76
<PAGE>   144
 
     However, market discount with respect to a REMIC Regular Certificate will
be considered to be de minimis for purposes of Section 1276 of the Code if such
market discount is less than 0.25% of the remaining stated redemption price of
such REMIC Regular Certificate multiplied by the number of complete years to
maturity remaining after the date of its purchase. In interpreting a similar
rule with respect to original issue discount on obligations payable in
installments, the OID Regulations refer to the weighted average maturity of
obligations, and it is likely that the same rule will be applied with respect to
market discount, presumably taking into account the Prepayment Assumption. If
market discount is treated as de minimis under this rule, it appears that the
actual discount would be treated in a manner similar to original issue discount
of a de minimis amount. See "Taxation of Owners of REMIC Regular
Certificates -- Original Issue Discount." Such treatment would result in
discount being included in income at a slower rate than discount would be
required to be included in income using the method described above.
 
     Section 1276(b)(3) of the Code specifically authorizes the Treasury
Department to issue regulations providing for the method for accruing market
discount on debt instruments, the principal of which is payable in more than one
installment. Until regulations are issued by the Treasury Department, certain
rules described in the Committee Report apply. The Committee Report indicates
that in each accrual period market discount on REMIC Regular Certificates should
accrue, at the Certificateholder's option: (i) on the basis of a constant yield
method, (ii) in the case of a REMIC Regular Certificate issued without original
issue discount, in an amount that bears the same ratio to the total remaining
market discount as the stated interest paid in the accrual period bears to the
total amount of stated interest remaining to be paid on the REMIC Regular
Certificate as of the beginning of the accrual period, or (iii) in the case of a
REMIC Regular Certificate issued with original issue discount, in an amount that
bears the same ratio to the total remaining market discount as the original
issue discount accrued in the accrual period bears to the total original issue
discount remaining on the REMIC Regular Certificate at the beginning of the
accrual period. Moreover, the Prepayment Assumption used in evaluating the
accrual of original issue discount is to be used in calculating the accrual of
market discount. Because the regulations referred to in this paragraph have not
been issued, it is not possible to predict what effect such regulations might
have on the tax treatment of a REMIC Regular Certificate purchased at a discount
in the secondary market.
 
     To the extent that REMIC Regular Certificates provide for monthly or other
periodic distributions throughout their term, the effect of these rules may be
to require market discount to be includible in income at a rate that is not
significantly slower than the rate at which such discount would accrue if it
were original issue discount. Moreover, in any event a holder of a REMIC Regular
Certificate generally will be required to treat a portion of any gain on the
sale or exchange of such Certificate as ordinary income to the extent of the
market discount accrued to the date of disposition under one of the foregoing
methods, less any accrued market discount previously reported as ordinary
income.
 
     Further, under Section 1277 of the Code a holder of a REMIC Regular
Certificate 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 a REMIC Regular 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 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 REMIC Regular Certificate purchased at a cost (excluding any portion of
such cost attributable to accrued qualified stated interest) greater than its
remaining stated redemption price will be considered to be purchased at a
premium. The holder of such a REMIC Regular Certificate may elect under Section
171 of the Code to amortize such premium under the constant yield method over
the life of the Certificate. If made, such an election will apply to all debt
instruments having amortizable bond premium that the holder owns or subsequently
acquires. Amortizable premium will be treated as an offset to interest income on
the related REMIC Regular Certificate, rather than as a separate interest
deduction. The OID Regulations also permit
 
                                       77
<PAGE>   145
 
Certificateholders to elect to include all interest, discount and premium in
income based on a constant yield method, further treating the Certificateholder
as having made the election to amortize premium generally. See "Taxation of
Owners of REMIC Regular Certificates -- Market Discount." The Committee Report
states that the same rules that apply to accrual of market discount (which rules
will 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 Section 171 of the Code.
 
     Realized Losses
 
     Under Section 166 of the Code, both corporate holders of the REMIC Regular
Certificates and noncorporate holders of the REMIC Regular Certificates that
acquire such Certificates in connection with a trade or business should be
allowed to deduct, as ordinary losses, any losses sustained during a taxable
year in which their Certificates become wholly or partially worthless as the
result of one or more realized losses on the Mortgage Loans. However, it appears
that a noncorporate holder that does not acquire a REMIC Regular Certificate in
connection with a trade or business will not be entitled to deduct a loss under
Section 166 of the Code until such holder's Certificate becomes wholly worthless
(i.e., until its outstanding principal balance has been reduced to zero) and
that the loss will be characterized as a short-term capital loss.
 
     Each holder of a REMIC Regular Certificate will be required to accrue
interest and original issue discount with respect to such Certificate, without
giving effect to any reductions in distributions attributable to defaults or
delinquencies on the Mortgage Loans or the Underlying Certificates until it can
be established that any such reduction ultimately will not be recoverable. As a
result, the amount of taxable income reported in any period by the holder of a
REMIC Regular Certificate could exceed the amount of economic income actually
realized by the holder in such period. Although the holder of a REMIC Regular
Certificate eventually will recognize a loss or reduction in income attributable
to previously accrued and included income that, as the result of a realized
loss, ultimately will not be realized, the law is unclear with respect to the
timing and character of such loss or reduction in income.
 
TAXATION OF OWNERS OF REMIC RESIDUAL CERTIFICATES
 
     General
 
     As residual interests, the REMIC Residual Certificates will be subject to
tax rules that differ significantly from those that would apply if the REMIC
Residual Certificates were treated for federal income tax purposes as direct
ownership interests in the Mortgage Loans or as debt instruments issued by the
REMIC.
 
     A holder of a REMIC Residual Certificate generally will be required to
report its daily portion of the taxable income or, subject to the limitations
noted in this discussion, the net loss of the REMIC for each day during a
calendar quarter that such holder owned such REMIC Residual Certificate. For
this purpose, the taxable income or net loss of the REMIC will be allocated to
each day in the calendar quarter ratably using a "30 days per month/90 days per
quarter/360 days per year" convention. The daily amounts will then be allocated
among the REMIC Residual Certificateholders in proportion to their respective
ownership interests on such day. Any amount included in the gross income or
allowed as a loss of any REMIC Residual Certificateholder by virtue of this
allocation will be treated as ordinary income or loss. The taxable income of the
REMIC will be determined under the rules described below in "Taxable Income of
the REMIC" and will be taxable to the REMIC Residual Certificateholders without
regard to the timing or amount of cash distributions by the REMIC until the
REMIC terminates. Ordinary income derived from REMIC Residual Certificates will
be "portfolio income" for purposes of the taxation of taxpayers subject to
limitations under Section 469 of the Code on the deductibility of "passive
losses."
 
     A holder of a REMIC Residual Certificate that purchased such Certificate
from a prior holder of such Certificate also will be required to report on its
federal income tax return amounts representing its daily portion of the taxable
income (or net loss) of the REMIC for each day that it holds such REMIC Residual
Certificate. These daily portions generally will equal the amounts of taxable
income or net loss determined as described above. The Committee Report indicates
that certain modifications of the general rules may be
 
                                       78
<PAGE>   146
 
made, by regulations, legislation or otherwise, to reduce (or increase) the
income or loss of a holder of a REMIC Residual Certificateholder that purchased
such REMIC Residual Certificate from a prior holder of such Certificate at a
price greater than (or less than) the adjusted basis (as defined below) such
REMIC Residual Certificate would have had in the hands of an original holder of
such Certificate. The REMIC Regulations, however, do not provide for any such
modifications.
 
     Any payments received by a holder of a REMIC Residual Certificate in
connection with the acquisition of such REMIC Residual Certificate will be taken
into account in determining the income of such holder for federal income tax
purposes. Although it appears likely that any such payment would be includible
in income immediately upon its receipt, the IRS might assert that such payment
should be included in income over time according to an amortization schedule or
according to some other method. Because of the uncertainty concerning the
treatment of such payments, holders of REMIC Residual Certificates should
consult their tax advisors concerning the treatment of such payments for income
tax purposes.
 
     The amount of income REMIC Residual Certificateholders will be required to
report (or the tax liability associated with such income) may exceed the amount
of cash distributions received from the REMIC for the corresponding period.
Consequently, REMIC Residual Certificateholders should have other sources of
funds sufficient to pay any federal income taxes due as a result of their
ownership of REMIC Residual Certificates or unrelated deductions against which
income may be offset, subject to the rules relating to "excess inclusions,"
residual interests without "significant value" and "noneconomic" residual
interests discussed below. The fact that the tax liability associated with the
income allocated to REMIC Residual Certificateholders may exceed the cash
distributions received by such REMIC Residual Certificateholders for the
corresponding period may significantly adversely affect such REMIC Residual
Certificateholders' after-tax rate of return.
 
     Taxable Income of the REMIC
 
     The taxable income of the REMIC will equal the income from the Mortgage
Loans and other assets of the REMIC plus any cancellation of indebtedness income
due to the allocation of realized losses to REMIC Regular Certificates, less the
deductions allowed to the REMIC for interest (including original issue discount
and reduced by the amortization of any premium received on issuance) on the
REMIC Regular Certificates (and any other Class of REMIC Certificates
constituting "regular interests" in the REMIC not offered hereby), amortization
of any premium on the Mortgage Loans, bad debt deductions with respect to the
Mortgage Loans and, except as described below, for servicing, administrative and
other expenses.
 
     For purposes of determining its taxable income, the REMIC will have an
initial aggregate basis in its assets equal to their fair market value
immediately after their transfer to the REMIC. For this purpose, the Master
Servicer intends to treat the fair market value of the Mortgage Loans as being
equal to the aggregate issue prices of the REMIC Regular Certificates and REMIC
Residual Certificates. Such aggregate basis will be allocated among the Mortgage
Loans collectively and the other assets of the REMIC in proportion to their
respective fair market values. The issue price of any REMIC Certificates offered
hereby will be determined in the manner described above under "-- Taxation of
Owners of REMIC Regular Certificates -- Original Issue Discount." Accordingly,
if one or more Classes of REMIC Certificates are retained initially rather than
sold, the Master Servicer may be required to estimate the fair market value of
such interests in order to determine the basis of the REMIC in the Mortgage
Loans and other property held by the REMIC.
 
     Subject to the possible application of the de minimis rules, the method of
accrual by the REMIC of original issue discount income and market discount
income with respect to Mortgage Loans that it holds will be equivalent to the
method of accruing original issue discount income for REMIC Regular
Certificateholders (that is, under the constant yield method taking into account
the Prepayment Assumption). However, a REMIC that acquires loans at a market
discount must include such discount in income currently, as it accrues, on a
constant interest basis. See "-- Taxation of Owners of REMIC Regular
Certificates" above, which describes a method of accruing discount income that
is analogous to that required to be used by a REMIC as to Mortgage Loans with
market discount that it holds.
 
                                       79
<PAGE>   147
 
     A Mortgage Loan will be deemed to have been acquired with discount (or
premium) to the extent that the REMIC's basis therein, determined as described
in the preceding paragraph, is less than (or greater than) its stated redemption
price. Any such discount will be includible in the income of the REMIC as it
accrues, in advance of receipt of the cash attributable to such income, under a
method similar to the method described above for accruing original issue
discount on the REMIC Regular Certificates. It is anticipated that each REMIC
will elect under Section 171 of the Code to amortize any premium on the Mortgage
Loans. Premium on any Mortgage Loan to which such election applies may be
amortized under a constant yield method, presumably taking into account a
Prepayment Assumption.
 
     The REMIC will be allowed deductions for interest (including original issue
discount) on the REMIC Regular Certificates (including any other Class of REMIC
Certificates constituting "regular interests" in the REMIC not offered hereby)
equal to the deductions that would be allowed if the REMIC Regular Certificates
(including any other Class of REMIC Certificates constituting "regular
interests" in the REMIC not offered hereby) were indebtedness of the REMIC.
Original issue discount will be considered to accrue for this purpose as
described above under "-- Taxation of Owners of REMIC Regular
Certificates -- Original Issue Discount," except that the de minimis rule and
the adjustments for subsequent holders of REMIC Regular Certificates (including
any other Class of Certificates constituting "regular interests" in the REMIC
not offered hereby) described therein will not apply.
 
     If a Class of REMIC Regular Certificates is issued at a price in excess of
the stated redemption price of such Class (such excess, "Issue Premium"), the
net amount of interest deductions that are allowed the REMIC in each taxable
year with respect to the REMIC Regular Certificates of such Class will be
reduced by an amount equal to the portion of the Issue Premium that is
considered to be amortized or repaid in that year. Although the matter is not
entirely certain, it is likely that Issue Premium would be amortized under a
constant yield method in a manner analogous to the method of accruing original
issue discount described above under "-- Taxation of Owners of REMIC Regular
Certificates -- Original Issue Discount."
 
     As a general rule, the taxable income of the REMIC is required to be
determined in the same manner as if the REMIC were an individual having the
calendar year as its taxable year and using the accrual method of accounting.
However, no item of income, gain, loss or deduction allocable to a prohibited
transaction will be taken into account. See "-- Prohibited Transactions and
Other Possible REMIC Taxes" below. Further, the limitation on miscellaneous
itemized deductions imposed on individuals by Section 67 of the Code (which
allows such deductions only to the extent they exceed in the aggregate two
percent of the taxpayer's adjusted gross income) will not be applied at the
REMIC level so that the REMIC will be allowed deductions for servicing,
administrative and other non-interest expenses in determining its taxable
income. All such expenses will be allocated as a separate item to the holders of
REMIC Certificates, subject to the limitation of Section 67 of the Code. See
"-- Possible Pass-Through of Miscellaneous Itemized Deductions." If the
deductions allowed to the REMIC exceed its gross income for a calendar quarter,
such excess will be the net loss for the REMIC for that calendar quarter.
 
     Basis Rules, Net Losses and Distributions
 
     The adjusted basis of a REMIC Residual Certificate will be equal to the
amount paid for such REMIC Residual Certificate, increased by amounts included
in the income of the REMIC Residual Certificateholder and decreased (but not
below zero) by distributions made, and by net losses allocated, to such REMIC
Residual Certificateholder.
 
     A REMIC Residual Certificateholder is not allowed to take into account any
net loss for any calendar quarter to the extent such net loss exceeds such REMIC
Residual Certificateholder's adjusted basis in its REMIC Residual Certificate as
of the close of such calendar quarter (determined without regard to such net
loss). Any loss that is not currently deductible by reason of this limitation
may be carried forward indefinitely to future calendar quarters and, subject to
the same limitation, may be used only to offset income from the REMIC Residual
Certificate. The ability of REMIC Residual Certificateholders to deduct net
losses may be subject to additional limitations under the Code, as to which
REMIC Residual Certificateholders should consult their tax advisors.
 
                                       80
<PAGE>   148
 
     Any distribution on a REMIC Residual Certificate will be treated as a
non-taxable return of capital to the extent it does not exceed the holder's
adjusted basis in such REMIC Residual Certificate. To the extent a distribution
on a REMIC Residual Certificate exceeds such adjusted basis, it will be treated
as gain from the sale of such REMIC Residual Certificate. Holders of certain
REMIC Residual Certificates may be entitled to distributions early in the term
of the related REMIC under circumstances in which their bases in such REMIC
Residual Certificates will not be sufficiently large that such distributions
will be treated as nontaxable returns of capital. Their bases in such REMIC
Residual Certificates will initially equal the amount paid for such REMIC
Residual Certificates and will be increased by their allocable shares of taxable
income of the Trust Fund. However, such basis increases may not occur until the
end of the calendar quarter, or perhaps the end of the calendar year, with
respect to which such REMIC taxable income is allocated to the REMIC Residual
Certificateholders. To the extent such REMIC Residual Certificateholders'
initial bases are less than the distributions to such REMIC Residual
Certificateholders, and increases in such initial bases either occur after such
distributions or (together with their initial bases) are less than the amount of
such distributions, gain will be recognized to such REMIC Residual
Certificateholders on such distributions and will be treated as gain from the
sale of their REMIC Residual Certificates.
 
     The effect of these rules is that a Residual Certificateholder may not
amortize its basis in a REMIC Residual Certificate, but may only recover its
basis through distributions, through the deduction of its share of any net
losses of the REMIC or upon the sale of its REMIC Residual Certificate. See
"-- Sales of REMIC Certificates." For a discussion of possible modifications of
these rules that may require adjustments to income of a holder of a REMIC
Residual Certificate other than an original holder in order to reflect any
difference between the cost of such REMIC Residual Certificate to such holder
and the adjusted basis such REMIC Residual Certificate would have had in the
hands of the original holder, see "-- Taxation of Owners of REMIC Residual
Certificates -- General."
 
     Excess Inclusions
 
     Any "excess inclusions" with respect to a REMIC Residual Certificate will
be subject to federal income tax in all events.
 
     In general, the "excess inclusions" with respect to a REMIC Residual
Certificate for any calendar quarter will be the excess, if any, of (i) the sum
of the daily portions of REMIC taxable income allocable to such REMIC Residual
Certificate over (ii) the sum of the "daily accruals" (as defined below) for
each day during such quarter that such REMIC Residual Certificate was held by
such REMIC Residual Certificateholder. The daily accruals of a REMIC Residual
Certificateholder will be determined by allocating to each day during a calendar
quarter its ratable portion of the product of the "adjusted issue price" of the
REMIC Residual Certificate at the beginning of the calendar quarter and 120% of
the "long-term Federal rate" in effect on the Closing Date. For this purpose,
the adjusted issue price of a REMIC Residual Certificate as of the beginning of
any calendar quarter will be equal to the issue price of the REMIC Residual
Certificate, increased by the sum of the daily accruals for all prior quarters
and decreased (but not below zero) by any distributions made with respect to
such REMIC Residual Certificate before the beginning of such quarter. The issue
price of a REMIC Residual Certificate is the initial offering price to the
public (excluding bond houses and brokers) at which a substantial amount of the
REMIC Residual Certificates were sold. The "long-term Federal 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 IRS.
 
     For REMIC Residual Certificateholders, an excess inclusion (i) will not be
permitted to be offset by deductions, losses or loss carryovers from other
activities, (ii) will be treated as "unrelated business taxable income" to an
otherwise tax-exempt organization and (iii) will not be eligible for any rate
reduction or exemption under any applicable tax treaty with respect to the 30%
United States withholding tax imposed on distributions to REMIC Residual
Certificateholders that are foreign investors. See, however, "-- Foreign
Investors in REMIC Certificates," below. In addition, excess inclusions are not
permitted to be offset by the alternative tax net operating loss deduction and
alternative minimum taxable income may not be less than the taxpayer's excess
inclusions.
 
                                       81
<PAGE>   149
 
     Although it has not done so, the Treasury has authority to issue
regulations that would treat the entire amount of income accruing on a REMIC
Residual Certificate as an excess inclusion if the REMIC Residual Certificates
are considered not to have "significant value." The REMIC Regulations provide
that in order to be treated as having significant value, the REMIC Residual
Certificates must have an aggregate issue price at least equal to two percent of
the aggregate issue prices of all of the related REMIC's Regular and Residual
Certificates. In addition, based on the Prepayment Assumption, the anticipated
weighted average life of the REMIC Residual Certificates must equal or exceed 20
percent of the anticipated weighted average life of the REMIC, based on the
Prepayment Assumption and on any required or permitted clean up calls or
required qualified liquidation provided for in the REMIC's organizational
documents. If the Treasury issues regulations pursuant to its authority, the
related Prospectus Supplement will disclose whether offered REMIC Residual
Certificates may be considered to have "significant value" under the REMIC
Regulations; provided, however, that any disclosure that a REMIC Residual
Certificate will have "significant value" will be based upon certain
assumptions, and the Depositor will make no representation that a REMIC Residual
Certificate will have "significant value" for purposes of the above-described
rules.
 
     In the case of any REMIC Residual Certificates held by a real estate
investment trust, the aggregate excess inclusions with respect to such REMIC
Residual Certificates, reduced (but not below zero) by the real estate
investment trust taxable income (within the meaning of Section 857(b)(2) of the
Code, excluding any net capital gain), will be allocated among the shareholders
of such trust in proportion to the dividends received by such 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 such
shareholder. Treasury regulations yet to be issued could apply a similar rule to
regulated investment companies, common trust funds and certain cooperatives; the
REMIC Regulations currently do not address this subject.
 
     Noneconomic REMIC Residual Certificates
 
     Under the REMIC Regulations, transfers of "noneconomic" REMIC Residual
Certificates will be disregarded for all federal income tax purposes if "a
significant purpose of the transfer was to enable the transferor to impede the
assessment or collection of tax." If such transfer is disregarded, the purported
transferor will continue to remain liable for any taxes due with respect to the
income on such "noneconomic" REMIC Residual Certificate. The REMIC Regulations
provide that a REMIC Residual Certificate is noneconomic unless, based on the
Prepayment Assumption and on any required or permitted clean up calls, or
required qualified liquidation provided for in the REMIC's organizational
documents, (1) the present value of the expected future distributions
(discounted using the "applicable Federal rate" for obligations whose term ends
on the close of the last quarter in which excess inclusions are expected to
accrue with respect to the REMIC Residual Certificate, which rate is computed
and published monthly by the IRS) on the REMIC Residual Certificate equals at
least the present value of the expected tax on the anticipated excess
inclusions, and (2) the transferor reasonably expects that the transferee will
receive distributions with respect to the REMIC Residual Certificate at or after
the time the taxes accrue on the anticipated excess inclusions in an amount
sufficient to satisfy the accrued taxes. Accordingly, all transfers of REMIC
Residual Certificates that may constitute noneconomic residual interests will be
subject to certain restrictions under the terms of the related Pooling Agreement
that are intended to reduce the possibility of any such transfer being
disregarded. Such restrictions will require each party to a transfer to provide
an affidavit that no purpose of such transfer is to impede the assessment or
collection of tax, including certain representations as to the financial
condition of the prospective transferee, as to which the transferor also is
required to make a reasonable investigation to determine such transferee's
historic payment of its debts and ability to continue to pay its debts as they
come due in the future. Prior to purchasing a REMIC Residual Certificate,
prospective purchasers should consider the possibility that a purported transfer
of such REMIC Residual Certificate by such a purchaser to another purchaser at
some future date may be disregarded in accordance with the above-described rules
which would result in the retention of tax liability by such purchaser.
 
     The related Prospectus Supplement will disclose whether offered REMIC
Residual Certificates may be considered "noneconomic" residual interests under
the REMIC Regulations; provided, however, that any disclosure that a REMIC
Residual Certificate will not be considered "noneconomic" will be based upon
 
                                       82
<PAGE>   150
 
certain assumptions, and the Depositor will make no representation that a REMIC
Residual Certificate will not be considered "noneconomic" for purposes of the
above-described rules. See "-- Foreign Investors in REMIC Certificates -- REMIC
Residual Certificates" below for additional restrictions applicable to transfers
of certain REMIC Residual Certificates to foreign persons.
 
     Mark-to-Market Rules
 
     On December 28, 1993, the IRS released temporary regulations (the
"Mark-to-Market Regulations") relating to the requirement that a securities
dealer mark to market securities held for sale to customers. This mark-to-market
requirement applies to all securities owned by a dealer, except to the extent
that the dealer has specifically identified a security as held for investment.
The Mark-to-Market Regulations provide that for purposes of this mark-to-market
requirement, a "negative value" REMIC Residual Certificate is not treated as a
security and thus generally may not be marked to market. This exclusion from the
mark-to-market requirement is expanded to include all REMIC Residual
Certificates under proposed Treasury regulations published January 4, 1995 which
provide that any REMIC Residual Certificate issued after January 4, 1995 will
not be treated as a security and therefore generally may not be marked to
market. Prospective purchasers of a REMIC Residual Certificate should consult
their tax advisors regarding the possible application of the mark-to-market
requirement to REMIC Residual Certificates.
 
     Possible Pass-Through of Miscellaneous Itemized Deductions
 
     Fees and expenses of a REMIC generally will be allocated to the holders of
the related REMIC Residual Certificates. The applicable Treasury regulations
indicate, however, that in the case of a REMIC that is similar to a single class
grantor trust, all or a portion of such fees and expenses should be allocated to
the holders of the related REMIC Regular Certificates. The related Prospectus
Supplement will so indicate if a related Trust Fund constitutes such a "single
class REMIC," in which case such fees and expenses will be allocated to holders
of the related REMIC Regular Certificates.
 
     With respect to REMIC Residual Certificates or REMIC Regular Certificates
the holders of which receive an allocation of fees and expenses in accordance
with the preceding discussion, if any holder thereof is an individual, estate or
trust, or a "pass-through entity" beneficially owned by one or more individuals,
estates or trusts, (i) an amount equal to such individual's, estate's or trust's
share of such fees and expenses will be added to the gross income of such holder
and (ii) such individual's, estate's or trust's share of such fees and expenses
will be treated as a miscellaneous itemized deduction allowable subject to the
limitation of Section 67 of the Code, which permits such deductions only to the
extent they exceed in the aggregate two percent of a taxpayer's adjusted gross
income. In addition, Section 68 of the Code provides that the amount of itemized
deductions otherwise allowable for an individual whose adjusted gross income
exceeds a specified amount will be reduced by the lesser of (i) 3% of the excess
of the individual's adjusted gross income over such amount or (ii) 80% of the
amount of itemized deductions otherwise allowable for the taxable year. The
amount of additional taxable income reportable by REMIC Certificateholders that
are subject to the limitations of either Section 67 or Section 68 of the Code
may be substantial. Furthermore, in determining the alternative minimum taxable
income of such a holder of a REMIC Certificate that is an individual, estate or
trust, or a "pass-through entity" beneficially owned by one or more individuals,
estates or trusts, no deduction will be allowed for such holder's allocable
portion of servicing fees and other miscellaneous itemized deductions of the
REMIC, even though an amount equal to the amount of such fees and other
deductions will be included in such holder's gross income. Accordingly, such
REMIC Certificates may not be appropriate investments for individuals, estates,
or trusts, or pass-through entities beneficially owned by one or more
individuals, estates or trusts. Such prospective investors should consult
carefully with their tax advisors prior to making an investment in such
Certificates.
 
     Sales of REMIC Certificates
 
     If a REMIC Certificate is sold, the selling Certificateholder will
recognize gain or loss equal to the difference between the amount realized on
the sale and its adjusted basis in the REMIC Certificate. The adjusted basis of
a REMIC Regular Certificate generally will equal the cost of such REMIC Regular
 
                                       83
<PAGE>   151
 
Certificate to such Certificateholder, increased by income reported by such
Certificateholder with respect to such REMIC Regular Certificate (including
original issue discount and market discount income) and reduced (but not below
zero) by distributions on such REMIC Regular Certificate received by such
Certificateholder and by any amortized premium. The adjusted basis of a REMIC
Residual Certificate will be determined as described under "-- Taxation of
Owners of REMIC Residual Certificates -- Basis Rules, Net Losses and
Distributions." Except as described below, any such gain or loss generally will
be capital gain or loss. The Code as of the date of this Prospectus provides for
a top marginal tax rate of 39.6% for individuals and a maximum marginal rate for
long-term capital gains of individuals of 28%. No such rate differential exists
for corporations. In addition, the distinction between a capital gain or loss
and ordinary income or loss remains relevant for other purposes.
 
     Gain from the sale of a REMIC Regular Certificate that might otherwise be
capital gain will be treated as ordinary income to the extent such gain does not
exceed the excess, if any, of (i) the amount that would have been includible in
the seller's income with respect to such REMIC Regular Certificate had income
accrued thereon at a rate equal to 110% of the "applicable Federal rate"
(generally, a rate based on an average of current yields on Treasury securities
having a maturity comparable to that of the Certificate, which rate is computed
and published monthly by the IRS), determined as of the date of purchase of such
REMIC Regular Certificate, over (ii) the amount of ordinary income actually
includible in the seller's income prior to such sale. In addition, gain
recognized on the sale of a REMIC Regular Certificate by a seller who purchased
such REMIC Regular Certificate at a market discount will be taxable as ordinary
income to the extent of any accrued and previously unrecognized market discount
that accrued during the period the Certificate was held. See "-- Taxation of
Owners of REMIC Regular Certificates -- Market Discount."
 
     REMIC Certificates will be "evidences of indebtedness" within the meaning
of Section 582(c)(1) of the Code, so that gain or loss recognized from the sale
of a REMIC Certificate by a bank or thrift institution to which such section
applies will be ordinary income or loss.
 
     A portion of any gain from the sale of a REMIC Regular Certificate that
might otherwise be capital gain may be treated as ordinary income to the extent
that such Certificate is held as part of a "conversion transaction" within the
meaning of Section 1258 of the Code. A conversion transaction generally is one
in which the taxpayer has taken two or more positions in Certificates or similar
property that reduce or eliminate market risk, if substantially all of the
taxpayer's return is attributable to the time value of the taxpayer's net
investment in such transaction. The amount of gain so realized in a conversion
transaction that is recharacterized as ordinary income generally will not exceed
the amount of interest that would have accrued on the taxpayer's net investment
at 120% of the appropriate "applicable Federal rate" (which rate is computed and
published monthly by the IRS) at the time the taxpayer enters into the
conversion transaction, subject to appropriate reduction for prior inclusion of
interest and other ordinary income items from the transaction.
 
     Finally, a taxpayer may elect to have net capital gain taxed at ordinary
income rates rather than capital gains rates in order to include such net
capital gain in total net investment income for the taxable year, for purposes
of the limitation on the deduction of interest on indebtedness incurred to
purchase or carry property held for investment to a taxpayer's net investment
income.
 
     Except as may be provided in Treasury regulations yet to be issued, if the
seller of a REMIC Residual Certificate reacquires the Certificate, any other
residual interest in a REMIC or any similar interest in a "taxable mortgage
pool" (as defined in Section 7701(i) of the Code) within six months of the date
of such sale, the sale will be subject to the "wash sale" rules of Section 1091
of the Code. In that event, any loss realized by the REMIC Residual
Certificateholder on the sale will not be deductible, but instead will be added
to such REMIC Residual Certificateholder's adjusted basis in the newly-acquired
asset.
 
PROHIBITED TRANSACTIONS AND OTHER POSSIBLE REMIC TAXES
 
     The Code imposes a tax on REMICs equal to 100% of the net income derived
from "prohibited transactions" (a "Prohibited Transactions Tax"). In general,
subject to certain specified exceptions a prohibited transaction means the
disposition of a Mortgage Loan, the receipt of income from a source other than a
Mortgage Loan or certain other permitted investments, the receipt of
compensation for services, or gain
 
                                       84
<PAGE>   152
 
from the disposition of an asset purchased with the payments on the Mortgage
Loans for temporary investment pending distribution on the REMIC Certificates.
It is not anticipated that any REMIC will engage in any prohibited transactions
in which it would recognize a material amount of net income.
 
     In addition, certain contributions to a REMIC made after the day on which
the REMIC issues all of its interests could result in the imposition of a tax on
the REMIC equal to 100% of the value of the contributed property (a
"Contributions Tax"). Each Pooling Agreement will include provisions designed to
prevent the acceptance of any contributions that would be subject to such tax.
 
     REMICs also are 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 gain from the sale of a foreclosure property that is
inventory property and gross income from foreclosure property other than
qualifying rents and other qualifying income for a real estate investment trust.
It is not anticipated that any REMIC will recognize "net income from foreclosure
property" subject to any material federal income tax.
 
     To the extent permitted by then applicable laws, 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 the
REMIC will be borne by the related Master Servicer or Trustee in either case out
of its own funds, provided that the Master Servicer or the Trustee, as the case
may be, has sufficient assets to do so, and provided further that such tax
arises out of a breach of the Master Servicer's or the Trustee's obligations, as
the case may be, under the related Pooling Agreement and in respect of
compliance with applicable laws and regulations. Any such tax not borne by the
Master Servicer or the Trustee will be payable out of the related Trust Fund
resulting in a reduction in amounts payable to holders of the related REMIC
Certificates.
 
     Tax and Restrictions on Transfers of REMIC Residual Certificates to Certain
Organizations
 
     If a REMIC Residual Certificate is transferred to a "disqualified
organization" (as defined below), a tax would be imposed in an amount
(determined under the REMIC Regulations) equal to the product of (i) the present
value (discounted using the "applicable Federal rate" for obligations whose term
ends on the close of the last quarter in which excess inclusions are expected to
accrue with respect to the Certificate, which rate is computed and published
monthly by the IRS) of the total anticipated excess inclusions with respect to
such REMIC Residual Certificate for periods after the transfer and (ii) the
highest marginal federal income tax rate applicable to corporations. The
anticipated excess inclusions must be determined as of the date that the REMIC
Residual Certificate is transferred and must be based on events that have
occurred up to the time of such transfer, the Prepayment Assumption and any
required or permitted clean up calls or required liquidation provided for in the
REMIC's organizational documents. Such a tax generally would be imposed on the
transferor of the REMIC Residual Certificate, except that where such transfer is
through an agent for a disqualified organization, the tax would instead be
imposed on such agent. However, a transferor of a REMIC Residual Certificate
would in no event be liable for such tax with respect to a transfer if the
transferee furnishes to the transferor an affidavit that the transferee is not a
disqualified organization and, as of the time of the transfer, the transferor
does not have actual knowledge that such affidavit is false. Moreover, an entity
will not qualify as a REMIC unless there are reasonable arrangements designed to
ensure that (i) residual interests in such entity are not held by disqualified
organizations and (ii) information necessary for the application of the tax
described herein will be made available. Restrictions on the transfer of REMIC
Residual Certificates and certain other provisions that are intended to meet
this requirement will be included in the Pooling Agreement, including provisions
(i) requiring any transferee of a REMIC Residual Certificate to provide an
affidavit representing that it is not a "disqualified organization" and is not
acquiring the REMIC Residual Certificate on behalf of a "disqualified
organization," undertaking to maintain such status and agreeing to obtain a
similar affidavit from any person to whom it shall transfer the REMIC Residual
Certificate, (ii) providing that any transfer of a REMIC Residual Certificate to
a "disqualified person" shall be null and void and (iii) granting to the Master
Servicer the right, without notice to the holder or any prior holder, to sell to
a purchaser of its choice any REMIC Residual Certificate that shall become owned
by a "disqualified organization" despite (i) and (ii) above.
 
                                       85
<PAGE>   153
 
     In addition, if a "pass-through entity" (as defined below) includes in
income excess inclusions with respect to a REMIC Residual Certificate, and a
disqualified organization is the record holder of an interest in such entity,
then a tax will be imposed on such entity equal to the product of (i) the amount
of excess inclusions on the REMIC Residual Certificate that are allocable to the
interest in the pass-through entity held by such disqualified organization and
(ii) the highest marginal federal income tax rate imposed on corporations. A
pass-through entity will not be subject to this tax for any period, however, if
each record holder of an interest in such pass-through entity furnishes to such
pass-through entity (i) such holder's social security number and a statement
under penalties of perjury that such social security number is that of the
record holder or (ii) a statement under penalties of perjury that such record
holder is not a disqualified organization.
 
     For these purposes, a "disqualified organization" means (i) the United
States, any State or political subdivision thereof, any foreign government, any
international organization, or any agency or instrumentality of the foregoing
(but would not include instrumentalities described in Section 168(h)(2)(D) of
the Code or the Federal Home Loan Mortgage Corporation), (ii) any organization
(other than a cooperative described in Section 521 of the Code) that is exempt
from federal income tax, unless it is subject to the tax imposed by Section 511
of the Code or (iii) any organization described in Section 1381(a)(2)(C) of the
Code. For these purposes, a "pass-through entity" means any regulated investment
company, real estate investment trust, trust, partnership or certain other
entities described in Section 860E(e)(6) of the Code. In addition, a person
holding an interest in a pass-through entity as a nominee for another person
will, with respect to such interest, be treated as a pass-through entity.
 
     Termination
 
     A REMIC will terminate immediately after the Distribution Date following
receipt by the REMIC of the final payment in respect of the Mortgage Loans or
upon a sale of the REMIC's assets following the adoption by the REMIC of a plan
of complete liquidation. The last distribution on a REMIC Regular Certificate
will be treated as a payment in retirement of a debt instrument. In the case of
a REMIC Residual Certificate, if the last distribution on such REMIC Residual
Certificate is less than the REMIC Residual Certificateholder's adjusted basis
in such Certificate, such REMIC Residual Certificateholder should be treated as
realizing a loss equal to the amount of such difference, and such loss may be
treated as a capital loss.
 
     Reporting and Other Administrative Matters
 
     Solely for purposes of the administrative provisions of the Code, the REMIC
will be treated as a partnership and Residual Certificateholders will be treated
as partners. The Master Servicer will file REMIC federal income tax returns on
behalf of the related REMIC, will be designated as and will act as the "tax
matters person" with respect to the REMIC in all respects, and generally will
hold at least a nominal amount of REMIC Residual Certificates.
 
     As the tax matters person, the Master Servicer will, subject to certain
notice requirements and various restrictions and limitations, generally have the
authority to act on behalf of the REMIC and the REMIC Residual
Certificateholders in connection with the administrative and judicial review of
items of income, deduction, gain or loss of the REMIC, as well as the REMIC's
Classification. REMIC Residual Certificateholders will generally be required to
report such REMIC items consistently with their treatment on the related REMIC's
tax return and may in some circumstances be bound by a settlement agreement
between the Master Servicer, as tax matters person, and the IRS concerning any
such REMIC item. Adjustments made to the REMIC tax return may require a REMIC
Residual Certificateholder to make corresponding adjustments on its return, and
an audit of the REMIC's tax return, or the adjustments resulting from such an
audit, could result in an audit of a REMIC Residual Certificateholder's return.
No REMIC will be registered as a tax shelter pursuant to Section 6111 of the
Code because it is not anticipated that any 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
to the related REMIC, in a manner to be provided in Treasury regulations, the
name and address of such person and other information.
 
                                       86
<PAGE>   154
 
     Reporting of interest income, including any original issue discount, with
respect to REMIC Regular Certificates is required annually, and may be required
more frequently under Treasury regulations. These information reports generally
are required to be sent to individual holders of REMIC Regular Interests and the
IRS; holders of REMIC Regular Certificates that are corporations, trusts,
securities dealers and certain other non-individuals will be provided interest
and original issue discount income information and the information set forth in
the following paragraph upon request in accordance with the requirements of the
applicable regulations. The information must be provided by the later of 30 days
after the end of the quarter for which the information was requested, or two
weeks after the receipt of the request. The REMIC must also comply with rules
requiring a REMIC Regular Certificate issued with original issue discount to
disclose on its face certain information including the amount of original issue
discount and the issue date, and requiring such information to be reported to
the IRS. Reporting with respect to the REMIC Residual Certificates, including
income, excess inclusions, investment expenses and relevant information
regarding qualification of the REMIC's assets will be made as required under the
Treasury regulations, generally on a quarterly basis.
 
     As applicable, 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 required by regulations with respect to computing the accrual of any
market discount. Because exact computation of the accrual of market discount on
a constant yield method requires information relating to the holder's purchase
price that the Master Servicer will not have, such regulations only require that
information pertaining to the appropriate proportionate method of accruing
market discount be provided. See "Taxation of Owners of REMIC Regular
Certificates -- Market Discount."
 
     The responsibility for complying with the foregoing reporting rules will be
borne by the Master Servicer. The Prospectus Supplement related to any Series of
Certificates will specify the manner in which Certificateholders may request any
information with respect to the returns described in Section 1.6049-7(e)(2) of
the Treasury regulations.
 
     Backup Withholding With Respect to REMIC Certificates
 
     Payments of interest and principal, as well as payments of proceeds from
the sale of REMIC Certificates, may be subject to the "backup withholding tax"
under Section 3406 of the Code at a rate of 31% if recipients of such payments
fail to furnish to the payor certain information, including their taxpayer
identification numbers, or otherwise fail to establish an exemption from such
tax. Any amounts deducted and withheld from a distribution to a recipient would
be allowed as a credit against such recipient's federal income tax. Furthermore,
certain penalties may be imposed by the IRS on a recipient of payments that is
required to supply information but that does not do so in the proper manner.
 
     Foreign Investors in REMIC Certificates
 
     A REMIC Regular Certificateholder that is not a "United States person" (as
defined below) and is not subject to federal income tax as a result of any
direct or indirect connection to the United States in addition to its ownership
of a REMIC Regular Certificate will not be subject to United States federal
income or withholding tax in respect of a distribution on a REMIC Regular
Certificate, provided that the holder complies to the extent necessary with
certain identification requirements (including delivery of a statement, signed
by the Certificateholder under penalties of perjury, certifying that such
Certificateholder is not a United States person and providing the name and
address of such Certificateholder). For these purposes, "United States person"
means a citizen or resident of the United States, a corporation, partnership or
other entity created or organized in, or under the laws of, the United States or
any political subdivision thereof, or an estate or trust whose income from
sources without the United States is includible in gross income for United
States federal income tax purposes regardless of its connection with the conduct
of a trade or business within the United States. It is possible that the IRS may
assert that the foregoing tax exemption should not apply with respect to a REMIC
Regular Certificate held by a REMIC Residual Certificateholder that owns
directly or indirectly a 10% or greater interest in the REMIC Residual
Certificates. If the holder does not qualify for exemption, distributions of
interest, including distributions in respect of accrued original issue discount,
to such holder may be subject to a tax rate of 30%, subject to reduction under
any applicable tax treaty.
 
                                       87
<PAGE>   155
 
     In addition, the foregoing rules will not apply to exempt a United States
shareholder of a controlled foreign corporation from taxation on such United
States shareholder's allocable portion of the interest income received by such
controlled foreign corporation.
 
     Further, it appears that a REMIC Regular Certificate would not be included
in the estate of a nonresident alien individual and would not be subject to
United States estate taxes. However, Certificateholders who are non-resident
alien individuals should consult their tax advisors concerning this question.
 
                        STATE AND OTHER TAX CONSEQUENCES
 
     In addition to the federal income tax consequences described in "FEDERAL
INCOME TAX CONSEQUENCES", potential investors should consider the state and
local tax consequences of the acquisition, ownership, and disposition of the
Certificates offered hereunder. State tax law may differ substantially from the
corresponding federal tax law, and the discussion above does not purport to
describe any aspect of the tax laws of any state or other jurisdiction.
Therefore, prospective investors should consult their own tax advisors with
respect to the various tax consequences of investments in the certificates
offered hereunder.
 
                              ERISA CONSIDERATIONS
 
     The Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
imposes certain fiduciary and prohibited transaction restrictions on employee
pension and welfare benefit plans subject to ERISA ("ERISA Plans"). Section 4975
of the Code imposes similar prohibited transaction restrictions on tax-qualified
retirement plans described in Section 401(a) of the Code ("Qualified Retirement
Plans") and on Individual Retirement Accounts ("IRAs") described in Section 408
of the Code (collectively, "Tax-Favored Plans"). In accordance with the general
fiduciary standards of ERISA, an ERISA Plan fiduciary should consider whether an
investment in the Certificates is permitted by the documents and instruments
governing the Plan, consistent with the Plan's overall investment policy and
appropriate in view of the composition of its investment portfolio.
 
     Certain employee benefit plans, such as governmental plans (as defined in
Section 3(32) of ERISA) and certain church plans (as defined in Section 3(33) of
ERISA), are not subject to the ERISA requirements discussed herein. Accordingly,
assets of such plans may be invested in Certificates without regard to the ERISA
considerations described below, subject to the provisions of applicable federal
and state law. Any such plan that is a Qualified Retirement Plan and exempt from
taxation under Sections 401(a) and 501(a) of the Code, however, is subject to
the prohibited transaction rules set forth in Section 503 of the Code.
 
     Section 406 of ERISA and Section 4975 of the Code prohibit a broad range of
transactions involving "plan assets" of ERISA Plans and Tax-Favored Plans
(collectively, "Plans") and persons ("parties in interest" under ERISA or
"disqualified persons" under the Code (collectively, "Parties in Interest")) who
have certain specified relationships to the Plans, unless a statutory or
administrative exemption is available. Certain Parties in Interest who
participate in a prohibited transaction may be subject to a penalty or an excise
tax imposed pursuant to Section 502(i) of ERISA or Section 4975 of the Code,
unless a statutory or administrative exemption is available.
 
PLAN ASSET REGULATIONS
 
     Investments of Plan Assets (as defined below) in Certificates may cause the
underlying Mortgage Loans included in a Trust Fund to be deemed "plan assets" of
investing Plans. The U.S. Department of Labor (the "DOL") has promulgated
regulations (the "DOL Regulations") concerning whether or not the assets of a
Plan would be deemed to include an interest in the underlying assets of an
entity (such as a Trust Fund), for purposes of applying the general fiduciary
responsibility provisions of ERISA and the prohibited transaction provisions of
ERISA and Section 4975 of the Code, when a Plan acquires an "equity interest"
(such as a Certificate) in such entity. Because of the factual nature of certain
of the rules set forth in the DOL Regulations, Plan Assets either may be deemed
to include an interest in the assets of a Trust Fund or may be
 
                                       88
<PAGE>   156
 
deemed merely to include its interest in the Certificates. Therefore, neither
Plans nor such entities should acquire or hold Certificates in reliance upon the
availability of any exception under the DOL Regulations. For purposes of this
Section "ERISA CONSIDERATIONS," the term "Plan Assets" or "assets of a Plan" has
the meaning specified in the DOL Regulations and includes an undivided interest
in the underlying assets of certain entities in which a Plan invests.
 
     The prohibited transaction provisions of Section 406 of ERISA and Section
4975 of the Code may apply to a Trust Fund and cause the Depositor, the Master
Servicer, any Subservicer, the Trustee, the obligor under any credit enhancement
mechanism or certain affiliates thereof, to be considered or become Parties in
Interest with respect to an investing Plan or a Plan holding an interest in an
investing entity whose assets include Plan Assets (a "Plan Asset Investor"). If
so, the acquisition or holding of Certificates by, on behalf of or with Plan
Assets of any Plan could also give rise to a prohibited transaction under ERISA
and/or Section 4975 of the Code, unless some statutory or administrative
exemption is available. Certificates acquired by a Plan would constitute assets
of that Plan. Under the DOL Regulations, the Trust Fund, including the Mortgage
Loans and the other assets held in the Trust Fund, may also be deemed to be
assets of each Plan that acquires Certificates. Special caution should be
exercised before Plan Assets are used to acquire a Certificate in such
circumstances, especially if, with respect to such assets, the Depositor, the
Master Servicer, any Subservicer, the Trustee, the obligor under any credit
enhancement mechanism or an affiliate thereof either (i) has investment
discretion with respect to the investment of such Plan Assets or (ii) has
authority or responsibility to give (or regularly gives) investment advice with
respect to such Plan Assets for a fee pursuant to an agreement or understanding
that such advice will serve as a primary basis for investment decisions with
respect to such Plan Assets.
 
     Any person who has discretionary authority or control respecting the
management or disposition of Plan Assets, and any person who provides investment
advice with respect to such assets for a fee (in the manner described above), is
a fiduciary of the investing Plan. If the Mortgage Loans were to constitute Plan
Assets, then any party exercising management or discretionary control regarding
those assets may be deemed to be a Plan "fiduciary," and thus subject to the
fiduciary requirements of ERISA and the prohibited transaction provisions of
ERISA and Section 4975 of the Code with respect to any investing Plan. In
addition, if the Mortgage Loans were to constitute Plan Assets, then the
acquisition or holding of Certificates by, on behalf of or with Plan Assets, as
well as the operation of the Trust Fund, may constitute or result in a
prohibited transaction under ERISA and/or Section 4975 of the Code.
 
PROHIBITED TRANSACTION CLASS EXEMPTION 83-1
 
     Prohibited Transaction Class Exemption ("PTCE") 83-1 (Class Exemption for
Certain Transactions Involving Mortgage Pool Investment Trusts) permits, subject
to certain conditions, certain transactions involving the creation, maintenance
and termination of certain residential mortgage pools and the acquisition and
holding of certain residential mortgage pool pass-through certificates by Plan
Asset Investors, regardless of whether (a) the mortgage pool is exempt from
"plan asset" treatment under the DOL Regulations or (b) the transactions would
otherwise be prohibited under ERISA or Section 4975 of the Code. If the general
conditions (described below) of PTCE 83-1 are satisfied, an investment by a Plan
in Certificates (1) will be exempt from the prohibitions of Section 406(a) of
ERISA and Sections 4975(c)(1)(A)-(D) of the Code (relating generally to Plan
Asset transactions involving Parties in Interest who are not fiduciaries) if the
Certificates are purchased at no more than fair market value, and (2) will be
exempt from the prohibitions of Sections 406(b)(1) and (2) of ERISA and Sections
4975(c)(1)(E) and (F) of the Code (relating generally to Plan Asset transactions
with fiduciaries) if, in addition, the purchase is approved by an independent
fiduciary, the Plan Asset Investor pays no more for the Certificates than would
be paid in an arm's length transaction with an unrelated party, no sales
commission is paid to the Depositor as Mortgage Pool sponsor, the Plan Asset
Investor does not purchase more than 25% of the Certificates of the applicable
Series, and at least 50% of the Certificates of that Series is purchased by
persons independent of the Depositor, the Trustee and the obligor under any
credit enhancement mechanism, as applicable.
 
     PTCE 83-1 sets forth three general conditions which must be satisfied for
any transaction to be eligible for exemption: (1) the existence of a pool
trustee who is not an affiliate of the pool sponsor; (2) the
 
                                       89
<PAGE>   157
 
maintenance of a system of insurance or other protection for the pooled mortgage
loans and property securing such loans, and for indemnifying certificateholders
against reductions in pass-through payments due to property damage or defaults
in loan payments; and (3) a limitation on the amount of the payment retained by
the pool sponsor, together with other funds inuring to its benefit, to not more
than adequate consideration for selling the mortgage loans plus reasonable
compensation for services provided by the pool sponsor to the mortgage pool.
 
     The Trustee for each Series will be unaffiliated with the Depositor, and
the first general condition of PTCE 83-1 will be satisfied for each such Series.
With respect to the second general condition of PTCE 83-1, the Depositor intends
to use its best efforts to establish for each Series of Certificates an
insurance, indemnification, subordination or other method of credit support
which will adequately protect the Mortgage Pools and indemnify Senior
Certificateholders of the applicable Series against pass-through payment
reductions resulting from property damage or defaults in loan payments. See
"DESCRIPTION OF CREDIT ENHANCEMENTS." The amount, method and description of the
credit support method applicable to a Series of Certificates will be set forth
in the related Prospectus Supplement. With respect to the third general
condition of PTCE 83-1, the Depositor intends to use its best efforts to
establish for each Series a compensation method which will produce for the
Depositor total compensation which will not exceed adequate consideration for
forming the Mortgage Pool, selling the Certificates and fulfilling any duties
owed the Mortgage Pool by the Depositor under the applicable Pooling Agreement.
However, the Depositor does not guarantee that its credit support and
compensation methods will be sufficient to meet the second and third general
conditions (described above) with respect to any Series.
 
     As indicated in the two preceding paragraphs, the continued maintenance of
a system of insurance or other protection for the pooled mortgage loans and
property securing such loans, and for indemnifying certificateholders against
reductions in pass-through payments due to property damage or defaults in loan
payments, is one of the three general conditions that must be satisfied for any
transaction involving a Mortgage Pool to remain eligible for exemption by PTCE
83-1 from the prohibited transaction rules of ERISA and Section 4975 of the
Code. If the credit support method established for any Series is cancelled or
terminated, or if the credit support is reduced to such an extent that its
coverage amount is less than the greater of (a) 1% of the aggregate unpaid
principal balance of the Mortgage Loans or (b) the unpaid principal balance of
the largest single Mortgage Loan (see "DESCRIPTION OF CREDIT ENHANCEMENTS"),
then the Mortgage Pool relating to that Series may no longer satisfy the general
conditions of PTCE 83-1. In such event, the exemption from the prohibited
transaction rules afforded by PTCE 83-1 may no longer be available.
 
     One or more Series of Certificates may be offered to Plan Asset Investors
through a forward delivery commitment contract, which is a contract for the
purchase of Certificates to be delivered at an agreed future settlement date.
PTCE 83-1 permits the sale of Certificates to a Plan Asset Investor pursuant to
such a contract, provided that the forward delivery commitment is expressly
approved by a fiduciary who is independent of the Depositor, the Trustee, the
obligor under any credit enhancement mechanism, as applicable, and their
respective affiliates, and who has the authority to manage and control the Plan
Assets being committed for investment in the Certificates.
 
     If a Series of Certificates is subdivided into two or more Classes which
are entitled to disproportionate allocations of the principal and interest
payments on the Mortgage Loans, the availability of the exemption afforded by
PTCE 83-1 may be adversely affected, as described in the applicable Prospectus
Supplement. Moreover, if any Class of Certificates is entitled to pass-through
payments of principal (but no or only nominal interest) or interest (but no or
only nominal principal), PTCE 83-1 will not exempt holders of the Class of
Certificates from the prohibited transaction rules of ERISA and Section 4975 of
the Code.
 
OTHER EXEMPTIONS
 
     If for any reason PTCE 83-1 does not provide an exemption for a particular
Certificateholder who is a Plan or a Plan Asset Investor, one of five other
prohibited transaction class exemptions issued by the DOL might apply, i.e.,
PTCE 96-23 (Class Exemption for Plan Asset Transactions Determined by In-House
Asset Managers), PTCE 95-60 (Class Exemption for Certain Transactions Involving
Insurance Company General
 
                                       90
<PAGE>   158
 
Accounts), PTCE 91-38 (Class Exemption for Certain Transactions Involving Bank
Collective Investment Funds), PTCE 90-1 (Class Exemption for Certain
Transactions Involving Insurance Company Pooled Separate Accounts) or PTCE 84-14
(Class Exemption for Plan Asset Transactions Determined by Independent Qualified
Professional Asset Managers). There can be no assurance that any of these class
exemptions will apply with respect to any particular Plan or Plan Asset Investor
or, even if it were to apply, that the exemption would apply to all transactions
involving the Mortgage Pool. In addition, the underwriter with respect to a
particular Series may be the recipient of a final prohibited transaction
exemption which, if so specified in the applicable Prospectus Supplement, may
accord a Plan or a Plan Asset Investor protection from violations of the
prohibited transaction rules of ERISA and Section 4975 of the Code if the Plan
or Plan Asset Investor satisfies the conditions described in the applicable
Prospectus Supplement.
 
TAX EXEMPT INVESTORS
 
     A Plan that is exempt from federal income taxation pursuant to Section 501
of the Code (a "Tax Exempt Investor") nonetheless will be subject to federal
income taxation to the extent that its income is "unrelated business taxable
income" ("UBTI") within the meaning of Section 512 of the Code. All "excess
inclusions" of a REMIC allocated to a REMIC Residual Certificate held by a
Tax-Exempt Investor will be considered UBTI and thus will be subject to federal
income tax. See "FEDERAL INCOME TAX CONSEQUENCES -- Taxation of Owners of REMIC
Residual Certificates -- Excess Inclusions."
 
CONSULTATION WITH COUNSEL
 
     Any fiduciary or other Plan Asset Investor that proposes to acquire or hold
Certificates on behalf of or with Plan Assets of any Plan should consult with
its counsel with respect to the potential applicability of the fiduciary
responsibility provisions of ERISA and the prohibited transaction provisions of
ERISA and Section 4975 of the Code to the proposed investment and the
availability of PTCE 83-1 or any other prohibited transaction exemption.
 
                            LEGAL INVESTMENT MATTERS
 
     Each Class of Certificates offered by means of this Prospectus and the
related Prospectus Supplement will be rated at the date of issuance in one of
the four highest rating categories by at least one Rating Agency. If so
specified in the related Prospectus Supplement each such Class that is rated in
one of the two highest rating categories by at least one Rating Agency will
constitute "mortgage related securities" for purposes of the Secondary Mortgage
Market Enhancement Act of 1984 ("SMMEA"), and, as such, will be legal
investments for persons, trusts, corporations, partnerships, associations,
business trusts and business entities (including depository institutions, life
insurance companies and pension funds) created pursuant to or existing under the
laws of the United States or of any State whose authorized investments are
subject to state regulation to the same extent that, under applicable law,
obligations issued by or guaranteed as to principal and interest by the United
States or any agency or instrumentality thereof constitute legal investments for
such entities.
 
     Under SMMEA, if a State enacted legislation on or prior to October 3, 1991
specifically limiting the legal investment authority of any such entities with
respect to "mortgage related securities," such securities will constitute legal
investments for entities subject to such legislation only to the extent provided
therein. Certain States have enacted legislation which overrides the preemption
provisions of SMMEA. SMMEA provides, however, that in no event will the
enactment of any such legislation affect the validity of any contractual
commitment to purchase, hold or invest in "mortgage related securities," or
require the sale or other disposition of such securities, so long as such
contractual commitment was made or such securities acquired prior to the
enactment of such legislation.
 
     SMMEA also amended the legal investment authority of federally-chartered
depository institutions as follows: federal savings and loan associations and
federal savings banks may invest in, sell or otherwise deal with "mortgage
related securities" without limitation as to the percentage of their assets
represented thereby, federal credit unions may invest in such securities, and
national banks may purchase such securities for their
 
                                       91
<PAGE>   159
 
own account without regard to the limitations generally applicable to investment
securities set forth in 12 U.S.C. 24 (Seventh), subject in each case to such
regulations as the applicable federal regulatory authority may prescribe.
 
     The Federal Financial Institutions Examination Council has issued a
supervisory policy statement (the "Policy Statement") applicable to all
depository institutions, setting forth guidelines for and significant
restrictions on investments in "high-risk mortgage securities." The Policy
Statement has been adopted by the Federal Reserve Board, the Office of the
Comptroller of the Currency, the FDIC and the OTS with an effective date of
February 10, 1992. The Policy Statement generally indicates that a mortgage
derivative product will be deemed to be high risk if it exhibits greater price
volatility than a standard fixed rate 30-year mortgage security. According to
the Policy Statement, prior to purchase, a depository institution will be
required to determine whether a mortgage derivative product that it is
considering acquiring is high-risk, and if so that the proposed acquisition
would reduce the institution's overall interest rate risk. Reliance on analysis
and documentation obtained from a securities dealer or other outside party
without internal analysis by the institution would be unacceptable. There can be
no assurance as to which Classes of Certificates will be treated as high-risk
under the Policy Statement.
 
     The predecessor to the OTS issued a bulletin, entitled "Mortgage Derivative
Products and Mortgage Swaps," which is applicable to thrift institutions
regulated by the OTS. The bulletin established guidelines for the investment by
savings institutions in certain "high-risk" mortgage derivative securities and
limitations on the use of such securities by insolvent, undercapitalized or
otherwise "troubled" institutions. According to the bulletin, such "high-risk"
mortgage derivative securities include securities having certain specified
characteristics, which may include certain Classes of Certificates. In addition,
the National Credit Union Administration has issued regulations governing
federal credit union investments which prohibit investment in certain specified
types of securities, which may include certain Classes of Certificates. Similar
policy statements have been issued by regulators having jurisdiction over other
types of depository institutions.
 
     Certain Classes of Certificates offered hereby, including any Class that is
not rated in one of the two highest rating categories by at least one Rating
Agency, will not constitute "mortgage related securities" for purposes of SMMEA.
Any such Class of Certificates will be identified in the related Prospectus
Supplement. Prospective investors in such Classes of Certificates, in
particular, should consider the matters discussed in the following paragraph.
 
     There may be other restrictions on the ability of certain investors either
to purchase certain Classes of Certificates or to purchase any Class of
Certificates representing more than a specified percentage of the investors'
assets. The Depositor will make no representations as to the proper
characterization of any Class of Certificates for legal investment or other
purposes, or as to the ability of particular investors to purchase any Class of
Certificates under applicable legal investment restrictions. These uncertainties
may adversely affect the liquidity of any Class of Certificates. 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 of any Class 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 such investor.
 
                                USE OF PROCEEDS
 
     Substantially all of the net proceeds to be received from the sale of
Certificates will be applied by the Depositor to finance the purchase of, or to
repay short-term loans incurred to finance the purchase of, the Mortgage Loans
underlying the Certificates or will be used by the Depositor for general
corporate purposes. The Depositor expects that it will make additional sales of
securities similar to the Certificates from time to time, but the timing and
amount of any such additional offerings will be dependent upon a number of
factors, including the volume of mortgage loans purchased by the Depositor,
prevailing interest rates, availability of funds and general market conditions.
 
                                       92
<PAGE>   160
 
                            METHODS OF DISTRIBUTION
 
     The Certificates offered hereby and by the related Prospectus Supplements
will be offered in Series through one or more of the methods described below.
The Prospectus Supplement prepared for each Series will describe the method of
offering being utilized for that Series and will state the net proceeds to the
Depositor from such sale.
 
     The Depositor intends that Certificates will be offered through the
following methods from time to time and that offerings may be made concurrently
through more than one of these methods or that an offering of a particular
Series of Certificates may be made through a combination of two or more of these
methods. Such methods are as follows:
 
          1. By negotiated firm commitment or best efforts underwriting and
     public re-offering by underwriters;
 
          2. By placements by the Depositor with institutional investors through
     dealers; and
 
          3. By direct placements by the Depositor with institutional investors.
 
     If underwriters are used in a sale of any Certificates (other than in
connection with an underwriting on a best efforts basis), such Certificates will
be acquired by the underwriters for their own account and may be resold from
time to time in one or more transactions, including negotiated transactions, at
fixed public offering prices or at varying prices to be determined at the time
of sale or at the time of commitment therefor. The managing underwriter or
underwriters with respect to the offer and sale of a particular Series of
Certificates will be set forth on the cover of the Prospectus Supplement
relating to such Series and the members of the underwriting syndicate, if any,
will be named in such Prospectus Supplement. BancAmerica Securities, Inc., an
affiliate of the Depositor and the Master Servicer, may participate as an
underwriter in the offering of the Certificates.
 
     In connection with the sale of the Certificates, underwriters may receive
compensation from the Depositor or from purchasers of the Certificates in the
form of discounts, concessions or commissions. Underwriters and dealers
participating in the distribution of the Certificates may be deemed to be
underwriters in connection with such Certificates, and any discounts or
commissions received by them from the Depositor and any profit on the resale of
Certificates by them may be deemed to be underwriting discounts and commissions
under the Securities Act of 1933, as amended.
 
     This Prospectus and the related Prospectus Supplement may be used by
BancAmerica Securities, Inc. in connection with offers and sales related to
secondary market transactions in any Series of Certificates. BancAmerica
Securities, Inc. may act as principal or agent in such transactions. Such sales
will be made at prices related to prevailing market prices at the time of sale
or otherwise.
 
     It is anticipated that the underwriting agreement pertaining to the sale of
any Series of Certificates will provide that the obligations of the underwriters
will be subject to certain conditions precedent, that the underwriters will be
obligated to purchase all such Certificates if any are purchased (other than in
connection with an underwriting on a best efforts basis) and that, in limited
circumstances, the Depositor will indemnify the several underwriters and the
underwriters will indemnify the Depositor against certain civil liabilities,
including liabilities under the Securities Act of 1933, as amended, or will
contribute to payments required to be made in respect thereof.
 
     The Prospectus Supplement with respect to any Series offered by placements
through dealers will contain information regarding the nature of such offering
and any agreements to be entered into between the Depositor and purchasers of
Certificates of such Series.
 
     Purchasers of Certificates, including dealers, may, depending on the facts
and circumstances of such purchases, be deemed to be "underwriters" within the
meaning of the Securities Act of 1933, as amended, in connection with reoffers
and sales by them of Certificates. Holders of Certificates should consult with
their legal advisors in this regard prior to any such reoffer or sale.
 
                                       93
<PAGE>   161
 
                                     RATING
 
     It is a condition to the issuance of the Certificates of each Series
offered hereby and by the related Prospectus Supplement that they shall have
been rated in one of the four highest rating categories by one or more
nationally recognized statistical rating agencies (each, a "Rating Agency")
specified in the related Prospectus Supplement.
 
     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 mortgagors 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 pass-through 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.
 
                                 LEGAL MATTERS
 
     Certain legal matters will be passed upon for the Depositor by Orrick,
Herrington & Sutcliffe LLP, San Francisco, California.
 
                             FINANCIAL INFORMATION
 
     The Depositor has determined that its financial statements are not material
to the offering made hereby.
 
                             ADDITIONAL INFORMATION
 
     This Prospectus, together with the Prospectus Supplement for each Series of
Certificates, contains a summary of the material terms of the applicable
exhibits to the Registration Statement and the documents referred to herein and
therein. Copies of such exhibits are on file at the offices of the Securities
and Exchange Commission in Washington, D.C., and may be obtained at rates
prescribed by the Commission upon request to the Commission and may be
inspected, without charge, at the Commission's offices. In addition, such
Registration Statement, the exhibits thereto and any reports or other
information filed with the Commission through its Electronic Data Gathering,
Analysis, and Retrieval System are publicly available through the Commission's
Web site (http://www.sec.gov).
 
                                       94
<PAGE>   162
 
                         INDEX OF PRINCIPAL DEFINITIONS
 
<TABLE>
<CAPTION>
                                                                                        PAGE
                                                                                        -----
<S>                                                                                     <C>
Accrual Certificates..................................................................      6
Advance...............................................................................     33
Affiliated Seller.....................................................................     12
Appraised Value.......................................................................     13
ARM Loans.............................................................................     12
Balloon Amount........................................................................     13
Balloon Loans.........................................................................     13
Bank of America FSB...................................................................      1
Bank of America NT&SA.................................................................      1
BankAmerica...........................................................................      6
Bankruptcy Amount.....................................................................     38
Bankruptcy Loss.......................................................................     40
Bankruptcy Losses.....................................................................     42
Book-Entry Certificates...............................................................     25
Buydown Account.......................................................................     14
Buydown Agreement.....................................................................     31
Buydown Funds.........................................................................     14
Buydown Mortgage Loans................................................................     14
Buydown Period........................................................................     14
CEDEL.................................................................................     27
CEDEL Participants....................................................................     27
Certificate Account...................................................................     30
Certificate Account Deposit Date......................................................     30
Certificate Insurance Policy..........................................................     42
Certificate Principal Balance.........................................................      5
Certificateholder.....................................................................     25
Certificateholders....................................................................      3
Certificates..........................................................................      1
Citibank..............................................................................     25
Class.................................................................................      1
Closing Date..........................................................................     74
Code..................................................................................      6
Commission............................................................................      3
Committee Report......................................................................     68
Contributions Tax.....................................................................     85
Convertible Mortgage Loan.............................................................     14
Cooperative...........................................................................     27
Credit Enhancer.......................................................................     40
Custodial Account.....................................................................     20
Cypress Center........................................................................     20
Debt Service Reduction................................................................     42
Defaulted Mortgage Loss...............................................................     40
Deficient Valuation...................................................................     42
Definitive Certificates...............................................................     26
Deleted Mortgage Loan.................................................................     20
Depositaries..........................................................................     25
</TABLE>
 
                                       95
<PAGE>   163
 
<TABLE>
<CAPTION>
                                                                                        PAGE
                                                                                        -----
<S>                                                                                     <C>
Depositor.............................................................................      1
Determination Date....................................................................     34
Disqualified Persons..................................................................     88
Distribution Date.....................................................................      7
DOL...................................................................................     88
DOL Regulations.......................................................................     88
Due Date..............................................................................     29
Eligible Account......................................................................     30
ERISA.................................................................................      9
ERISA Plans...........................................................................     88
Euroclear.............................................................................     27
Euroclear Operator....................................................................     27
Euroclear Participants................................................................     27
Extraordinary Losses..................................................................     40
FDIC..................................................................................     16
FHA...................................................................................     16
FHLMC.................................................................................     16
FNMA..................................................................................     16
Form of Pooling Agreement.............................................................      4
Fraud Loss............................................................................     40
Fraud Loss Amount.....................................................................     38
Garn-St Germain Act...................................................................     60
GNMA..................................................................................     16
Grantor Trust Certificates............................................................  9, 62
Grantor Trust Fractional Interest Certificate.........................................     63
Grantor Trust Fund....................................................................     62
Grantor Trust Strip Certificate.......................................................     63
Guides................................................................................     17
Holder................................................................................     26
Index.................................................................................     13
Indirect Participants.................................................................     26
Insurance Proceeds....................................................................     30
IRAs..................................................................................     88
IRS...................................................................................     64
Issue Premium.........................................................................     80
Letter of Credit......................................................................     41
Letter of Credit Bank.................................................................     41
Liquidated Mortgage Loan..............................................................     36
Liquidation Proceeds..................................................................     30
Loan-to-Value Ratio...................................................................     13
Loss..................................................................................     46
Mark-to-Market Regulations............................................................     83
Master Commitments....................................................................     18
Master Servicer.......................................................................      1
Morgan................................................................................     25
Mortgage Derivative Products and Mortgage Swaps.......................................     92
Mortgage File.........................................................................     29
Mortgage Loans........................................................................      1
</TABLE>
 
                                       96
<PAGE>   164
 
<TABLE>
<CAPTION>
                                                                                        PAGE
                                                                                        -----
<S>                                                                                     <C>
Mortgage Notes........................................................................     12
Mortgage Pool.........................................................................      1
Mortgage Pool Insurance Policy........................................................     41
Mortgage Rate.........................................................................     12
Mortgaged Properties..................................................................      6
Mortgages.............................................................................     12
Mortgagor.............................................................................     11
Net 5 Loans...........................................................................     13
Net Mortgage Rate.....................................................................     54
Nonrecoverable Advance................................................................     32
Note Margin...........................................................................     12
OID Regulations.......................................................................     62
OTS...................................................................................     20
Owners................................................................................     26
Participants..........................................................................     26
Parties in Interest...................................................................     88
Pass-Through Rate.....................................................................      5
Paying Agent..........................................................................     32
Percentage Interest...................................................................     33
Permitted Investments.................................................................     30
Plan..................................................................................      9
Plan Asset Investor...................................................................     89
Plan Assets...........................................................................     89
Plans.................................................................................     88
Policy Statement......................................................................     92
Pool Insurer..........................................................................     31
Pooling Agreement.....................................................................      4
Prepayment Assumption.................................................................     66
Prepayment Interest Shortfall.........................................................      7
Primary Mortgage Insurance Policy.....................................................     46
Primary Mortgage Insurer..............................................................     46
Principal Prepayments.................................................................     29
Prohibited Transactions Tax...........................................................     84
PTCE..................................................................................     89
Qualified Retirement Plans............................................................     88
Qualified Substitute Mortgage Loan....................................................     20
Rating Agency.........................................................................      9
Realized Loss.........................................................................     38
Record Date...........................................................................     32
Relief Act............................................................................     61
REMIC.................................................................................     62
REMIC Certificates....................................................................     62
REMIC Provisions......................................................................     62
REMIC Regular Certificates............................................................     72
REMIC Regulations.....................................................................     62
REMIC Residual Certificates...........................................................     72
REO Mortgage Loan.....................................................................     36
Reserve Fund..........................................................................     42
</TABLE>
 
                                       97
<PAGE>   165
 
<TABLE>
<CAPTION>
                                                                                        PAGE
                                                                                        -----
<S>                                                                                     <C>
Retained Yield........................................................................     12
Richmond Center.......................................................................     20
Rules.................................................................................     26
Sellers...............................................................................   1, 6
Senior Certificates...................................................................      6
Senior Percentage.....................................................................     39
Senior/Subordinate Series.............................................................     24
Series................................................................................      1
Servicing Advances....................................................................     32
Single Certificate....................................................................     35
SMMEA.................................................................................      9
Special Hazard Amount.................................................................     38
Special Hazard Instrument.............................................................     40
Special Hazard Insurance Policy.......................................................     41
Special Hazard Loss...................................................................     40
Stated Principal Balance..............................................................     39
Strip Certificates....................................................................      6
Subordinate Amount....................................................................     39
Subordinate Certificates..............................................................      6
Subservicers..........................................................................     15
Tax Exempt Investor...................................................................     91
Tax-Favored Plans.....................................................................     88
Terms and Conditions..................................................................     27
Tiered REMICs.........................................................................     73
Title V...............................................................................     61
Title VIII............................................................................     61
Trust Fund............................................................................      1
Trustee...............................................................................      3
UBTI..................................................................................     91
Unaffiliated Sellers..................................................................     12
Unrecovered Senior Portion............................................................     39
VA....................................................................................     16
</TABLE>
 
                                       98
<PAGE>   166
 
================================================================================
 
  NO DEALER, SALESPERSON OR OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION OR TO MAKE ANY REPRESENTATIONS NOT CONTAINED IN THIS PROSPECTUS
SUPPLEMENT AND THE PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION OR
REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE
DEPOSITOR OR BY THE UNDERWRITER. THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS
DO NOT CONSTITUTE AN OFFER TO SELL, OR A SOLICITATION OF AN OFFER TO BUY, THE
SECURITIES OFFERED HEREBY TO ANYONE IN ANY JURISDICTION IN WHICH THE PERSON
MAKING SUCH OFFER OR SOLICITATION IS NOT QUALIFIED TO DO SO OR TO ANYONE TO WHOM
IT IS UNLAWFUL TO MAKE ANY SUCH OFFER OR SOLICITATION. NEITHER THE DELIVERY OF
THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS NOR ANY SALE MADE HEREUNDER SHALL,
UNDER ANY CIRCUMSTANCES, CREATE AN IMPLICATION THAT INFORMATION HEREIN OR
THEREIN IS CORRECT AS OF ANY TIME SINCE THE DATE OF THIS PROSPECTUS SUPPLEMENT
OR THE PROSPECTUS.
                            ------------------------
 
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                             PAGE
                                             ----
<S>                                          <C>
PROSPECTUS SUPPLEMENT
Summary.....................................  S-5
Risk Factors................................ S-18
Description of the Mortgage Pool............ S-20
Description of the Certificates............. S-25
Certain Yield and Prepayment
  Considerations............................ S-42
Credit Enhancements......................... S-55
Pooling Agreement........................... S-58
Federal Income Tax Consequences............. S-60
Method of Distribution...................... S-63
Legal Opinions.............................. S-63
Rating...................................... S-64
Experts..................................... S-64
Legal Investment............................ S-64
ERISA Considerations........................ S-65
PROSPECTUS
Prospectus Supplement.......................    3
Available Information.......................    3
Reports To Certificateholders...............    3
Incorporation of Certain Documents by
  Reference.................................    3
Summary of Prospectus.......................    5
Risk Factors................................   10
The Mortgage Pools..........................   12
The Depositor...............................   15
Mortgage Loan Program.......................   15
Description of the Certificates.............   24
Subordination...............................   38
Description of Credit Enhancements..........   40
Primary Mortgage Insurance, Hazard
  Insurance; Claims Thereunder..............   46
The Pooling Agreement.......................   49
Yield Considerations........................   53
Maturity and Prepayment Considerations......   55
Certain Legal Aspects of Mortgage Loans and
  Related Matters...........................   57
Federal Income Tax Consequences.............   62
State and Other Tax Consequences............   88
ERISA Considerations........................   88
Legal Investment Matters....................   91
Use of Proceeds.............................   92
Methods of Distribution.....................   93
Rating......................................   94
Legal Matters...............................   94
Financial Information.......................   94
Additional Information......................   94
Index of Principal Definitions..............   95
</TABLE>
 
================================================================================
================================================================================
 
                                  BA MORTGAGE
                                SECURITIES, INC.
 
                           $668,696,217 (APPROXIMATE)
 
                             MORTGAGE PASS-THROUGH
                                  CERTIFICATES
 
                                 SERIES 1997-1
                   ------------------------------------------
 
                             PROSPECTUS SUPPLEMENT
                   ------------------------------------------
 
                          DONALDSON, LUFKIN & JENRETTE
                             SECURITIES CORPORATION
                                AUGUST 14, 1997
================================================================================


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission