CWABS INC
424B5, 1997-05-27
ASSET-BACKED SECURITIES
Previous: CWABS INC, 8-K, 1997-05-27
Next: DELTIC TIMBER CORP, 10-Q/A, 1997-05-27







<PAGE>

<PAGE>
PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED FEBRUARY 21, 1997)
 
                                  CWABS, INC.
                                   DEPOSITOR
                                  $176,000,000
                    ASSET-BACKED CERTIFICATES, SERIES 1997-2
  DISTRIBUTIONS PAYABLE ON THE 25TH DAY OF EACH MONTH, COMMENCING IN JUNE 1997
 
                                     [LOGO]
 
                           SELLER AND MASTER SERVICER

                            ------------------------
 
     The  Asset-Backed Certificates, Series 1997-2, will  consist of the Class A
Certificates (the  'Class A  Certificates') and  the Class  R Certificates  (the
'Residual  Certificates'). Only the Class A Certificates are offered hereby. See
'Index of Defined Terms' on page S-54 of this Prospectus Supplement and on  page
95  of the Prospectus for the location of the definitions of certain capitalized
terms.
 
     The Class A Certificates and  the Residual Certificates (collectively,  the
'Certificates')  will represent  the entire  beneficial ownership  interest in a
trust fund (the 'Trust Fund') to be created pursuant to a Pooling and  Servicing
Agreement,  dated  as of  May 23,  1997, among  the Depositor,  Countrywide Home
Loans, Inc., as master servicer and seller (referred to herein as 'Countrywide,'
the 'Master Servicer' or the 'Seller,' as applicable), and The Bank of New York,
as trustee (the 'Trustee'). The Trust Fund will consist of a pool (the 'Mortgage
Pool') of conventional, adjustable-rate, sub-prime mortgage loans (the 'Mortgage
Loans') secured by first liens on one- to four-family residential properties and
certain other assets described herein. See 'The Mortgage Pool' herein.
 
                                                  (cover continued on next page)
 
     THE CERTIFICATES REPRESENT  INTERESTS IN  THE TRUST  FUND ONLY  AND DO  NOT
REPRESENT INTERESTS IN OR OBLIGATIONS OF THE DEPOSITOR, COUNTRYWIDE, THE TRUSTEE
OR  ANY AFFILIATE  THEREOF, EXCEPT  TO THE  EXTENT PROVIDED  HEREIN. NEITHER THE
CERTIFICATES  NOR  THE  MORTGAGE  LOANS   ARE  INSURED  OR  GUARANTEED  BY   ANY
GOVERNMENTAL AGENCY.
 
                            ------------------------
 
   PROSPECTIVE INVESTORS SHOULD REVIEW THE INFORMATION SET FORTH UNDER 'RISK
FACTORS' ON PAGE S-11 HEREIN AND ON PAGE 14 IN THE ACCOMPANYING PROSPECTUS.
 
                            ------------------------

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.
 
                            ------------------------
 
     The Class A Certificates will be unconditionally and irrevocably guaranteed
as  to  the  payment  of  the  Insured  Payments  (as  defined  herein)  on each
Distribution Date pursuant to the terms of a financial guaranty insurance policy
(the 'Certificate Insurance Policy') to be issued by
 
                                     [Logo]
 
<TABLE>
<CAPTION>
                ORIGINAL CLASS CERTIFICATE                          UNDERWRITING        PROCEEDS TO
                   PRINCIPAL BALANCE(1)       PRICE TO PUBLIC         DISCOUNT          DEPOSITOR(2)
<S>             <C>                          <C>                 <C>                 <C>
Class A.....           $176,000,000               100.000%             0.250%             99.750%
Total.......           $176,000,000             $176,000,000          $440,000          $175,560,000
</TABLE>
 
(1) Subject to the permitted variance described herein.
 
(2) Before deduction  of  expenses payable  by  the Depositor  estimated  to  be
    $275,000.
 
                            ------------------------
     The  Class A Certificates are offered subject  to prior sale and subject to
the Underwriters' right to  reject orders in  whole or in  part. It is  expected
that  delivery of the Class A Certificates  will be made in book-entry form only
though the  facilities of  The  Depository Trust  Company, CEDEL  Bank,  societe
anonyme  and the Euroclear System on or about May 30, 1997 (the 'Closing Date').
The Class A  Certificates will be  offered in  Europe and the  United States  of
America.
 
LEHMAN BROTHERS                               COUNTRYWIDE SECURITIES CORPORATION
 
MAY 23, 1997
 
<PAGE>

<PAGE>
(cover page continued)
 
     The  Trust  Fund  is  subject to  optional  termination  under  the limited
circumstances described herein. Any such optional termination will result in  an
early  retirement of the Certificates.  Distributions to Certificateholders will
be made on the 25th  day of each month  or, if such 25th  day is not a  Business
Day,  on  the  first  Business Day  thereafter  (each,  a  'Distribution Date'),
commencing in June 1997.
 
     Except for certain representations and warranties relating to the  Mortgage
Loans, Countrywide's obligations with respect to the Certificates are limited to
its  contractual  servicing  obligations.  The  Class  A  Certificates  evidence
interests in the Trust  Fund only and are  payable solely from amounts  received
with  respect  thereto, including  amounts payable  pursuant to  the Certificate
Insurance Policy.
 
                            ------------------------
     THE YIELD TO INVESTORS  ON THE CLASS A  CERTIFICATES WILL BE SENSITIVE  TO,
AMONG  OTHER  THINGS,  THE  RATE AND  TIMING  OF  PRINCIPAL  PAYMENTS (INCLUDING
PREPAYMENTS) OF, AND LOSSES  ON, THE MORTGAGE LOANS.  THE YIELD TO INVESTORS  ON
THE  CLASS A  CERTIFICATES WILL  ALSO BE  SENSITIVE TO  THE LEVEL  OF THE LONDON
INTERBANK OFFERED RATE FOR ONE-MONTH  UNITED STATES DOLLAR DEPOSITS  ('ONE-MONTH
LIBOR'). IN ADDITION, THE YIELD TO INVESTORS ON THE CLASS A CERTIFICATES WILL BE
SENSITIVE  TO THE LEVEL OF THE MORTGAGE  INDEX AND THE ADDITIONAL LIMITATIONS ON
THE PASS-THROUGH  RATE  FOR  THE  CLASS A  CERTIFICATES,  AS  DESCRIBED  HEREIN.
ALTHOUGH  ALL OF THE MORTGAGE LOANS  BEAR INTEREST AT ADJUSTABLE RATES ('ARMS'),
THE INTEREST RATES  ON A  MAJORITY OF  THE ARMS WILL  NOT ADJUST  FOR TWO  YEARS
FOLLOWING  ORIGINATION. BECAUSE CERTAIN OF THE MORTGAGE LOANS CONTAIN PREPAYMENT
PENALTIES, THE RATE OF PRINCIPAL PAYMENTS MAY BE LESS THAN THE RATE OF PRINCIPAL
PAYMENTS FOR  MORTGAGE  LOANS WHICH  DO  NOT CONTAIN  PREPAYMENT  PENALTIES.  NO
REPRESENTATION IS MADE AS TO THE ANTICIPATED RATE OF PREPAYMENTS ON THE MORTGAGE
LOANS,  THE AMOUNT AND TIMING OF LOSSES THEREON, THE LEVEL OF ONE-MONTH LIBOR OR
THE  MORTGAGE  INDEX  OR  THE  RESULTING  YIELD  TO  MATURITY  OF  THE  CLASS  A
CERTIFICATES.
 
     An  election will be made to treat the Trust Fund as a real estate mortgage
investment conduit (the 'REMIC') for federal income tax purposes.
 
     Lehman Brothers  Inc.  and  Countrywide Securities  Corporation  (each,  an
'Underwriter') intend to make a secondary market in the Class A Certificates but
have  no obligation  to do so.  There is  currently no secondary  market for the
Class A Certificates  and there  can be  no assurance  that such  a market  will
develop  or, if it does develop, that it  will continue or that such market will
provide sufficient liquidity to Certificateholders.
 
                            ------------------------
     This Prospectus Supplement does not contain complete information about  the
offering of the Class A Certificates. Additional information is contained in the
Prospectus  dated February  21, 1997  (the 'Prospectus')  which accompanies this
Prospectus Supplement  and purchasers  are urged  to read  both this  Prospectus
Supplement and the Prospectus in full. Sales of the Class A Certificates may not
be consummated unless the purchaser has received both this Prospectus Supplement
and the Prospectus.
 
     Certain  persons participating in this  offering may engage in transactions
that stabilize,  maintain,  or  otherwise  affect  the  price  of  the  Class  A
Certificates.  Such transactions may include stabilizing and the purchase of the
Class A Certificates to  cover syndicate short positions.  For a description  of
these activities, see 'Method of Distribution' herein.
 
     UNTIL NINETY DAYS AFTER THE DATE OF THIS PROSPECTUS SUPPLEMENT, ALL DEALERS
EFFECTING TRANSACTIONS IN THE CLASS A CERTIFICATES, WHETHER OR NOT PARTICIPATING
IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS SUPPLEMENT AND THE
PROSPECTUS.  THIS  IS IN  ADDITION TO  THE  OBLIGATION OF  DEALERS TO  DELIVER A
PROSPECTUS SUPPLEMENT AND THE  PROSPECTUS WHEN ACTING  AS UNDERWRITERS AND  WITH
RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.
 
                                      S-2
 
<PAGE>

<PAGE>
                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE
 
     In  addition  to the  documents described  under 'Incorporation  of Certain
Documents by  Reference' in  the  Prospectus, the  financial statements  of  the
Certificate  Insurer included  in, or as  exhibits to,  the following documents,
which have been filed with the  Securities and Exchange Commission by  Financial
Security  Assurance  Holdings  Ltd.  ('Holdings'),  are  hereby  incorporated by
reference in this Prospectus Supplement:
 
          (a) The Annual  Report on Form  10-K for the  year ended December  31,
     1996; and
 
          (b)  The Quarterly Report on Form 10-Q  for the period ended March 31,
     1997.
 
     All financial statements of the  Certificate Insurer included in  documents
filed  by  Holdings  pursuant  to  Section 13(a),  13(c),  14  or  15(d)  of the
Securities Exchange Act of 1934, as amended (the 'Exchange Act'), subsequent  to
the  date of  this Prospectus  Supplement and  prior to  the termination  of the
offering of the  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 such documents.
 
     The Depositor  hereby  undertakes that,  for  purposes of  determining  any
liability  under the  Securities Act  of 1933,  as amended,  each filing  of the
financial statements of the Certificate Insurer included in or as an exhibit  to
the  documents of Holdings referred to above and filed pursuant to Section 13(a)
or Section 15(d) of the  Exchange Act that is  incorporated by reference in  the
Registration Statements of which this Prospectus Supplement and the accompanying
Prospectus is a part shall be deemed to be a new registration statement relating
to  the Class A  Certificates offered hereby,  and the offering  of such Class A
Certificates at that time shall be deemed  to be the initial bona fide  offering
thereof.

     THE TRUSTEE ON BEHALF OF THE TRUST FUND WILL PROVIDE WITHOUT CHARGE TO EACH
PERSON  TO WHOM THIS PROSPECTUS SUPPLEMENT IS  DELIVERED, ON THE WRITTEN OR ORAL
REQUEST OF SUCH PERSON, A COPY OF ANY OR ALL OF THE DOCUMENTS REFERRED TO  ABOVE
AND  IN THE PROSPECTUS  UNDER 'INCORPORATION OF  CERTAIN DOCUMENTS BY REFERENCE'
THAT HAVE  BEEN OR  MAY BE  INCORPORATED  BY REFERENCE  IN THE  PROSPECTUS  (NOT
INCLUDING  EXHIBITS TO THE INFORMATION THAT  IS INCORPORATED BY REFERENCE UNLESS
SUCH EXHIBITS ARE  SPECIFICALLY INCORPORATED BY  REFERENCE INTO THE  INFORMATION
THAT  THE  PROSPECTUS INCORPORATES).  SUCH REQUESTS  SHOULD  BE DIRECTED  TO THE
CORPORATE TRUST OFFICE OF THE TRUSTEE AT 101 BARCLAY STREET, 12E, NEW YORK,  NEW
YORK  10286,  TELEPHONE:  (212)  815-7162, FACSIMILE:  (212)  815-5309  OR (212)
815-4135, ATTENTION: MORTGAGE-BACKED SECURITIES.
 
                                      S-3


<PAGE>

<PAGE>
                                SUMMARY OF TERMS
 
     This  Summary of  Terms is  qualified in its  entirety by  reference to the
detailed information appearing  elsewhere in this  Prospectus Supplement and  in
the  accompanying Prospectus. Certain capitalized terms  used in this Summary of
Terms are defined elsewhere in this Prospectus Supplement or in the  Prospectus.
See  'Index of Defined Terms' on page  S-54 of this Prospectus Supplement and on
page 95  of  the Prospectus  for  the location  of  the definitions  of  certain
capitalized terms.
 
<TABLE>
<S>                                         <C>
Title of Certificates.....................  Asset-Backed   Certificates,  Series   1997-2  (the  'Certificates'),
                                            consisting  of  (i)   the  Class   A  Certificates   (the  'Class   A
                                            Certificates')  and  (ii)  the Class  R  Certificates  (the 'Residual
                                            Certificates'). Only the Class A Certificates are offered hereby.
                                            The Original  Class  Certificate Principal  Balance  of the  Class  A
                                            Certificates will be subject to a permitted variance of plus or minus
                                            10%.
The Depositor.............................  CWABS,  Inc.  (the 'Depositor'),  a  Delaware corporation  that  is a
                                            limited purpose finance subsidiary of Countrywide Credit  Industries,
                                            Inc.  and an  affiliate of the  Seller and Master  Servicer. See 'The
                                            Depositor' in the Prospectus.
Seller and Master Servicer................  Countrywide Home Loans, Inc. ('Countrywide'  or the 'Seller' and,  in
                                            its  capacity as master  servicer of the  Mortgage Loans, the 'Master
                                            Servicer'). See 'Servicing of Mortgage Loans -- The Master  Servicer'
                                            herein.  The Mortgage Loans were originated or acquired by the Seller
                                            in the normal course of its business.
Trustee...................................  The Bank of  New York,  a New York  banking corporation,  not in  its
                                            individual   capacity  but  solely  as   trustee  on  behalf  of  the
                                            Certificateholders and the Certificate Insurer (the 'Trustee').
Certificate Insurer.......................  Financial Security Assurance  Inc. (the 'Certificate  Insurer') is  a
                                            New  York  monoline  insurance  company  engaged  exclusively  in the
                                            business  of   writing   financial   guaranty   insurance   policies,
                                            principally  in respect of asset-backed  and other securities offered
                                            in  domestic   and  foreign   markets.  The   Certificate   Insurer's
                                            claims-paying  ability is  rated 'Aaa' by  Moody's Investors Service,
                                            Inc. ('Moody's')  and 'AAA'  by  each of  Standard &  Poor's  Ratings
                                            Services,  a division of The McGraw-Hill Companies, Inc. ('Standard &
                                            Poor's'),  Nippon  Investors  Service  Inc.  and  Standard  &  Poor's
                                            (Australia)  Pty. Ltd.  See 'Description  of the  Certificates -- The
                                            Certificate Insurer' herein.
Cut-off Date..............................  May 23, 1997.
Closing Date..............................  On or about May 30, 1997.
Description of Certificates
A. General................................  The Certificates will be issued  pursuant to a Pooling and  Servicing
                                            Agreement,  dated  as of  May 23,  1997  (the 'Pooling  and Servicing
                                            Agreement'), among the Depositor, the Master Servicer, the Seller and
                                            the Trustee.
                                            The Class A Certificates and the Residual Certificates will represent
                                            the entire beneficial ownership interest in a trust fund (the  'Trust
                                            Fund'),  which  will  consist  of a  pool  (the  'Mortgage  Pool') of
                                            conventional, adjustable rate,  sub-prime mortgage  loans secured  by
                                            first liens (the 'Mortgage Loans') on one- to four-family residential
                                            properties  (the  'Mortgaged  Properties') and  certain  other assets
                                            described herein.  The  aggregate  unpaid principal  balance  of  the
                                            Mortgage  Loans as of the  Cut-off Date is referred  to herein as the
                                            'Cut-off Date Principal Balance.' See 'The Mortgage Pool' herein.
B. Form of Certificates...................  The Class A Certificates will initially be issued in book-entry form.
                                            Persons acquiring  beneficial  ownership  interests in  the  Class  A
                                            Certificates  ('Certificate Owners') may elect  to hold their Class A
                                            Certificate interests through The  Depository Trust Company  ('DTC'),
                                            in the United States, or Cedel Bank, societe anonyme ('CEDEL') or the
                                            Euroclear  System  ('Euroclear'),  in Europe.  Transfers  within DTC,
                                            CEDEL or Euroclear, as the case may be,
</TABLE>
 
                                      S-4
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                         <C>
                                            will be in accordance with  the usual rules and operating  procedures
                                            of  the  relevant system.  So long  as the  Class A  Certificates are
                                            Book-Entry Certificates (as defined  herein), such Certificates  will
                                            be  evidenced by one  or more Certificates registered  in the name of
                                            Cede & Co. ('Cede'),  as the nominee  of DTC or  one of the  relevant
                                            depositaries (collectively, the 'European Depositaries').
                                            Cross-market transfers between persons holding directly or indirectly
                                            through  DTC, on the one hand, and counterparties holding directly or
                                            indirectly through CEDEL or Euroclear, on the other, will be effected
                                            in DTC through Citibank N.A. ('Citibank') or The Chase Manhattan Bank
                                            ('Chase'),  the  relevant   depositaries  of   CEDEL  or   Euroclear,
                                            respectively,  and each a participating  member of DTC. The interests
                                            of the Class A Certificateholders will be represented by book entries
                                            on  the  records  of  DTC  and  participating  members  thereof.   No
                                            Certificate   Owner  will   be  entitled  to   receive  a  definitive
                                            certificate representing such person's interest, except in the  event
                                            that Definitive Certificates (as defined herein) are issued under the
                                            limited   circumstances   described   under   'Description   of   the
                                            Certificates -- Book  Entry Certificates' herein.  All references  in
                                            this  Prospectus Supplement to  the Class A  Certificates reflect the
                                            rights of Certificate  Owners only  as such rights  may be  exercised
                                            through  DTC and its  participating organizations for  so long as the
                                            Class A Certificates are held by DTC. See 'Risk Factors -- Book-Entry
                                            Certificates,'  'Description  of   the  Certificates  --   Book-Entry
                                            Certificates' herein and 'Annex I' hereto.
C. Distributions..........................  Distributions  on the Class  A Certificates will be  made on the 25th
                                            day of each month or, if such day is not a Business Day, on the first
                                            Business  Day   thereafter,  commencing   in  June   1997  (each,   a
                                            'Distribution Date'). Distributions on each Distribution Date will be
                                            made  to Certificateholders of record as  of the close of business on
                                            the last day of  the month preceding the  month of such  Distribution
                                            Date  (each, a 'Record Date'), except  that the final distribution on
                                            the Class  A Certificates  will be  made only  upon presentation  and
                                            surrender  of the Class A Certificates at the office or agency of the
                                            Trustee  in  New  York,  New  York.  Distributions  on  the  Class  A
                                            Certificates on each Distribution Date will be applied to the payment
                                            of principal and interest on such Certificates in accordance with the
                                            priorities described below. The rights of the holders of the Residual
                                            Certificates  to receive  distributions with respect  to the Mortgage
                                            Loans   are   subordinate   to   the   rights   of   the   Class    A
                                            Certificateholders, to the extent described herein.
  1. Interest.............................  On  each Distribution  Date, to  the extent  funds (including Insured
                                            Payments) are available therefor, interest will be paid on the  Class
                                            A  Certificates  in an  amount  (the 'Interest  Distribution Amount')
                                            equal to the sum of (i)  interest accrued during the related  Accrual
                                            Period  (as defined herein)  at the applicable  Pass-Through Rate (as
                                            defined herein)  on  the  Class  Certificate  Principal  Balance  (as
                                            defined  herein) of the Class A Certificates, subject to reduction in
                                            the event of Prepayment Interest  Shortfalls (as defined herein),  to
                                            the  extent  not covered  by  one-half of  the  Servicing Fee  or the
                                            Certificate Insurance  Policy, as  described herein,  and Relief  Act
                                            Shortfalls   (as  defined  herein)  and  (ii)  that  portion  of  the
                                            Carry-Forward  Amount  (as  defined   herein)  relating  to   certain
                                            shortfalls in  interest.  See  'Description  of  the  Certificates --
                                            Allocation of Available Funds' herein.
                                            With  respect to each Distribution Date, the 'Accrual Period' for the
                                            Class A  Certificates  will be  the  period from  and  including  the
                                            preceding   Distribution  Date  (or,   in  the  case   of  the  first
                                            Distribution Date, from the  Closing Date) to  and including the  day
                                            prior to such next Distribution Date.
</TABLE>

                                      S-5
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                         <C>
                                            Interest  on the Class A Certificates will be calculated on the basis
                                            of a  360-day year  and the  actual  number of  days elapsed  in  the
                                            applicable Accrual Period.
  2. Principal............................  On  each Distribution  Date, to  the extent  funds (including Insured
                                            Payments) are  available therefor  after distributions  of  interest,
                                            holders  of the Class A Certificates  will be entitled to receive, as
                                            payment of principal,  the excess, if  any, of (a)  the sum  (without
                                            duplication)  of (i) all  scheduled installments of  principal on the
                                            Mortgage Loans due during the related Due Period and received by  the
                                            Master  Servicer on or before the 15th day of the month in which such
                                            Distribution  Date  occurs  (the   'Determination  Date'),  and   all
                                            unscheduled  collections of principal on, and recoveries of principal
                                            and certain other amounts  with respect to,  such Mortgage Loans,  as
                                            described in more detail herein, during the related Prepayment Period
                                            (excluding certain amounts received in respect of scheduled principal
                                            on such Mortgage Loans due after the related Due Date), together with
                                            all  Advances (as  defined herein)  in respect  of principal  on such
                                            Mortgage Loans made  by the Master  Servicer, (ii) any  Subordination
                                            Deficit  (as defined herein)  for such Distribution  Date, (iii) that
                                            portion of any Carry-Forward Amount that relates to a shortfall in  a
                                            distribution of a Subordination Deficit, and (iv) an amount necessary
                                            to  increase  the  Subordinated  Amount (as  defined  herein)  to the
                                            Required Subordinated  Amount  (as  defined  herein),  over  (b)  the
                                            Subordination  Reduction Amount (as defined herein), if any, for such
                                            Distribution Date (such excess, the 'Principal Distribution Amount').
                                            See 'Description  of  the  Certificates --  Allocation  of  Available
                                            Funds' herein.
Pass-Through Rate.........................  The  Pass-Through Rate for the Class  A Certificates and a particular
                                            Distribution Date will be equal  to the least of  (i) the sum of  (a)
                                            One-Month  LIBOR and (b) the  applicable Class A Pass-Through Margin,
                                            (ii) the Class A Available Funds  Cap and (iii) the Class A  Weighted
                                            Maximum  Rate Cap. The 'Class A Pass-Through Margin' will equal 0.24%
                                            (24 basis points) per annum until the first Accrual Period after  the
                                            Optional  Termination  Date (as  defined herein),  at which  time the
                                            Class A Pass-Through Margin  will equal 0.48%  (48 basis points)  per
                                            annum. As to any Distribution Date, the 'Class A Available Funds Cap'
                                            is  a per annum rate equal to  a fraction, expressed as a percentage,
                                            the numerator of which equals  the excess of (i)  the sum of (a)  the
                                            aggregate amount of interest due on the Mortgage Loans on the related
                                            Due   Date  (to  the  extent  received   or  advanced)  and  (b)  the
                                            Subordination Reduction Amount,  if any, for  such Distribution  Date
                                            over  (ii) the sum  of (a) the  Servicing Fee (as  defined herein) as
                                            described herein under 'Servicing of the Mortgage Loans --  Servicing
                                            Compensation and Payment of Expenses,' (b) the Premium Amount payable
                                            to   the  Certificate  Insurer  and  (c)  the  Available  Funds  Rate
                                            Adjustment for such Distribution Date,  and the denominator of  which
                                            is  equal to (1) the Class Certificate Principal Balance of the Class
                                            A Certificates  for  such Distribution  Date  multiplied by  (2)  the
                                            actual  number of days elapsed in  the related Accrual Period divided
                                            by 360. The  'Available Funds Rate  Adjustment' for any  Distribution
                                            Date  (a) prior to  the thirteenth Distribution  Date will equal zero
                                            and (b) beginning on the  thirteenth Distribution Date will be  equal
                                            to  the product of (x) one-twelfth of 0.50% (50 basis points) and (y)
                                            the Stated Principal Balance of the Mortgage Loans on such date.  The
                                            initial  Pass-Through Rate for  the Class A  Certificates will not be
                                            established until May 28, 1997, the date on which One-Month LIBOR for
                                            such Distribution Date  will be determined.  See 'Description of  the
                                            Certificates  --  Calculation  of  One-Month  LIBOR'  herein  for  an
                                            explanation of how One-Month LIBOR is determined. The One-Month LIBOR
                                            value on May 21, 1997 was approximately 5.6875%.
</TABLE>
 
                                      S-6
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                         <C>
                                            If on any Distribution  Date, the Pass-Through Rate  for the Class  A
                                            Certificates  is based on the Class A Available Funds Cap, holders of
                                            the Class A  Certificates will  be entitled  to receive  the Class  A
                                            Basis  Risk Carryover  Amount (as  defined herein)  to the  extent of
                                            funds  available  therefor  as  described  herein.  The   Certificate
                                            Insurance  Policy  will not  cover the  payment  of, and  the ratings
                                            assigned to the Class A Certificates do not address the likelihood of
                                            the payment of, any Class A Basis Risk Carryover Amount.
Credit Enhancement........................  The credit  enhancement  provided for  the  benefit of  the  Class  A
                                            Certificateholders  consists solely of  (a) any overcollateralization
                                            which utilizes the internal cash flows of the Trust Fund and (b)  the
                                            Certificate  Insurance  Policy (as  defined below),  in each  case as
                                            described below.
                                            Overcollateralization. The allocation  provisions of  the Trust  Fund
                                            result  in  a  limited  acceleration  of  principal  of  the  Class A
                                            Certificates relative to the amortization of the Mortgage Loans.  The
                                            acceleration  of  principal achieved  by  the application  of certain
                                            excess interest  amounts to  reduce the  Class Certificate  Principal
                                            Balance  of the Class A Certificates results in overcollateralization
                                            to the extent the Stated Principal Balance (as defined herein) of the
                                            Mortgage Loans exceeds the Class Certificate Principal Balance of the
                                            Class A Certificates. Once the required level of
                                            overcollateralization is  reached,  and  subject  to  the  provisions
                                            described   in  the  next  paragraph,   further  application  of  the
                                            acceleration feature  will cease,  unless necessary  to maintain  the
                                            required level of overcollateralization.
                                            The Pooling and Servicing Agreement provides that, subject to certain
                                            trigger  tests,  the  required  level  of  overcollateralization  may
                                            increase or  decrease  over  time.  An increase  would  result  in  a
                                            temporary   period  of  accelerated  amortization   of  the  Class  A
                                            Certificates to increase the actual level of overcollateralization to
                                            its required level; a decrease would result in a temporary period  of
                                            decelerated  amortization of the  Class A Certificates  to reduce the
                                            actual level  of overcollateralization  to  its required  level.  See
                                            'Description of the Certificates -- Overcollateralization Provisions'
                                            herein.
                                            The  Certificate Guaranty Insurance Policy.  The Class A Certificates
                                            will have the benefit of  a financial guaranty insurance policy  (the
                                            'Certificate  Insurance  Policy')  to be  issued  by  the Certificate
                                            Insurer. Under  the  Certificate Insurance  Policy,  the  Certificate
                                            Insurer  will,  subject to  the  terms of  the  Certificate Insurance
                                            Policy, pay the Trustee, for the benefit of the holders of the  Class
                                            A  Certificates,  as further  described herein,  an amount  that will
                                            guarantee the payment of  the sum of (i)  on each Distribution  Date,
                                            the Interest Distribution Amount, (ii) on each Distribution Date, any
                                            Prepayment  Interest Shorfalls in excess of one-half of the Servicing
                                            Fee, (iii) on each Distribution  Date, any Subordination Deficit  (as
                                            defined  herein) and  (iv) any  Preference Amounts  (as defined under
                                            'Description  of  the  Certificates   --  The  Certificate   Guaranty
                                            Insurance  Policy'  herein)  (such  sum,  the  'Insured  Distribution
                                            Amount'). No payments in respect of principal will be made under  the
                                            Certificate  Insurance Policy unless  a Subordination Deficit occurs.
                                            The effect of  the Certificate  Insurance Policy is  to guaranty  the
                                            timely  payment of interest on, and ultimate payment of the principal
                                            amount  of,  the  Class  A  Certificates.  See  'Description  of  the
                                            Certificates -- The Certificate Guaranty Insurance Policy' herein.
The Mortgage Loans........................  The  statistical information presented  in this Prospectus Supplement
                                            concerning the  pool of  Mortgage Loans  (such pool,  the  'Statistic
                                            Calculation   Pool'  and  each  such   Mortgage  Loan,  a  'Statistic
                                            Calculation Pool Mortgage Loan') does not reflect all of the Mortgage
                                            Loans  which   will  be   included   in  the   final  pool   on   the
</TABLE>
 
                                      S-7
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                         <C>
                                            Closing  Date. The  Statistic Calculation Pool  reflects the Mortgage
                                            Loans originated by the Seller through April 30, 1997 (the 'Statistic
                                            Calculation Date') and the  statistical information presented  herein
                                            is  based on the  number and the principal  balances of such Mortgage
                                            Loans as of the Statistic  Calculation Date. The aggregate  principal
                                            balance   of  the  Statistic  Calculation   Pool  Mortgage  Loans  is
                                            $134,478,076.87 (the 'Statistic Calculation Date Principal Balance').
                                            The Depositor expects  that the actual  pool as of  the Closing  Date
                                            will represent approximately $176,000,000 aggregate Principal Balance
                                            of  Mortgage Loans. The  additional Mortgage Loans  to be included in
                                            the final pool will represent Mortgage Loans originated by the Seller
                                            on or  prior to  the  Cut-off Date  and sold  by  the Seller  to  the
                                            Depositor,  and by  the Depositor to  the Trust Fund,  on the Closing
                                            Date. In addition, with respect to the Statistic Calculation Pool  as
                                            to   which   statistical  information   is  presented   herein,  some
                                            amortization of the  Statistic Calculation Pool  Mortgage Loans  will
                                            occur  on or prior  to the Cut-off  Date. Moreover, certain Statistic
                                            Calculation Pool  Mortgage  Loans  may  prepay  in  full  or  may  be
                                            determined  not to  meet the  eligibility requirements  for the final
                                            pool and as  a result may  not be included  in the final  pool. As  a
                                            result  of  the  foregoing,  the  statistical  distribution  of  such
                                            characteristics in the  final Mortgage  Loan pool as  of the  Cut-off
                                            Date   will   vary  from   the   statistical  distribution   of  such
                                            characteristics in  the Statistic  Calculation Pool  as presented  in
                                            this  Prospectus  Supplement,  although  such  variance  will  not be
                                            material. In the event  that the Seller does  not, as of the  Cut-off
                                            Date,  have the  full amount  of Mortgage  Loans which  the Depositor
                                            expects to purchase  from the Seller  and sell to  the Trust Fund  on
                                            such  date  (i.e.,  approximately  $176,000,000  aggregate  Principal
                                            Balance of Mortgage Loans), the Depositor will reduce the size of the
                                            offering. The Depositor does not  expect that the original  principal
                                            amount of the Certificates will decrease by more than 10% as a result
                                            of such non-delivery.
                                            Unless   otherwise  noted,   all  statistical   percentages  in  this
                                            Prospectus Supplement are measured by the aggregate principal balance
                                            of the Statistic Calculation Pool Mortgage Loans.
Mortgage Rate.............................  As described  herein  under  'The  Mortgage  Pool  --  General,'  the
                                            Mortgage  Rate for  substantially all of  the Mortgage  Loans will be
                                            subject to adjustment semi-annually to equal the sum, rounded to  the
                                            nearest  0.125%, of the applicable Mortgage Index value and the Gross
                                            Margin for  such  Mortgage  Loan,  subject  to  the  effects  of  any
                                            applicable  Periodic  Rate  Cap, Maximum  Mortgage  Rate  and Minimum
                                            Mortgage Rate (each as defined herein).
Mortgage Index............................  The Mortgage  Index value  applicable to  any semi-annual  Adjustment
                                            Date  (as defined herein) for substantially all of the Mortgage Loans
                                            will be  the  average  of  the London  interbank  offered  rates  for
                                            six-month  U.S. dollar deposits in the London market, as set forth in
                                            The Wall  Street Journal,  or, if  the Mortgage  Index ceases  to  be
                                            published  in The Wall Street Journal  or becomes unavailable for any
                                            reason, then the Mortgage Index shall be a new index selected by  the
                                            Trustee,  as holder of the related Mortgage Note, with the consent of
                                            the Certificate  Insurer, based  on comparable  information, in  each
                                            case  as most recently announced  as of a date  45 days prior to such
                                            Adjustment Date. The Mortgage Index  value published on May 21,  1997
                                            was 5.96875%.
Servicing.................................  Countrywide  will serve as the Master  Servicer of the Mortgage Loans
                                            under the Pooling and Servicing  Agreement. The Master Servicer  will
                                            be  responsible  for the  servicing of  the  Mortgage Loans  and will
                                            receive from  interest  collected on  the  Mortgage Loans  a  monthly
                                            servicing  fee on  each Mortgage Loan  equal to  the Stated Principal
                                            Balance thereof multiplied by one-twelfth  of the Servicing Fee  Rate
                                            (such product, the 'Servicing Fee'). See
</TABLE>
 
                                      S-8
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                         <C>
                                            'Servicing of Mortgage Loans -- Servicing Compensation and Payment of
                                            Expenses' herein.
                                            The  Master Servicer is obligated  to make cash advances ('Advances')
                                            with respect to delinquent payments  of principal of and interest  on
                                            any Mortgage Loan to the extent described herein. The Trustee will be
                                            obligated  to make any  such Advance if the  Master Servicer fails in
                                            its obligation to do  so, to the extent  provided in the Pooling  and
                                            Servicing  Agreement. See  'Servicing of Mortgage  Loans -- Advances'
                                            herein.
Optional Termination......................  On any Distribution Date on  which the Pool Stated Principal  Balance
                                            (as  defined herein) is less than or equal to 10% of the Cut-off Date
                                            Pool Principal Balance (as defined herein) (the 'Optional Termination
                                            Date'), the Master Servicer or the Certificate Insurer will have  the
                                            option  (but not the obligation) to  purchase, in whole, the Mortgage
                                            Loans and the REO Property (as defined herein), if any, remaining  in
                                            the  Trust  Fund  and  thereby effect  the  early  retirement  of all
                                            Certificates.  See  'Description  of  the  Certificates  --  Optional
                                            Termination' herein.
Federal Income Tax Considerations.........  An  election will be made  to treat the Trust  Fund as a 'real estate
                                            mortgage investment  conduit' (the  'REMIC') for  federal income  tax
                                            purposes.   The  Class   A  Certificates   will  constitute  'regular
                                            interests' in the REMIC and the Residual Certificates will constitute
                                            the sole class of 'residual interests' in the REMIC. For purposes  of
                                            determining the amount and rate of accrual of original issue discount
                                            and  market discount, the Depositor intends to assume that there will
                                            be Principal Prepayments  on the Mortgage  Loans at a  rate equal  to
                                            125%  of the Prepayment Model  (as defined herein). No representation
                                            is made as to whether the Mortgage Loans will prepay at that rate  or
                                            any  other rate. See 'Federal Income  Tax Consequences' herein and in
                                            the Prospectus.
ERISA Considerations......................  The acquisition of a Class A Certificate by an employee benefit  plan
                                            subject  to the Employee  Retirement Income Security  Act of 1974, as
                                            amended ('ERISA'), or a plan  or arrangement subject to Section  4975
                                            of  the  Code  (each  of  the foregoing,  a  'Plan')  could,  in some
                                            instances, result in a 'prohibited transaction' or other violation of
                                            the fiduciary  responsibility provisions  of ERISA  and Code  Section
                                            4975.  Certain exemptions from the prohibited transaction rules could
                                            be applicable to the acquisition of such Certificates. Subject to the
                                            considerations and conditions described under 'ERISA  Considerations'
                                            herein, it is expected that the Class A Certificates may be purchased
                                            by a Plan.
                                            Any  Plan  fiduciary  considering  whether to  purchase  the  Class A
                                            Certificates on  behalf of  a Plan  should consult  with its  counsel
                                            regarding  the applicability of the provisions of ERISA and the Code.
                                            See 'ERISA Considerations' herein and in the Prospectus.
Legal Investment..........................  The  Class   A  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  one of the two
                                            highest rating  categories  by  at least  one  nationally  recognized
                                            statistical  rating organization and, as  such, are legal investments
                                            for certain entities to the extent provided for in SMMEA.
                                            Institutions whose  investment activities  are subject  to review  by
                                            federal  or state  regulatory authorities  should consult  with their
                                            counsel  or  the  applicable  authorities  to  determine  whether  an
                                            investment  in  the  Class A  Certificates  complies  with applicable
                                            guidelines, policy statements or restrictions. See 'Legal Investment'
                                            in the Prospectus.
Ratings...................................  It is a condition  of the issuance of  the Class A Certificates  that
                                            they  be rated AAA by Standard  & Poor's Ratings Services, a division
                                            of the  McGraw-Hill  Companies,  Inc. ('S&P'),  and  Aaa  by  Moody's
                                            Investors  Service,  Inc.  ('Moody's'  and,  together  with  S&P, the
</TABLE>
 
                                      S-9
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                         <C>
                                            'Rating Agencies'). The security ratings of the Class A  Certificates
                                            should be evaluated independently from similar ratings on other types
                                            of securities. 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  Rating Agencies. The Depositor  has not requested  a
                                            rating  of the Class  A Certificates by any  rating agency other than
                                            the Rating  Agencies;  there can  be  no assurance,  however,  as  to
                                            whether  any other rating  agency will rate  the Class A Certificates
                                            or, if it does,  what rating would be  assigned by such other  rating
                                            agency.  The rating assigned by such other rating agency to the Class
                                            A Certificates could be lower than the respective ratings assigned by
                                            the Rating Agencies. See 'Ratings' herein.
</TABLE>
 
                                      S-10


<PAGE>

<PAGE>
                                  RISK FACTORS
 
     Investors  should  consider  the  following risks  in  connection  with the
purchase of the Class A Certificates.
 
     Consequences of Owning  Book-Entry Certificates.  Issuance of  the Class  A
Certificates  in  book-entry  form  may  reduce the  liquidity  of  the  Class A
Certificates in the secondary trading market since investors may be unwilling to
purchase  Class  A   Certificates  for   which  they   cannot  obtain   physical
certificates.  See 'Description of the  Certificates -- Book-Entry Certificates'
herein and 'Risk Factors -- Book-Entry Registration' in the Prospectus.
 
     Since transactions in the Class A Certificates can be effected only through
DTC, CEDEL, Euroclear,  participating organizations,  indirect participants  and
certain  banks,  the  ability  of  a  Certificate  Owner  to  pledge  a  Class A
Certificate to persons or entities that do not participate in the DTC, CEDEL  or
Euroclear  system  may  be  limited  due  to  lack  of  a  physical  certificate
representing   the   Class   A    Certificates.   See   'Description   of    the
Certificates  -- Book-Entry Certificates' herein and 'Risk Factors -- Book-Entry
Registration' in the Prospectus.
 
     Certificate  Owners  may  experience  some   delay  in  their  receipt   of
distributions  of interest and principal on  the Class A Certificates since such
distributions will be forwarded by the Trustee  to DTC and DTC will credit  such
distributions to the accounts of its Participants (as defined herein) which will
thereafter  credit them to the accounts of Certificate Owners either directly or
indirectly  through  indirect  participants.  Certificate  Owners  will  not  be
recognized  as Certificateholders  of the Class  A Certificates as  such term is
used in the  Pooling and  Servicing Agreement,  and Certificate  Owners will  be
permitted  to exercise the rights of  Class A Certificateholders only indirectly
through DTC and its Participants. See 'Description of the Certificates --  Book-
Entry  Certificates' herein and 'Risk Factors -- Book-Entry Registration' in the
Prospectus.
 
     Cash Flow  Considerations  and  Risks. Even  assuming  that  the  Mortgaged
Properties  provide adequate security for the Mortgage Loans, substantial delays
could be encountered in connection with  the liquidation of Mortgage Loans  that
are    delinquent   and   resulting   shortfalls   in   distributions   to   the
Certificateholders could occur if the Certificate Insurer were unable to perform
its obligations  under the  Certificate Insurance  Policy. Further,  liquidation
expenses   (such  as  legal  fees,  real   estate  taxes,  and  maintenance  and
preservation expenses)  will reduce  the security  for such  Mortgage Loans  and
thereby  reduce the proceeds payable to the Certificateholders. In the event any
of the Mortgaged Properties  fail to provide adequate  security for the  related
Mortgage  Loans, the Class  A Certificateholders could experience  a loss if the
Certificate Insurer were unable to perform its obligations under the Certificate
Insurance Policy.
 
     Overcollateralization     Provisions.      The      operation     of    the
overcollateralization provisions  of the  Pooling and  Servicing Agreement  will
affect  the weighted average  life of the Class  A Certificates and consequently
the yield to maturity  of such Certificates. Unless  and until the  Subordinated
Amount equals the Required Subordinated Amount, Net Monthly Excess Cashflow will
be  applied as distributions  of principal of the  Class A Certificates, thereby
reducing the weighted average life  thereof. The actual Subordinated Amount  may
change   from  Distribution   Date  to   Distribution  Date,   producing  uneven
distributions of Net Monthly Excess Cash Flow.  There can be no assurance as  to
when  or whether  the Subordinated Amount  will equal  the Required Subordinated
Amount.
 
     Net Monthly  Excess Cashflow  generally  is a  function  of the  excess  of
interest  collected or advanced on the Mortgage Loans over the interest required
to pay interest  on the Class  A Certificates, the  premium for the  Certificate
Insurance Policy and certain Trust Fund expenses. Mortgage Loans with higher Net
Mortgage Rates will contribute more interest to the Net Monthly Excess Cashflow.
Mortgage  Loans with higher  Net Mortgage Rates may  prepay faster than Mortgage
Loans with relatively lower Net Mortgage Rates in response to a given change  in
market  interest rates. Any such  disproportionate prepayments of Mortgage Loans
with higher Net Mortgage  Rates may adversely affect  the amount of Net  Monthly
Excess Cashflow available to make accelerated payments of principal of the Class
A Certificates.
 
     As  a result of the interaction of the foregoing factors, the effect of the
overcollateralization provisions on  the weighted  average life of  the Class  A
Certificates  may  vary  significantly  over time.  See  'Yield,  Prepayment and
Maturity Considerations' herein and 'Yield and Prepayment Considerations' in the
Prospectus.
 
     Prepayment Considerations and Risks. The Trust Fund's prepayment experience
may be  affected  by a  wide  variety  of factors,  including  general  economic
conditions,  interest  rates,  the  availability  of  alternative  financing and
homeowner mobility. In addition, substantially all of the Mortgage Loans contain
due-on-sale  provisions  and  the  Master  Servicer  intends  to  enforce   such
provisions    unless    (i)    such   enforcement    is    not    permitted   by
 
                                      S-11
 
<PAGE>

<PAGE>
applicable law  or  (ii)  the  Master Servicer,  in  a  manner  consistent  with
reasonable  commercial practice, permits the  purchaser of the related Mortgaged
Property to assume the Mortgage Loan. To the extent permitted by applicable law,
such assumption will not release the original borrower from its obligation under
any   such    Mortgage   Loan.    See    'Yield,   Prepayment    and    Maturity
Considerations -- Prepayment Considerations and Risks' herein and 'Certain Legal
Aspects of the Loans -- Due-on-Sale Clauses' in the Prospectus for a description
of  certain  provisions of  the Mortgage  Loans that  may affect  the prepayment
experience thereof. The yield to maturity and weighted average life of the Class
A Certificates will be  affected primarily by the  rate and timing of  principal
payments  (including prepayments)  of, and  losses on,  the Mortgage  Loans. The
yield to investors on  the Class A  Certificates will also  be sensitive to  the
level  of One-Month LIBOR,  the level of  the Mortgage Index  and the additional
limitations on the Pass-Through  Rate as described herein.  Although all of  the
Mortgage Loans bear interest at adjustable rates ('ARMs'), the interest rates on
a  majority of the ARMs will not  adjust for two years following origination. In
addition, the  yield to  maturity of  the Class  A Certificates  purchased at  a
discount  or premium will be  more sensitive to the  rate and timing of payments
thereon. Certificateholders  should  consider,  in  the  case  of  the  Class  A
Certificates  purchased at  a discount, the  risk that a  lower than anticipated
rate of principal payments could  result in an actual  yield that is lower  than
the  anticipated yield and, in the case of the Class A Certificates purchased at
a premium, the risk  that a faster than  anticipated rate of principal  payments
could  result  in an  actual yield  that  is lower  than the  anticipated yield.
Because certain of the Mortgage Loans contain prepayment penalties, the rate  of
principal  payments may  be less  than the  rate of  principal any  payments for
mortgage loans which do not  contain prepayment penalties. No representation  is
made as to the anticipated rate of prepayments on the Mortgage Loans, the amount
and timing of losses thereon, the level of One-Month LIBOR or the Mortgage Index
or the resulting yield to maturity of any Class A Certificates. Any reinvestment
risks  resulting from a faster  or slower incidence of  payments on the Mortgage
Loans will be  borne entirely  by the  Class A  Certificateholders. See  'Yield,
Prepayment  and  Maturity  Considerations'  herein  and  'Yield  and  Prepayment
Considerations' in the Prospectus.
 
     Certificate Rating.  The rating  of the  Class A  Certificates will  depend
primarily on an assessment by the Rating Agencies of the Mortgage Loans and upon
the  claims-paying ability of the Certificate Insurer. Any reduction in a rating
assigned to  the claims-paying  ability  of the  Certificate Insurer  below  the
rating  initially given to the Class A Certificates may result in a reduction in
the rating of the Class A Certificates. The rating by the Rating Agencies of the
Class A Certificates is not a recommendation to purchase, hold or sell the Class
A Certificates, inasmuch as such rating does not comment as to the market  price
or suitability for a particular investor. There is no assurance that the ratings
will  remain in place for any given period  of time or that the ratings will not
be lowered or withdrawn by the Rating Agencies. In general, the ratings  address
credit risk and do not address the likelihood of prepayments. The ratings of the
Class  A Certificates do not address the possibility of the imposition of United
States withholding tax with respect to non-U.S. persons.
 
     Bankruptcy and  Insolvency  Risks. The  sale  of the  Mortgage  Loans  from
Countrywide  to the Depositor will  be treated as a  sale of the Mortgage Loans.
However, in the event of an insolvency of Countrywide, the trustee in bankruptcy
of Countrywide may attempt to recharacterize the sale of the Mortgage Loans as a
borrowing by Countrywide, secured by a pledge of the applicable Mortgage  Loans.
If  the  trustee in  bankruptcy decided  to challenge  such transfer,  delays in
payments of the Class A Certificates and reductions in the amounts thereof could
occur. The Depositor will  warrant in the Pooling  and Servicing Agreement  that
the  transfer of the  Mortgage Loans by it  to the Trust Fund  is either a valid
transfer and assignment of such Mortgage Loans to the Trust Fund or the grant to
the Trust Fund of a security interest in such Mortgage Loans.
 
     In the event  of a  bankruptcy or insolvency  of the  Master Servicer,  the
bankruptcy  trustee or receiver may have the power to prevent the Trustee or the
Class A Certificateholders from appointing a successor Master Servicer.
 
     Geographic  Concentration.   As   of  the   Statistic   Calculation   Date,
approximately  19.88% (by  Statistic Calculation  Date Principal  Balance of the
Statistic Calculation  Pool Mortgage  Loans) of  the Mortgaged  Properties  were
located  in  the  State of  California.  An  overall decline  in  the California
residential real  estate  market  could  adversely  affect  the  values  of  the
Mortgaged  Properties  securing  such  Mortgage Loans  such  that  the Principal
Balances of the related Mortgage Loans could  equal or exceed the value of  such
Mortgaged  Properties. As  the residential real  estate market  is influenced by
many factors, including the general condition of the economy and interest rates,
no assurances may be  given that the California  residential real estate  market
will  not  weaken.  If  the California  residential  real  estate  market should
experience an overall decline in property
 
                                      S-12
 
<PAGE>

<PAGE>
values after  the dates  of origination  of such  Mortgage Loans,  the rates  of
losses  on such Mortgage Loans would be expected to increase, and could increase
substantially.
 
     Delinquent Mortgage Loans. The Trust Fund may include Mortgage Loans  which
are  59 or fewer days delinquent as of the Cut-off Date. It is expected that not
more than 1% of the Mortgage Loans  (by Cut-off Date Principal Balance) will  be
between  30 days and 59 days delinquent.  None of the Statistic Calculation Pool
Mortgage Loans are more than 30 days delinquent as of the Statistic  Calculation
Date.  If  there  are  not  sufficient  funds  from  Available  Funds,  and  the
Certificate Insurer  fails  to perform  its  obligations under  the  Certificate
Insurance  Policy, the  aggregate amount  of principal  returned to  the Class A
Certificateholders may  be less  than the  Class Certificate  Principal  Balance
thereof on the day the Class A Certificates were issued.
 
     For   a  discussion  of   additional  risks  pertaining   to  the  Class  A
Certificates, see 'Risk Factors' in the Prospectus.
 
                               THE MORTGAGE POOL
 
GENERAL
 
     The following discussion  applies to the  origination, sales and  servicing
practices  of  Countrywide in  effect  at the  time  of the  origination  of the
Mortgage Loans.
 
     Certain information with respect to the Statistic Calculation Pool Mortgage
Loans expected  to be  included  in the  Mortgage Pool  is  set forth  below.  A
detailed  description of  the Mortgage  Loans actually  delivered (the 'Detailed
Description') will be available to purchasers of the Certificates at or  before,
and will be filed on Form 8-K with the Securities and Exchange Commission within
fifteen  days after, delivery of the Certificates. The Detailed Description will
specify the aggregate of the Principal  Balances of the Mortgage Loans  included
in  the Trust  Fund as  of the  Cut-off Date  (the 'Cut-off  Date Pool Principal
Balance') and will also include,  among other things, the following  information
regarding  such  Mortgage  Loans:  the outstanding  Principal  Balances  of such
Mortgage Loans as of the Cut-off Date, the Mortgage Rates borne by such Mortgage
Loans as of the Cut-off Date,  the Loan-to-Value Ratios of such Mortgage  Loans,
the  remaining term to  scheduled maturity of  such Mortgage Loans,  the type of
properties securing such  Mortgage Loans  and the  geographical distribution  of
such Mortgage Loans by state, in each case as of the Cut-off Date.
 
     All  of the Mortgage Loans will provide  for the amortization of the amount
financed over a series of monthly payments and will provide for payments due  as
of  the first day of each month. The  Mortgage Loans to be included in the Trust
Fund will have  been originated  or purchased  by Countrywide  Home Loans,  Inc.
('Countrywide')  and will have been  originated substantially in accordance with
Countrywide's underwriting criteria for sub-prime ('B&C') quality mortgage loans
described herein  under '  --  Underwriting Standards  -- B&C  Quality  Mortgage
Loans.'  Sub-prime mortgage  loans are  generally first  mortgage loans  made to
borrowers with prior credit difficulties.
 
     Scheduled monthly payments  made by  the Mortgagors on  the Mortgage  Loans
('Scheduled  Payments') either  earlier or  later than  the scheduled  due dates
thereof will not affect the amortization schedule or the relative application of
such payments to principal and interest. All of the Mortgage Notes will  provide
for  a fifteen (15) day grace period for monthly payments. Any Mortgage Loan may
be prepaid in full or in part at any time; however, approximately 52.86% of  the
Statistic  Calculation  Pool  Mortgage  Loans  (by  Statistic  Calculation  Date
Principal Balance)  provide for  the payment  by the  borrower of  a  prepayment
charge  in limited circumstances on full  prepayments typically made within five
years from the date of execution of  the related Mortgage Note. In general,  the
related  Mortgage  Note will  provide that  a prepayment  charge will  apply if,
during the first five years from the date of origination of such Mortgage  Loan,
the  borrower prepays such Mortgage  Loan in full. The  amount of the prepayment
charge will generally be equal to six months' advance interest calculated on the
basis of the rate in effect at the time of such prepayment on the amount prepaid
in excess of 20% of the original balance of such Mortgage Loan.
 
     All of the Mortgage  Loans will have  a Mortgage Rate  which is subject  to
semi-annual  adjustment on the first day of  the months specified in the related
Mortgage Note (each such date, an  'Adjustment Date') to equal the sum,  rounded
to  the nearest 0.125%, of (i) the average of the London interbank offered rates
for six-month U.S. dollar  deposits in the  London market, as  set forth in  The
Wall  Street Journal, or, if such rate ceases to be published in The Wall Street
Journal or  becomes unavailable  for any  reason, then  based upon  a new  index
 
                                      S-13
 
<PAGE>

<PAGE>
selected  by  the Trustee,  as holder  of  the related  Mortgage Note,  with the
consent of the  Certificate Insurer,  based on comparable  information, in  each
case  as most recently announced  as of a date 45  days prior to such Adjustment
Date (the 'Mortgage Index'), and (ii) a fixed percentage amount specified in the
related Mortgage Note (the 'Gross Margin'); provided, however, that the Mortgage
Rate will not increase  or decrease by  more than 1.50%  on any Adjustment  Date
(the  'Periodic Rate Cap'). Substantially all  of the Statistic Calculation Pool
Mortgage Loans were originated with Mortgage Rates less than the sum of the then
applicable Mortgage Index and the related Gross Margin. Approximately 72.95%  of
the  Statistic Calculation  Pool Mortgage  Loans (by  Statistic Calculation Date
Principal Balance) have fixed Mortgage Rates  for 24 months (the '2/28  Mortgage
Loans')  after origination  thereof before  becoming subject  to the semi-annual
adjustment described  in  the  preceding sentences.  Substantially  all  of  the
Statistic  Calculation Pool  Mortgage Loans will  provide that over  the life of
each such Mortgage  Loan the Mortgage  Rate will in  no event be  more than  the
initial  Mortgage Rate plus  7.00% (the 'Maximum  Mortgage Rate'). Substantially
all of the Statistic  Calculation Pool Mortgage Loans  provide that in no  event
will  the Mortgage  Rate for each  such Mortgage  Loan be less  than the initial
Mortgage Rate (such rate, the 'Minimum Mortgage Rate'). Effective with the first
payment due on a Mortgage Loan  after each related Adjustment Date, the  monthly
payment  will be adjusted to an amount which will fully amortize the outstanding
principal balance of the Mortgage Loan over its remaining term.
 
     The Statistic Calculation  Date Pool Balance  is $134,478,076.87, which  is
equal  to  the aggregate  Principal Balance  of  the Statistic  Calculation Pool
Mortgage Loans  as  of the  Statistic  Calculation  Date. As  of  the  Statistic
Calculation  Date, the Statistic  Calculation Pool Mortgage  Loans were not more
than 30  days  delinquent.  The average  Statistic  Calculation  Date  Principal
Balance  of  the Statistic  Calculation  Pool Mortgage  Loans  was approximately
$102,342.52, the  minimum  Statistic  Calculation  Date  Principal  Balance  was
$10,406.60,  the  maximum  Statistic  Calculation  Date  Principal  Balance  was
$810,000.00, the Minimum Mortgage Rate and  the Maximum Mortgage Rate as of  the
Statistic  Calculation Date were 5.875% and 12.750% per annum, respectively, and
the weighted average  Mortgage Rate  as of  the Statistic  Calculation Date  was
approximately 9.211% per annum. The remaining term to scheduled maturity for the
Statistic  Calculation Pool Mortgage Loans as  of the Statistic Calculation Date
ranged from 179 months to 360 months and the weighted average remaining term  to
scheduled maturity was approximately 359 months. As of the Statistic Calculation
Date, approximately 81.84% of the Statistic Calculation Pool Mortgage Loans were
secured  by Mortgaged Properties which are single-family detached residences and
93.32% were owner-occupied. As of the Statistic Calculation Date,  approximately
19.88%,  5.51%, 5.33% and 5.01% of the Statistic Calculation Pool Mortgage Loans
by Statistic  Calculation  Date  Principal  Balance  are  secured  by  Mortgaged
Properties located in California, Washington, Ohio and Colorado, respectively.
 
     The  'Loan-to-Value Ratio' of a Mortgage Loan is equal to (i) the principal
balance of such Mortgage Loan  at the date of  origination, divided by (ii)  the
Collateral  Value of the related Mortgaged Property. The 'Collateral Value' of a
Mortgaged Property  is  the  lesser of  (x)  the  appraised value  based  on  an
appraisal  made for Countrywide by  an independent fee appraiser  at the time of
the origination of the related  Mortgage Loan, and (y)  the sales price of  such
Mortgaged  Property at such time of origination. With respect to a Mortgage Loan
the proceeds of  which were  used to refinance  an existing  mortgage loan,  the
Collateral Value is the appraised value of the Mortgaged Property based upon the
appraisal  obtained at the time  of refinancing. No assurance  can be given that
the values of  the Mortgaged Properties  have remained or  will remain at  their
levels  as  of the  dates  of origination  of  the related  Mortgage  Loans. The
weighted average Loan-to-Value Ratio  as of the  Statistic Calculation Date  was
73.00%.
 
     None  of the Statistic  Calculation Pool Mortgage  Loans were contractually
delinquent for thirty or more days as of the Statistic Calculation Date.
 
     Difference between Statistic  Calculation Pool and  Cut-off Date Pool.  The
statistical  information presented in this Prospectus Supplement is based on the
Statistic Calculation Pool. The Statistic Calculation Pool reflects the Mortgage
Loans originated by the Seller through  the Statistic Calculation Date, and  the
statistical  information  presented  herein  is  based  on  the  number  and the
principal balances of such Mortgage Loans as of the Statistic Calculation  Date.
The Depositor expects that the actual pool as of the Closing Date will represent
approximately  $176,000,000 aggregate  Principal Balance of  Mortgage Loans. The
Mortgage Loans to be  included in the final  pool will represent Mortgage  Loans
originated or to be originated by the Seller on or prior to the Cut-off Date and
sold  by the Seller to the Depositor, and by the Depositor to the Trust Fund, on
the Closing Date. In  addition, with respect to  the Statistic Calculation  Pool
Mortgage Loans, as to which statistical
 
                                      S-14
 
<PAGE>

<PAGE>
information  is  presented herein,  some amortization  will  occur prior  to the
Cut-off Date. Moreover,  certain Statistic Calculation  Pool Mortgage Loans  may
prepay in full or may be determined not to meet the eligibility requirements for
the  final pool  and as a  result may not  be included  in the final  pool. As a
result of the foregoing, the  statistical distribution of characteristics as  of
the Cut-off Date for the final Mortgage Loan pool will vary from the statistical
distribution  of  such  characteristics  of the  Statistic  Calculation  Pool as
presented in  this Prospectus  Supplement, although  such variance  will not  be
material.  In the event that  the Seller does not, as  of the Cut-off Date, have
the full amount of Mortgage Loans  which the Depositor expects to purchase  from
the  Seller  and sell  to  the Trust  Fund  on such  date,  (i.e., approximately
$176,000,000 aggregate Principal Balance of  Mortgage Loans) the Depositor  will
reduce the size of the offering. The Depositor does not expect that the original
principal amount of the Class A Certificates will decrease by more than 10% as a
result of such non-delivery.
 
                                      S-15
 
<PAGE>

<PAGE>
MORTGAGE LOANS
 
     The following tables describe the Statistic Calculation Pool Mortgage Loans
and  the related Mortgaged Properties based  upon the Statistic Calculation Pool
as of the close of  business on the Statistic Calculation  Date. The sum of  the
columns below may not equal the total indicated due to rounding.
 
<TABLE>
<CAPTION>
                   CURRENT MORTGAGE RATES(1)
- ---------------------------------------------------------------
                                      AGGREGATE
                       NUMBER OF      PRINCIPAL
  RANGE OF CURRENT     MORTGAGE        BALANCE       PERCENTAGE
 MORTGAGE RATES (%)      LOANS       OUTSTANDING      OF POOL
- ---------------------------------------------------------------
<S>                    <C>         <C>               <C>
 5.501 -  6.000......        1     $    180,375.00       0.13%
 6.001 -  6.500......        3          380,297.42       0.28
 6.501 -  7.000......       12        1,187,773.32       0.88
 7.001 -  7.500......       41        5,135,557.84       3.82
 7.501 -  8.000......       66        7,904,659.06       5.88
 8.001 -  8.500......      152       19,328,577.13      14.37
 8.501 -  9.000......      262       29,749,607.50      22.12
 9.001 -  9.500......      244       24,241,193.24      18.03
 9.501 - 10.000......      222       21,905,445.01      16.29
10.001 - 10.500......      135       11,088,264.41       8.25
10.501 - 11.000......       91        7,710,299.31       5.73
11.001 - 11.500......       40        2,757,820.80       2.05
11.501 - 12.000......       28        1,752,047.67       1.30
12.001 - 12.500......       15          984,809.16       0.73
12.501 - 13.000......        2          171,350.00       0.13
                       ---------   ---------------   ----------
   Total.............    1,314     $134,478,076.87     100.00%
                       ---------   ---------------   ----------
                       ---------   ---------------   ----------
</TABLE>
 
- ------------
 
(1) As  of the Statistic Calculation Date, the weighted average Mortgage Rate of
    the Mortgage Loans was approximately 9.21% per annum.
 
<TABLE>
<CAPTION>
                           MARGIN(1)
- ---------------------------------------------------------------
                                      AGGREGATE
                       NUMBER OF      PRINCIPAL
                       MORTGAGE        BALANCE       PERCENTAGE
RANGE OF MARGINS (%)     LOANS       OUTSTANDING      OF POOL
- ---------------------------------------------------------------
<S>                    <C>         <C>               <C>
4.251 - 4.500........        3     $    417,697.42       0.31%
4.501 - 4.750........        1          165,375.00       0.12
4.751 - 5.000........       42        3,949,547.43       2.94
5.001 - 5.250........       76        8,051,975.80       5.99
5.251 - 5.500........      176       18,284,232.05      13.60
5.501 - 5.750........      218       24,128,127.08      17.94
5.751 - 6.000........      256       27,275,743.86      20.28
6.001 - 6.250........      190       19,726,878.64      14.67
6.251 - 6.500........      107       10,446,387.76       7.77
6.501 - 6.750........       87        8,649,536.40       6.43
6.751 - 7.000........       72        6,775,761.09       5.04
7.001 - 7.250........       23        2,072,896.10       1.54
7.251 - 7.500........       44        3,085,542.24       2.29
7.501 - 7.750........       10          730,500.00       0.54
7.751 - 8.000........        4          350,100.00       0.26
8.001 - 8.250........        2          248,600.00       0.18
8.251 - 8.500........        3          119,176.00       0.09
                       ---------   ---------------   ----------
   Total.............    1,314     $134,478,076.87     100.00%
                       ---------   ---------------   ----------
                       ---------   ---------------   ----------
</TABLE>
 
- ------------
 
(1) As of the  Statistic Calculation Date,  the weighted average  Margin of  the
    Mortgage Loans was approximately 6.04%.
 
<TABLE>
<CAPTION>
                       MAXIMUM RATES(1)
- ---------------------------------------------------------------
                                      AGGREGATE
                       NUMBER OF      PRINCIPAL
      RANGE OF         MORTGAGE        BALANCE       PERCENTAGE
  MAXIMUM RATES (%)      LOANS       OUTSTANDING      OF POOL
- ---------------------------------------------------------------
<S>                    <C>         <C>               <C>
12.501 - 13.000......        1     $    180,375.00       0.13%
13.001 - 13.500......        3          380,297.42       0.28
13.501 - 14.000......       12        1,187,773.32       0.88
14.001 - 14.500......       41        5,135,557.84       3.82
14.501 - 15.000......       67        7,967,348.69       5.92
15.001 - 15.500......      152       19,328,577.13      14.37
15.501 - 16.000......      262       29,749,607.50      22.12
16.001 - 16.500......      243       24,178,503.61      17.98
16.501 - 17.000......      222       21,905,445.01      16.29
17.001 - 17.500......      135       11,088,264.41       8.25
17.501 - 18.000......       91        7,710,299.31       5.73
18.001 - 18.500......       40        2,757,820.80       2.05
18.501 - 19.000......       28        1,752,047.67       1.30
19.001 - 19.500......       15          984,809.16       0.73
19.501 - 20.000......        2          171,350.00       0.13
                       ---------   ---------------   ----------
   Total.............    1,314     $134,478,076.87     100.00%
                       ---------   ---------------   ----------
                       ---------   ---------------   ----------
</TABLE>
 
- ------------
 
(1) As  of the Statistic Calculation Date,  the weighted average Maximum Rate of
    the Mortgage Loans was approximately 16.21% per annum.
 
<TABLE>
<CAPTION>
         CURRENT MORTGAGE LOAN PRINCIPAL BALANCES(1)
- -------------------------------------------------------------
                                      AGGREGATE
    RANGE OF CURRENT     NUMBER OF    PRINCIPAL
      MORTGAGE LOAN      MORTGAGE      BALANCE     PERCENTAGE
 PRINCIPAL BALANCES ($)    LOANS     OUTSTANDING    OF POOL
- -------------------------------------------------------------
<S>                      <C>       <C>             <C>
      0.01 -  50,000.00...     251 $  9,105,589.57     6.77%
 50,000.01 - 100,000.00...     581   42,620,934.86    31.69
100,000.01 - 150,000.00...     267   32,104,425.80    23.87
150,000.01 - 200,000.00...     105   18,019,702.74    13.40
200,000.01 - 250,000.00...      49   10,742,113.30     7.99
250,000.01 - 300,000.00...      23    6,378,850.25     4.74
300,000.01 - 350,000.00...      12    3,943,124.91     2.93
350,000.01 - 400,000.00...      12    4,567,598.00     3.40
400,000.01 - 450,000.00...       7    3,010,086.97     2.24
450,000.01 - 500,000.00...       3    1,446,706.03     1.08
500,000.01 - 550,000.00...       1      519,676.79     0.39
550,000.01 - 600,000.00...       1      592,000.00     0.44
600,000.01 - 650,000.00...       1      617,267.65     0.46
800,000.01 - 850,000.00...       1      810,000.00     0.60
                         --------- --------------- ----------
   Total.................   1,314  $134,478,076.87   100.00%
                         --------- --------------- ----------
                         --------- --------------- ----------
</TABLE>
 
- ------------
 
(1) As of  the Statistic  Calculation Date,  the average  current Mortgage  Loan
    principal balance was approximately $102,343.
 
<TABLE>
<CAPTION>
               ORIGINAL LOAN-TO-VALUE RATIOS(1)
- ---------------------------------------------------------------
      RANGE OF                        AGGREGATE
      ORIGINAL         NUMBER OF      PRINCIPAL
    LOAN-TO-VALUE      MORTGAGE        BALANCE       PERCENT OF
      RATIOS(%)          LOANS       OUTSTANDING        POOL
- ---------------------------------------------------------------
<S>                    <C>         <C>               <C>
15.01 - 20.00........        1     $     21,000.00       0.02%
25.01 - 30.00........        6          278,473.66       0.21
30.01 - 35.00........       12          611,818.90       0.45
35.01 - 40.00........       14          733,880.66       0.55
40.01 - 45.00........       17          875,284.25       0.65
45.01 - 50.00........       37        3,084,762.04       2.29
50.01 - 55.00........       36        2,876,832.18       2.14
55.01 - 60.00........       75        6,723,064.31       5.00
60.01 - 65.00........      113       10,450,257.77       7.77
65.01 - 70.00........      200       20,315,782.89      15.11
70.01 - 75.00........      356       36,056,628.42      26.81
75.01 - 80.00........      306       35,489,782.75      26.39
80.01 - 85.00........      117       13,633,742.37      10.14
85.01 - 90.00........       24        3,326,766.67       2.47
                       ---------   ---------------   ----------
   Total.............    1,314     $134,478,076.87     100.00%
                       ---------   ---------------   ----------
                       ---------   ---------------   ----------
</TABLE>
 
- ------------
 
(1) As  of  the  Statistic  Calculation  Date,  the  weighted  average  original
    Loan-to-Value Ratio of the Mortgage Loans was approximately 73.00%.
 
                                      S-16
 
<PAGE>

<PAGE>
 
<TABLE>
<CAPTION>
          STATE DISTRIBUTIONS OF MORTGAGED PROPERTIES
- ---------------------------------------------------------------
                                      AGGREGATE
                       NUMBER OF      PRINCIPAL
                       MORTGAGE        BALANCE       PERCENT OF
        STATE            LOANS       OUTSTANDING        POOL
- ---------------------------------------------------------------
<S>                    <C>         <C>               <C>
California...........      140     $ 26,732,126.39      19.88%
Washington...........       68        7,409,232.75       5.51
Ohio.................       97        7,174,077.21       5.33
Colorado.............       54        6,743,684.47       5.01
Wisconsin............       82        6,517,730.09       4.85
Florida..............       68        6,190,033.70       4.60
Idaho................       71        5,956,785.88       4.43
Texas................       60        5,838,062.44       4.34
Pennsylvania.........       72        4,394,736.92       3.27
Illinois.............       39        4,348,410.63       3.23
Michigan.............       56        4,073,335.99       3.03
Arizona..............       43        3,957,779.64       2.94
Utah.................       33        3,879,388.13       2.88
Massachusetts........       22        3,244,158.05       2.41
North Carolina.......       39        3,074,667.29       2.29
Indiana..............       36        2,898,307.12       2.16
New Mexico...........       38        2,718,790.31       2.02
Missouri.............       31        2,465,484.84       1.83
Kentucky.............       32        2,407,716.89       1.79
Hawaii...............       12        2,333,312.17       1.74
Louisiana............       25        2,318,981.31       1.72
Montana..............       19        2,246,189.29       1.67
New Jersey...........       19        2,207,030.50       1.64
New York.............       14        2,206,756.69       1.64
Tennessee............       21        2,145,975.09       1.60
Oregon...............       18        2,084,983.68       1.55
Minnesota............       15        1,077,224.51       0.80
Georgia..............       10        1,001,331.27       0.74
Iowa.................        8          688,813.08       0.51
Nevada...............        4          625,540.06       0.47
Mississippi..........        7          598,350.00       0.44
Virginia.............        4          571,895.06       0.43
Connecticut..........        6          544,286.01       0.40
Oklahoma.............        9          532,822.02       0.40
South Dakota.........        8          491,700.41       0.37
Delaware.............        6          459,373.35       0.34
South Carolina.......        5          452,235.00       0.34
Kansas...............        4          446,642.53       0.33
Vermont..............        4          364,973.54       0.27
Wyoming..............        5          310,145.14       0.23
Maryland.............        3          281,500.00       0.21
New Hampshire........        2          167,757.42       0.12
Alabama..............        1           68,250.00       0.05
North Dakota.........        1           63,000.00       0.05
Alaska...............        1           60,000,00       0.04
Rhode Island.........        1           58,100.00       0.04
West Virginia........        1           46,400.00       0.03
                       ---------   ---------------   ----------
   Total.............    1,314     $134,478,076.87     100.00%
                       ---------   ---------------   ----------
                       ---------   ---------------   ----------
</TABLE>
 
<TABLE>
<CAPTION>
                   INITIAL FIXED RATE PERIOD
- ---------------------------------------------------------------
                                      AGGREGATE
 INITIAL FIXED RATE    NUMBER OF      PRINCIPAL
       PERIOD          MORTGAGE        BALANCE       PERCENT OF
      (MONTHS)           LOANS       OUTSTANDING        POOL
- ---------------------------------------------------------------
<S>                    <C>         <C>               <C>
6 months.............      305     $ 36,374,455.42      27.05%
24 months............    1,009       98,103,621.45      72.95
                       ---------   ---------------   ----------
   Total.............    1,314     $134,478,076.87     100.00%
                       ---------   ---------------   ----------
                       ---------   ---------------   ----------
</TABLE>
 
<TABLE>
<CAPTION>
                   MINIMUM MORTGAGE RATES(1)
- ---------------------------------------------------------------
                                      AGGREGATE
                       NUMBER OF      PRINCIPAL
      RANGE OF         MORTGAGE        BALANCE       PERCENT OF
  MINIMUM RATES(%)       LOANS       OUTSTANDING        POOL
- ---------------------------------------------------------------
<S>                    <C>         <C>               <C>
 5.001 -  5.500......        1     $     35,797.80       0.03%
 5.501 -  6.000......        3          414,400.00       0.31
 6.001 -  6.500......        6          538,497.42       0.40
 6.501 -  7.000......       14        1,229,173.32       0.91
 7.001 -  7.500......       42        5,158,357.84       3.84
 7.501 -  8.000......       67        7,967,348.69       5.92
 8.001 -  8.500......      151       19,292,779.33      14.35
 8.501 -  9.000......      260       29,543,107.50      21.97
 9.001 -  9.500......      242       24,154,503.61      17.96
 9.501 - 10.000......      220       21,769,820.01      16.19
10.001+..............      308       24,374,291.35      18.13
                       ---------   ---------------   ----------
   Total.............    1,314     $134,478,076.87     100.00%
                       ---------   ---------------   ----------
                       ---------   ---------------   ----------
</TABLE>
 
- ------------
 
(1) As of the Statistic Calculation Date,  the weighted average Minimum Rate  of
    the Mortgage Loans was approximately 9.20% per annum.
 
<TABLE>
<CAPTION>
                 TYPE OF MORTGAGED PROPERTIES
- ---------------------------------------------------------------
                                      AGGREGATE
                       NUMBER OF      PRINCIPAL
                       MORTGAGE        BALANCE       PERCENT OF
    PROPERTY TYPE        LOANS       OUTSTANDING        POOL
- ---------------------------------------------------------------
<S>                    <C>         <C>               <C>
2-4 Family...........       45     $  4,169,536.22       3.10%
Condominiums.........       46        4,565,397.45       3.39
Other................       14          770,365.06       0.57
PUD..................       94       14,916,335.50      11.09
Single Family........    1,115      110,056,442.64      81.84
                       ---------   ---------------   ----------
   Total.............    1,314     $134,478,076.87     100.00%
                       ---------   ---------------   ----------
                       ---------   ---------------   ----------
</TABLE>
 
<TABLE>
<CAPTION>
                      OCCUPANCY TYPES(1)
- ---------------------------------------------------------------
                                      AGGREGATE
                       NUMBER OF      PRINCIPAL
                       MORTGAGE        BALANCE       PERCENT OF
   OCCUPANCY TYPE        LOANS       OUTSTANDING        POOL
- ---------------------------------------------------------------
<S>                    <C>         <C>               <C>
Owner Occupied.......    1,193     $125,494,039.26      93.32%
Non-Owner Occupied...      121        8,984,037.61       6.68
                       ---------   ---------------   ----------
   Total.............    1,314     $134,478,076.87     100.00%
                       ---------   ---------------   ----------
                       ---------   ---------------   ----------
</TABLE>
 
- ------------
 
(1) Based  upon  representations  of  the  related  Mortgagors  at  the  time of
    origination.
 
<TABLE>
<CAPTION>
                     NEXT ADJUSTMENT DATES
- ---------------------------------------------------------------
                                      AGGREGATE
                       NUMBER OF      PRINCIPAL
                       MORTGAGE        BALANCE       PERCENT OF
       MONTHS            LOANS       OUTSTANDING        POOL
- ---------------------------------------------------------------
<S>                    <C>         <C>               <C>
June 1997............        1     $    438,836.97       0.33%
July 1997............        2          202,059.98       0.15
August 1997..........        1           62,689.63       0.05
September 1997.......       20        1,917,754.46       1.43
October 1997.........      153       18,284,867.31      13.60
November 1997........      128       15,468,247.07      11.50
July 1998............        1          116,600.00       0.09
August 1998..........        3          221,681.20       0.16
November 1998........        1           82,333.19       0.06
March 1999...........       37        4,114,176.93       3.06
April 1999...........      486       45,371,176.83      33.74
May 1999.............      481       48,197,653.30      35.84
                       ---------   ---------------   ----------
   Total.............    1,314     $134,478,076.87     100.00%
                       ---------   ---------------   ----------
                       ---------   ---------------   ----------
</TABLE>
 
                                      S-17
 
<PAGE>

<PAGE>
ASSIGNMENT OF THE MORTGAGE LOANS
 
     Pursuant to  the Pooling  and  Servicing Agreement,  the Depositor  on  the
Closing  Date will sell, transfer, assign, set over and otherwise convey without
recourse to the Trustee in trust  for the benefit of the Certificateholders  and
the Certificate Insurer all right, title and interest of the Depositor in and to
each  Mortgage Loan and all right, title and interest in and to all other assets
included in the Trust Fund, including all principal and interest received on  or
with  respect to the Mortgage Loans on  and after the Cut-off Date, exclusive of
principal due prior to the  Cut-off Date and interest  accruing prior to May  1,
1997.
 
     In connection with such transfer and assignment, the Depositor will deliver
on  the  Closing Date  the  following documents  (collectively  constituting the
'Trustee's Mortgage File') with respect to each Mortgage Loan:
 
          (i) the  original  Mortgage  Note,  endorsed  by  Countrywide  or  the
     originator  of the Mortgage  Loan, without recourse  in the following form:
     'Pay to the order of                           without recourse,' with  all
     intervening endorsements that show a complete chain of endorsement from the
     originator to Countrywide;
 
          (ii) the original recorded Mortgage;
 
          (iii)  a duly executed assignment of the  Mortgage to 'The Bank of New
     York, a New  York banking  corporation, as  trustee under  the Pooling  and
     Servicing  Agreement dated  as of May  23, 1997,  CWABS, Inc., Asset-Backed
     Certificates, Series  1997-2, without  recourse';  in recordable  form,  as
     described in the Pooling and Servicing Agreement;
 
          (iv)  the original recorded assignment  or assignments of the Mortgage
     together with all interim recorded assignments of such Mortgage;
 
          (v) the original or copies  of each assumption, modification,  written
     assurance or substitution agreement, if any; and
 
          (vi)  the original or duplicate original lender's title policy and all
     riders thereto or,  in the event  such original title  policy has not  been
     received from the insurer, any one of an original title binder, an original
     preliminary title report or an original title commitment, or a copy thereof
     certified by the title company, with the original policy of title insurance
     to be delivered within one year of the Closing Date.
 
     Assignments  of the Mortgage Loans to the  Trustee (or its nominee) will be
recorded in the appropriate public office  for real property records, except  in
states  (such as California) as  to which an opinion  of counsel is delivered to
the effect  that  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 Seller. As to any Mortgage
Loan, the recording requirement exception described in the preceding sentence is
applicable only  so long  as the  related  Mortgage File  is maintained  in  the
possession  of the Trustee in one of the states to which such exception applies.
In the event any such  assignment is delivered to the  Trustee in blank and  the
related  Mortgage  File  is  released  by  the  Trustee  pursuant  to applicable
provisions of the Pooling  and Servicing Agreement,  the Trustee shall  complete
such  assignment  as provided  in  subparagraph (iii)  above  prior to  any such
release. In the event such recording is required to protect the interest of  the
Trustee  in the Mortgage  Loans, the Master  Servicer is required  to cause each
previously unrecorded assignment to be submitted for recording.
 
     The Trustee will  review the  Mortgage Loan documents  on or  prior to  the
Closing  Date  and will  hold such  documents in  trust for  the benefit  of the
holders of the Certificates and the Certificate Insurer. After the Closing Date,
if any document is found to be missing or defective in any material respect, the
Trustee  is  required  to  notify  the  Master  Servicer,  Countrywide  and  the
Certificate  Insurer in  writing. If  Countrywide cannot  or does  not cure such
omission or defect within  90 days of  its receipt of  notice from the  Trustee,
Countrywide  is required to repurchase the  related Mortgage Loan from the Trust
Fund at a price  (the 'Purchase Price')  equal to 100%  of the Stated  Principal
Balance thereof plus accrued and unpaid interest thereon, at a rate equal to the
difference  between  the Mortgage  Rate  and the  Servicing  Fee Rate  (the 'Net
Mortgage Rate') (or,  if Countrywide is  no longer the  Master Servicer, at  the
applicable  Mortgage Rate) to the  first day of the  month in which the Purchase
Price is  to  be  distributed  to  holders  of  the  Certificates.  Rather  than
repurchase  the Mortgage  Loan as  provided above,  Countrywide may  remove such
Mortgage Loan (a 'Deleted Mortgage Loan') from the Trust Fund and substitute  in
its  place another Mortgage  Loan of like kind  (a 'Replacement Mortgage Loan');
however, such substitution is only permitted within two years after the  Closing
Date, and may not be made
 
                                      S-18
 
<PAGE>

<PAGE>
unless  an opinion of counsel  is provided to the  effect that such substitution
would not  disqualify the  Trust  Fund as  a REMIC  or  result in  a  prohibited
transaction tax under the Code. Any Replacement Mortgage Loan generally will, on
the  date of substitution, among other  characteristics set forth in the Pooling
and Servicing Agreement, (i) have a Stated Principal Balance, after deduction of
the principal portion of the scheduled payment due in the month of substitution,
not in excess of, and not less than 90% of, the Stated Principal Balance of  the
Deleted  Mortgage  Loan  (the  amount  of  any  shortfall  to  be  deposited  by
Countrywide  in  the   Certificate  Account  not   later  than  the   succeeding
Determination  Date and  held for  distribution to  the holders  of the  Class A
Certificates on the  related Distribution  Date), (ii) have  a Maximum  Mortgage
Rate  not more than 1% per annum higher  or lower than the Maximum Mortgage Rate
of the Deleted Mortgage Loan, (iii) have  a Minimum Mortgage Rate not more  than
1%  per annum  higher or  lower than  the Minimum  Mortgage Rate  of the Deleted
Mortgage Loan, (iv) have the  same Mortgage Index and  Periodic Rate Cap as  the
Deleted  Mortgage Loan and a  Gross Margin not more than  1% per annum higher or
lower than that of the Deleted Mortgage Loan, (v) have the same or higher credit
quality characteristics than that of the Deleted Mortgage Loan, (vi) be accruing
interest at a rate not more than 1%  per annum higher or lower than that of  the
Deleted  Mortgage Loan, (vii) have a Loan-to-Value  Ratio no higher than that of
the Deleted Mortgage Loan, (viii) have a remaining term to maturity not  greater
than  (and not more than one year less  than) that of the Deleted Mortgage Loan,
(ix) not permit  conversion of  the related Mortgage  Rate to  a fixed  Mortgage
Rate,  (x) provide  for a  prepayment charge  on terms  substantially similar to
those of  the prepayment  charge, if  any, of  the Deleted  Mortgage Loan,  (xi)
constitute  the  same occupancy  type as  the Deleted  Mortgage Loan,  and (xii)
comply with all of the representations  and warranties set forth in the  Pooling
and Servicing Agreement as of the date of substitution. This cure, repurchase or
substitution   obligation  constitutes   the  sole   remedy  available   to  the
Certificateholders, the Trustee or the Depositor for omission of, or a  material
defect in, a Mortgage Loan document.
 
UNDERWRITING STANDARDS
 
     B&C  Quality  Mortgage  Loans.  The  following  is  a  description  of  the
underwriting procedures customarily employed by Countrywide with respect to  B&C
quality  mortgage  loans. Countrywide  produces its  B&C quality  mortgage loans
through its  Consumer Markets  and  Wholesale Lending  Divisions. Prior  to  the
funding  of any B&C  quality mortgage loan,  Countrywide underwrites the related
mortgage loan  in  accordance with  the  underwriting standards  established  by
Countrywide.  The  mortgage loans  are underwritten  centrally by  a specialized
group of underwriters who  are familiar with the  unique characteristics of  B&C
quality mortgage loans. As a matter of policy, Countrywide does not purchase any
B&C quality mortgage loan that it has not itself underwritten.
 
     Countrywide's underwriting standards are primarily intended to evaluate the
value  and adequacy  of the  mortgaged property  as collateral  for the proposed
mortgage loan but also  take into consideration  the borrower's credit  standing
and  repayment ability. On a case by case basis, Countrywide may determine that,
based upon compensating factors, a prospective borrower not strictly  qualifying
under  the  underwriting risk  category guidelines  described below  warrants an
underwriting exception.  Compensating  factors  may  include  low  loan-to-value
ratio,  low  debt-to-income  ratio,  stable  employment  and  time  in  the same
residence. It  is expected  that  a significant  number  of the  Mortgage  Loans
underwritten   in  accordance  with  Countrywide's  B&C  quality  mortgage  loan
underwriting guidelines, will  have been originated  based on such  underwriting
exceptions.
 
     Each   prospective  borrower   completes  an   application  which  includes
information with respect to the applicant's assets, liabilities, income,  credit
history  and employment history, as well  as certain other personal information.
As part of its quality control process, Countrywide reverifies information  with
respect  to  the  foregoing  matters  that has  been  provided  by  the mortgage
brokerage company prior to funding a loan and periodically audits files based on
a random sample of closed loans. If the loan-to-value ratio is greater than 70%,
Countrywide generally  verifies  the  source  of  funds  for  the  down-payment;
Countrywide  does not verify the source of such funds if the loan-to-value ratio
is 70% or less. Countrywide requires an independent credit bureau report on  the
credit history of each applicant in order to evaluate the applicant's ability to
repay.  The report  typically contains information  relating to  such matters as
credit history with local and  national merchants and lenders, installment  debt
payments  and  any  record  of  defaults,  bankruptcy,  repossession,  suits  or
judgments.
 
     After obtaining all applicable employment, credit and property information,
Countrywide uses a  debt-to-income ratio  to assist in  determining whether  the
prospective borrower has sufficient monthly income available
 
                                      S-19
 
<PAGE>

<PAGE>
to  support  the payments  of principal  and  interest on  the mortgage  loan in
addition to other monthly credit obligations. The 'debt-to-income ratio' is  the
ratio  of the borrower's total monthly  payments to the borrower's gross monthly
income. The  maximum  monthly  debt-to-income  ratio  varies  depending  upon  a
borrower's  credit grade and  documentation level (as  described below) but does
not generally exceed 55%. Variations in the monthly debt-to-income ratios  limit
are permitted based on compensating factors.
 
     Countrywide's   underwriting  standards  are  applied  in  accordance  with
applicable federal and  state laws  and regulations and  require an  independent
appraisal of the mortgaged property which conforms to Federal Home Loan Mortgage
Corporation   ('FHLMC')  and  Federal  National  Mortgage  Corporation  ('FNMA')
standards. Each appraisal includes a market data analysis based on recent  sales
of  comparable homes in the area and, where deemed appropriate, replacement cost
analysis based on the current cost of constructing a similar home and  generally
is  required to have  been made not earlier  than 180 days prior  to the date of
origination of the mortgage loan. Every  independent appraisal is reviewed by  a
Countrywide representative before the loan is funded, and an additional drive-by
appraisal  is generally performed in connection  with loan amounts over $350,000
with 80% or  higher loan-to-value ratios.  A drive-by appraisal  is an  exterior
examination  of the premises by the appraiser  to determine that the property is
in good condition.  In most  cases, properties that  are not  in good  condition
(including  properties requiring major deferred  maintenance) are not acceptable
as collateral for a B&C  loan. The maximum loan  amount varies depending upon  a
borrower's  credit grade and  documentation level but  does not generally exceed
$500,000. Variations  in  maximum loan  amount  limits are  permitted  based  on
compensating factors.
 
     Countrywide's underwriting standards permit loans with loan-to-value ratios
or  combined loan-to-value ratios (for second  mortgage loans) at origination of
up  to  90%  depending   on  the  program,  type   and  use  of  the   property,
creditworthiness of the borrower and debt-to-income ratio.
 
     Countrywide  requires title  insurance on  all B&C  quality mortgage loans.
Countrywide also requires that fire and extended coverage casualty insurance  be
maintained  on  the  mortgaged property  in  an  amount at  least  equal  to the
principal balance or the replacement  cost of the mortgaged property,  whichever
is less.
 
     Countrywide's  B&C mortgage loan underwriting  standards are less stringent
than the standards  generally acceptable to  FNMA and FHLMC  with regard to  the
borrower's  credit standing  and repayment  ability because  the standards focus
more on the  value of the  mortgaged property. Borrowers  who qualify  generally
have  payment histories and  debt-to-income ratios which  would not satisfy FNMA
and FHLMC underwriting  guidelines and  may have  a record  of major  derogatory
credit  items such as outstanding judgments or prior bankruptcies. Countrywide's
B&C mortgage  loan  underwriting  guidelines  establish  the  maximum  permitted
loan-to-value  ratio for each loan type based  upon these and other risk factors
with more risk factors resulting in lower loan-to-value ratios.
 
     Countrywide underwrites or originates  B&C quality mortgage loans  pursuant
to  alternative sets of underwriting criteria  under its Full Documentation Loan
Program (the 'Full Doc Program'), Simple Documentation Loan Program (the 'Simple
Doc Program')  and Stated  Income Loan  Program (the  'Stated Income  Program').
Under   each  of  the  underwriting  programs,  Countrywide  verifies  the  loan
applicant's  sources  of  income  (except  under  the  Stated  Income  Program),
calculates  the  amount  of  income  from  all  sources  indicated  on  the loan
application, reviews  the  credit  history  of  the  applicant,  calculates  the
debt-to-income ratio to determine the applicant's ability to repay the loan, and
reviews   the  appraisal   of  the   mortgaged  property   for  compliance  with
Countrywide's underwriting standards.
 
     The Simple  Doc Program  is an  alternative documentation  program  whereby
income  is verified using methods  other than those employed  by FNMA and FHLMC.
Under the Simple Doc Program, acceptable documentation of income consists of six
months' bank statements.  In the case  of self-employed individuals,  acceptable
alternative documentation consists of a profit and loss statement supported by a
record of bank statements. Maximum loan-to-value ratios and maximum loan amounts
are generally lower than those permitted under the Full Doc Program.
 
     Under  the  Stated Income  Program,  the borrower's  employment  and income
sources must be stated on the  borrower's application. The borrower's income  as
stated  must be reasonable for the  related occupation and such determination as
to reasonableness is subject to the loan underwriter's discretion. However,  the
borrower's  income as stated  on the application  is not independently verified.
Maximum loan-to-value ratios are generally
 
                                      S-20
 
<PAGE>

<PAGE>
lower than  those permitted  under the  Full Doc  Program. Except  as  otherwise
stated  above, the same mortgage credit,  consumer credit and collateral related
underwriting guidelines apply.
 
     Under the Full Doc,  Simple Doc, and Stated  Income Programs, various  risk
categories  are used to grade the likelihood that the mortgagor will satisfy the
repayment conditions of the mortgage  loan. These risk categories establish  the
maximum  permitted loan-to-value  ratio, debt-to-income  ratio and  loan amount,
given the  borrower's credit  history,  the occupancy  status of  the  mortgaged
property  and the type of mortgaged  property. In general, higher debt-to-income
ratios and  more  (or  more  recent)  major  derogatory  credit  items  such  as
outstanding  judgments or prior bankruptcies result in  a loan being graded in a
higher credit risk category.
 
                                      S-21


<PAGE>

<PAGE>
                        SERVICING OF THE MORTGAGE LOANS
 
GENERAL
 
     The  Master Servicer will service the Mortgage Loans in accordance with the
terms set forth in the Pooling and Servicing Agreement. The Master Servicer  may
perform any of its obligations under the Pooling and Servicing Agreement through
one or more subservicers. Notwithstanding any such subservicing arrangement, the
Master  Servicer will  remain liable  for its  servicing duties  and obligations
under the Pooling and Servicing Agreement  as if the Master Servicer alone  were
servicing  the Mortgage Loans. As of the  Closing Date, the Master Servicer will
service the Mortgage Loans without subservicing arrangements.
 
THE MASTER SERVICER
 
     Countrywide Home Loans, Inc. ('Countrywide'), a New York corporation and  a
subsidiary  of  Countrywide  Credit Industries,  Inc.,  will act  as  the Master
Servicer of the Mortgage Loans pursuant to the Pooling and Servicing  Agreement.
Countrywide  is engaged primarily in the mortgage banking business, and as such,
originates, purchases, sells and services mortgage loans. Countrywide originates
mortgage loans through a retail branch system and through mortgage loan  brokers
and  correspondents  nationwide.  Countrywide's mortgage  loans  are principally
first-lien, fixed or  adjustable rate  mortgage loans  secured by  single-family
residences.
 
     As of March 31, 1997, Countrywide provided servicing for approximately $783
million  in B&C quality mortgages loans. As  of March 31, 1997, Countrywide also
provided servicing for prime quality mortgage loans with an aggregate  principal
balance  of approximately  $160 billion,  substantially all  of which  are being
serviced for unaffiliated persons.
 
     The principal executive  offices of  Countrywide are located  at 4500  Park
Granada,  Calabasas, California 91302.  Its telephone number  is (818) 225-3300.
Countrywide conducts  operations from  its headquarters  in Calabasas  and  from
offices throughout the nation.
 
LOAN SERVICING
 
     Countrywide  services substantially all of the mortgage loans it originates
or acquires. Countrywide has established standard policies for the servicing and
collection of mortgage. Servicing includes,  but is not limited to,  collecting,
aggregating  and remitting mortgage loan  payments, accounting for principal and
interest, holding escrow  (impound) funds  for payment of  taxes and  insurance,
making  inspections as required of the  mortgaged properties, preparation of tax
related information  in  connection  with the  mortgage  loans,  supervision  of
delinquent mortgage loans, loss mitigation efforts, foreclosure proceedings and,
if   applicable,  the   disposition  of  mortgaged   properties,  and  generally
administering the mortgage loans, for which it receives servicing fees.
 
     Billing statements with  respect to  mortgage loans are  mailed monthly  by
Countrywide.  The statement  details all  debits and  credits and  specifies the
payment due.  Notice of  changes in  the applicable  loan rate  are provided  by
Countrywide  to the mortgagor with such statements.  All payments are due by the
first day of the month.
 
COLLECTION PROCEDURES
 
     B&C Quality Mortgage Loans. When a mortgagor  fails to make a payment on  a
B&C  quality mortgage loan,  Countrywide attempts to cause  the deficiency to be
cured by corresponding with the mortgagor. In most cases, deficiencies are cured
promptly.  Pursuant  to  Countrywide's  B&C  servicing  procedures,  Countrywide
generally  mails to the mortgagor a notice of intent to foreclose after the loan
becomes 31 days past due (two payments due but not received) and, within 30 days
thereafter, if the loan remains delinquent, institutes appropriate legal  action
to   foreclose  on  the  mortgaged  property.  Foreclosure  proceedings  may  be
terminated  if  the  delinquency  is  cured.  Mortgage  loans  to  borrowers  in
bankruptcy  proceedings may  be restructured in  accordance with law  and with a
view to maximizing recovery of such loans, including any deficiencies.
 
     Once foreclosure is initiated by Countrywide, a foreclosure tracking system
is used to monitor  the progress of the  proceedings. The system includes  state
specific  parameters to monitor  whether proceedings are  progressing within the
time frame typical  for the state  in which the  mortgaged property is  located.
During the
 
                                      S-22
 
<PAGE>

<PAGE>
foreclosure proceeding, Countrywide determines the amount of the foreclosure bid
and whether to liquidate the mortgage loan.
 
     If  foreclosed, the mortgaged property is sold  at a public or private sale
and  may  be  purchased  by  Countrywide.  After  foreclosure,  Countrywide  may
liquidate  the mortgaged property and charge-off  the loan balance which was not
recovered through liquidation proceeds.
 
     Servicing and charge-off policies and collection practices with respect  to
B&C  quality mortgage loans may change over time in accordance with, among other
things, Countrywide's business judgment, changes in the servicing portfolio  and
applicable laws and regulations.
 
FORECLOSURE AND DELINQUENCY EXPERIENCE
 
     B&C  Quality Mortgage Loans. The following table summarizes the delinquency
experience of Countrywide's B&C quality mortgage  loans as of March 31, 1997.  A
B&C quality mortgage loan is characterized as delinquent if the borrower has not
paid the monthly payment due within one month of the Due Date. Since Countrywide
only  began servicing B&C quality mortgage loans in August 1995, the delinquency
percentages may be affected by  the size and relative  lack of seasoning of  the
servicing  portfolio because many of such loans were not outstanding long enough
to give rise to some or all of the periods of delinquency indicated in the chart
below. Accordingly, the  information should  not be  considered as  a basis  for
assessing  the likelihood, amount,  or severity of delinquency  or losses on the
applicable Mortgage Loans, and no assurances  can be given that the  delinquency
experience  presented  in the  table below  or  that the  foreclosure experience
presented in the paragraph below the table will be indicative of such experience
on such Mortgage Loans.  The sum of  the columns below may  not equal the  total
indicated due to rounding.
 
                    DELINQUENCY STATUS AS OF MARCH 31, 1997*
 
<TABLE>
<CAPTION>
                                                  DOLLARS         PERCENT     UNITS     PERCENT
                                              ---------------     -------     -----     -------
 
<S>                                           <C>                 <C>         <C>       <C>
Current...................................    $740,894,125.36       94.57%    7,863       94.80%
30-59 days................................      22,890,337.84        2.92%      245        2.95%
60-90 days................................       5,036,152.32        0.64%       56        0.68%
90+ days..................................         953,992.82        0.12%       10        0.12%
Foreclosures..............................       9,936,078.30        1.27%       85        1.02%
Delinquent Bankruptcy.....................       2,947,571.76        0.38%       26        0.31%
Current Bankruptcy........................         790,326.47        0.10%       10        0.12%
                                              ---------------     -------     -----     -------
     Total................................    $783,448,584.87      100.00%    8,295      100.00%
                                              ---------------     -------     -----     -------
                                              ---------------     -------     -----     -------
</TABLE>
 
- ------------
 
*   Delinquencies are reported on a contractual basis.
 
     Historically,  a  variety of  factors, including  the appreciation  of real
estate values, have limited the loss  and delinquency experience on B&C  quality
mortgage  loans. There  can be  no assurance  that factors  beyond Countrywide's
control, such as national or local  economic conditions or downturn in the  real
estate  markets of  its lending  areas, will  not result  in increased  rates of
delinquencies and foreclosure losses in the future.
 
SERVICING COMPENSATION AND PAYMENT OF EXPENSES
 
     The Master Servicer will be paid a monthly fee from interest collected with
respect to each Mortgage Loan (as well  as from any liquidation proceeds from  a
Liquidated  Mortgage Loan that are applied to accrued and unpaid interest) equal
to one-twelfth  of  the  Stated  Principal Balance  thereof  multiplied  by  the
Servicing Fee Rate (such product, the 'Servicing Fee'). The 'Servicing Fee Rate'
for  each Mortgage Loan  will equal 0.50%  per annum. The  amount of the monthly
Servicing Fee is subject to adjustment  with respect to prepaid Mortgage  Loans,
as  described herein under '  -- Adjustment to Servicing  Fee in Connection with
Certain Prepaid  Mortgage  Loans.'  The  Master Servicer  is  also  entitled  to
receive,  as additional servicing  compensation, amounts in  respect of interest
paid on  Principal Prepayments  (as defined  below) received  from the  2nd  day
through the 15th day of a month ('Prepayment Interest Excess'), all late payment
fees,  assumption fees, prepayment  penalties and other  similar charges and all
reinvestment income earned on amounts on deposit in the Certificate Account  and
 
                                      S-23
 
<PAGE>

<PAGE>
Distribution  Account. The Master  Servicer is obligated  to pay certain ongoing
expenses associated  with the  Mortgage Loans  and incurred  by the  Trustee  in
connection with its responsibilities under the Pooling and Servicing Agreement.
 
ADJUSTMENT TO SERVICING FEE IN CONNECTION WITH CERTAIN PREPAID MORTGAGE LOANS
 
     When  a  borrower prepays  all  or a  portion  of a  Mortgage  Loan between
scheduled monthly payment dates ('Due Dates'), the borrower pays interest on the
amount prepaid only to the date of prepayment. Principal Prepayments (as defined
below) received from the 2nd day through the 15th day of a month are included in
the related distribution on the 25th day  of the same month, and accordingly  no
shortfall  in  interest  otherwise  distributable  to  holders  of  the  Class A
Certificates results. Conversely, Principal  Prepayments received from the  16th
day of a month to the first day of the following month are not distributed until
the  25th day of such following month,  and accordingly an interest shortfall (a
'Prepayment Interest Shortfall') would result.  In order to mitigate the  effect
of  any  such shortfall  in interest  distributions  to holders  of the  Class A
Certificates on any Distribution Date, one-half  of the amount of the  Servicing
Fee otherwise payable to the Master Servicer for such month shall, to the extent
of  such  shortfall, be  deposited  by the  Master  Servicer in  the Certificate
Account for  distribution  to  holders  of the  Class  A  Certificates  on  such
Distribution Date. However, any such reduction in the Servicing Fee will be made
only  to the extent  of one-half of  the Servicing Fee  otherwise payable to the
Master Servicer with respect to Scheduled Payments on Mortgage Loans having  the
Due Date to which such Distribution Date relates. Any such deposit by the Master
Servicer  will  be reflected  in the  distributions  to holders  of the  Class A
Certificates made on  the Distribution  Date on which  the Principal  Prepayment
received would be distributed.
 
ADVANCES
 
     Subject  to the  following limitations, on  the Business Day  prior to each
Distribution Date,  the Master  Servicer will  be required  to advance  its  own
funds,  or funds  in the  Certificate Account  that do  not constitute Available
Funds (as defined herein) for such Distribution Date, in an amount equal to  the
aggregate  of payments of principal and interest on the Mortgage Loans (adjusted
to the applicable Net Mortgage Rate) that were due during the related Due Period
and delinquent  on  the related  Determination  Date, together  with  an  amount
equivalent to interest (adjusted to the applicable Net Mortgage Rate) deemed due
on  each  Mortgage Loan  as to  which  the related  Mortgaged Property  has been
acquired  by  the  Master  Servicer  through  foreclosure  or  deed-in-lieu   of
foreclosure  in connection with a defaulted Mortgage Loan ('REO Property'), such
latter amount to be calculated after taking into account any rental income  from
such  Mortgaged Property (any  such advance, an  'Advance', and the  date of any
such Advance, as described herein, a 'Master Servicer Advance Date').
 
     Advances are intended to maintain a regular flow of scheduled interest  and
principal  payments  on the  Class A  Certificates rather  than to  guarantee or
insure against losses. The  Master Servicer is obligated  to make Advances  with
respect to delinquent payments of principal of or interest on each Mortgage Loan
(with  such payments of interest  adjusted to the related  Net Mortgage Rate) to
the extent that such Advances are, in its judgment, reasonably recoverable  from
future payments and collections or insurance payments or proceeds of liquidation
of  the  related  Mortgage  Loan.  If  the  Master  Servicer  determines  on any
Determination Date to make  an Advance, such Advance  will be included with  the
distribution  to holders of the Class A Certificates on the related Distribution
Date. Any failure by the  Master Servicer to make  an Advance as required  under
the  Pooling  and  Servicing  Agreement  will  constitute  an  event  of default
thereunder, in which  case the Trustee,  as successor master  servicer, or  such
other entity as may be appointed as successor master servicer, will be obligated
to  make  any such  Advance  in accordance  with the  terms  of the  Pooling and
Servicing Agreement.
 
                                      S-24
 
<PAGE>

<PAGE>
                        DESCRIPTION OF THE CERTIFICATES
 
GENERAL
 
     The Class A Certificates will be issued pursuant to a Pooling and Servicing
Agreement, dated as  of May 23,  1997 (the 'Pooling  and Servicing  Agreement'),
among  the Depositor, the Master Servicer, the Seller and the Trustee. Set forth
below are summaries of the material  terms and provisions pursuant to which  the
Class A Certificates will be issued. The following summaries are subject to, and
are  qualified in their entirety by reference  to, the provisions of the Pooling
and Servicing Agreement. When particular provisions or terms used in the Pooling
and Servicing  Agreement  are  referred to,  the  actual  provisions  (including
definitions of terms) are incorporated by reference.
 
     The  CWABS, Inc. Asset-Backed  Certificates, Series 1997-2  will consist of
(i) the Class A Certificates (the 'Class  A Certificates') and (ii) the Class  R
Certificates  (the 'Residual  Certificates'). The  Class A  Certificates and the
Residual Certificates are collectively referred to herein as the 'Certificates.'
Only the Class A Certificates are offered hereby.
 
     The Class  A  Certificates are  expected  to have  an  initial  Certificate
Principal  Balance  of approximately  $176,000,000  and will  evidence  a senior
beneficial ownership  interest  in  the Trust  Fund.  The  remaining  beneficial
ownership  interest  in  the  Trust  Fund  will  be  evidenced  by  the Residual
Certificates, which do  not have principal  balances and which  will evidence  a
residual   interest   in   the  Trust   Fund.   The  rights   of   the  Residual
Certificateholders to receive distributions with  respect to the Mortgage  Loans
will  be subordinate  to the  rights of the  Class A  Certificateholders, to the
extent described herein.
 
     The Class A  Certificates will be  issued in book-entry  form as  described
below.  The Class A Certificates will  be issued in minimum dollar denominations
of $25,000 and integral multiples of $1,000 in excess thereof. The assumed final
maturity date of the Class A Certificates is the Distribution Date occurring  in
May  2027,  which  is the  Distribution  Date immediately  following  the latest
scheduled maturity date of any Mortgage Loan.
 
BOOK-ENTRY CERTIFICATES
 
     The Class A Certificates will  be book-entry Certificates (the  'Book-Entry
Certificates').  Persons acquiring beneficial ownership interests in the Class A
Certificates ('Certificate Owners') may elect to hold their Class A Certificates
through the Depository Trust Company ('DTC')  in the United States, or CEDEL  or
Euroclear  (in Europe) if  they are participants of  such systems, or indirectly
through organizations which  are participants  in such  systems. The  Book-Entry
Certificates  will  be  issued  in  one or  more  certificates  which  equal the
aggregate principal balance of  the Class A Certificates  and will initially  be
registered  in the name of  Cede & Co., the nominee  of DTC. CEDEL and Euroclear
will hold omnibus positions on  behalf of their participants through  customers'
securities  accounts  in CEDEL's  and Euroclear's  names on  the books  of their
respective depositaries which  in turn  will hold such  positions in  customers'
securities  accounts in  the depositaries' names  on the books  of DTC. Citibank
will act as depositary for CEDEL and Chase will act as depositary for  Euroclear
(in such capacities, individually the 'Relevant Depositary' and collectively the
'European  Depositaries'). Investors may  hold such beneficial  interests in the
Book-Entry  Certificates  in  minimum  denominations  representing   Certificate
Principal  Balances  of  $25,000  and integral  multiples  of  $1,000  in excess
thereof. Except as described below, no person acquiring a Book-Entry Certificate
(each, a 'beneficial owner') will be entitled to receive a physical  certificate
representing  such Class A Certificate  (a 'Definitive Certificate'). Unless and
until Definitive  Certificates  are issued,  it  is anticipated  that  the  only
Certificateholder  of the Class A Certificates will be Cede & Co., as nominee of
DTC. Certificate Owners will not be  Certificateholders as that term is used  in
the  Agreement. Certificate Owners  are only permitted  to exercise their rights
indirectly through the participating organizations that utilize the services  of
DTC,  including securities  brokers and dealers,  banks and  trust companies and
clearing corporations and certain other organizations ('Participants') and DTC.
 
     The beneficial  owner's  ownership  of a  Book-Entry  Certificate  will  be
recorded on the records of the brokerage firm, bank, thrift institution or other
financial  intermediary (each,  a 'Financial  Intermediary') that  maintains the
beneficial  owner's  account   for  such   purpose.  In   turn,  the   Financial
Intermediary's  ownership of such Book-Entry Certificate will be recorded on the
records of DTC (or of a participating firm that acts as agent for the  Financial
Intermediary,  whose interest will in turn be recorded on the records of DTC, if
the beneficial owner's Financial  Intermediary is not a  DTC participant and  on
the records of CEDEL or Euroclear, as appropriate).
 
                                      S-25
 
<PAGE>

<PAGE>
     Certificate  Owners  will receive  all distributions  of principal  of, and
interest on,  the Class  A Certificates  from the  Trustee through  DTC and  DTC
participants.  While the Class A Certificates  are outstanding (except under the
circumstances described  below), under  the  rules, regulations  and  procedures
creating  and affecting DTC and its operations (the 'Rules'), DTC is required to
make book-entry  transfers  among Participants  on  whose behalf  it  acts  with
respect  to the  Class A  Certificates and is  required to  receive and transmit
distributions of  principal  of, and  interest  on, the  Class  A  Certificates.
Participants  and organizations  which have indirect  access to  the DTC system,
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'), with whom Certificate Owners have accounts
with respect to Class A Certificates  are similarly required to make  book-entry
transfers  and  receive  and  transmit such  distributions  on  behalf  of their
respective Certificate Owners. Accordingly, although Certificate Owners will not
possess certificates, the Rules provide a mechanism by which Certificate  Owners
will receive distributions and will be able to transfer their interest.
 
     Certificate  Owners will not receive or be entitled to receive certificates
representing their  respective interests  in the  Class A  Certificates,  except
under  the limited  circumstances described  below. Unless  and until Definitive
Certificates are  issued,  Certificate  Owners  who  are  not  Participants  may
transfer  ownership  of  Class  A  Certificates  only  through  Participants and
Indirect Participants by instructing such Participants and Indirect Participants
to transfer Class A  Certificates, by book-entry transfer,  through DTC for  the
account  of  the  purchasers of  such  Class  A Certificates,  which  account is
maintained with their respective Participants. Under the Rules and in accordance
with DTC's normal  procedures, transfers  of ownership of  Class A  Certificates
will  be executed through DTC and the accounts of the respective Participants at
DTC will  be debited  and  credited. Similarly,  the Participants  and  Indirect
Participants  will make debits or credits, as  the case may be, on their records
on behalf of the selling and purchasing Certificate Owners.
 
     Because of time zone differences, credits of securities received in  CEDEL,
or  Euroclear  as a  result of  a transaction  with a  Participant will  be made
during, subsequent securities settlement processing  and dated the business  day
following,  the DTC  settlement date. Such  credits or any  transactions in such
securities, settled  during such  processing will  be reported  to the  relevant
Euroclear  or CEDEL Participants on such business day. Cash received in CEDEL or
Euroclear, as a result of sales of securities by or through a CEDEL  Participant
(as  defined,  below)  or Euroclear  Participant  (as  defined below)  to  a DTC
Participant, will be received with value on the DTC settlement date but will  be
available  in  the relevant  CEDEL  or Euroclear  cash  account only  as  of the
business day following settlement  in DTC. For information  with respect to  tax
documentation  procedures, relating  to the  Class A  Certificates, see 'Federal
Income Tax  Consequences --  Foreign  Investors' and  ' --  Backup  Withholding'
herein  and 'Global, Clearance,  Settlement And Tax  Documentation Procedures --
Certain U.S. Federal Income Tax Documentation Requirements' in Annex I hereto.
 
     Transfers between Participants  will occur  in accordance  with DTC  rules.
Transfers  between CEDEL Participants  and Euroclear Participants  will occur in
accordance with their respective rules and operating procedures.
 
     Cross-market transfers  between  persons  holding  directly  or  indirectly
through  DTC,  on  the  one  hand,  and  directly  or  indirectly  through CEDEL
Participants or Euroclear Participants, on the other, will be effected in DTC in
accordance with  DTC rules  on  behalf of  the relevant  European  international
clearing   system  by  the  Relevant  Depositary;  however,  such  cross  market
transactions will  require delivery  of instructions  to the  relevant  European
international  clearing system by  the counterpart in  such system in accordance
with its rules  and procedures  and within its  established deadlines  (European
time).  The  relevant  European  international  clearing  system  will,  if  the
transaction meets  its  settlement  requirements, deliver  instructions  to  the
Relevant  Depositary to take action to effect  final settlement on its behalf by
delivering or receiving securities  in DTC, and making  or receiving payment  in
accordance  with normal procedures  for same day  funds settlement applicable to
DTC. CEDEL Participants and Euroclear Participants may not deliver  instructions
directly to the European Depositaries.
 
     DTC,  which is a New York-chartered limited purpose trust company, performs
services for its participants, some of which (and/or their representatives)  own
DTC.  In accordance with  its normal procedures,  DTC is expected  to record the
positions held by each DTC  participant in the Book-Entry Certificates,  whether
held  for  its own  account  or as  a nominee  for  another person.  In general,
beneficial ownership of Book-Entry  Certificates will be  subject to the  rules,
regulations  and procedures governing DTC and DTC participants as in effect from
time to time.
 
                                      S-26
 
<PAGE>

<PAGE>
     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 certificates.  Transactions may  be settled in  CEDEL in  any of  28
currencies,  including  United  States  dollars.  CEDEL  provides  to  its CEDEL
Participants, among  other  things, services  for  safekeeping,  administration,
clearance  and settlement  of internationally  traded securities  and securities
lending and  borrowing.  CEDEL  interfaces  with  domestic  markets  in  several
countries.  As a professional depository, CEDEL  is subject to regulation by the
Luxembourg Monetary  Institute.  CEDEL  participants  are  recognized  financial
institutions  around the  world, including underwriters,  securities brokers and
dealers,  banks,  trust  companies,  clearing  corporations  and  certain  other
organizations.  Indirect access  to CEDEL is  also available to  others, such as
banks, brokers, dealers  and trust companies  that clear through  or maintain  a
custodial relationship with a CEDEL Participant, either directly or indirectly.
 
     Euroclear  was  created  in 1968  to  hold securities  for  participants of
Euroclear ('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 32 currencies, including  United
States  dollars. Euroclear includes various other services, including securities
lending and borrowing and interfaces with domestic markets in several  countries
generally  similar  to  the  arrangements for  cross-market  transfers  with DTC
described above. Euroclear is operated by the Brussels, Belgium office of Morgan
Guaranty Trust Company of  New York (the  'Euroclear Operator'), under  contract
with  Euroclear Clearance Systems  S.C., a Belgian  cooperative corporation (the
'Cooperative'). All operations are conducted by the Euroclear Operator, and  all
Euroclear securities clearance accounts and Euroclear cash accounts are accounts
with  the Euroclear Operator,  not the Cooperative.  The Cooperative establishes
policy for Euroclear on behalf of Euroclear Participants. Euroclear Participants
include banks  (including central  banks), securities  brokers and  dealers  and
other  professional financial  intermediaries. Indirect  access to  Euroclear is
also available  to  other firms  that  clear  through or  maintain  a  custodial
relationship with a Euroclear Participant, either directly or indirectly.
 
     The  Euroclear  Operator  is  the  Belgian branch  of  a  New  York banking
corporation which is a member bank of the Federal Reserve System. As such, it is
regulated and examined by the Board  of Governors of the Federal Reserve  System
and  the  New York  State Banking  Department,  as well  as the  Belgian Banking
Commission.
 
     Securities clearance accounts and cash accounts with the Euroclear Operator
are governed by  the Terms  and Conditions Governing  Use of  Euroclear and  the
related  Operating Procedures of the Euroclear System and applicable Belgian law
(collectively, the  'Terms and  Conditions'). The  Terms and  Conditions  govern
transfers of securities and cash within Euroclear, withdrawals of securities and
cash  from Euroclear,  and receipts  of payments  with respect  to securities in
Euroclear. All securities  in Euroclear  are held  on a  fungible basis  without
attribution  of specific certificates to specific securities clearance accounts.
The Euroclear Operator  acts under the  Terms and Conditions  only on behalf  of
Euroclear  Participants,  and  has no  record  of or  relationship  with persons
holding through Euroclear Participants.
 
     Distributions  on  the  Book-Entry  Certificates  will  be  made  on   each
Distribution  Date by the Trustee to DTC.  DTC will be responsible for crediting
the amount of such payments to  the accounts of the applicable DTC  participants
in  accordance  with  DTC's  normal procedures.  Each  DTC  participant  will be
responsible for  disbursing  such  payments  to the  beneficial  owners  of  the
Book-Entry  Certificates that it  represents and to  each Financial Intermediary
for which it acts as agent. Each such Financial Intermediary will be responsible
for disbursing funds  to the  beneficial owners of  the Book-Entry  Certificates
that it represents.
 
     Under a book-entry format, beneficial owners of the Book-Entry Certificates
may experience some delay in their receipt of payments, since such payments will
be  forwarded by  the Trustee  to Cede.  Distributions with  respect to  Class A
Certificates held  through CEDEL  or  Euroclear will  be  credited to  the  cash
accounts  of CEDEL Participants or Euroclear Participants in accordance with the
relevant system's rules and procedures, to  the extent received by the  Relevant
Depositary.  Such distributions will  be subject to  tax reporting in accordance
with relevant United States  tax laws and regulations.  See 'Federal Income  Tax
Consequences  -- Foreign Investors' and ' -- Backup Withholding' herein. Because
DTC can  only  act on  behalf  of Financial  Intermediaries,  the ability  of  a
beneficial  owner to pledge Book-Entry Certificates  to persons or entities that
do not  participate in  the  depository system,  or  otherwise take  actions  in
respect of such Book-Entry Certificates,
 
                                      S-27
 
<PAGE>

<PAGE>
may  be limited  due to  the lack of  physical certificates  for such Book-Entry
Certificates. In addition, issuance of the Book-Entry Certificates in book-entry
form may reduce  the liquidity  of such Class  A Certificates  in the  secondary
market  since certain potential  investors may be unwilling  to purchase Class A
Certificates for which they cannot obtain physical certificates.
 
     Monthly and  annual  reports on  the  Trust  Fund provided  by  the  Master
Servicer  to CEDE, as nominee of DTC, may be made available to beneficial owners
upon request, in accordance with the rules, regulations and procedures  creating
and   affecting  DTC   or  the  Relevant   Depositary,  and   to  the  Financial
Intermediaries to  whose  DTC  accounts  the  Book-Entry  Certificates  of  such
beneficial owners are credited.
 
     DTC  has  advised the  Depositor  and the  Trustee  that, unless  and until
Definitive Certificates are  issued, DTC will  take any action  permitted to  be
taken  by the holders of the Book-Entry Certificates under the Agreement only at
the direction of one or more Financial Intermediaries to whose DTC accounts  the
Book-Entry  Certificates are credited, to the extent that such actions are taken
on behalf of  Financial Intermediaries  whose holdings  include such  Book-Entry
Certificates. CEDEL or the Euroclear Operator, as the case may be, will take any
other  action permitted to be  taken by a Holder of  a Class A Certificate under
the Pooling  and  Servicing  Agreement  on behalf  of  a  CEDEL  Participant  or
Euroclear  Participant only in accordance with its relevant rules and procedures
and subject to the ability of the Relevant Depositary to effect such actions  on
its  behalf through DTC. DTC  may take actions, at  the direction of the related
Participants, with  respect to  some Class  A Certificates  which conflict  with
actions taken with respect to other Class A Certificates.
 
     Definitive  Certificates  will  be  issued  to  beneficial  owners  of  the
Book-Entry Certificates, or their nominees, rather than to DTC, only if (a)  DTC
or  the Depositor advises the Trustee in  writing that DTC is no longer willing,
qualified or  able to  discharge properly  its responsibilities  as nominee  and
depositary  with respect to the Book-Entry Certificates and the Depositor or the
Trustee is unable to locate a qualified successor, (b) the Depositor at its sole
option, elects to  terminate a book-entry  system through DTC  or (c) after  the
occurrence  of an Event of Default (as defined herein), beneficial owners having
not less than  51% of the  Voting Rights  (as defined herein)  evidenced by  the
Class   A  Certificates  advise  the  Trustee  and  DTC  through  the  Financial
Intermediaries and the DTC  participants in writing that  the continuation of  a
book-entry  system through DTC (or a successor thereto) is no longer in the best
interests of beneficial owners.
 
     Upon the  occurrence of  any of  the events  described in  the  immediately
preceding  paragraph,  the Trustee  will be  required  to notify  all beneficial
owners of  the occurrence  of such  event and  the availability  through DTC  of
Definitive  Certificates. Upon  surrender by  DTC of  the global  certificate or
certificates representing  the  Book-Entry  Certificates  and  instructions  for
re-registration,  the Trustee will issue Definitive Certificates, and thereafter
the Trustee  will  recognize the  holders  of such  Definitive  Certificates  as
holders of Class A Certificates under the Pooling and Servicing Agreement.
 
     Although  DTC, CEDEL and Euroclear have  agreed to the foregoing procedures
in order  to facilitate  transfers of  Certificates among  participants of  DTC,
CEDEL  and Euroclear,  they are  under no obligation  to perform  or continue to
perform such procedures and such procedures may be discontinued at any time.
 
DISTRIBUTIONS
 
     General. Distributions on the Certificates will  be made by the Trustee  on
the  25th day of each month, or if such  day is not a Business Day, on the first
Business Day thereafter, commencing in June 1997 (each, a 'Distribution  Date'),
to  the persons in whose names such  Certificates are registered at the close of
business on the  last Business  Day of  the month  preceding the  month of  such
Distribution Date (the 'Record Date').
 
     Distributions on each Distribution Date will be made by check mailed to the
address of the person entitled thereto as it appears on the Certificate Register
or,  in  the  case  of any  Certificateholder  that  holds 100%  of  a  Class of
Certificates or who  holds a  Class of  Certificates with  an aggregate  initial
Class  Certificate  Principal Balance  of  $1,000,000 or  more  and that  has so
notified the Trustee  in writing in  accordance with the  Pooling and  Servicing
Agreement,  by wire  transfer in immediately  available funds to  the account of
such  Certificateholder  at  a  bank  or  other  depository  institution  having
appropriate   wire  transfer  facilities;  provided,  however,  that  the  final
distribution  in  retirement  of  the  Certificates  will  be  made  only   upon
presentation and surrender of such Certificates at the Corporate Trust Office of
the  Trustee. On each Distribution Date, a  Holder of a Certificate will receive
such Holder's Percentage Interest of the amounts required to be distributed with
respect to  the  applicable Class  of  Certificates. The  'Percentage  Interest'
evidenced by a Certificate will equal
 
                                      S-28
 
<PAGE>

<PAGE>
the  percentage derived by dividing the  denomination of such Certificate by the
aggregate denominations of all Certificates of the applicable Class.
 
DEPOSITS TO THE CERTIFICATE ACCOUNT
 
     The Trustee  shall  establish  and, initially,  maintain  an  account  (the
'Certificate  Account') on behalf of  the Certificateholders and the Certificate
Insurer. Within two Business Days after receipt, the Master Servicer shall remit
to the Trustee  (or, in  the event the  Certificate Account  is maintained  with
another  institution pursuant  to the Pooling  and Servicing  Agreement, to such
institution) for deposit into the Certificate Account the following payments and
collections received or  made or to  be applied by  it on or  subsequent to  the
Cut-off  Date (to  the extent  not applied  in computing  the Cut-off  Date Pool
Principal Balance):
 
          (i)  all  payments  on  account  of  principal,  including   Principal
     Prepayments, on the Mortgage Loans;
 
          (ii) all payments on account of interest (other than interest accruing
     on  the Mortgage Loans prior to May 1,  1997) on the Mortgage Loans, net of
     the related Servicing Fee;
 
          (iii) all  proceeds of  any  insurance policies  (to the  extent  such
     proceeds  are not applied to the restoration of the property or released to
     the mortgagor in  accordance with  the Master  Servicer's normal  servicing
     procedures), other than proceeds that represent reimbursement of the Master
     Servicer's costs and expenses incurred in connection with presenting claims
     under  the related insurance policies ('Insurance Proceeds'), all other net
     proceeds received in connection with the partial or complete liquidation of
     Mortgage  Loans  (whether  through  trustee's  sale,  foreclosure  sale  or
     otherwise)  or in connection with any  condemnation or partial release of a
     Mortgaged Property, together with the net proceeds received with respect to
     any Mortgaged Properties acquired by the Master Servicer by foreclosure  or
     deed  in lieu  of foreclosure in  connection with  defaulted Mortgage Loans
     (other than  the  amount  of  such net  proceeds  representing  any  profit
     realized  by the Master Servicer in  connection with the disposition of any
     such  properties)   (together   with   Insurance   Proceeds,   'Liquidation
     Proceeds');
 
          (iv) all payments made by the Master Servicer in respect of Prepayment
     Interest Shortfalls;
 
          (v)  any amount  required to  be deposited  by the  Master Servicer in
     connection with  any  losses on  investment  of funds  in  the  Certificate
     Account;
 
          (vi)  any amounts required to be deposited by the Master Servicer with
     respect to any  deductible clause  in any blanket  hazard insurance  policy
     maintained  by the Master  Servicer in lieu of  requiring each mortgagor to
     maintain a primary hazard insurance policy;
 
          (vii)  all  amounts  required  to  be  deposited  in  connection  with
     shortfalls in the principal amount of Replacement Mortgage Loans; and
 
          (viii) all Advances.
 
WITHDRAWALS FROM THE CERTIFICATE ACCOUNT
 
     The  Master Servicer  (or the Depositor  or the Seller,  as applicable) may
from time to  time direct  the Trustee to  withdraw funds  from the  Certificate
Account prior to the close of business on the related Determination Date for the
following purposes:
 
          (i)  to pay to the Master Servicer the Servicing Fee to the extent not
     previously paid to or withheld by the Master Servicer (subject to reduction
     as described above under 'Servicing of the Mortgage Loans -- Adjustment  to
     Servicing   Fee  in  Connection  with  Prepaid  Mortgage  Loans')  and,  as
     additional servicing compensation,  prepayment penalties, assumption  fees,
     late  payment charges, net earnings on or investment income with respect to
     funds in or credited to the  Certificate Account, the amount of  Prepayment
     Interest Excess for the related Prepayment Period and any Excess Proceeds;
 
          (ii)  to reimburse  the Master  Servicer for  Advances, such  right of
     reimbursement with respect  to any  Mortgage Loan pursuant  to this  clause
     (ii)  being limited to  amounts received that  represent late recoveries of
     payments of  principal and/or  interest on  the related  Mortgage Loan  (or
     Insurance  Proceeds  or  Liquidation Proceeds  with  respect  thereto) with
     respect to which such Advance was made;
 
          (iii) to reimburse  the Master  Servicer for  any Advances  previously
     made  that the  Master Servicer has  determined to  be nonrecoverable, such
     right  of  reimbursement  with  respect  to  any  Mortgage  Loan   pursuant
 
                                      S-29
 
<PAGE>

<PAGE>
     to  this  clause (iii)  being  limited to  amounts  received in  respect of
     Mortgage Loans with respect to which such Advance was made;
 
          (iv) to  reimburse the  Master Servicer  from Insurance  Proceeds  for
     expenses  incurred  by  the  Master Servicer  and  covered  by  the related
     insurance policies;
 
          (v) to  pay the  Master  Servicer any  unpaid  Servicing Fees  and  to
     reimburse  it  for any  unreimbursed  ordinary and  necessary out-of-pocket
     costs and expenses incurred  by the Master Servicer  in the performance  of
     its  master servicing obligations, such  right of reimbursement pursuant to
     this clause  (v)  being  limited  to  amounts  received  representing  late
     recoveries  of  the payments  of such  costs  and expenses  (or Liquidation
     Proceeds, purchase proceeds or repurchase proceeds with respect thereto);
 
          (vi) to pay to the Seller or the Master Servicer, as applicable,  with
     respect  to each  Mortgage Loan or  mortgaged property  acquired in respect
     thereof that has been purchased by  the Seller or the Master Servicer  from
     the Trust Fund pursuant to the Pooling and Servicing Agreement, all amounts
     received  thereon and  not taken  into account  in determining  the related
     Stated Principal Balance of such repurchased Mortgage Loan;
 
          (vii) to reimburse the  Seller, the Master  Servicer or the  Depositor
     for  expenses  incurred  and  reimbursable  pursuant  to  the  Pooling  and
     Servicing Agreement;
 
          (viii) to withdraw any amount deposited in the Certificate Account and
     not required to be deposited therein; and
 
          (ix) to clear and terminate  the Certificate Account upon  termination
     of the Pooling and Servicing Agreement.
 
     In  addition, not later than 1:00 p.m. Pacific Time on each Master Servicer
Advance Date, the Trustee shall withdraw from the Certificate Account the amount
of Available Funds, to the extent on deposit, and the Trustee shall deposit such
amount in the Distribution Account, as described below.
 
DEPOSITS TO THE DISTRIBUTION ACCOUNT
 
     The Trustee  shall  establish  and maintain  a  distribution  account  (the
'Distribution  Account') on behalf of the Certificateholders and the Certificate
Insurer. The Trustee shall, promptly  upon receipt, deposit in the  Distribution
Account  and retain therein  (i) the aggregate  amount withdrawn by  it from the
Certificate Account; (ii)  any amount  required to  be deposited  by the  Master
Servicer   in  connection  with  any  losses  on  investment  of  funds  in  the
Distribution Account;  and (iii)  any Insured  Payment made  by the  Certificate
Insurer.
 
WITHDRAWALS FROM THE DISTRIBUTION ACCOUNT
 
     The  Trustee  shall  withdraw  funds  from  the  Distribution  Account  for
distribution to the Certificate Insurer and the Certificateholders as  described
below  under ' -- Allocation of Available Funds'  and may from time to time make
withdrawals from the Distribution Account (i) to pay to the Master Servicer,  as
additional servicing compensation, earnings on or investment income with respect
to funds in or credited to the Distribution Account; (ii) to withdraw any amount
deposited  in the Distribution Account and not required to be deposited therein;
and (iii) to clear and terminate  the Distribution Account upon the  termination
of the Pooling and Servicing Agreement.
 
ALLOCATION OF AVAILABLE FUNDS
 
     Distributions  to holders of the Class A  Certificates will be made on each
Distribution Date. 'Available Funds' as of  any Distribution Date is the sum  of
the following amounts (without duplication):
 
          (i)  the aggregate amount on deposit  in the Certificate Account as of
     the close of business on the immediately preceding Determination Date;
 
          (ii) Advances for such Distribution Date; and
 
          (iii) any amounts deposited by the Master Servicer in the  Certificate
     Account  in respect  of Prepayment  Interest Shortfalls  during the related
     Prepayment Period,
 
          less the sum of:
 
                                      S-30
 
<PAGE>

<PAGE>
             (x) the portion thereof representing (A) Principal Prepayments  and
        Liquidation  Proceeds  received  after  the  last  day  of  the  related
        Prepayment Period and  (B) all  Scheduled Payments  or portions  thereof
        received  in respect of scheduled principal and interest on the Mortgage
        Loans due after the preceding Due Date; and
 
             (y) amounts permitted to be withdrawn from the Certificate  Account
        pursuant  to clauses (i)-(viii), inclusive,  under ' -- Withdrawals from
        the Certificate Account' above.
 
     A. Distributions to Class  A Certificates and  Certficate Insurer. On  each
Distribution  Date, the Trustee will withdraw  from the Distribution Account (a)
the amount of any Insured  Payment and (b) all  Available Funds then on  deposit
and will distribute the same in the following order of priority:
 
          (i)  to the Certificate Insurer, the Premium Amount (except during the
     continuation of a payment default under the Certificate Insurance Policy);
 
          (ii) to  the  Class  A  Certificateholders, an  amount  equal  to  the
     Interest Distribution Amount for the Class A Certificates;
 
          (iii)  to  the  Class A  Certificateholders,  an amount  equal  to the
     Principal Distribution Amount (excluding any Subordination Increase Amounts
     included therein); and
 
          (iv) to the Certificate Insurer, the Reimbursement Amount.
 
     B. Overcollateralization.  On any  Distribution Date,  to the  extent  that
there  are Available Funds  remaining after making  distributions required to be
made pursuant to (i)-(iv) of subclause A. above, such amount shall be applied to
the Class Certificate Principal  Balance of the Class  A Certificates until  the
Subordinated  Amount  on  such  Distribution  Date  is  equal  to  the  Required
Subordinated Amount for such Distribution Date.
 
     C. Basis Risk Carryover Amount.  After making distributions referred to  in
subclauses  A. and B. above, the Trustee  shall make distributions to the extent
of the Available Funds to the Class A Certificateholders, the aggregate Class  A
Basis Risk Carryover Amount.
 
     D.  Residual Payment. As more fully  described in the Pooling and Servicing
Agreement, the remaining  Available Funds,  if any, for  such Distribution  Date
will be distributed to the holders of the Residual Certificates.
 
OVERCOLLATERALIZATION PROVISIONS
 
     Overcollateralization  Resulting from Cash Flow  Structure. The Pooling and
Servicing Agreement requires that,  on each Distribution  Date, the Net  Monthly
Excess  Cashflow, if any, be  applied to accelerate payment  of principal on the
Class A Certificates  until the  Subordinated Amount  is equal  to the  Required
Subordinated  Amount for  such Distribution  Date. This  application of  the Net
Monthly Excess Cashflow has the effect  of accelerating the amortization of  the
Class  A Certificates relative to the amortization  of the Mortgage Loans in the
Trust  Fund,  and  of  increasing  the  Subordinated  Amount  for  the  Class  A
Certificates.
 
     The  Pooling  and  Servicing Agreement  provides  that  in the  event  of a
permitted reduction in the Required Subordinated Amount, a portion of the amount
that would  otherwise be  distributed as  principal to  holders of  the Class  A
Certificates  on such date  shall instead be  distributed to the  holders of the
Residual  Certificates.  This  application  of  principal  has  the  effect   of
decelerating  the amortization of such Class A Certificates, and of reducing the
Subordinated Amount.
 
     The Pooling  and Servicing  Agreement provides  that, on  any  Distribution
Date,  all unscheduled collections on account  of principal (other than any such
amounts applied to the payment of  a Subordination Reduction Amount) during  the
period  beginning  on the  opening  of business  on the  16th  day of  the month
preceding the month in  which the related Distribution  Date occurs (or, in  the
case  of the first Distribution Date, beginning  on the Cut-off Date) and ending
on the  close of  business on  the  fifteenth day  of the  month in  which  such
Distribution  Date occurs (the 'Prepayment Period') are to be distributed to the
holders of the Class A Certificates  on such Distribution Date. If any  Mortgage
Loan  became a  Liquidated Loan during  such Prepayment Period,  a Realized Loss
could result. The Pooling and Servicing Agreement does not contain any provision
that requires the amount of any Realized  Loss to be distributed to the  holders
of  the Class A Certificates on  the Distribution Date immediately following the
event of loss; i.e.,  the Pooling and Servicing  Agreement does not require  the
current  recovery of  losses. However, the  occurrence of a  Realized Loss would
reduce the Subordinated Amount, which, to the extent that such reduction  caused
the Subordinated Amount to
 
                                      S-31
 
<PAGE>

<PAGE>
be  less than the Required Subordinated Amount for such Distribution Date, would
require the payment of a Subordination Increase Amount on such Distribution Date
(or, in the event of insufficient Available Funds on such Distribution Date,  on
subsequent  Distribution  Dates,  until  the  Subordinated  Amount  equaled  the
Required Subordinated Amount). The effect of the foregoing is to allocate losses
to the  holders  of  the  Residual  Certificates  by  reducing,  or  eliminating
entirely, payments of Net Monthly Excess Cashflow and of Subordination Reduction
Amounts  that such  Holders would  otherwise receive.  Investors in  the Class A
Certificates should realize that, under  extreme loss or delinquency  scenarios,
they may temporarily receive no distributions of principal.
 
     Overcollateralization and the Certificate Insurance Policy. The Pooling and
Servicing  Agreement requires the Trustee to make a claim for an Insured Payment
under the Certificate Insurance Policy not  later than 12:00 noon New York  City
time  on the second Business Day prior to  any Distribution Date as to which the
Trustee has determined that an Available Funds Shortfall is likely to occur, for
the purpose of applying the proceeds of such Insured Payment as a payment of the
Insured Distribution Amount on such Distribution Date.
 
DEFINITIONS
 
     The 'Accrual Period' for  a Distribution Date is  the period commencing  on
the  Distribution Date occurring in the month immediately preceding the month in
which such Distribution  Date occurs  (or, in the  case of  the initial  Accrual
Period,  commencing  on the  Closing  Date) and  ending  on the  day immediately
preceding such Distribution Date.
 
     The 'Available Funds Rate Adjustment' as of any Distribution Date (a) prior
to the thirteenth  Distribution Date will  equal zero and  (b) beginning on  the
thirteenth Distribution Date will be equal to the product of (i) the Pool Stated
Principal Balance on such date and (ii) one-twelfth of 0.50% (50 basis points).
 
     The  'Available Funds Shortfall'  as of any Distribution  Date is an amount
equal to the excess of (i) the  sum of (a) the Interest Distribution Amount  for
such  Distribution Date  and (b) the  Subordination Deficit  over (ii) Available
Funds (net of the Premium Amount) for such Distribution Date (but not less  than
zero).
 
     The  'Carry-Forward Amount' as  of any Distribution Date  equals the sum of
(i) the amount, if  any, by which  (a) the Insured  Distribution Amount for  the
immediately  preceding  Distribution  Date  exceeded  (b)  the  amount  actually
distributed to the holders of Class A Certificates on such Distribution Date  in
respect  of such Insured Distribution Amount (including, without limitation, any
related Insured Payments (as defined herein)) and (ii) 30 days' interest on  the
interest portion of the amount in clause (i) at the applicable Pass-Through Rate
for such Distribution Date.
 
     The  'Class A  Available Funds Cap'  as of  any Distribution Date  is a per
annum rate equal  to a  fraction, expressed as  a percentage,  the numerator  of
which  is equal  to the excess  of (i)  the sum of  (a) the  aggregate amount of
interest due  on the  Mortgage Loans  on the  related Due  Date (to  the  extent
received  or advanced) and  (b) the Subordination Reduction  Amount, if any, for
such Distribution Date,  over (ii) the  sum of  (a) the Servicing  Fee, (b)  the
Premium  Amount payable to  the Certificate Insurer and  (c) the Available Funds
Rate Adjustment for  such Distribution  Date, and  the denominator  of which  is
equal to (1) the Class Certificate Principal Balance of the Class A Certificates
for  such Distribution Date multiplied by (2)  the actual number of days elapsed
in the related Accrual Period divided by 360.
 
     The 'Class A Basis  Risk Carryover Amount' as  of any Distribution Date  is
equal  to the sum of (A) if on  such Distribution Date the Pass-Through Rate for
the Class A  Certificates is based  upon the  Class A Available  Funds Cap,  the
excess of (i) the amount of interest the Class A Certificates would otherwise be
entitled  to receive on such Distribution Date  had such rate been calculated as
the sum of One-Month  LIBOR and the applicable  Class A Pass-Through Margin  for
such  Distribution Date, up  to the Class  A Weighted Maximum  Rate Cap for such
Distribution Date  over (ii)  the amount  of  interest payable  on the  Class  A
Certificates  at the Class A Available Funds  Cap for such Distribution Date and
(B) the Class A Basis Risk Carryover Amount for all previous Distribution  Dates
not previously paid as described under ' -- Allocation of Available Funds' above
together with interest thereon at a rate equal to the sum of One-Month LIBOR and
the  applicable  Class A  Pass-Through Margin  for  such Distribution  Date. The
Certificate Insurance Policy  does not  cover the  payment, nor  do the  ratings
assigned  to the Class A Certificates address  the likelihood of the payment, of
any Class A Basis Risk Carryover Amount.
 
                                      S-32
 
<PAGE>

<PAGE>
     The 'Class A Pass-Through  Margin' will equal 0.24%  (24 basis points)  per
annum  until the  first Accrual Period  after the Optional  Termination Date, at
which time the Class  A Pass-Through Margin will  equal 0.48% (48 basis  points)
per annum.
 
     The  'Class A  Weighted Maximum  Rate Cap' as  of any  Distribution Date is
equal to (i) the weighted average of the Maximum Mortgage Rates on the  Mortgage
Loans on such Distribution Date minus (ii) the sum of (a) the Servicing Fee Rate
and (b) the Premium Percentage.
 
     The  'Class Certificate Principal Balance' of  the Class A Certificates, as
of any  Distribution Date,  will be  equal to  the Class  Certificate  Principal
Balance  thereof on the Closing Date  (the 'Original Class Certificate Principal
Balance') minus all distributions in  respect of principal allocated thereto  on
previous Distribution Dates.
 
     A  'Deficiency  Amount'  for a  Distribution  Date is  the  Available Funds
Shortfall for such Distribution Date.
 
     A 'Due  Period'  with  respect  to any  Distribution  Date  is  the  period
beginning  on the second day of the  calendar month preceding the calendar month
in  which  such  Distribution  Date  occurs  (or,  in  the  case  of  the  first
Distribution  Date, on the Cut-off Date) and ending on the Due Date in the month
in which such Distribution Date occurs.
 
     'Excess Proceeds' with  respect to any  Liquidated Loan, is  the amount  by
which  Liquidation Proceeds  (as defined herein)  in respect  of such Liquidated
Loan exceeds the sum of (i) the Stated Principal Balance of such Liquidated Loan
as of the date  of such liquidation  and (ii) interest  at the related  Mortgage
Rate  from  the Due  Date as  to which  interest  was last  paid or  advanced to
Certificateholders up to  the Due Date  in the month  in which such  Liquidation
Proceeds  are required to be distributed on the Stated Principal Balance of such
Liquidated Loan outstanding during each Due Period as to which such interest was
not paid or advanced.
 
     The 'Excess Subordinated Amount' for a Distribution Date is the amount,  if
any,  by which (i) the Subordinated Amount that would apply on such Distribution
Date after taking into account all distributions to be made on such Distribution
Date (without  giving effect  to  any reductions  in such  Subordination  Amount
attributable  to  Subordination  Reduction Amounts  on  such  Distribution Date)
exceeds (ii) the Required Subordinated Amount for such Distribution Date.
 
     The 'Insured Distribution Amount' for a Distribution Date is the sum of (i)
the Interest Distribution  Amount (ii) Prepayment  Interest Shortfalls, if  any,
for  such  Distribution Date,  in excess  of  one-half of  the Servicing  Fee as
described above  under  'Servicing  of  the  Mortgage  Loans  --  Adjustment  to
Servicing  Fee in  Connection with  Certain Prepaid  Mortgage Loans,'  (iii) the
amount of the Subordination Deficit, if any, and (iv) any Preference Amounts, in
each case with respect to such Distribution Date.
 
     An 'Insured Payment' is  the sum of (i)  with respect to each  Distribution
Date,  the  sum of  (a) the  Available  Funds Shortfall  and (b)  the Prepayment
Interest Shortfall in excess of one-half  the Servicing Fee and (ii) any  unpaid
Preference Amount.
 
     The 'Interest Distribution Amount' for any Distribution Date equals the sum
of  (i) interest accrued for the related Accrual Period on the Class Certificate
Principal Balance of  the Class  A Certificates at  the applicable  Pass-Through
Rate,  as reduced by the sum of  (a) Prepayment Interest Shortfalls, if any, for
such Distribution  Date,  to the  extent  not covered  (A)  by one-half  of  the
Servicing   Fee   as  described   above   under  'Servicing   of   the  Mortgage
Loans -- Adjustment to Servicing Fee in Connection with Certain Prepaid Mortgage
Loans' or (B) by the Certificate Insurance Policy as an Insured Payment and  (b)
shortfalls  resulting from the  Soldiers' and Sailors' Civil  Relief Act of 1940
('Relief Act  Shortfalls') and  (ii) that  portion of  the Carry-Forward  Amount
relating  to a shortfall  (other than a Prepayment  Interest Shortfall or Relief
Act Shortfall)  in  a  distribution  of an  Interest  Distribution  Amount.  The
Interest  Distribution Amount is calculated  on the basis of  a 360-day year and
the actual number of days elapsed during the related Accrual Period.
 
     The 'Net  Monthly Excess  Cashflow' for  any Distribution  Date equals  the
amount,  if any,  by which  (i) the Available  Funds for  such Distribution Date
(less the Premium Amount for such Distribution Date) exceeds (ii) the sum of (a)
the Interest  Distribution Amount  for such  Distribution Date  plus the  amount
described  in  clause (b)  of the  definition  of Principal  Distribution Amount
(calculated for this purpose without regard to any Subordination Increase Amount
or portion thereof included  therein) and (b) any  Reimbursement Amount owed  to
the Certificate Insurer.
 
     The 'Pass-Through Rate' as to the Class A Certificates for any Distribution
Date  shall be  the per  annum rate  equal to the  least of  (i) the  sum of (a)
One-Month   LIBOR   (as   defined   in    '   --   Calculation   of    One-Month
 
                                      S-33
 
<PAGE>

<PAGE>
LIBOR' below) and (b) the applicable Class A Pass-Through Margin, (ii) the Class
A  Available Funds Cap for such Distribution Date and (iii) the Class A Weighted
Maximum Rate Cap.
 
     The 'Premium Amount' payable to the Certificate Insurer on any Distribution
Date (commencing with the  second Distribution Date)  equals one-twelfth of  the
product  of  a  per annum  rate  (the  'Premium Percentage')  set  forth  in the
Insurance Agreement and the Class Certificate  Principal Balance of the Class  A
Certificates  for  such  Distribution  Date;  provided,  however,  that  for any
Distribution Date on  which a Certificate  Insurer Default has  occurred and  is
continuing, the Premium Amount will be equal to zero.
 
     The  'Principal Distribution Amount'  for any Distribution  Date equals the
lesser of (a) the excess  of (i) the sum, as  of such Distribution Date, of  (A)
the  Available Funds less the Premium Amount  for such Distribution Date and (B)
any Insured Payment over (ii) the related Interest Distribution Amount for  such
Distribution  Date and (b) the  sum, without duplication, of  (i) the portion of
any Carry-Forward Amount  that relates  to a shortfall  in a  distribution of  a
Subordination  Deficit,  (ii) all  scheduled  installments of  principal  of the
Mortgage Loans  due during  the related  Due Period  that were  received by  the
Master  Servicer on or before the related  Determination Date or as to which the
Master Servicer made  an Advance on  the related Master  Servicer Advance  Date,
together  with all  unscheduled recoveries  of principal  on the  Mortgage Loans
received by the Master Servicer during the related Prepayment Period  (excluding
certain amounts received in respect of scheduled principal on the Mortgage Loans
due  after the  related Due  Date), (iii) the  Stated Principal  Balance of each
Mortgage Loan that either was purchased or  repurchased, as the case may be,  by
the  Seller, the Depositor or the  Master Servicer during the related Prepayment
Period, (iv) any Substitution Adjustment Amounts delivered by the Seller  during
the  related Prepayment Period  in connection with  the substitution of Mortgage
Loans, (v) all Liquidation Proceeds collected by the Master Servicer during  the
related  Prepayment Period (to the extent  such Liquidation Proceeds are related
to  principal),  (vi)  the  amount   of  any  Subordination  Deficit  for   such
Distribution Date, (vii) the proceeds received by the Trustee of any termination
of  the Trust Fund  (to the extent  such proceeds are  related to principal) and
(viii) the amount  of any  Subordination Increase Amount  for such  Distribution
Date  (to the  extent of  any Net  Excess Monthly  Cash Flow  available for such
purpose); minus (ix) the amount of  any Subordination Reduction Amount for  such
Distribution  Date.  In no  event will  the  Principal Distribution  Amount with
respect to any  Distribution Date be  less than  zero or greater  than the  then
outstanding Class Certificate Principal Balance of the Class A Certificates.
 
     A  'Principal  Prepayment' with  respect to  any  Distribution Date  is any
mortgagor payment or other recovery of  principal on a Mortgage Loan  (including
all proceeds allocable to principal of any Mortgage Loan or property acquired in
respect  thereof that  has been  repurchased by the  Seller or  purchased by the
Master Servicer) that is received  in advance of its  scheduled Due Date and  is
not  accompanied by an amount representing scheduled interest due on any date or
dates in any month or months subsequent to the month of prepayment.
 
     The 'Pool Stated Principal Balance' as of any date is the aggregate  Stated
Principal Balance of the Mortgage Loans as of such date.
 
     A  'Realized Loss' (i) with respect to  any defaulted Mortgage Loan that is
finally liquidated (a 'Liquidated Loan') is the amount of loss realized equal to
the portion of the Stated  Principal Balance remaining unpaid after  application
of all amounts recovered (net of amounts reimbursable to the Master Servicer for
related  Advances, expenses and  Servicing Fees) towards  interest and principal
owing on such Liquidated  Loan and (ii) with  respect to certain Mortgage  Loans
the  principal balances or  the scheduled payments of  principal and interest of
which have been reduced in connection with bankruptcy proceedings, the amount of
such reduction.
 
     The 'Reimbursement Amount' as of any Distribution Date is the amount of all
Insured Payments made  by the  Certificate Insurer pursuant  to the  Certificate
Insurance  Policy  and certain  other amounts  owed  to the  Certificate Insurer
pursuant to the Insurance Agreement (together with interest thereon at the  Late
Payment  Rate  (as  defined  in  the Insurance  Agreement)  that  have  not been
previously repaid as of such Distribution Date.
 
     The 'Required  Subordinated  Amount'  as  of  any  Distribution  Date  will
initially  equal a  percentage, calculable  in accordance  with the  Pooling and
Servicing Agreement and the  Insurance Agreement dated as  of May 23, 1997  (the
'Insurance Agreement') among the Certificate Insurer, the Depositor, Countrywide
Home  Loans, Inc. and the Trustee, of  the Cut-off Date Principal Balance of the
Mortgage Loans.  The Pooling  and Servicing  Agreement and  Insurance  Agreement
generally provide that the Required Subordinated Amount may, over time, decrease
or increase, subject to certain floors, caps and triggers.
 
                                      S-34
 
<PAGE>

<PAGE>
     The 'Stated Principal Balance' of any Mortgage Loan or related REO Property
equals  (i) as of the Cut-off Date and  each day thereafter to and including the
first Distribution Date, the Cut-off Date Principal Balance thereof, and (ii) as
of any Distribution Date  after the first Distribution  Date, such Cut-off  Date
Principal  Balance minus the sum  of (a) the principal  portion of the Scheduled
Payments due with respect to such Mortgage Loan or REO Property during each  Due
Period  ending prior to  the immediately preceding  Distribution Date which were
received by the Master Servicer as of the close of business on the Determination
Date related  to such  preceding  Distribution Date  or  with respect  to  which
Advances  were made on the Master Servicer  Advance Date prior to such preceding
Distribution Date, (b) all Principal  Prepayments with respect to such  Mortgage
Loan  or REO Property, and all Liquidation Proceeds to the extent applied by the
Master Servicer as recoveries of principal with respect to such Mortgage Loan or
REO Property, which  were received by  the Master  Servicer as of  the close  of
business  on the Determination Date related to such preceding Distribution Date,
and (c) any Realized  Loss with respect  thereto applied prior  to the close  of
business on the Determination Date relating to such preceding Distribution Date;
provided,  however, that the Stated Principal  Balance of any Mortgage Loan that
becomes a Liquidated Loan  will be zero  immediately following the  Distribution
Date  that follows the Prepayment  Period in which such  Mortgage Loan becomes a
Liquidated Loan.
 
     The 'Subordinated  Amount' with  respect to  any Distribution  Date is  the
amount  (not less  than zero), if  any, by  which (i) the  Pool Stated Principal
Balance of  the  Mortgage Loans  immediately  following such  Distribution  Date
exceeds (ii) the Class Certificate Principal Balance of the Class A Certificates
as of such Distribution Date after giving effect to the payment of the Principal
Distribution Amount on such Distribution Date.
 
     A  'Subordination Deficiency Amount' with  respect to any Distribution Date
is the amount,  if any, by  which the  Required Subordinated Amount  as of  such
Distribution  Date exceeds the Subordinated Amount  as of such Distribution Date
before taking into  account the  payment of any  related Subordination  Increase
Amount on such Distribution Date.
 
     A  'Subordination Deficit'  with respect  to any  Distribution Date  is the
amount, if any,  by which  (i) the Class  Certificate Principal  Balance of  the
Class  A Certificates as of  such Distribution Date, after  giving effect to the
payment of the Principal Distribution  Amount on such Distribution Date  (except
for  any  payment to  be made  as  to principal  constituting a  related Insured
Payment), exceeds (ii) the Pool Stated  Principal Balance of the Mortgage  Loans
immediately following such Distribution Date.
 
     A  'Subordination Increase Amount' with respect to any Distribution Date is
the lesser of (a)  the Subordination Deficiency Amount  as of such  Distribution
Date (after taking into account the payment of the Principal Distribution Amount
on  such Distribution Date  (other than any  Subordination Increase Amount)) and
(b) the amount of Net Monthly Excess Cashflow on such Distribution Date.
 
     The 'Subordination Reduction Amount' with respect to any Distribution  Date
equals  the lesser of  (i) the Excess Subordinated  Amount for such Distribution
Date and (ii) the sum, without duplication, of the amounts specified in  clauses
(b)(ii)  through  (v) and  (vii) of  the  definition of  'Principal Distribution
Amount' above.
 
     The 'Substitution Adjustment Amount' as of the date of substitution by  the
Seller  of one or more Replacement Mortgage Loans for one or more Mortgage Loans
that are removed from  the Trust Fund  equals the amount (if  any) by which  the
aggregate  principal balance of such Replacement Mortgage Loans is less than the
aggregate Stated Principal Balance (after application of the scheduled principal
portion of the monthly payments  due in the month  of substitution) of all  such
removed Mortgage Loans.
 
CALCULATION OF ONE-MONTH LIBOR
 
     On  the  second  LIBOR  Business  Day  (as  defined  below)  preceding  the
commencement of each Accrual Period (each such date, an 'Interest  Determination
Date'),  the  Trustee  will  determine the  London  interbank  offered  rate for
one-month United States  dollar deposits  ('One-Month LIBOR')  for such  Accrual
Period  on the basis of  the offered rates of  the Reference Banks for one-month
United States dollar deposits, as such  rates appear on the Reuters Screen  LIBO
Page,  as of 11:00  a.m. (London time)  on such Interest  Determination Date. As
used in this section, 'LIBOR Business Day'  means a day on which banks are  open
for  dealing  in foreign  currency and  exchange  in London  and New  York City;
'Reuters Screen LIBO Page'  means the display designated  as page 'LIBO' on  the
Reuters  Monitor Money Rates Service (or such other page as may replace the LIBO
page on that  service for  the purpose  of displaying  London interbank  offered
rates of major banks); and 'Reference Banks' means leading banks selected by the
Trustee and engaged in transactions in Eurodollar
 
                                      S-35
 
<PAGE>

<PAGE>
deposits  in the international Eurocurrency market (i) with an established place
of business in London, (ii) whose  quotations appear on the Reuters Screen  LIBO
Page  on  the Interest  Determination Date  in question,  (iii) which  have been
designated as such by  the Trustee and (iv)  not controlling, controlled by,  or
under  common control with,  the Depositor, Countrywide  or any successor Master
Servicer.
 
     On each  Interest  Determination  Date, One-Month  LIBOR  for  the  related
Accrual Period will be established by the Trustee as follows:
 
          (a) If on such Interest Determination Date two or more Reference Banks
     provide  such offered quotations,  One-Month LIBOR for  the related Accrual
     Period shall be  the arithmetic  mean of such  offered quotations  (rounded
     upwards if necessary to the nearest whole multiple of 0.03125%).
 
          (b)  If on such  Interest Determination Date  fewer than two Reference
     Banks provide  such offered  quotations, One-Month  LIBOR for  the  related
     Accrual  Period shall be the higher of (x) One-Month LIBOR as determined on
     the previous Interest Determination Date and (y) the Reserve Interest Rate.
     The 'Reserve Interest Rate'  shall be the rate  per annum that the  Trustee
     determines  to  be  either  (i) the  arithmetic  mean  (rounded  upwards if
     necessary to  the nearest  whole  multiple of  0.03125%) of  the  one-month
     United  States dollar lending  rates which New York  City banks selected by
     the Trustee are quoting on the relevant Interest Determination Date to  the
     principal  London offices of  leading banks in  the London interbank market
     or, in the event  that the Trustee can  determine no such arithmetic  mean,
     (ii)  the lowest one-month United States dollar lending rate which New York
     City  banks  selected  by  the   Trustee  are  quoting  on  such   Interest
     Determination Date to leading European banks.
 
     The establishment of One-Month LIBOR on each Interest Determination Date by
the  Trustee and the Trustee's calculation of the rate of interest applicable to
the Class A Certificates for the related Accrual Period shall (in the absence of
manifest error) be final and binding.
 
REPORTS TO CERTIFICATEHOLDERS
 
     On  each   Distribution   Date,   the  Trustee   will   forward   to   each
Certificateholder,  the  Master  Servicer,  the  Depositor  and  the Certificate
Insurer a statement generally setting forth, among other information:
 
          (i) the amount of the related  distribution to holders of the Class  A
     Certificates   allocable  to  principal,  separately  identifying  (A)  the
     aggregate amount of any Principal Prepayments included therein, and (B) the
     aggregate of all scheduled payments of principal included therein;
 
          (ii) the  amount  of such  distribution  to  holders of  the  Class  A
     Certificates allocable to interest;
 
          (iii)  the  amount  of any  Insured  Payment included  in  the amounts
     distributed to the Class A Certificateholders on such Distribution Date;
 
          (iv) the Carry-Forward Amount for the Class A Certificates;
 
          (v)  the  Class   Certificate  Principal  Balance   of  the  Class   A
     Certificates  after giving effect to the  distribution of principal on such
     Distribution Date;
 
          (vi) the Pool Stated Principal Balance for the following  Distribution
     Date;
 
          (vii)  the Required Subordinated Amount and the Subordinated Amount as
     of such Distribution Date;
 
          (viii) the amount  of the  Servicing Fee paid  to or  retained by  the
     Master Servicer for the related Due Period;
 
          (ix)  the  Pass-Through Rate  for the  Class  A Certificates  for such
     Distribution Date;
 
          (x) the  amount  of Advances  included  in the  distribution  on  such
     Distribution Date;
 
          (xi)  the number and aggregate principal amounts of Mortgage Loans (A)
     delinquent (exclusive of Mortgage Loans in foreclosure) (1) 30 days, (2) 31
     to 60  days, (3)  61  to 90  days  and (4)  91 or  more  days, and  (B)  in
     foreclosure  and delinquent (1)  30 days, (2) 31  to 60 days,  (3) 61 to 90
     days and (4) 91 or more days, in  each case as of the close of business  on
     the last day of the calendar month preceding such Distribution Date;
 
          (xii)  with respect to  any Mortgage Loan that  became an REO Property
     during the preceding calendar month,  the loan number and Stated  Principal
     Balance  of  such  Mortgage  Loan  as  of  the  close  of  business  on the
     Determination Date  preceding  such  Distribution  Date  and  the  date  of
     acquisition thereof;
 
          (xiii) the total number and principal balance of any REO Properties as
     of  the  close  of  business  on  the  Determination  Date  preceding  such
     Distribution Date;
 
                                      S-36
 
<PAGE>

<PAGE>
          (xiv) the aggregate Stated Principal  Balance of all Liquidated  Loans
     and the aggregate of all Realized Losses relating thereto;
 
          (xv)  with respect  to any  Liquidated Loan,  the loan  number, Stated
     Principal Balance and Realized Losses relating thereto; and
 
          (xvi) the amount of any  Subordination Deficiency Amount after  giving
     effect to the distribution of principal on such Distribution Date.
 
     In  addition, within  a reasonable  period of  time after  the end  of each
calendar year, the Trustee will prepare and deliver to each Certificateholder of
record during  the previous  calendar year  a statement  containing  information
necessary  to  enable  Certificateholders  to prepare  their  tax  returns. Such
statements will  not have  been examined  and reported  upon by  an  independent
public accountant.
 
AMENDMENT
 
     The  Pooling and Servicing  Agreement may be amended  by the Depositor, the
Master  Servicer,  the  Seller   and  the  Trustee,   without  the  consent   of
Certificateholders but only with the consent of the Certificate Insurer, for any
of the purposes set forth under 'The Agreements -- Amendment' in the Prospectus.
In  addition,  the  Pooling  and  Servicing  Agreement  may  be  amended  by the
Depositor, the Master Servicer, the Seller  and the Trustee with the consent  of
the  Certificate Insurer and the holders of a Majority in Interest of each Class
of Certificates affected thereby for the purpose of adding any provisions to  or
changing  in any manner or eliminating any  of the provisions of the Pooling and
Servicing  Agreement  or  of  modifying  in   any  manner  the  rights  of   the
Certificateholders;  provided, however, that no such amendment may (i) reduce in
any manner  the amount  of, or  delay the  timing of,  payments required  to  be
distributed  on  any  Certificate without  the  consent  of the  Holder  of such
Certificate; (ii) adversely affect in any material respect the interests of  the
holders  of any  Class of Certificates  in a  manner other than  as described in
clause (i) above,  without the consent  of the holders  of Certificates of  such
Class  evidencing, as  to such Class,  Percentage Interests  aggregating 66%; or
(iii) reduce the aforesaid percentage of aggregate outstanding principal amounts
of Certificates of each 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.
 
OPTIONAL TERMINATION
 
     The Master  Servicer  will  have  the right  to  repurchase  all  remaining
Mortgage  Loans and REO  Properties in the  Trust Fund and  thereby effect early
retirement of all the Certificates, subject to the Pool Stated Principal Balance
of the Mortgage Loans and  REO Properties at the  time of repurchase being  less
than  or equal  to 10%  of Cut-off  Date Pool  Principal Balance  (the 'Optional
Termination Date'). Any such purchase of Mortgage Loans requires the consent  of
the  Certificate  Insurer  if it  would  result  in a  draw  on  the Certificate
Insurance Policy. In the event that  the Master Servicer does not exercise  this
option and the Certificate Insurer did not refuse consenting to such option, the
Certificate  Insurer will  have the option  to purchase, in  whole, the Mortgage
Loans and  REO Properties,  if any,  remaining in  the Trust  Fund on  any  such
Distribution  Date. In the event such option is exercised by the Master Servicer
or the Certificate Insurer, the repurchase will be made at a price equal to  the
sum  of (i) 100%  of the Stated  Principal Balance of  each Mortgage Loan (other
than in respect of REO Property) plus accrued interest thereon at the applicable
Mortgage Rate (or, if such  option is exercised by  the Master Servicer, at  the
applicable  Net Mortgage Rate), (ii) the appraised value of any REO Property (up
to the  Stated  Principal Balance  of  the  related Mortgage  Loan),  (iii)  any
unreimbursed  out-of-pocket  costs and  expenses  and the  principal  portion of
Advances, in  each  case previously  incurred  by  the Master  Servicer  in  the
performance  of  its servicing  obligations  and (iv)  all  amounts owed  to the
Certificate Insurer. Proceeds from such repurchase will be included in Available
Funds and will be distributed to  the Certificateholders. Any repurchase of  the
Mortgage  Loans and  REO Properties  will result in  an early  retirement of the
Certificates.
 
OPTIONAL PURCHASE OF DEFAULTED LOANS
 
     As to any Mortgage Loan which is delinquent in payment by 91 days or  more,
the  Master Servicer may,  at its option,  purchase such Mortgage  Loan from the
Trust Fund at a price equal to 100% of the Stated Principal Balance thereof plus
accrued interest  thereon at  the applicable  Net Mortgage  Rate from  the  date
through which interest was last paid by the related mortgagor or advanced to the
first day of the month in which such amount is to be distributed.
 
                                      S-37
 
<PAGE>

<PAGE>
EVENTS OF DEFAULT; MASTER SERVICER TERMINATION TRIGGER EVENT
 
     Events  of Default will consist of: (i)  any failure by the Master Servicer
to deposit in the Certificate Account  or the Distribution Account the  required
amounts or remit to the Trustee any payment (including an Advance required to be
made  under the  terms of the  Pooling and Servicing  Agreement) which continues
unremedied for five  Business Days after  written notice of  such failure  shall
have  been given to the Master Servicer  by the Trustee, the Certificate Insurer
or the Depositor, or to  the Master Servicer and the  Trustee by the holders  of
Certificates  evidencing not less than 25% of the Voting Rights evidenced by the
Certificates; (ii) any failure by the  Master Servicer to observe or perform  in
any  material respect any other of its covenants or agreements, or any breach of
a representation or  warranty made by  the Master Servicer,  in the Pooling  and
Servicing  Agreement, which continues unremedied for 60 days after the giving of
written notice  of such  failure to  the  Master Servicer  by the  Trustee,  the
Certificate  Insurer or the Depositor, or to the Master Servicer and the Trustee
by the holders of Certificates evidencing not less than 25% of the Voting Rights
evidenced by  the  Certificates;  or (iii)  insolvency,  readjustment  of  debt,
marshalling  of  assets  and  liabilities or  similar  proceedings,  and certain
actions by or  on behalf  of the Master  Servicer indicating  its insolvency  or
inability  to pay its obligations. A 'Master Servicer Termination Trigger Event'
will occur if certain  loss or delinquency levels  are exceeded with respect  to
the  Mortgage Loans, as described in the  Insurance Agreement. As of any date of
determination, (i)  holders of  the Class  A Certificates  will be  allocated  a
percentage  of  all  of the  Voting  Rights  equal to  100%  minus  the fraction
(expressed as a percentage) whose numerator is the Required Subordinated  Amount
on  such date and whose denominator is the Pool Stated Principal Balance on such
date and (ii) holders of the Residual Certificates will be allocated all of  the
remaining  Voting Rights. Voting Rights will be allocated among the Certificates
of each such class in accordance with their respective Percentage Interests.
 
RIGHTS UPON EVENT OF DEFAULT OR MASTER SERVICER TERMINATION TRIGGER EVENT
 
     So long as an  Event of Default under  the Pooling and Servicing  Agreement
remains unremedied, the Trustee shall, but only upon the receipt of instructions
from the Certificate Insurer or the holders of Certificates having not less than
25%  of the Voting Rights evidenced by  the Certificates (with the prior written
consent of the Certificate Insurer), terminate all of the rights and obligations
of the Master Servicer under the Pooling  and Servicing Agreement and in and  to
the   Mortgage  Loans,  whereupon  the  Trustee  will  succeed  to  all  of  the
responsibilities and  duties  of  the  Master Servicer  under  the  Pooling  and
Servicing  Agreement, including  the obligation  to make  Advances. If  a Master
Servicer Termination  Trigger Event  occurs, the  Trustee shall,  but only  upon
receipt  of written instructions from the  Certificate Insurer, terminate all of
the rights  and  obligations  of  the Master  Servicer  under  the  Pooling  and
Servicing  Agreement  and in  and  to the  Mortgage  Loans as  described  in the
preceding sentence. No assurance can be given that termination of the rights and
obligations of the  Master Servicer  under the Pooling  and Servicing  Agreement
would  not adversely affect  the servicing of the  Mortgage Loans, including the
delinquency experience of the Mortgage Loans.
 
     No Certificateholder,  solely  by  virtue  of such  Holder's  status  as  a
Certificateholder, will have any right under the Pooling and Servicing Agreement
to  institute any proceeding with respect thereto, unless such Holder previously
has given to  the Trustee  written notice  of the  continuation of  an Event  of
Default  and unless the holders of Certificates  having not less than 25% of the
Voting Rights evidenced  by the Certificates  have made written  request to  the
Trustee  to institute such proceeding in its  own name as Trustee thereunder and
have offered to the Trustee reasonable indemnity, the Certificate Insurer  shall
have  consented thereto and the Trustee for  60 days has neglected or refused to
institute any such proceeding.
 
THE TRUSTEE
 
     The Bank of New York  will be the Trustee  under the Pooling and  Servicing
Agreement.   The   Depositor  and   Countrywide   may  maintain   other  banking
relationships in  the ordinary  course of  business with  the Trustee.  Class  A
Certificates  may be  surrendered at the  Corporate Trust Office  of the Trustee
located at  101 Barclay  Street, 12  E., New  York, New  York 10286,  Attention:
Corporate  Trust Window or at such other  addresses as the Trustee may designate
from time to time.
 
THE CERTIFICATE GUARANTY INSURANCE POLICY
 
     The following summary of the provisions of the Certificate Insurance Policy
does not purport to be complete and is qualified in its entirety by reference to
the   Certificate    Insurance    Policy,   a    copy    of   which    may    be
 
                                      S-38
 
<PAGE>

<PAGE>
obtained   from  the   Trustee  upon   request.  The   Certificate  Insurer,  in
consideration of the  payment of the  premium and  subject to the  terms of  the
Certificate  Insurance Policy, unconditionally and irrevocably guarantees to any
holder of a Class A Certificate that  an amount equal to each full and  complete
Insured  Payment will be received by the  Trustee, on behalf of the holders, for
distribution to each  such holder of  such holder's proportionate  share of  the
Insured Distribution Amount.
 
     Notwithstanding  the foregoing paragraph,  the Certificate Insurance Policy
does not cover the  liability of the  Trust Fund, the REMIC  or the Trustee  for
withholding  taxes, if any  (including interest and penalties  in respect of any
such liability).
 
     Payment of claims on the Certificate Insurance Policy made in respect of an
Insured Payment will be made by the Certificate Insurer following Receipt by the
Certificate Insurer of the appropriate notice for payment on the later to  occur
of  (i) 12:00 noon New York City time,  on the Business Day following Receipt of
such notice for payment and (ii) 12:00 noon  New York City time, on the date  on
which such payment was due on the Class A Certificates.
 
     If  payment of any amount guaranteed by the Certificate Insurer pursuant to
the Certificate  Insurance  Policy is  avoided  as a  preference  payment  (such
amount,  the  'Preference  Amount')  under  applicable  bankruptcy,  insolvency,
receivership or similar law, the Certificate Insurer will pay such amount out of
the funds of the Certificate Insurer on the later 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 the  Certificate Insurer 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 Holder  of
a  Class A  Certificate is required  to return all  or a portion  of any Insured
Distribution Amount distributed with respect to the Class A Certificates  during
the  term of  the Certificate Insurance  Policy because  such distributions were
avoidable  as  preference  payments  under  applicable  bankruptcy  law,  (B)  a
certificate  of the holder  of the Class  A Certificate that  the Order has been
entered and is not subject to any  stay and (C) an assignment duly executed  and
delivered  by  the  holder  of the  Class  A  Certificate, in  such  form  as is
reasonably required by the Certificate Insurer and provided to the holder of the
Class A Certificate  by the  Certificate Insurer, irrevocably  assigning to  the
Certificate  Insurer  all  rights  and  claims of  the  holder  of  the  Class A
Certificate relating to or  arising under the Class  A Certificates against  the
debtor  which made  such preference  payment or  otherwise with  respect to such
preference payment, or (ii) the date of Receipt by the Certificate Insurer  from
the  Trustee of the items referred  to in clauses (A), (B)  and (C) above if, at
least four Business Days prior to such date of Receipt, the Certificate  Insurer
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 bankruptcy named in the Order and not to the Trustee or any holder of a Class
A  Certificate  directly  (unless  a  holder  of  the  Class  A  Certificate 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  holder of  the  Class  A
Certificate   upon  proof  of  such   payment  reasonably  satisfactory  to  the
Certificate Insurer).
 
     The terms  'Receipt'  and  'Received,'  with  respect  to  the  Certificate
Insurance  Policy, mean  actual delivery to  the Certificate Insurer  and to its
fiscal agent appointed by the Certificate  Insurer at its option, if any,  prior
to  12:00 noon, New York City time, on  a Business Day; delivery either on a day
that is not a  Business Day or after  12:00 noon, New York  City time, shall  be
deemed  to be  Receipt on  the next  succeeding Business  Day. If  any notice or
certificate given under each Certificate Insurance 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 the  Certificate Insurer  or the  fiscal
agent shall promptly so advise the Trustee and the Trustee may submit an amended
notice.
 
     Under  the Certificate Insurance 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,  the State of  California or the city  in which the  Corporate
Trust  Office of  the Trustee  is located, are  authorized or  obligated by law,
executive order or governmental decree to be closed.
 
     The Certificate  Insurer's  obligations  under  the  Certificate  Insurance
Policy  in respect of an Insured Distribution  Amount shall be discharged to the
extent funds equal to the related Insured Payment are transferred to the Trustee
as provided in the Certificate Insurance  Policy, whether or not such funds  are
properly applied by the Trustee.
 
                                      S-39
 
<PAGE>

<PAGE>
     The Certificate Insurer shall be subrogated to the rights of each holder of
a  Class  A  Certificate  to  receive payments  of  principal  and  interest, as
applicable, with respect  to distributions on  the Class A  Certificates to  the
extent of any payment by the Certificate Insurer under the Certificate Insurance
Policy.  To the  extent the  Certificate Insurer  makes Insured  Payments either
directly or indirectly  (as by  paying through the  Trustee) to  the holders  of
Class  A Certificates, the Certificate Insurer  will be subrogated to the rights
of such holders with respect  to such Insured Payments,  shall be deemed to  the
extent of the payments so made to be a registered holder of Class A Certificates
for purposes of payment and shall receive all future Reimbursement Amounts until
all such Insured Payments by the Certificate Insurer have been fully reimbursed,
provided  that the holders of Class A Certificates have received the full amount
of the Insured Distribution Amounts.
 
     The terms of the Certificate  Insurance Policy cannot be modified,  altered
or   affected  by  any  other  agreement   or  instrument,  or  by  the  merger,
consolidation or dissolution of the Depositor. The Certificate Insurance  Policy
by its terms may not be canceled or revoked. The Certificate Insurance Policy is
governed by the laws of the State of New York.
 
     The  Certificate Insurance Policy  is not covered  by the Property/Casualty
Insurance Security fund specified in Article  76 of the New York Insurance  Law.
The  Certificate  Insurance  Policy  is not  covered  by  the  Florida Insurance
Guaranty Association  created  under Part  II  of  Chapter 631  of  the  Florida
Insurance  Code. In the event the  Certificate Insurer were to become insolvent,
any claims  arising under  the Certificate  Insurance Policy  are excluded  from
coverage  by the California Insurance Guaranty Association, established pursuant
to Article 14.2 of Chapter 1 of part 2 of Division 1 of the California Insurance
Code.
 
     Pursuant to the  terms of  the Pooling  and Servicing  Agreement, unless  a
Certificate  Insurer Default (as defined in the Pooling and Servicing Agreement)
exists, the Certificate Insurer shall be deemed to be the holder of the Class  A
Certificates  for certain  purposes (other than  with respect to  payment on the
Class A Certificates), will be  entitled to exercise all  rights of the Class  A
Certificateholders  thereunder,  without the  consent of  such holders,  and the
Class A Certificateholders may exercise such rights only with the prior  written
consent  of the Certificate  Insurer. In addition,  the Certificate Insurer will
have certain additional  rights as third  party beneficiary to  the Pooling  and
Servicing Agreement.
 
     In  the absence of payments under the Certificate Insurance Policy, Class A
Certificateholders will bear directly the credit and other risks associated with
their beneficial ownership interest in the Trust Fund.
 
RIGHTS OF THE CERTIFICATE INSURER
 
     The Pooling and Servicing Agreement provides that the Trustee is  permitted
to  distribute Insured Payments only  for purposes of paying  the holders of the
Class A Certificates any Insured  Distribution Amount and any unpaid  Preference
Amount for which, in each case, a claim was made to the Certificate Insurer.
 
     The  Certificate Insurer, until  all such Insured  Payments have been fully
reimbursed and  all amounts  due  the Certificate  Insurer under  the  Insurance
Agreement  have been paid, will be entitled to receive the Reimbursement Amount.
However, the Certificate Insurer  will not be entitled  to reimbursement on  any
Distribution Date unless on such Distribution Date the Certificate Insurer shall
have  paid all amounts  required to have  been paid by  it under the Certificate
Insurance Policy on or prior to such Distribution Date.
 
     Provided no Certificate Insurer Default has occurred and is continuing, the
Certificate Insurer shall have the right to direct certain actions of the Master
Servicer and Trustee.
 
     The Certificate Insurance Policy does not  guarantee to the holders of  the
Class A Certificates any specified rate of Principal Prepayments.
 
THE CERTIFICATE INSURER
 
     The  following information set  forth in this section  has been provided by
the  Insurer.  Accordingly,  neither  the   Depositor,  the  Servicer  nor   any
Underwriter makes any representation as to the accuracy and completeness of such
information.
 
     General. Financial Security Assurance Inc. (the 'Certificate Insurer') is a
monoline  insurance company incorporated in 1984 under  the laws of the State of
New York.  The  Certificate Insurer  is  licensed  to engage  in  the  financial
guaranty  insurance  business in  all 50  states, the  District of  Columbia and
Puerto Rico.
 
     The Certificate 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
 
                                      S-40
 
<PAGE>

<PAGE>
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
Certificate  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.  The  Certificate  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  Certificate 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  Certificate 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
Certificate   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  Certificate
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  Certificate Insurer's claims-paying
ability is rated  'Aaa' by Moody's  and 'AAA' by  S&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. See 'Ratings' herein.
 
     Capitalization.  The following table  sets forth the  capitalization of the
Certificate Insurer and its wholly owned subsidiaries on the basis of  generally
accepted accounting principles as of March 31, 1997 (in thousands):
 
<TABLE>
<CAPTION>
                                                                                           MARCH 31, 1997
                                                                                           --------------
                                                                                            (UNAUDITED)
 
<S>                                                                                        <C>
Deferred Premium Revenue
  (net of prepaid reinsurance premiums).................................................     $  361,589
Shareholder's Equity:
     Common Stock.......................................................................         15,000
     Additional Paid-In Capital.........................................................        654,127
     Unrealized Loss on Investments (net of deferred income taxes)......................         (2,030)
     Accumulated Earnings...............................................................        157,842
                                                                                           --------------
Total Shareholder's Equity..............................................................     $  824,939
                                                                                           --------------
Total Deferred Premium Revenue and Shareholder's Equity.................................     $1,186,528
                                                                                           --------------
                                                                                           --------------
</TABLE>
 
     For  further  information  concerning  the  Certificate  Insurer,  see  the
Consolidated Financial Statements of the Insurer 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 of  the
Certificate  Insurer  are  available  upon  request to  the  State  of  New York
Insurance Department.
 
     Incorporation of Certain Documents by Reference. The consolidated financial
statements of  the  Certificate Insurer  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: Annual  Report  on Form  10-K  for the  year ended
December 31, 1996 which report is included as an exhibit financial statements of
the Insurer  and Subsidiaries  for the  year  ended December  31, 1996  and  the
 
                                      S-41
 
<PAGE>

<PAGE>
unaudited  financial statements of the  Certificate Insurer and Subsidiaries for
the three-month  period ended  March 31,  1997  included as  an exhibit  to  the
Quarterly Report on Form 10-Q for the period ended March 31, 1997.
 
     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 101  Barclay Street, 12E,  New York, New  York
10286,  Attention: Corporate Trust Administration 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 Class A 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  policy holders, 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.
 
     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 here from, other than with respect to the  accuracy
of information regarding Financial Security set forth under the heading ' -- The
Certificate Insurer.'
 
                                      S-42


<PAGE>

<PAGE>
                 YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS
 
GENERAL
 
     Each Accrual Period for the Class A Certificates will consist of the actual
number of days elapsed from the 25th day of the month preceding the month of the
applicable  Distribution Date (or, in the case of the first Accrual Period, from
the Closing Date) through the 24th day of the month of such Distribution Date.
 
INTEREST RATE FLUCTUATIONS
 
     The yield to investors  on the Class A  Certificates will be sensitive  to,
among  other things,  the level  of One-Month LIBOR,  the level  of the Mortgage
Index on  each Interest  Determination Date  and to  the additional  limitations
specified  herein affecting the Pass-Through Rate  for the Class A Certificates.
As described herein, the Pass-Through Rate  for the Class A Certificates may  in
no  event exceed the applicable  Class A Available Funds  Cap, which depends, in
large part, on the Net Mortgage Rates of the Mortgage Loans in effect during the
preceding calendar month. Disproportionate principal payments (whether resulting
from full or partial  prepayments) on Mortgage Loans  having Net Mortgage  Rates
higher  or lower  than the  Pass-Through Rate for  the Class  A Certificates (as
calculated solely  pursuant  to  clauses  (i) and  (ii)  of  the  definition  of
'Pass-Through  Rate' for the Class A Certificates herein) could therefore affect
the yield on  such Certificates.  In particular, the  yield to  maturity of  the
Class   A  Certificates  could   be  lower  than   that  otherwise  produced  if
disproportionate principal payments (including prepayments) are made on Mortgage
Loans having  Net Mortgage  Rates  that exceed  the related  Pass-Through  Rate.
Although  each of the Mortgage  Loans bears interest at  an adjustable rate, the
interest rate on  a majority  of such  Mortgage Loans  will not  adjust for  two
years,  and thereafter, adjustments to  such rate is subject  to a Periodic Rate
Cap and a  Maximum Mortgage Rate.  If the Mortgage  Index changes  substantially
between  Adjustment Dates, the adjusted Mortgage Rate on a related Mortgage Loan
may not  equal the  Mortgage Index  plus the  related Gross  Margin due  to  the
constraint  of such caps. In  such event, the related  Net Mortgage Rate will be
less than would have been the case in the absence of such caps.
 
     Although  the  Mortgage  Rates  on  the  Mortgage  Loans  are  subject   to
adjustment, the Mortgage Rates adjust less frequently than the Pass-Through Rate
and  adjust by reference to  the Mortgage Index. Changes  in One-Month LIBOR may
not correlate with changes in the Mortgage Index and also may not correlate with
prevailing interest rates. It is possible  that an increased level of  One-Month
LIBOR could occur simultaneously with a lower level of prevailing interest rates
which  would be expected  to result in faster  prepayments, thereby reducing the
weighted average life  of the Class  A Certificates. In  addition, the  Mortgage
Rate  applicable to the Mortgage Loans and  any Adjustment Date will be based on
the Mortgage Index value most recently announced generally as of a date 45  days
prior to such Adjustment Date. Thus, if the Mortgage Index value with respect to
a  Mortgage Loan rises, the  lag in time before  the corresponding Mortgage Rate
increases will, all other things being equal, slow the upward adjustment of  the
Class A Available Funds Cap. See 'The Mortgage Pool' herein.
 
     Although  the Pooling and  Servicing Agreement provides  a mechanism to pay
any Class A Basis Risk Carryover Amount,  there is no assurance that funds  will
be  available to pay such amount.  In addition, the Certificate Insurance Policy
will not  cover  the  payment of,  and  the  ratings assigned  to  the  Class  A
Certificates do not address the likelihood of the payment of, any such amount.
 
     The  extent to which the yield to  maturity of the Class A Certificates may
vary from the  anticipated yield  will depend  upon the  degree to  which it  is
purchased at a discount or premium and, correspondingly, the degree to which the
timing  of  payments  thereon  is  sensitive  to  prepayments,  liquidations and
purchases of  the Mortgage  Loans.  In particular,  in the  case  of a  Class  A
Certificate purchased at a discount, an investor should consider the risk that a
slower  than anticipated rate of  principal payments, liquidations and purchases
of the Mortgage Loans could result in  an actual yield to such investor that  is
lower  than the  anticipated yield  and, in  the case  of a  Class A Certificate
purchased at  a  premium,  the risk  that  a  faster than  anticipated  rate  of
principal  payments,  liquidations and  purchases of  such Mortgage  Loans could
result in an actual yield  to such investor that  is lower than the  anticipated
yield.
 
DEFAULTS AND DELINQUENT PAYMENTS
 
     The  yield to  maturity of  the Class A  Certificates will  be sensitive to
defaults and delinquent  payments on  the Mortgage Loans.  If a  purchaser of  a
Class A Certificate calculates its anticipated yield based on an assumed rate of
default  and amount of losses that is lower  than the default rate and amount of
losses actually incurred and  not covered by  the Certificate Insurance  Policy,
its actual yield to maturity will be lower than that so calculated and could, in
the event of substantial losses, be negative. The timing of Realized Losses that
are not covered by
 
                                      S-43
 
<PAGE>

<PAGE>
payments  under the Certificate Insurance Policy  will also affect an investor's
actual yield to  maturity even  if the  rate of  defaults and  severity of  such
losses  are  consistent with  an investor's  expectations. Realized  Losses will
reduce the  Available Funds  which will  slow the  amortization of  the Class  A
Certificates. A draw on the Certificate Insurance Policy in respect of principal
will  not be made  unless a Subordination  Deficit exists. Thus,  holders of the
Class A Certificates may  not receive reimbursement for  Realized Losses in  the
month  following  the  occurrence  of such  losses.  However,  such  Holders are
entitled to  receive  ultimate  reimbursement  for  Realized  Losses  under  the
Certificate Insurance Policy. In general, the earlier a loss occurs, the greater
is  the effect on an investor's yield to  maturity. There can be no assurance as
to the delinquency, foreclosure or loss experience with respect to the  Mortgage
Loans.  Because the Mortgage Loans are underwritten in accordance with standards
less stringent than those generally acceptable to FNMA and FHLMC with regard  to
a  borrower's credit standing  and repayment ability,  the risk of delinquencies
with respect to, and losses on, the Mortgage Loans will be greater than that  of
mortgage loans underwritten in accordance with FNMA and FHLMC standards.
 
PREPAYMENT CONSIDERATIONS AND RISKS
 
     The  rates of principal payments on the Class A Certificates, the aggregate
amount of distributions on the Class A Certificates and the yield to maturity of
the Class A Certificates will  be related to, among  other things, the rate  and
timing  of payments of  principal on the  Mortgage Loans. The  rate of principal
payments on the  Mortgage Loans  will in turn  be affected  by the  amortization
schedules  of the Mortgage  Loans which will  change periodically to accommodate
adjustments to  the Mortgage  Rates and  by the  rate of  Principal  Prepayments
thereon (including for this purpose, prepayments resulting from (i) refinancing,
(ii)  liquidations  of  the  Mortgage  Loans  due  to  defaults,  casualties and
condemnations and (iii) repurchases by Countrywide or the Master Servicer).  The
Mortgage  Loans  may  be  prepaid  by  the  mortgagors  at  any  time;  however,
approximately 52.86%  of  the  Statistic Calculation  Pool  Mortgage  Loans  (by
Statistic Calculation Date Principal Balance) have a prepayment charge which may
be  applied to  full prepayments  by borrowers  typically during  the first five
years after origination  under the limited  circumstances described above  under
'The  Mortgage Pool --  General.' Increases in the  required monthly payments on
the Mortgage Loans  in excess  of those  assumed in  underwriting such  Mortgage
Loans  may  result  in a  default  rate higher  than  that which  may  have been
experienced had  the Mortgage  Loans borne  fixed interest  rates. The  Mortgage
Loans are subject to the 'due-on-sale' provisions included therein.
 
     Prepayments,  liquidations and  purchases of the  Mortgage Loans (including
any optional purchase by the Master Servicer of a defaulted Mortgage Loan or any
purchase by the  Master Servicer  or the  Certificate Insurer  of the  remaining
Mortgage  Loans and REO Property in  connection with the optional termination of
the Trust Fund) will, subject to certain conditions, result in distributions  to
the  Class A  Certificateholders of  principal amounts  that would  otherwise be
distributed over the remaining  terms of the Mortgage  Loans. Since the rate  of
payment  of principal on the  Mortgage Loans will depend  on future events and a
variety of factors, no  assurance can be given  as to such rate  or the rate  of
Principal Prepayments.
 
     The rate of principal payments (including prepayments) on pools of mortgage
loans  may vary significantly  over time and  may be influenced  by a variety of
economic, geographic, social and other factors, including changes in mortgagors'
housing needs,  job  transfers,  unemployment,  mortgagors  net  equity  in  the
mortgaged  properties and servicing decisions. No  assurances can be given as to
the rate of  prepayments on the  Mortgage Loans in  stable or changing  interest
rate  environments.  In  general,  if prevailing  interest  rates  were  to fall
significantly below the Mortgage Rates on the 2/28 Mortgage Loans prior to their
first  Adjustment  Dates,  such  Mortgage  Loans  could  be  subject  to  higher
prepayment  rates than if prevailing  interest rates were to  remain at or above
the Mortgage Rates on  such Mortgage Loans.  Conversely, if prevailing  interest
rates  were to  rise significantly,  the rate  of prepayments  on these Mortgage
Loans would generally be expected to decrease.
 
     All of the Mortgage Loans are adjustable rate mortgage loans ('ARMs').  The
rate  of principal  prepayments with  respect to  ARMs has  fluctuated in recent
years. As is the case with  conventional fixed-rate mortgage loans, ARMs may  be
subject  to a greater rate of principal prepayments in a declining interest rate
environment.  For  example,   if  prevailing   interest  rates   were  to   fall
significantly,  ARMs  could  be  subject  to  higher  prepayment  rates  than if
prevailing interest rates were  to remain constant  because the availability  of
fixed-rate mortgage loans at competitive interest rates may encourage mortgagors
to  refinance their ARMs to 'lock in'  lower fixed interest rates. The existence
of the applicable Periodic  Rate Cap and Maximum  Mortgage Rate also may  affect
the likelihood of prepayments resulting from refinancings. In addition, the 2/28
Mortgage Loans may
 
                                      S-44
 
<PAGE>

<PAGE>
experience  prepayments at rates which differ  from the other ARMs. Finally, the
delinquency and loss experience of the ARMs may differ from that on conventional
fixed rate Mortgage Loans because the amount of the monthly payments on the ARMs
are subject to adjustment on each Adjustment Date.
 
     The timing of changes in the rate of prepayments on the Mortgage Loans  may
significantly affect an investor's actual yield to maturity, even if the average
rate  of principal  payments is  consistent with  an investor's  expectation. In
general, the  earlier a  prepayment  of principal  on  the Mortgage  Loans,  the
greater  the  effect  on an  investor's  yield  to maturity.  The  effect  on an
investor's yield 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 Class  A Certificates  may not  be offset  by  a
subsequent like decrease (or increase) in the rate of principal payments.
 
OVERCOLLATERALIZATION PROVISIONS
 
     The  operation of the  overcollateralization provisions of  the Pooling and
Servicing Agreement  will  affect the  weighted  average  life of  the  Class  A
Certificates and consequently the yield to maturity of such Certificates. Unless
and  until the Subordinated Amount equals  the Required Subordinated Amount, Net
Monthly Excess Cashflow  will be applied  as distributions of  principal of  the
Class  A Certificates, thereby  reducing the weighted  average life thereof. The
actual Subordinated Amount  may change  from Distribution  Date to  Distribution
Date  producing uneven distributions of Net  Monthly Excess Cash Flow. There can
be no assurance as  to when or  whether the Subordinated  Amount will equal  the
related Required Subordinated Amount.
 
     Net  Monthly  Excess Cashflow  generally  is a  function  of the  excess of
interest collected or advanced on the Mortgage Loans over the interest  required
to  pay interest on  the Class A  Certificates, the premium  for the Certificate
Insurance Policy and certain Trust Fund expenses. Mortgage Loans with higher Net
Mortgage Rates will contribute more interest to the Net Monthly Excess Cashflow.
Mortgage Loans with higher  Net Mortgage Rates may  prepay faster than  Mortgage
Loans  with relatively lower Net Mortgage Rates in response to a given change in
market interest rates. Any such  disproportionate prepayments of Mortgage  Loans
with  higher Net Mortgage Rates  may adversely affect the  amount of Net Monthly
Excess Cashflow available to make accelerated payments of principal of the Class
A Certificates.
 
     As a result of the interaction of the foregoing factors, the effect of  the
overcollateralization  provisions on  the weighted average  life of  the Class A
Certificates may vary significantly over time.
 
LIMITATION ON ADJUSTMENTS
 
     Although each  of  the  Mortgage  Loans bears  interest  at  an  adjustable
Mortgage  Rate, a majority of the Mortgage  Rates will not adjust for two years.
In addition, the  adjustments of the  Mortgage Rate for  any such Mortgage  Loan
will  not exceed the Periodic  Rate Cap, and the Mortgage  Rate will in no event
exceed the Maximum Mortgage Rate for such Mortgage Loan, regardless of the level
of interest rates generally or the  rate otherwise produced by adding the  Index
and  the Gross Margin. In addition, such adjustments will be subject to rounding
to the nearest 0.125%.  Substantially all of the  ARMs were originated at  rates
that  were lower  than the  sum of  the then-applicable  Mortgage Index  and the
related Gross Margin. Such Mortgage Loans are  more likely to be subject to  the
applicable Periodic Rate Cap on their first, and possibly subsequent, Adjustment
Dates.
 
ADDITIONAL INFORMATION
 
     The  Depositor intends  to file certain  additional yield  tables and other
computational materials  with  respect to  the  Class A  Certificates  with  the
Securities  and Exchange Commission in a report on  Form 8-K to be dated May 23,
1997. Such tables and materials were prepared by the Underwriters at the request
of  certain  prospective  investors,  based  on  assumptions  provided  by,  and
satisfying  the special requirements of, such prospective investors. Such tables
and assumptions may  be based on  assumptions that differ  from the  Structuring
Assumptions. Accordingly, such tables and other materials may not be relevant to
or appropriate for investors other than those specifically requesting them.
 
WEIGHTED AVERAGE LIFE OF THE CLASS A CERTIFICATES
 
     The  following  information is  given solely  to  illustrate the  effect of
prepayments on the Mortgage Loans  on the weighted average  life of the Class  A
Certificates  under  the  stated assumptions  and  is  not a  prediction  of the
prepayment rate that might actually be experienced by the Mortgage Loans.
 
                                      S-45
 
<PAGE>

<PAGE>
     Weighted average life refers to the average amount of time from the date of
issuance of a security until each dollar  of principal of such security will  be
repaid  to the investor. The  weighted average life of  the Class A Certificates
will be affected primarily by the rate at which principal on the Mortgage  Loans
is  paid.  Principal  payments on  the  Mortgage Loans  may  be in  the  form of
scheduled amortization or prepayments (for  this purpose, the term  'prepayment'
includes repayments and liquidations due to default or other dispositions of the
Mortgage  Loans).  Prepayments  on contracts  may  be measured  by  a prepayment
standard or model.  The model  used in this  Prospectus Supplement  ('Prepayment
Model')  is based on an assumed rate of prepayment each month of the then unpaid
principal balance of a pool of mortgage loans similar to the Mortgage Loans. For
the  Mortgage  Loans,  100%  of  the  Prepayment  Model  assumes  a  conditional
prepayment  rate ('CPR') of 4.0% per annum  of the then unpaid principal balance
of such mortgage loans in the first month of the life of the mortgage loans  and
an  additional approximately 1.455%  (precisely 16/11%) per  annum in each month
thereafter until the 12th month. Beginning in  the 12th month and in each  month
thereafter  during the life of the mortgage  loans, 100% of the Prepayment Model
for the Mortgage Loans assumes a CPR of 20%.
 
     As used in  the following tables  '0% of the  Prepayment Model' assumes  no
prepayments  on the Mortgage  Loans; '100% of the  Prepayment Model' assumes the
Mortgage Loans  will prepay  at rates  equal  to 100%  of the  Prepayment  Model
assumed  prepayment rates;  '50% of the  Prepayment Model'  assumes the Mortgage
Loans will  prepay  at  rates equal  to  50%  of the  Prepayment  Model  assumed
prepayment rates; '125% of the Prepayment Model' assumes the Mortgage Loans will
prepay  at rates equal to 125% of the Prepayment Model assumed prepayment rates;
and '150% of  the Prepayment Model'  assumes the Mortgage  Loans will prepay  at
rates equal to 150% of the Prepayment Model assumed prepayment rates.
 
     There is no assurance, however, that prepayments on the Mortgage Loans will
conform to any level of the Prepayment Model, and no representation is made that
the  Mortgage  Loans will  prepay at  the  prepayment rates  shown or  any other
prepayment rate. The rate  of principal payments on  pools of mortgage loans  is
influenced  by  a variety  of economic,  geographic,  social and  other factors,
including the level  of interest  rates. Other factors  affecting prepayment  of
mortgage  loans include  changes in obligors'  housing needs,  job transfers and
unemployment. In the case of mortgage  loans in general, if prevailing  interest
rates  fall significantly below  the interest rates on  such mortgage loans, the
mortgage loans  are likely  to be  subject to  higher prepayment  rates than  if
prevailing  interest rates remain at  or above the rates  borne by such mortgage
loans. Conversely, if prevailing interest rates rise above the interest on  such
mortgage loans, the rate of prepayment would be expected to decrease.
 
     The  tables set forth below  assume that there are  no delinquencies on the
Mortgage Loans and that there will  be sufficient Available Funds to  distribute
interest  on the Class  A Certificates and the  Principal Distribution Amount to
the Class A Certificateholders.
 
     The percentages  and weighted  average lives  in the  following table  were
determined  assuming that (i)  scheduled interest and  principal payments on the
Mortgage Loans are received in a timely  manner and prepayments are made at  the
indicated  percentages of the Prepayment Model set  forth in the table; (ii) the
Master Servicer does exercise its right of optional termination described above;
(iii) the Mortgage Loans will, as of the Cut-off Date, have the  characteristics
set forth below under 'Assumed Mortgage Loan Characteristics'; (iii) a servicing
fee  of 0.50% per  annum will be paid  to the Master  Servicer; (iv) the closing
date of the  sale of the  Class A Certificates  is as set  forth in 'Summary  of
Terms'  herein; and (v) the Mortgage Index is 6.00% per annum. No representation
is made that the Mortgage Loans  will experience delinquencies or losses at  the
respective rates assumed above or at any other rates.
 
                     ASSUMED MORTGAGE LOAN CHARACTERISTICS
<TABLE>
<CAPTION>
                                                  INITIAL    ORIGINAL    REMAINING
                                    CURRENT        GROSS      TERM TO     TERM TO             MAXIMUM                NEXT RATE
                                   PRINCIPAL      MORTGAGE   MATURITY    MATURITY    GROSS     RATE     PERIODIC    ADJUSTMENT
AMORTIZATION METHODOLOGY            BALANCE         RATE     (MONTHS)    (MONTHS)    MARGIN     CAP     RATE CAP       DATE
- -------------------------------  --------------   --------   ---------   ---------   ------   -------   --------   -------------
 
<S>                              <C>              <C>        <C>         <C>         <C>      <C>       <C>        <C>
Level Pay......................  $ 3,407,371.81     8.327%      357         355      5.914 %  15.291 %    1.500%   August 1997
Level Pay......................  $23,767,735.84     8.482%      357         357      5.870 %  15.482 %    1.500%   October 1997
Level Pay......................  $20,282,269.59     8.736%      353         353      6.079 %  15.736 %    1.500%   November 1997
Level Pay......................  $ 6,050,442.17     9.307%      360         359      6.173 %  16.307 %    1.500%   February 1999
Level Pay......................  $59,463,154.07     9.491%      360         360      6.048 %  16.490 %    1.500%   April 1999
Level Pay......................  $63,029,026.53     9.427%      360         360      6.090 %  16.427 %    1.500%   May 1999
 
<CAPTION>
 
                                    RATE
                                 ADJUSTMENT
AMORTIZATION METHODOLOGY         FREQUENCY
- -------------------------------  ----------
<S>                              <C>
Level Pay......................   6 months
Level Pay......................   6 months
Level Pay......................   6 months
Level Pay......................   6 months
Level Pay......................   6 months
Level Pay......................   6 months
</TABLE>
 
                                      S-46
 
<PAGE>

<PAGE>
     Since  the  table was  prepared  on the  basis  of the  assumptions  in the
preceding paragraph, there are discrepancies between the characteristics of  the
actual  Mortgage Loans and the characteristics  of the mortgage loans assumed in
preparing the table. Any such discrepancy may have an effect upon the percentage
of the Original Class Certificate Principal Balance for the Class A Certificates
outstanding and weighted average lives of such Class A Certificates set forth in
the following table. In addition, since the actual Mortgage Loans and the  Trust
Fund have characteristics which differ from those assumed in preparing the table
set  forth below, the distributions of principal on the Class A Certificates may
be made earlier or later than as indicated in the table.
 
     It is  not likely  that the  Mortgage  Loans will  prepay at  any  constant
percentage  of the Prepayment Model  to maturity or that  all the Mortgage Loans
will prepay  at the  same rate.  In  addition, the  diverse remaining  terms  to
maturity  of  the Mortgage  Loans  (which include  recently  originated Mortgage
Loans) could produce slower distributions of principal than as indicated in  the
tables  at the various percentages of the Prepayment Model specified even if the
weighted average remaining term to maturity of the Mortgage Loans is the same as
the weighted average  remaining term to  maturity of the  Assumed Mortgage  Loan
Characteristics.
 
     Investors  are urged  to make  their investment  decisions on  a basis that
includes their determination as to anticipated prepayment rates under a  variety
of the assumptions discussed herein.
 
     Based  on  the foregoing  assumptions,  the following  table  indicates the
percentage of the Original  Class Certificate Principal Balance  of the Class  A
Certificates  that would  be outstanding  after each of  the dates  shown at the
indicated percentages of  the Prepayment  Model and  the corresponding  weighted
average life of such Class A Certificates.
 
                                      S-47
 
<PAGE>

<PAGE>
   PERCENT OF THE INITIAL CLASS CERTIFICATE PRINCIPAL BALANCE OF THE CLASS A
               CERTIFICATES AT THE RESPECTIVE PERCENTAGES OF THE
                       PREPAYMENT MODEL SET FORTH BELOW:
 
<TABLE>
<CAPTION>
                                                            PREPAYMENTS (% OF PREPAYMENT MODEL)
                                                -----------------------------------------------------------
DISTRIBUTION DATE                                0%       50%      100%     125%     150%     200%     250%
- --------------------------------------------    -----     ----     ----     ----     ----     ----     ----
 
<S>                                             <C>       <C>      <C>      <C>      <C>      <C>      <C>
Initial Percentage..........................      100      100     100      100      100      100      100
May 1998....................................       97       91      84       81       78       72       66
May 1999....................................       96       81      67       60       54       42       31
May 2000....................................       96       72      52       44       37       25       16
May 2001....................................       95       64      42       33       26       15        0
May 2002....................................       94       57      33       25       18        0        0
May 2003....................................       94       51      26       18       12        0        0
May 2004....................................       93       45      21       14        0        0        0
May 2005....................................       92       40      17       10        0        0        0
May 2006....................................       91       36      13        0        0        0        0
May 2007....................................       90       32      10        0        0        0        0
May 2008....................................       89       28       0        0        0        0        0
May 2009....................................       88       25       0        0        0        0        0
May 2010....................................       86       22       0        0        0        0        0
May 2011....................................       84       20       0        0        0        0        0
May 2012....................................       82       17       0        0        0        0        0
May 2013....................................       80       15       0        0        0        0        0
May 2014....................................       78       13       0        0        0        0        0
May 2015....................................       75       12       0        0        0        0        0
May 2016....................................       72       10       0        0        0        0        0
May 2017....................................       68        0       0        0        0        0        0
May 2018....................................       64        0       0        0        0        0        0
May 2019....................................       60        0       0        0        0        0        0
May 2020....................................       55        0       0        0        0        0        0
May 2021....................................       49        0       0        0        0        0        0
May 2022....................................       43        0       0        0        0        0        0
May 2023....................................       36        0       0        0        0        0        0
May 2024....................................       28        0       0        0        0        0        0
May 2025....................................       20        0       0        0        0        0        0
May 2026....................................       10        0       0        0        0        0        0
May 2027....................................        0        0       0        0        0        0        0
Weighted Average Life (years)(1)............    21.54     7.82    4.16     3.35     2.80     2.10     1.67
</TABLE>
 
- ------------
 
(1) The  weighted average life of the Class  A Certificates is determined by (i)
    multiplying the amount of each principal distribution by the number of years
    from the initial date of issuance of the Class A Certificates to the related
    Distribution Date, (ii) summing  the results and (iii)  dividing the sum  by
    the initial Class Certificate Principal Balance of the Class A Certificates.
 
                                      S-48


<PAGE>

<PAGE>
                                USE OF PROCEEDS
 
     The  Depositor  will apply  the net  proceeds of  the sale  of the  Class A
Certificates against the purchase price of the Mortgage Loans.
 
                        FEDERAL INCOME TAX CONSEQUENCES
 
     An election will be made to treat the Trust Fund as a 'real estate mortgage
investment conduit' (a  'REMIC') for federal  income tax purposes.  The Class  A
Certificates  will constitute 'regular interests' in the REMICs and the Residual
Certificates will  constitute the  sole  class of  'residual interests'  in  the
REMIC.
 
ORIGINAL ISSUE DISCOUNT
 
     For  purposes of  determining the  amount and  rate of  accrual of original
issue discount and market discount, the  Depositor intends to assume that  there
will  be  prepayments on  the Mortgage  Loans at  a  rate equal  to 125%  of the
Prepayment Model. No  representation is made  as to whether  the Mortgage  Loans
will  prepay at that rate or any other rate. See 'Yield, Prepayment and Maturity
Considerations' herein and 'Federal Income Tax Consequences' in the Prospectus.
 
     The Class A Certificates may  be treated as being  issued at a premium.  In
such  case, the Class  A Certificateholders may  elect under Section  171 of the
Code to amortize such premium under the constant yield method and to treat  such
amortizable  premium as an  offset to interest income  on the Certificates. Such
election, however,  applies  to  all the  Certificateholder's  debt  instruments
acquired on or after the first taxable year in which the election is first made,
and should only be made after consulting with a tax adviser.
 
     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,  such  Certificateholder  will be  permitted  to  offset such
amounts  only  against  the  respective   future  income,  if  any,  from   such
Certificate. Although the tax treatment is uncertain, a Certificateholder may be
permitted to deduct a loss to the extent that such Holder's respective remaining
basis in such Certificate exceeds the maximum amount of future payments to which
such  Holder  is  entitled, assuming  no  further Principal  Prepayments  of the
Mortgage Loans are  received. Although the  matter is not  free from doubt,  any
such loss might be treated as a capital loss.
 
SPECIAL TAX ATTRIBUTES OF THE CLASS A CERTIFICATES
 
     As  is described more fully under  'Federal Income Tax Consequences' in the
Prospectus, the  Class A  Certificates will  represent qualifying  assets  under
Sections 856(c)(5)(A) and 7701(a)(19)(C)(v) of the Code, and net interest income
attributable  to  the  Class A  Certificates  will be  'interest  on obligations
secured  by  mortgages  on  real   property'  within  the  meaning  of   Section
856(c)(3)(B)  of the Code, to the extent the assets of the Trust Fund are assets
described in such sections. The  Class A Certificates will represent  qualifying
assets  under Section  860G(a)(3) if acquired  by a REMIC  within the prescribed
time periods of the Code.
 
PROHIBITED TRANSACTIONS TAX AND OTHER TAXES
 
     The Code imposes a tax  on REMICs equal to 100%  of the net income  derived
from  'prohibited transactions' (the '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 from the disposition  of an asset  purchased
with  the  payments  on  the Mortgage  Loans  for  temporary  investment pending
distribution on the Certificates. It is not anticipated that the Trust Fund will
engage in any  prohibited transactions in  which it would  recognize a  material
amount of net income.
 
     In  addition,  certain contributions  to  a trust  fund  that elects  to be
treated as a REMIC made after the day on which such trust fund issues all of its
interests could result in  the imposition of  a tax on the  trust fund equal  to
100%  of the  value of the  contributed property (the  'Contributions Tax'). The
Trust Fund will not accept contributions that would subject it to such tax.
 
     In addition, a trust fund that elects to be treated as a REMIC may also  be
subject  to federal income tax at the highest corporate rate on 'net income from
foreclosure property,' determined by reference to the rules
 
                                      S-49
 
<PAGE>

<PAGE>
applicable to  real  estate  investment trusts.  'Net  income  from  foreclosure
property'  generally means  gain from the  sale of a  foreclosure property other
than qualifying rents and other qualifying  income for a real estate  investment
trust.  It is not anticipated that the Trust Fund will recognize net income from
foreclosure property subject to federal income tax.
 
     Where any Prohibited Transactions Tax, Contributions Tax, tax on net income
from foreclosure property or state or local income or franchise tax that may  be
imposed  on the  REMIC arises out  of a breach  of the Master  Servicer's or the
Trustee's obligations,  as the  case may  be, under  the Pooling  and  Servicing
Agreement  and in respect of compliance with  then applicable law, such tax will
be borne by the Master Servicer or Trustee in either case out of its own  funds.
In the event that either the Master Servicer or the Trustee, as the case may be,
fails  to pay or is not required to pay any such tax as provided above, such tax
will be paid by the Trust Fund first with amounts otherwise distributable to the
holders of Certificates  in the  manner provided  in the  Pooling and  Servicing
Agreement.  It is  not anticipated  that any material  state or  local income or
franchise tax will be imposed on the Trust Fund.
 
     For further information  regarding the federal  income tax consequences  of
investing   in   the   Class   A   Certificates,   see   'Federal   Income   Tax
Consequences -- REMIC Certificates' in the Prospectus.
 
                                  STATE TAXES
 
     The Depositor makes  no representations regarding  the tax consequences  of
purchase,  ownership or  disposition of the  Class A Certificates  under the tax
laws  of  any  state.  Investors  considering  an  investment  in  the  Class  A
Certificates   should  consult  their  own   tax  advisors  regarding  such  tax
consequences.
 
     All investors should consult their own tax advisors regarding the  federal,
state,  local or foreign income tax  consequences of the purchase, ownership and
disposition of the Class A Certificates.
 
                              ERISA CONSIDERATIONS
 
     Section 406 of  the Employee  Retirement Income  Security Act  of 1974,  as
amended  ('ERISA'), prohibits 'parties in interest'  with respect to an employee
benefit plan subject to ERISA and/or a plan or other arrangement subject to  the
excise  tax provisions  set forth under  Section 4975  of the Code  (each of the
foregoing, a 'Plan') from engaging  in certain transactions involving such  Plan
and  its assets  unless a statutory  or administrative exemption  applies to the
transaction. Section 4975 of the Code imposes certain excise taxes on prohibited
transactions involving plans described under that Section; ERISA authorizes  the
imposition  of civil penalties  for prohibited transactions  involving plans not
covered under Section  4975 of the  Code. Any Plan  fiduciary which proposes  to
cause a Plan to acquire the Class A Certificates should consult with its counsel
with  respect to  the potential  consequences under  ERISA and  the Code  of the
Plan's  acquisition   and   ownership   of   such   Certificates.   See   'ERISA
Considerations' in the Prospectus.
 
     Certain  employee benefit  plans, including governmental  plans and certain
church plans, are not  subject to ERISA's  requirements. Accordingly, assets  of
such  plans may be  invested in the  Class A Certificates  without regard to the
ERISA considerations  described herein  and in  the Prospectus,  subject to  the
provisions  of other applicable  federal and state  law. Any such  plan which is
qualified and exempt from taxation under Sections 401(a) and 501(a) of the  Code
may  nonetheless be  subject to  the prohibited  transaction rules  set forth in
Section 503 of the Code.
 
     Except as noted above, investments by Plans are subject to ERISA's  general
fiduciary  requirements, including  the requirement  of investment  prudence and
diversification and  the  requirement  that  a Plan's  investments  be  made  in
accordance  with the documents governing the  Plan. A fiduciary which decides to
invest the assets of a Plan in  the Class A Certificates should consider,  among
other  factors,  the  extreme sensitivity  of  the  investments to  the  rate of
principal payments (including prepayments) on the Mortgage Loans.
 
     The U.S.  Department  of Labor  has  granted  to Lehman  Brothers  Inc.  an
administrative  exemption  (Prohibited  Transaction  Exemption  91-14; Exemption
Application No. D-7958, 56 Fed. Reg. 7413 (1991)) (the 'Exemption') from certain
of the  prohibited  transaction  rules  of ERISA  and  the  related  excise  tax
provisions of Section 4975 of the Code with respect to the initial purchase, the
holding  and  the subsequent  resale by  Plans  of certificates  in pass-through
trusts that consist  of certain  receivables, loans and  other obligations  that
meet the
 
                                      S-50
 
<PAGE>

<PAGE>
conditions  and requirements of the Exemption. The Exemption applies to mortgage
loans such as the Mortgage Loans in the Trust Fund.
 
     Among the conditions that must be satisfied for the Exemption to apply  are
the following:
 
          (1)  the  acquisition  of  the  certificates by  a  Plan  is  on terms
     (including the price for the certificates)  that are at least as  favorable
     to  the  Plan as  they  would be  in an  arm's  length transaction  with an
     unrelated party;
 
          (2) the rights and interest evidenced by the certificates acquired  by
     the  Plan are  not subordinated  to the  rights and  interests evidenced by
     other certificates of the trust fund;
 
          (3) the certificates acquired  by the Plan have  received a rating  at
     the  time of  such acquisition  that is  one of  the three  highest generic
     rating categories from  Standard &  Poor's, a division  of the  McGraw-Hill
     Companies  ('S&P'),  Moody's Investors  Service,  Inc. ('Moody's'),  Duff &
     Phelps  Credit  Rating  Co.  ('DCR')  or  Fitch  Investors  Service,   L.P.
     ('Fitch');
 
          (4)  the trustee must not  be an affiliate of  any other member of the
     Restricted Group (as defined below);
 
          (5) the sum of all payments  made to and retained by the  underwriters
     in connection with the distribution of the certificates represents not more
     than  reasonable compensation for underwriting the certificates; the sum of
     all payments made to and retained by the seller pursuant to the  assignment
     of  the loans to  the trust fund  represents not more  than the fair market
     value of such loans; the  sum of all payments made  to and retained by  the
     servicer  and  any  other  servicer  represents  not  more  than reasonable
     compensation for such  person's services  under the  agreement pursuant  to
     which  the loans are pooled and  reimbursements of such person's reasonable
     expenses in connection therewith; and
 
          (6) the Plan investing in the certificates is an 'accredited investor'
     as defined in Rule 501(a)(1) of Regulation D of the Securities and Exchange
     Commission under the Securities Act of 1933.
 
          The trust fund must also meet the following requirements:
 
             (i) the corpus of the trust  fund must consist solely of assets  of
        the type that have been included in other investment pools;
 
             (ii)  certificates in  such other  investment pools  must have been
        rated in one  of the three  highest rating categories  of S&P,  Moody's,
        Fitch  or DCR for at  least one year prior  to the Plan's acquisition of
        certificates; and
 
             (iii) certificates evidencing  interests in  such other  investment
        pools  must have  been purchased  by investors  other than  Plans for at
        least one year prior to any Plan's acquisition of certificates.
 
     Moreover, the Exemption provides relief from certain  self-dealing/conflict
of  interest  prohibited transactions  that may  occur  when the  Plan fiduciary
causes a Plan to acquire certificates in  a trust as to which the fiduciary  (or
its affiliate) is an obligor on the receivables held in the trust provided that,
among  other requirements, (i) in the case  of an acquisition in connection with
the initial issuance of certificates, at least fifty percent (50%) of each class
of certificates in which Plans have invested is acquired by persons  independent
of  the Restricted Group; (ii)  such fiduciary (or its  affiliate) is an obligor
with respect  to five  percent (5%)  or less  of the  fair market  value of  the
obligations  contained in the trust; (iii) the Plan's investment in certificates
of  any  class  does  not  exceed  twenty-five  percent  (25%)  of  all  of  the
certificates  of that class outstanding at the time of the acquisition; and (iv)
immediately after the acquisition, no more than twenty-five percent (25%) of the
assets of the Plan with respect to which such person is a fiduciary are invested
in certificates representing an interest in one or more trusts containing assets
sold or serviced  by the  same entity.  The Exemption  does not  apply to  Plans
sponsored  by either Underwriter, the Trustee,  the Master Servicer, any obligor
with respect to Mortgage Loans included in the Trust Fund constituting more than
five percent of the aggregate unamortized principal balance of the assets in the
Trust Fund, or any affiliate of such parties (the 'Restricted Group').
 
     It is expected that the Exemption will apply to the acquisition and holding
of the Class A Certificates  by Plans and that  all conditions of the  Exemption
other  than those within the control of  the investors will be met. In addition,
as of the date hereof, there is no single Mortgagor that is the obligor on  five
percent  (5%) of  the Mortgage  Loans included  in the  Trust Fund  by aggregate
unamortized principal balance of the assets of the Trust Fund.
 
                                      S-51
 
<PAGE>

<PAGE>
     Prospective  Plan  investors  should  consult  with  their  legal  advisors
concerning  the impact  of ERISA  and the Code,  the applicability  of PTCE 83-1
described in the Prospectus and the Exemption, and the potential consequences in
their specific  circumstances, prior  to making  an investment  in the  Class  A
Certificates.  Moreover, each Plan fiduciary  should determine whether under the
general fiduciary  standards  of  investment prudence  and  diversification,  an
investment  in the Class A Certificates is appropriate for the Plan, taking into
account the overall  investment policy of  the Plan and  the composition of  the
Plan's investment portfolio.
 
                             METHOD OF DISTRIBUTION
 
     Subject to the terms and conditions set forth in the Underwriting Agreement
between   the  Depositor,  Lehman  Brothers   Inc.  and  Countrywide  Securities
Corporation (an affiliate of the Depositor,  the Seller and the Master  Servicer
and,  together with Lehman Brothers Inc., the 'Underwriters'), the Depositor has
agreed  to  sell  the  Class  A  Certificates  to  the  Underwriters,  and   the
Underwriters have respectively agreed to purchase from the Depositor the initial
Class  Certificate  Principal  Balance  of the  Class  A  Certificates  from the
Depositor set forth below.
 
<TABLE>
<CAPTION>
                                                                               CLASS CERTIFICATE
                                                                               PRINCIPAL BALANCE
                                                                                  OF CLASS A
                                UNDERWRITERS                                     CERTIFICATES
- ----------------------------------------------------------------------------   -----------------
 
<S>                                                                            <C>
Lehman Brothers Inc. .......................................................     $  88,000,000
Countrywide Securities Corporation..........................................     $  88,000,000
                                                                               -----------------
          Total.............................................................     $ 176,000,000
                                                                               -----------------
                                                                               -----------------
</TABLE>
 
     The Depositor has been advised  that the Underwriters propose initially  to
offer  the Class A Certificates to certain  dealers at such price less a selling
concession not  to exceed  the percentage  of the  Certificate denomination  set
forth  below, and that the Underwriters may allow and such dealers may reallow a
reallowance  discount  not   to  exceed  the   percentage  of  the   Certificate
denomination set forth below:
 
<TABLE>
<CAPTION>
                                                                        SELLING      REALLOWANCE
                        CLASS OF CERTIFICATE                           CONCESSION     DISCOUNT
- --------------------------------------------------------------------   ----------    -----------
 
<S>                                                                    <C>           <C>
Class A Certificates................................................     0.150%        0.100%
</TABLE>
 
     After  the  initial  public  offering,  the  public  offering  price,  such
concessions and such discounts may be changed.
 
     The Depositor has been advised by each Underwriter that it intends to  make
a market in the Class A Certificates, but neither Underwriter has any obligation
to  do so. There  can be no  assurance that a  secondary market for  the Class A
Certificates will develop or, if it does develop, that it will continue or  that
such market will provide sufficient liquidity to Certificateholders.
 
     Until  the distribution of the Class  A Certificates is completed, rules of
the Securities and Exchange Commission may limit the ability of the Underwriters
and certain  selling  group  members  to  bid  for  and  purchase  the  Class  A
Certificates.  As an exception to these rules, the Underwriters are permitted to
engage in  certain  transactions  that  stabilize  the  price  of  the  Class  A
Certificates.  Such transactions consist of bids or purchases for the purpose of
pegging, fixing or maintaining the price of the Class A Certificates.
 
     In general, purchases of a security for the purpose of stabilization or  to
reduce  a short position could cause the price of the security to be higher than
it might be in the absence of such purchases.
 
     Neither the Depositor nor any of the Underwriters makes any  representation
or  prediction  as  to  the  direction  or  magnitude  of  any  effect  that the
transactions described above may have on the prices of the Class A Certificates.
In addition,  neither  the Depositor  nor  any  of the  Underwriters  makes  any
representation  that the Underwriters  will engage in  such transactions or that
such transactions, once commenced, will not be discontinued without notice.
 
     The Depositor has  agreed to  indemnify the Underwriters  against, or  make
contributions   to  the  Underwriters  with  respect  to,  certain  liabilities,
including liabilities under the Securities Act of 1933, as amended.
 
                                      S-52
 
<PAGE>

<PAGE>
                                 LEGAL MATTERS
 
     The validity  of the  Certificates, including  certain federal  income  tax
consequences  with respect  thereto, will  be passed  upon for  the Depositor by
Brown & Wood LLP, New York, New York.  Stroock & Stroock & Lavan LLP, New  York,
New York, will pass upon certain legal matters on behalf of the Underwriters.
 
                                    RATINGS
 
     It  is a condition of the issuance of the Class A Certificates that they be
rated AAA and Aaa by S&P and Moody's, respectively (Moody's, together with  S&P,
the 'Rating Agencies').
 
     The  security  ratings  assigned  to the  Class  A  Certificates  should be
evaluated independently from  similar ratings  on other types  of securities.  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 Rating Agencies.  The
ratings  on  the Class  A Certificates  do  not, however,  constitute statements
regarding the likelihood or frequency of prepayments on the Mortgage Loans,  the
payment  of the Class A Basis Risk Carryover Amount or the anticipated yields in
light of prepayments.
 
     The ratings assigned by S&P  to mortgage pass-through certificates  address
the  likelihood of the receipt of all distributions on the mortgage loans by the
related  certificateholders  under  the   agreements  pursuant  to  which   such
certificates  are  issued.  S&P's  ratings take  into  consideration  the credit
quality of the related  mortgage pool, including  any credit support  providers,
structural  and legal aspects associated with  such certificates, and the extent
to which the payment stream on such  mortgage pool is adequate to make  payments
required  by  such  certificates. S&P's  ratings  on such  certificates  do not,
however, constitute  a  statement  regarding frequency  of  prepayments  on  the
related mortgage loans.
 
     The  ratings  assigned  by Moody's  to  mortgage  pass-through certificates
address the likelihood of the receipt by certificateholders of all distributions
to which  such  certificateholders are  entitled.  Moody's ratings  on  mortgage
pass-through  certificates do not represent any  assessment of the likelihood or
rate of principal prepayments. The ratings  do not address the possibility  that
certificateholders  might suffer a  lower than anticipated yield  as a result of
prepayments.
 
     The Depositor has not requested a rating of the Class A Certificates by any
rating agency other than S&P and Moody's. However, there can be no assurance  as
to  whether any other rating agency will rate the Class A Certificates or, if it
does, what ratings would  be assigned by such  other rating agency. The  ratings
assigned  by such other rating agency to the Class A Certificates could be lower
than the respective ratings assigned by the Rating Agencies.
 
                                    EXPERTS
 
     The consolidated balance  sheets of Financial  Security Assurance Inc.  and
Subsidiaries  as of  December 31,  1996 and  December 31,  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.
 
                                      S-53


<PAGE>

<PAGE>
                             INDEX OF DEFINED TERMS
 
<TABLE>
<S>                                                                                                         <C>
2/28 Mortgage Loans......................................................................................     S-14
Accrual Period...........................................................................................S-5, S-32
Adjustment Date..........................................................................................     S-13
Advance..................................................................................................     S-24
Advances.................................................................................................      S-9
aggregate risks..........................................................................................     S-42
Agreement................................................................................................     S-40
ARMS....................................................................................................S-12, S-44
Available Funds..........................................................................................     S-30
Available Funds Rate Adjustment..........................................................................S-6, S-33
Available Funds Shortfall................................................................................     S-32
B&C......................................................................................................     S-13
Beneficial owner.........................................................................................     S-25
Book-Entry Certificates..................................................................................     S-25
Business Day.............................................................................................     S-40
Carry-Forward Amount.....................................................................................     S-32
Cede.....................................................................................................      S-5
CEDEL....................................................................................................      S-5
CEDEL Participants.......................................................................................     S-27
Certificate Account......................................................................................     S-29
Certificate Insurance Policy.......................................................................Cover, S-2, S-7
Certificate Insurer...........................................................................S-2, S-4, S-39, S-40
Certificate Owners.......................................................................................S-5, S-25
Certificates......................................................................................Cover, S-4, S-25
Chase....................................................................................................      S-5
Citibank.................................................................................................      S-5
Class A Available Funds Cap..............................................................................S-6, S-32
Class A Basis Risk Carryover Amount......................................................................     S-32
Class A Certificates..............................................................................Cover, S-4, S-25
Class A Pass-Through Margin..............................................................................S-6, S-33
Class A Weighted Maximum Rate Cap........................................................................     S-33
Class Certificate Principal Balance......................................................................     S-36
Closing Date.............................................................................................    Cover
Collateral Value.........................................................................................     S-14
Contributions Tax........................................................................................     S-49
Cooperative..............................................................................................     S-27
Countrywide.................................................................................Cover, S-4, S-13, S-22
CPR......................................................................................................     S-46
Cut-off Date Principal Balance...........................................................................      S-4
Cut-off Date Pool Principal Balance......................................................................     S-13
DCR......................................................................................................     S-51
debt-to-income ratio....................................................................................S-20, S-40
Deficiency Amount.......................................................................................S-33, S-40
Definitive Certificate...................................................................................     S-25
Deleted Mortgage Loan....................................................................................     S-19
Depositor................................................................................................      S-5
Detailed Description.....................................................................................     S-13
</TABLE>
 
                                      S-54
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                                                                                         <C>
Determination Date.......................................................................................      S-6
Distribution Account.....................................................................................     S-30
Distribution Date...................................................................................S-2, S-5, S-28
DTC......................................................................................................S-5, S-25
Due Dates................................................................................................     S-24
Due Period...............................................................................................     S-33
ERISA....................................................................................................S-9, S-50
Euroclear................................................................................................      S-5
Euroclear Operator.......................................................................................     S-27
Euroclear Participants...................................................................................     S-27
European Depositaries....................................................................................S-5, S-25
Excess Proceeds..........................................................................................     S-33
Excess Subordinated Amount...............................................................................     S-33
Exchange Act.............................................................................................      S-3
Exemption................................................................................................     S-50
FHLMC....................................................................................................     S-20
Financial Intermediary...................................................................................     S-25
Fiscal Agent.............................................................................................     S-39
Fitch....................................................................................................     S-51
FNMA.....................................................................................................     S-20
Full Doc Program.........................................................................................     S-20
Gross Margin.............................................................................................     S-14
Holdings.................................................................................................S-3, S-41
Principal Distribution Amount............................................................................S-6, S-33
Indirect Participants....................................................................................     S-26
Insurance Agreement......................................................................................     S-34
Insurance Proceeds.......................................................................................     S-29
Insured Distribution Amount..............................................................................S-7, S-34
Insured Payment..........................................................................................     S-40
Interest Determination Date..............................................................................     S-35
Interest Distribution Amount.............................................................................S-5, S-34
LIBOR Business Day.......................................................................................     S-38
Liquidated Loan..........................................................................................     S-34
Liquidation Proceeds.....................................................................................     S-29
Loan-to-Value Ratio......................................................................................     S-14
Master Servicer.........................................................................................Cover, S-4
Master Servicer Advance Date.............................................................................     S-24
Master Servicer Termination Trigger Event................................................................     S-38
Maximum Mortgage Rate....................................................................................     S-14
Minimum Mortgage Rate....................................................................................     S-14
Moody's............................................................................................S-5, S-10, S-51
Mortgage Index...........................................................................................     S-14
Mortgage Loans..........................................................................................Cover, S-4
Mortgage Pool...........................................................................................Cover, S-4
mortgage related securities..............................................................................      S-9
Mortgaged Properties.....................................................................................      S-4
Net Monthly Excess Cashflow..............................................................................     S-34
Net Mortgage Rate........................................................................................     S-18
Notice...................................................................................................     S-10
</TABLE>
 
                                      S-55
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                                                                                         <C>
One-Month LIBOR........................................................................................Cover, S-35
Optional Termination Date................................................................................S-9, S-37
Original Class Certificate Principal Balance.............................................................     S-33
Owner....................................................................................................     S-40
Participants.............................................................................................     S-25
Pass-Through Rate.......................................................................................S-34, S-43
Percentage Interest......................................................................................     S-29
Periodic Rate Cap........................................................................................     S-14
Plan.....................................................................................................S-9, S-50
Pool Stated Principal Balance............................................................................     S-34
Pooling and Servicing Agreement..........................................................................S-4, S-25
Preference Amount........................................................................................     S-40
Premium Amount...........................................................................................     S-34
Premium Percentage.......................................................................................     S-34
Prepayment Interest Excess...............................................................................     S-23
Prepayment Interest Shortfall............................................................................     S-24
Prepayment Model.........................................................................................     S-46
Prepayment Period........................................................................................     S-32
Principal Prepayment.....................................................................................     S-32
Principal Distribution Amount............................................................................     S-34
prohibited transaction...................................................................................      S-9
Prohibited Transactions Tax..............................................................................     S-49
Prospectus...............................................................................................      S-2
Purchase Price...........................................................................................     S-18
Rating Agencies..........................................................................................S-9, S-52
Realized Loss............................................................................................     S-34
Record Date..............................................................................................S-5, S-28
Reference Banks..........................................................................................     S-36
regular interests.......................................................................................S-11, S-47
Reimbursement Amount.....................................................................................     S-34
Relevant Depositary......................................................................................     S-25
Relief Act Shortfalls....................................................................................     S-34
REMIC...............................................................................................S-2, S-9, S-49
REO Property.............................................................................................     S-24
Replacement Mortgage Loan................................................................................     S-19
Required Subordinated Amount.............................................................................     S-34
Reserve Interest Rate....................................................................................     S-36
Residual Certificates.............................................................................Cover, S-4, S-25
residual interests.......................................................................................S-9, S-49
Restricted Group.........................................................................................     S-51
Reuters Screen LIBO Page.................................................................................     S-35
Rules....................................................................................................     S-26
S&P.....................................................................................................S-10, S-51
Scheduled Payments.......................................................................................     S-13
Seller..................................................................................................Cover, S-4
Servicing Fee............................................................................................S-8, S-23
Servicing Fee Rate.......................................................................................     S-23
Simple Doc Program.......................................................................................     S-20
Single risks.............................................................................................     S-42
</TABLE>
 
                                      S-56
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                                                                                         <C>
SMMEA....................................................................................................      S-9
Standard & Poor's........................................................................................      S-4
Stated Income Program....................................................................................     S-20
Stated Principal Balance................................................................................S-34, S-35
Statistic Calculation Date...............................................................................      S-8
Statistic Calculation Date Principal Balance.............................................................      S-8
Statistic Calculation Pool...............................................................................      S-7
Statistic Calculation Pool Mortgage Loan.................................................................      S-7
Subordinated Amount......................................................................................     S-35
Subordination Deficiency Amount..........................................................................     S-36
Subordination Deficit....................................................................................     S-36
Subordination Increase Amount............................................................................     S-36
Subordination Reduction Amount...........................................................................     S-36
Substitution Adjustment Amount...........................................................................     S-36
Terms and Conditions.....................................................................................     S-27
Trust Fund..............................................................................................Cover, S-4
Trustee.................................................................................................Cover, S-4
Trustee's Mortgage File..................................................................................     S-18
Underwriter..............................................................................................      S-2
Underwriters.............................................................................................     S-52
</TABLE>
 
                                      S-57
 
<PAGE>

<PAGE>
                      [THIS PAGE INTENTIONALLY LEFT BLANK]


<PAGE>

<PAGE>
                                                                         ANNEX I
 
         GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES
 
     Except  in certain limited circumstances,  the globally offered CWABS, Inc.
Asset-Backed Certificates,  Series  1997-2  (the 'Global  Securities')  will  be
available  only in book-entry form. Investors  in the Global Securities may hold
such Global  Securities through  any of  The Depository  Trust Company  ('DTC'),
CEDEL  or  Euroclear. The  Global Securities  will be  tradeable as  home market
instruments in both the European  and U.S. domestic markets. Initial  settlement
and all secondary trades will settle in same-day funds.
 
     Secondary  market  trading  between  investors  holding  Global  Securities
through CEDEL and Euroclear will be conducted in the ordinary way in  accordance
with  their  normal  rules  and  operating  procedures  and  in  accordance with
conventional Eurobond practice (i.e., seven calendar day settlement).
 
     Secondary  market  trading  between  investors  holding  Global  Securities
through  DTC will be conducted according  to the rules and procedures applicable
to U.S. corporate debt obligations  and prior mortgage pass-through  certificate
issues.
 
     Secondary   cross-market  trading  between  CEDEL   or  Euroclear  and  DTC
Participants holding Certificates will be effected on a delivery-against-payment
basis through  the  respective Depositaries  of  CEDEL and  Euroclear  (in  such
capacity) and as DTC Participants.
 
     Non-U.S.  holders (as described below) of Global Securities will be subject
to U.S.  withholding taxes  unless such  holders meet  certain requirements  and
deliver  appropriate U.S. tax documents to the securities clearing organizations
or their participants.
 
INITIAL SETTLEMENT
 
     All Global Securities will be held in book-entry form by DTC in the name of
Cede & Co. as nominee of DTC. Investors' interests in the Global Securities will
be represented through financial institutions  acting on their behalf as  direct
and  indirect Participants in  DTC. As a  result, CEDEL and  Euroclear will hold
positions on behalf of their participants through their respective Depositaries,
which in turn will hold such positions in accounts as DTC Participants.
 
     Investors electing to hold their Global Securities through DTC will  follow
the  settlement practices applicable to  prior mortgage pass-through certificate
issues. Investor  securities  custody  accounts  will  be  credited  with  their
holdings against payment in same-day funds on the settlement date.
 
     Investors  electing  to  hold  their  Global  Securities  through  CEDEL or
Euroclear  accounts  will  follow   the  settlement  procedures  applicable   to
conventional  Eurobonds, except that there will  be no temporary global security
and no 'lock-up' or restricted period. Global Securities will be credited to the
securities custody accounts on the  settlement date against payment in  same-day
funds.
 
SECONDARY MARKET TRADING
 
     Since  the purchaser determines  the place of delivery,  it is important to
establish at  the time  of the  trade where  both the  purchaser's and  seller's
accounts  are located to ensure that settlement can be made on the desired value
date.
 
     Trading between  DTC Participants.  Secondary  market trading  between  DTC
Participants  will be settled using the  procedures applicable to prior mortgage
pass-through certificate issues in same-day funds.
 
     Trading between  CEDEL  and/or  Euroclear  Participants.  Secondary  market
trading  between CEDEL  Participants or  Euroclear Participants  will be settled
using the procedures applicable to conventional Eurobonds in same-day funds.
 
     Trading between DTC Seller  and CEDEL or  Euroclear Purchaser. When  Global
Securities  are to be transferred  from the account of  a DTC Participant to the
account of a CEDEL  Participant or a Euroclear  Participant, the purchaser  will
send instructions to CEDEL or Euroclear through a CEDEL Participant or Euroclear
Participant  at least one  business day prior to  settlement. CEDEL or Euroclear
will instruct the  respective Depositary,  as the case  may be,  to receive  the
Global  Securities against payment. Payment will include interest accrued on the
Global Securities  from  and including  the  last  coupon payment  date  to  and
 
                                      A-1
 
<PAGE>

<PAGE>
excluding the settlement date, on the basis of the actual number of days in such
accrual  period and  a year  assumed to  consist of  360 days.  For transactions
settling on the 31st of the month, payment will include interest accrued to  and
excluding the first day of the following month. Payment will then be made by the
respective  Depositary of the DTC Participant's  account against delivery of the
Global Securities. After  settlement has been  completed, the Global  Securities
will  be credited to the respective clearing  system and by the clearing system,
in accordance with its usual procedures, to the CEDEL Participant's or Euroclear
Participant's account. The securities credit will appear the next day  (European
time)  and the cash debt will be back-valued  to, and the interest on the Global
Securities will accrue from,  the value date (which  would be the preceding  day
when  settlement occurred in  New York). If  settlement is not  completed on the
intended value date (i.e.,  the trade fails), the  CEDEL or Euroclear cash  debt
will be valued instead as of the actual settlement date.
 
     CEDEL  Participants and Euroclear Participants  will need to make available
to the respective clearing systems the funds necessary to process same-day funds
settlement. The  most direct  means of  doing  so is  to preposition  funds  for
settlement,  either from cash on hand or existing lines of credit, as they would
for any settlement  occurring within  CEDEL or Euroclear.  Under this  approach,
they  may  take  on credit  exposure  to  CEDEL or  Euroclear  until  the Global
Securities are credited to their accounts one day later.
 
     As an alternative, if CEDEL or Euroclear  has extended a line of credit  to
them,  CEDEL Participants or Euroclear Participants can elect not to preposition
funds and allow that credit line to be drawn upon the finance settlement.  Under
this  procedure, CEDEL Participants or  Euroclear Participants purchasing Global
Securities would incur overdraft charges for one day, assuming they cleared  the
overdraft  when the Global Securities were  credited to their accounts. However,
interest on the Global Securities would  accrue from the value date.  Therefore,
in  many cases the investment income on the Global Securities earned during that
one-day period may substantially reduce or  offset the amount of such  overdraft
charges,  although  this  result  will depend  on  each  CEDEL  Participant's or
Euroclear Participant's particular cost of funds.
 
     Since the settlement is  taking place during New  York business hours,  DTC
Participants  can employ their usual procedures for sending Global Securities to
the respective  European Depositary  for the  benefit of  CEDEL Participants  or
Euroclear Participants. The sale proceeds will be available to the DTC seller on
the  settlement date. Thus,  to the DTC  Participants a cross-market transaction
will settle no differently than a trade between two DTC Participants.
 
     Trading between CEDEL or  Euroclear Seller and DTC  Purchaser. Due to  time
zone  differences in their favor,  CEDEL Participants and Euroclear Participants
may  employ  their  customary  procedures  for  transactions  in  which   Global
Securities  are to be transferred by the respective clearing system, through the
respective Depositary, to a DTC  Participant. The seller will send  instructions
to  CEDEL or Euroclear  through a CEDEL Participant  or Euroclear Participant at
least one business day  prior to settlement. In  these cases CEDEL or  Euroclear
will  instruct the respective Depositary, as  appropriate, to deliver the Global
Securities to  the  DTC  Participant's account  against  payment.  Payment  will
include  interest accrued on  the Global Securities from  and including the last
coupon payment to and excluding the settlement  date on the basis of the  actual
number of days in such accrual period and a year assumed to consist of 360 days.
For  transactions  settling  on the  31st  of  the month,  payment  will include
interest accrued to  and excluding  the first day  of the  following month.  The
payment  will  then be  reflected in  the  account of  the CEDEL  Participant or
Euroclear Participant the following day, and receipt of the cash proceeds in the
CEDEL Participant's or Euroclear Participant's  account would be back-valued  to
the  value date (which would  be the preceding day,  when settlement occurred in
New York). Should the CEDEL Participant or Euroclear Participant have a line  of
credit  with  its  respective  clearing  system  and  elect  to  be  in  debt in
anticipation of receipt of the sale proceeds in its account, the  back-valuation
will  extinguish any overdraft incurred over  that one-day period. If settlement
is not completed on the intended value date (i.e., the trade fails), receipt  of
the  cash proceeds in the CEDEL Participant's or Euroclear Participant's account
would instead be valued as of the actual settlement date.
 
     Finally, day traders that use CEDEL  or Euroclear and that purchase  Global
Securities from DTC Participants for delivery to CEDEL Participants or Euroclear
Participants  should note that these trades would automatically fail on the sale
side unless affirmative action were taken.  At least three techniques should  be
readily available to eliminate this potential problem:
 
          (a)  borrowing  through  CEDEL or  Euroclear  for one  day  (until the
     purchase side of  the day trade  is reflected in  their CEDEL or  Euroclear
     accounts) in accordance with the clearing system's customary procedures;
 
                                      A-2
 
<PAGE>

<PAGE>
          (b) borrowing the Global Securities in the U.S. from a DTC Participant
     no  later than  one day  prior to settlement,  which would  give the Global
     Securities sufficient  time to  be reflected  in their  CEDEL or  Euroclear
     account in order to settle the sale side of the trade; or
 
          (c) staggering the value dates for the buy and sell sides of the trade
     so  that the  value date for  the purchase  from the DTC  Participant is at
     least one day prior to the value date for the sale to the CEDEL Participant
     or Euroclear Participant.
 
CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS
 
     A beneficial owner of Global Securities holding securities through CEDEL or
Euroclear (or through DTC if the holder has an address outside the U.S.) will be
subject to the 30%  U.S. withholding tax that  generally applies to payments  of
interest  (including original issue discount) on  registered debt issued by U.S.
Persons, unless (i) each  clearing system, bank  or other financial  institution
that holds customers' securities in the ordinary course of its trade or business
in the chain of intermediaries between such beneficial owner and the U.S. entity
required to withhold tax complies with applicable certification requirements and
(ii)  such  beneficial owner  takes  one of  the  following steps  to  obtain an
exemption or reduced tax rate:
 
     Exemption for  non-U.S. Persons  (Form W-8).  Beneficial owners  of  Global
Securities  that are non-U.S.  Persons can obtain a  complete exemption from the
withholding tax by filing a signed Form W-8 (Certificate of Foreign Status).  If
the  information shown on Form W-8 changes, a  new Form W-8 must be filed within
30 days of such change.
 
     Exemption for  non-U.S. Persons  with  Effectively Connected  Income  (Form
4224).  A non-U.S. Person, including a non-U.S.  corporation or bank with a U.S.
branch, for which the interest income is effectively connected with its  conduct
of  a trade or business  in the United States, can  obtain an exemption from the
withholding tax by filing Form 4224 (Exemption from Withholding of Tax on Income
Effectively Connected with  the Conduct  of a Trade  or Business  in the  United
States).
 
     Exemption or Reduced Rate for non-U.S. Persons Resident in Treaty Countries
(Form  1001). Non-U.S. Persons that are Certificate Owners residing in a country
that has a tax treaty with the United States can obtain an exemption or  reduced
tax  rate  (depending  on the  treaty  terms)  by filing  Form  1001 (Ownership,
Exemption or  Reduced Rate  Certificate).  If the  treaty  provides only  for  a
reduced  rate, withholding  tax will  be imposed at  that rate  unless the filer
alternatively files Form W-8. Form 1001  may be filed by the Certificate  Owners
or his agent.
 
     Exemption  for U.S. Persons (Form W-9).  U.S. Persons can obtain a complete
exemption from  the withholding  tax by  filing Form  W-9 (Payer's  Request  for
Taxpayer Identification Number and Certification).
 
     U.S.  Federal Income  Tax Reporting Procedure.  The Certificate  Owner of a
Global Security or, in the case of a Form 1001 or a Form 4224 filer, his  agent,
files  by submitting the  appropriate form to  the person through  whom it holds
(the clearing agency, in the  case of persons holding  directly on the books  of
the  clearing agency). Form W-8  and Form 1001 are  effective for three calendar
years and Form 4224 is effective for one calendar year.
 
     The term  'U.S. Person'  means (i)  a  citizen or  resident of  the  United
States,  (ii) a corporation or partnership organized in or under the laws of the
United States or any political subdivision thereof or (iii) an estate the income
of which  is  includible  in  gross  income  for  United  States  tax  purposes,
regardless  of its source or a trust if a court within the United States is able
to exercise primary supervision  of the administration of  the trust and one  or
more  United States  fiduciaries have the  authority to  control all substantial
decisions of the  trust. This summary  does not  deal with all  aspects of  U.S.
Federal  income tax withholding that  may be relevant to  foreign holders of the
Global Securities. Investors are advised to  consult their own tax advisors  for
specific  tax  advice  concerning  their holding  and  disposing  of  the Global
Securities.
 
                                      A-3
 
<PAGE>

<PAGE>
                      [THIS PAGE INTENTIONALLY LEFT BLANK]


<PAGE>

<PAGE>
PROSPECTUS
 
                                  CWABS, INC.
                                   Depositor
                                 $2,000,000,000
                               (Aggregate Amount)
                            Asset Backed Securities
                              (Issuable in Series)
                         ------------------------------
 
     This  Prospectus relates to the issuance  of Asset Backed Certificates (the
'Certificates') and  Asset Backed  Notes  (the 'Notes'  and, together  with  the
Certificates,  the 'Securities'), which may be sold  from time to time in one or
more series (each, a 'Series')  by CWABS, Inc. (the  'Depositor') or by a  Trust
Fund (as defined below) on terms determined at the time of sale and described in
this  Prospectus  and the  related Prospectus  Supplement.  The Securities  of a
Series will consist  of Certificates  which evidence beneficial  ownership of  a
trust  established by the Depositor (each, a 'Trust Fund'), and/or Notes secured
by the  assets  of  a  Trust  Fund.  As  specified  in  the  related  Prospectus
Supplement,  the  Trust Fund  for a  Series of  Securities will  include certain
assets (the 'Trust Fund  Assets') which will consist  of the following types  of
single  family mortgage loans (the 'Loans'): (i) mortgage loans secured by first
and/or subordinate liens  on one-  to four-family  residential properties,  (ii)
closed-end  and/or revolving home equity loans (the 'Home Equity Loans') secured
by first and/or subordinate liens on one- to four-family residential  properties
and  (iii)  home improvement  installment  sale contracts  and  installment loan
agreements (the  'Home  Improvement Contracts')  that  are either  unsecured  or
secured  by  first  or  subordinate liens  on  one-  to  four-family residential
properties, or by  purchase money  security interests in  the home  improvements
financed  thereby  (the  'Home Improvements').  The  Trust Fund  Assets  will be
acquired by  the Depositor,  either directly  or indirectly,  from one  or  more
institutions  (each, a 'Seller'), which may  be affiliates of the Depositor, and
conveyed by the  Depositor to  the related  Trust Fund.  A Trust  Fund also  may
include  insurance policies,  surety bonds, cash  accounts, reinvestment income,
guaranties or  letters  of  credit  to  the  extent  described  in  the  related
Prospectus  Supplement.  See  'Index  of  Defined  Terms'  on  Page  95  of this
Prospectus for the location of the definitions of certain capitalized terms.
 
     Each Series of Securities will be issued in one or more classes. Each class
of Certificates of a  Series will evidence beneficial  ownership of a  specified
percentage  (which  may be  0%) or  portion  of future  interest payments  and a
specified percentage (which may be 0%)  or portion of future principal  payments
on  the related  Trust Fund  Assets. Each  class of  Notes of  a Series  will be
secured by the  related Trust Fund  Assets or,  if so specified  in the  related
Prospectus Supplement, a portion thereof. A Series of Securities may include one
or more classes that are senior in right of payment to one or more other classes
of  Securities of such Series. One or more classes of Securities of a Series may
be entitled to receive distributions  of principal, interest or any  combination
thereof prior to one or more other classes of Securities of such Series or after
the  occurrence of specified  events, in each  case as specified  in the related
Prospectus Supplement.
 
                                                  (cover continued on next page)
                         ------------------------------
 
     FOR A DISCUSSION OF CERTAIN RISKS ASSOCIATED WITH AN INVESTMENT IN THE
        SECURITIES, SEE THE INFORMATION UNDER 'RISK FACTORS' ON PAGE 14.
                         ------------------------------
 
     THE CERTIFICATES OF A GIVEN SERIES WILL REPRESENT BENEFICIAL INTERESTS  IN,
AND THE NOTES OF A GIVEN SERIES WILL REPRESENT OBLIGATIONS OF, THE RELATED TRUST
FUND  ONLY AND WILL NOT REPRESENT INTERESTS  IN OR OBLIGATIONS OF THE DEPOSITOR,
THE MASTER SERVICER, ANY SELLER OR ANY AFFILIATES THEREOF, EXCEPT TO THE  EXTENT
DESCRIBED  IN THE  RELATED PROSPECTUS SUPPLEMENT.  THE SECURITIES  AND THE LOANS
WILL NOT BE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR  INSTRUMENTALITY
OR  BY THE DEPOSITOR OR ANY  OTHER PERSON OR ENTITY, EXCEPT  IN EACH CASE TO THE
EXTENT DESCRIBED IN THE RELATED PROSPECTUS SUPPLEMENT.
                         ------------------------------
 
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   OR   THE   RELATED   PROSPECTUS   SUPPLEMENT.   ANY
             REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
                         ------------------------------
 
     Prior  to issuance there will have been no market for the Securities of any
Series and there can be no assurance that a secondary market for any  Securities
will  develop,  or  if  it  does  develop,  that  it  will  continue  or provide
Securityholders with  a  sufficient  level  of  liquidity  of  investment.  This
Prospectus  may not  be used  to consummate  sales of  Securities of  any Series
unless accompanied by a Prospectus Supplement.  Offers of the Securities may  be
made  through  one  or  more  different  methods,  including  offerings  through
underwriters, as more fully described under 'Method of Distribution' herein  and
in the related Prospectus Supplement.
 
February 21, 1997
 
<PAGE>

<PAGE>
(continued from cover page)
 
     Distributions   to  Securityholders   will  be   made  monthly,  quarterly,
semi-annually or  at such  other intervals  and on  the dates  specified in  the
related  Prospectus Supplement. Distributions on the Securities of a Series will
be made from the related Trust Fund  Assets or proceeds thereof pledged for  the
benefit   of  the  Securityholders  as   specified  in  the  related  Prospectus
Supplement.
 
     The related Prospectus Supplement will describe any insurance or  guarantee
provided  with respect  to the related  Series of  Securities including, without
limitation, any insurance or guarantee provided by the Department of Housing and
Urban Development,  the United  States Department  of Veterans'  Affairs or  any
private insurer or guarantor. The only obligations of the Depositor with respect
to  a  Series  of  Securities  will be  to  obtain  certain  representations and
warranties from each Seller and to assign to the Trustee for the related  Series
of  Securities the Depositor's  rights with respect  to such representations and
warranties. The  principal  obligations of  the  Master Servicer  named  in  the
related  Prospectus Supplement with respect to  the related Series of Securities
will  be  limited  to  obligations  pursuant  to  certain  representations   and
warranties   and  to  its  contractual   servicing  obligations,  including  any
obligation it may have to advance delinquent payments on the related Trust  Fund
Assets.
 
     The  yield on  each class of  Securities of  a Series will  be affected by,
among other things, the rate of payments of principal (including prepayments) on
the related Trust  Fund Assets and  the timing  of receipt of  such payments  as
described under 'Risk Factors -- Prepayment and Yield Considerations' and 'Yield
and  Prepayment Considerations' herein and in the related Prospectus Supplement.
A Trust  Fund  may be  subject  to  early termination  under  the  circumstances
described under 'The Agreements -- Termination'; Optional Termination herein and
in the related Prospectus Supplement.
 
     If  specified in the  related Prospectus Supplement,  one or more elections
may be made  to treat  a Trust  Fund or specified  portions thereof  as a  'real
estate  mortgage investment conduit' ('REMIC')  for federal income tax purposes.
See 'Federal Income Tax Consequences.'
 
                                       2


<PAGE>

<PAGE>
     UNTIL  90 DAYS  AFTER THE DATE  OF EACH PROSPECTUS  SUPPLEMENT, ALL DEALERS
EFFECTING TRANSACTIONS IN THE SECURITIES COVERED BY SUCH PROSPECTUS  SUPPLEMENT,
WHETHER  OR NOT  PARTICIPATING IN THE  DISTRIBUTION THEREOF, MAY  BE REQUIRED TO
DELIVER SUCH PROSPECTUS SUPPLEMENT AND THIS  PROSPECTUS. THIS IS IN ADDITION  TO
THE OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS AND PROSPECTUS SUPPLEMENT WHEN
ACTING   AS  UNDERWRITERS  AND  WITH  RESPECT  TO  THEIR  UNSOLD  ALLOTMENTS  OR
SUBSCRIPTIONS.
 
              PROSPECTUS SUPPLEMENT OR CURRENT REPORT ON FORM 8-K
 
     The Prospectus Supplement  or Current Report  on Form 8-K  relating to  the
Securities  of each Series to be offered hereunder will, among other things, set
forth with  respect  to  such  Securities, as  appropriate:  (i)  the  aggregate
principal  amount, interest rate  and authorized denominations  of each class of
such Series of  Securities; (ii)  information as  to the  assets comprising  the
Trust  Fund, including  the general  characteristics of  the related  Trust Fund
Assets included  therein  and, if  applicable,  the insurance  policies,  surety
bonds, guaranties, letters of credit or other instruments or agreements included
in the Trust Fund or otherwise, and the amount and source of any reserve account
or  other cash account; (iii)  the circumstances, if any,  under which the Trust
Fund may be subject to early termination; (iv) the circumstances, if any,  under
which the Notes of such Series are subject to redemption; (v) the method used to
calculate the amount of principal to be distributed or paid with respect to each
class  of Securities; (vi) the order of application of distributions or payments
to each of  the classes  within such Series,  whether sequential,  pro rata,  or
otherwise;  (vii) the  Distribution Dates  with respect  to such  Series; (viii)
additional information  with  respect to  the  method of  distribution  of  such
Securities;  (ix) whether one or more REMIC  elections will be made with respect
to the Trust Fund and, if so,  the designation of the regular interests and  the
residual  interests; (x) the aggregate original percentage ownership interest in
the Trust Fund to be  evidenced by each class  of Certificates; (xi) the  stated
maturity  of each  class of Notes  of such  Series; (xii) information  as to the
nature and extent of subordination with respect to any class of Securities  that
is subordinate in right of payment to any other class; and (xiii) information as
to the Seller, the Master Servicer and the Trustee.
 
                             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 Securities. This Prospectus, which forms a part of
the Registration  Statement,  and the  Prospectus  Supplement relating  to  each
Series of Securities contain descriptions of the material terms of the documents
referred  to herein and therein,  but do not contain  all of the information set
forth in the Registration Statement pursuant to the Rules and Regulations of the
Commission. For  further information,  reference is  made to  such  Registration
Statement and the exhibits thereto. Such Registration Statement and exhibits can
be  inspected and copied at prescribed  rates at the public reference facilities
maintained by the 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, 500 West Madison Street, Suite 1400, Chicago,  Illinois
60661;  and Northeast Regional Office, Seven World Trade Center, Suite 1300, New
York,  New  York   10048.  The  Commission   also  maintains  a   Web  site   at
http://www.sec.gov  from which such  Registration Statement and  exhibits may be
obtained.
 
     No person  has been  authorized to  give  any information  or to  make  any
representation  other than those contained in this Prospectus and any Prospectus
Supplement with  respect hereto  and,  if given  or  made, such  information  or
representations  must not  be relied  upon. This  Prospectus and  any Prospectus
Supplement with  respect  hereto  do  not  constitute an  offer  to  sell  or  a
solicitation of an offer to buy any securities other than the Securities offered
hereby  and thereby nor an offer of the Securities 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.
 
                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE
 
     All documents subsequently filed by or on behalf of the Trust Fund referred
to in the  accompanying Prospectus  Supplement with the  Commission pursuant  to
Section  13(a), 13(c), 14  or 15(d) of  the Securities Exchange  Act of 1934, as
amended (the 'Exchange Act'), after the date of this Prospectus and prior to the
termination of any offering of the Securities issued by such Trust Fund shall be
deemed to be incorporated by
 
                                       3
 
<PAGE>

<PAGE>
reference in this Prospectus and to be  a part of this Prospectus from the  date
of  the  filing  of  such  documents.  Any  statement  contained  in  a document
incorporated or deemed to be incorporated by reference herein shall be deemed to
be modified or superseded for all purposes of this Prospectus to the extent that
a statement contained herein (or  in the accompanying Prospectus Supplement)  or
in  any  other subsequently  filed document  which also  is or  is deemed  to be
incorporated  by  reference  modifies  or  replaces  such  statement.  Any  such
statement  so modified or superseded shall not  be deemed, except as so modified
or superseded, to constitute  a part of this  Prospectus. Neither the  Depositor
nor  the Master  Servicer for  any Series  intends to  file with  the Commission
periodic reports with respect to the related Trust Fund following completion  of
the reporting period required by Rule 15d-1 or Regulation 15D under the Exchange
Act.
 
     The  Trustee  or  such other  entity  specified in  the  related Prospectus
Supplement on  behalf of  any Trust  Fund will  provide without  charge to  each
person  to whom this Prospectus is delivered,  on the written or oral request of
such person, a copy of any or all  of the documents referred to above that  have
been  or  may be  incorporated by  reference in  this Prospectus  (not including
exhibits to  the  information that  is  incorporated by  reference  unless  such
exhibits  are specifically incorporated  by reference into  the information that
this Prospectus incorporates). Such requests should be directed to the Corporate
Trust Office of the Trustee or the address of such other entity specified in the
accompanying Prospectus  Supplement.  Included in  the  accompanying  Prospectus
Supplement  is the name, address, telephone number, and, if available, facsimile
number of the  office or contact  person at  the Corporate Trust  Office of  the
Trustee or such other entity.
 
                           REPORTS TO SECURITYHOLDERS
 
     Periodic  and annual reports concerning the related Trust Fund for a Series
of Securities will be forwarded  to Securityholders. However, such reports  will
neither  be examined  nor reported on  by an independent  public accountant. See
'Description of the Securities -- Reports to Securityholders'.
 
                                       4


<PAGE>

<PAGE>
                                SUMMARY OF TERMS
 
     This  summary is  qualified in  its entirety  by reference  to the detailed
information appearing elsewhere in this Prospectus and in the related Prospectus
Supplement with respect to the Series  of Securities offered thereby and to  the
related  Agreement (as  such term  is defined below)  which will  be prepared in
connection  with  each  Series   of  Securities.  Unless  otherwise   specified,
capitalized  terms  used and  not  defined in  this  Summary of  Terms  have the
meanings given  to  them  in  this Prospectus  and  in  the  related  Prospectus
Supplement.  See 'Index of Defined Terms' on  page 95 of this Prospectus for the
location of the definitions of certain capitalized terms.
 
<TABLE>
<S>                                         <C>
Title of Securities.......................  Asset Backed Certificates (the 'Certificates') and Asset Backed Notes
                                            (the 'Notes' and, together with the Certificates, the  'Securities'),
                                            which are issuable in Series.
Depositor.................................  CWABS, Inc., a Delaware corporation.
Trustee...................................  The  trustee(s) (the 'Trustee') for each Series of Securities will be
                                            specified in the related Prospectus Supplement. See 'The  Agreements'
                                            herein for a description of the Trustee's rights and obligations.
Master Servicer...........................  The  entity  or  entities  named  as  Master  Servicer  (the  'Master
                                            Servicer') in  the related  Prospectus Supplement,  which may  be  an
                                            affiliate  of the Depositor.  See 'The Agreements  -- Certain Matters
                                            Regarding the Master Servicer and the Depositor'.
Trust Fund Assets.........................  Assets of the  Trust Fund  for a  Series of  Securities will  include
                                            certain  assets (the 'Trust  Fund Assets') which  will consist of the
                                            Loans, together with payments in  respect of such Trust Fund  Assets,
                                            as  specified in  the related Prospectus  Supplement. At  the time of
                                            issuance of the Securities  of the Series,  the Depositor will  cause
                                            the  Loans comprising  the related Trust  Fund to be  assigned to the
                                            Trustee, without  recourse. The  Loans will  be collected  in a  pool
                                            (each,  a 'Pool') as of the first day of the month of the issuance of
                                            the related Series of Securities or such other date specified in  the
                                            related Prospectus Supplement (the 'Cut-off Date'). Trust Fund Assets
                                            also  may include  insurance policies,  surety bonds,  cash accounts,
                                            reinvestment income, guaranties  or letters of  credit to the  extent
                                            described   in  the   related  Prospectus   Supplement.  See  'Credit
                                            Enhancement'. In addition,  if the related  Prospectus Supplement  so
                                            provides,  the related  Trust Fund Assets  will include  the funds on
                                            deposit in an account (a 'Pre-Funding Account') which will be used to
                                            purchase  additional  Loans  during  the  period  specified  in  such
                                            Prospectus Supplement. See 'The Agreements -- Pre-Funding Account'.
Loans.....................................  The  Loans will consist of (i) mortgage loans secured by first and/or
                                            subordinate liens on  one- to four-family  residential properties  or
                                            security   interests   in  shares   issued  by   cooperative  housing
                                            corporations (each, a  'Mortgage Loan'), (ii)  closed-end loans  (the
                                            'Closed-End  Loans') and/or  revolving home  equity loans  or certain
                                            balances thereof (the  'Revolving Credit Line  Loans', together  with
                                            the  Closed-End  Loans,  the  'Home Equity  Loans'),  and  (iii) home
                                            improvement  installment   sales  contracts   and  installment   loan
                                            agreements  (the 'Home  Improvement Contracts'). All  Loans will have
                                            been purchased  by  the  Depositor, either  directly  or  through  an
                                            affiliate, from one or more Sellers.
</TABLE>
 
                                       5
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                         <C>
                                            As  specified in the  related Prospectus Supplement,  the Home Equity
                                            Loans will, and  the Home  Improvement Contracts may,  be secured  by
                                            mortgages  or deeds  of trust  or other  similar security instruments
                                            creating a lien on a Mortgaged Property, which may be subordinated to
                                            one or more senior liens on  the Mortgaged Property, as described  in
                                            the  related  Prospectus  Supplement.  As  specified  in  the related
                                            Prospectus Supplement, Home Improvement Contracts may be unsecured or
                                            secured by purchase money security interests in the Home Improvements
                                            financed thereby. The Mortgaged Properties and the Home  Improvements
                                            are collectively referred to herein as the 'Properties'.
Description of the Securities.............  Each  Security will represent a  beneficial ownership interest in, or
                                            be secured by the  assets of, a Trust  Fund created by the  Depositor
                                            pursuant to an Agreement among the Depositor, the Master Servicer and
                                            the  Trustee for the related Series. The Securities of any Series may
                                            be issued  in  one  or  more classes  as  specified  in  the  related
                                            Prospectus Supplement. A Series of Securities may include one or more
                                            classes  of senior Securities (collectively, the 'Senior Securities')
                                            and one or more classes of subordinate Securities (collectively,  the
                                            'Subordinated  Securities'). Certain Series  or classes of Securities
                                            may be  covered  by  insurance  policies or  other  forms  of  credit
                                            enhancement,  in each  case as  described under  'Credit Enhancement'
                                            herein and in the related Prospectus Supplement.
                                            One or more classes of Securities of each Series (i) may be  entitled
                                            to  receive  distributions  allocable  only  to  principal,  only  to
                                            interest or  to any  combination  thereof; (ii)  may be  entitled  to
                                            receive distributions only of prepayments of principal throughout the
                                            lives  of the  Securities or during  specified periods;  (iii) may be
                                            subordinated in  the  right  to receive  distributions  of  scheduled
                                            payments  of  principal, prepayments  of  principal, interest  or any
                                            combination thereof to  one or  more other classes  of Securities  of
                                            such  Series  throughout  the  lives  of  the  Securities  or  during
                                            specified periods; (iv) may be entitled to receive such distributions
                                            only  after  the  occurrence  of  events  specified  in  the  related
                                            Prospectus  Supplement; (v) may be  entitled to receive distributions
                                            in accordance  with  a  schedule  or  formula  or  on  the  basis  of
                                            collections  from  designated  portions  of  the  related  Trust Fund
                                            Assets; (vi) as to Securities entitled to distributions allocable  to
                                            interest,  may be entitled to  receive interest at a  fixed rate or a
                                            rate that is subject  to change from  time to time;  and (vii) as  to
                                            Securities  entitled to  distributions allocable to  interest, may be
                                            entitled to  distributions  allocable  to  interest  only  after  the
                                            occurrence  of events specified in  the related Prospectus Supplement
                                            and may accrue  interest until  such events  occur, in  each case  as
                                            specified  in  the  related  Prospectus  Supplement.  The  timing and
                                            amounts of such distributions may vary among classes or over time, as
                                            specified in the related Prospectus Supplement.
Distributions on the Securities...........  Distributions  on  the  Securities  entitled  thereto  will  be  made
                                            monthly,  quarterly, semi-annually or at  such other intervals and on
                                            the dates specified  in the  related Prospectus  Supplement (each,  a
                                            'Distribution  Date') out of the payments  received in respect of the
</TABLE>
 
                                       6
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                         <C>
                                            assets of the related Trust Fund or Funds or other assets pledged for
                                            the benefit of the Securities as described under 'Credit Enhancement'
                                            herein to the extent specified in the related Prospectus  Supplement.
                                            The  amount allocable  to payments of  principal and  interest on any
                                            Distribution Date  will be  determined as  specified in  the  related
                                            Prospectus  Supplement.  The Prospectus  Supplement  for a  Series of
                                            Securities will  describe  the method  for  allocating  distributions
                                            among  Securities  of different  classes as  well  as the  method for
                                            allocating distributions among Securities for any particular class.
                                            Unless otherwise specified in the related Prospectus Supplement,  the
                                            aggregate  original  principal  balance of  the  Securities  will not
                                            exceed the aggregate distributions  allocable to principal that  such
                                            Securities  will be entitled to receive.  If specified in the related
                                            Prospectus Supplement, the Securities will have an aggregate original
                                            principal balance equal to the aggregate unpaid principal balance  of
                                            the  Trust Fund Assets as  of the related Cut-off  Date and will bear
                                            interest in the aggregate at a rate equal to the interest rate  borne
                                            by  the  underlying  Loans (the  'Loan  Rate') net  of  the aggregate
                                            servicing fees  and  any  other  amounts  specified  in  the  related
                                            Prospectus  Supplement  (the 'Pass-Through  Rate')  or at  such other
                                            interest rate as may be  specified in such Prospectus Supplement.  If
                                            specified   in  the  related  Prospectus  Supplement,  the  aggregate
                                            original principal balance  of the Securities  and interest rates  on
                                            the  classes of Securities will be  determined based on the cash flow
                                            on the Trust Fund Assets.
                                            The rate at which interest will be passed through or paid to  holders
                                            of each class of Securities entitled thereto may be a fixed rate or a
                                            rate  that is subject to  change from time to  time from the time and
                                            for the periods, in each case, as specified in the related Prospectus
                                            Supplement. Any  such  rate  may be  calculated  on  a  loan-by-loan,
                                            weighted  average or notional amount in each case as described in the
                                            related Prospectus Supplement.
Credit Enhancement........................  The assets in a Trust Fund or  the Securities of one or more  classes
                                            in  the related Series may  have the benefit of  one or more types of
                                            credit enhancement as described in the related Prospectus Supplement.
                                            The protection against losses afforded by any such credit support may
                                            be  limited.  The   type,  characteristics  and   amount  of   credit
                                            enhancement  will be determined  based on the  characteristics of the
                                            Loans comprising the Trust Fund Assets and other factors and will  be
                                            established on the basis of requirements of each Rating Agency rating
                                            the Securities of such Series. See 'Credit Enhancement.'
A. Subordination..........................  A  Series of Securities may consist of  one or more classes of Senior
                                            Securities and one  or more classes  of Subordinated Securities.  The
                                            rights  of the holders of the  Subordinated Securities of a Series to
                                            receive distributions with respect to the assets in the related Trust
                                            Fund will be subordinated to such rights of the holders of the Senior
                                            Securities of the same Series to the extent described in the  related
                                            Prospectus  Supplement. This subordination is intended to enhance the
                                            likelihood   of    regular    receipt   by    holders    of    Senior
</TABLE>
 
                                       7
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                         <C>
                                            Securities  of the full  amount of monthly  payments of principal and
                                            interest due them. The protection  afforded to the holders of  Senior
                                            Securities  of a Series by means of the subordination feature will be
                                            accomplished by  (i)  the  preferential  right  of  such  holders  to
                                            receive,  prior  to any  distribution being  made  in respect  of the
                                            related Subordinated  Securities,  the  amounts  of  interest  and/or
                                            principal  due  them  on  each Distribution  Date  out  of  the funds
                                            available for  distribution  on such  date  in the  related  Security
                                            Account  and,  to  the  extent described  in  the  related Prospectus
                                            Supplement,  by  the  right  of   such  holders  to  receive   future
                                            distributions  on the  assets in  the related  Trust Fund  that would
                                            otherwise  have  been   payable  to  the   holders  of   Subordinated
                                            Securities;  (ii) reducing the ownership  interest (if applicable) of
                                            the related  Subordinated  Securities;  or  (iii)  a  combination  of
                                            clauses (i) and (ii) above. If so specified in the related Prospectus
                                            Supplement,  subordination  may apply  only in  the event  of certain
                                            types of losses not covered by other forms of credit support, such as
                                            hazard losses not  covered by standard  hazard insurance policies  or
                                            losses  due to the  bankruptcy or fraud of  the borrower. The related
                                            Prospectus Supplement will  set forth  information concerning,  among
                                            other  things, the amount  of subordination of a  class or classes of
                                            Subordinated Securities in a Series, the circumstances in which  such
                                            subordination  will be applicable,  and the manner,  if any, in which
                                            the amount of subordination will decrease over time.
B. Reserve Account........................  One or more reserve accounts or other cash accounts (each, a 'Reserve
                                            Account') may  be  established  and maintained  for  each  Series  of
                                            Securities. The related Prospectus Supplement will specify whether or
                                            not such Reserve Accounts will be included in the corpus of the Trust
                                            Fund for such Series and will also specify the manner of funding such
                                            Reserve  Accounts and the  conditions under which  the amounts in any
                                            such Reserve Accounts will be  used to make distributions to  holders
                                            of  Securities of  a particular class  or released  from such Reserve
                                            Accounts.
C. Letter of Credit.......................  If so specified in the related Prospectus Supplement, credit  support
                                            may  be provided by one or more letters of credit. A letter of credit
                                            may provide limited protection against certain losses in addition  to
                                            or  in lieu  of other credit  support, such as  losses resulting from
                                            delinquent payments on the  Loans in the  related Trust Fund,  losses
                                            from  risks not covered by standard hazard insurance policies, losses
                                            due to bankruptcy of a borrower and application of certain provisions
                                            of the federal Bankruptcy Code, and losses due to denial of insurance
                                            coverage due  to  misrepresentations  made  in  connection  with  the
                                            origination  or sale of  a Loan. The  issuer of the  letter of credit
                                            (the 'L/C Bank') will be obligated  to honor demands with respect  to
                                            such  letter  of  credit,  to  the  extent  of  the  amount available
                                            thereunder to provide  funds under the  circumstances and subject  to
                                            such   conditions  as   are  specified  in   the  related  Prospectus
                                            Supplement. The liability of the L/C Bank under its letter of  credit
                                            will be reduced by the amount of unreimbursed payments thereunder.
                                            The  maximum liability of a L/C Bank  under its letter of credit will
                                            be  an  amount  equal  to  a  percentage  specified  in  the  related
</TABLE>
 
                                       8
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                         <C>
                                            Prospectus  Supplement of the initial aggregate outstanding principal
                                            balance of the Loans in the related Trust Fund or one or more Classes
                                            of Securities  of  the related  Series  (the 'L/C  Percentage').  The
                                            maximum  amount available at  any time to  be paid under  a letter of
                                            credit will be determined in the manner specified therein and in  the
                                            related Prospectus Supplement.
D. Insurance Policies; Surety Bonds and
   Guarantees.............................  If  so specified in the related Prospectus Supplement, credit support
                                            for a Series may be provided  by an insurance policy and/or a  surety
                                            bond  issued by  one or  more insurance  companies or  sureties. Such
                                            certificate guarantee insurance or surety bond will guarantee  timely
                                            distributions  of interest and/or full  distributions of principal on
                                            the basis of a  schedule of principal distributions  set forth in  or
                                            determined   in  the  manner  specified  in  the  related  Prospectus
                                            Supplement. If specified in the related Prospectus Supplement, one or
                                            more bankruptcy  bonds,  special  hazard  insurance  policies,  other
                                            insurance  or third-party guarantees may  be used to provide coverage
                                            for the  risks  of default  or  types of  losses  set forth  in  such
                                            Prospectus Supplement.
E. Over-Collateralization.................  If  so  provided  in  the  Prospectus  Supplement  for  a  Series  of
                                            Securities, a portion  of the interest  payment on each  Loan may  be
                                            applied  as  an additional  distribution in  respect of  principal to
                                            reduce the  principal  balance  of  a certain  class  or  classes  of
                                            Securities  and, thus, accelerate the rate of payment of principal on
                                            such class or classes of Securities.
F. Loan Pool Insurance Policy.............  A mortgage  pool insurance  policy or  policies may  be obtained  and
                                            maintained  for  Loans relating  to any  Series of  Securities, which
                                            shall be limited in scope, covering defaults on the related Loans  in
                                            an  initial amount equal  to a specified  percentage of the aggregate
                                            principal balance of all Loans included in the Pool as of the related
                                            Cut-off Date.
G. FHA Insurance..........................  If specified in the related  Prospectus Supplement, all or a  portion
                                            of  the Loans  in a Pool  may be  (i) insured by  the Federal Housing
                                            Administration (the 'FHA')  and/or (ii) partially  guaranteed by  the
                                            Department  of  Veterans'  Affairs  (the  'VA').  See  'Certain Legal
                                            Aspects of the Loans -- The Title I Program'.
H. Cross-Collateralization................  If specified in the  related Prospectus Supplement, separate  classes
                                            of  a Series of Securities may  evidence the beneficial ownership of,
                                            or be secured by, separate groups of assets included in a Trust Fund.
                                            In  such  case,  credit   support  may  be   provided  by  a   cross-
                                            collateralization  feature which requires  that distributions be made
                                            with respect to Securities evidencing a beneficial ownership interest
                                            in, or secured by, one or more asset groups prior to distributions to
                                            Subordinated Securities  evidencing a  beneficial ownership  interest
                                            in, or secured by, other asset groups within the same Trust Fund. See
                                            'Credit Enhancement -- Cross-Collateralization.'
                                            If  specified  in  the related  Prospectus  Supplement,  the coverage
                                            provided by one or more of the forms of credit enchancement described
                                            in this Prospectus  may apply  concurrently to two  or more  separate
                                            Trust  Funds. If  applicable, the related  Prospectus Supplement will
                                            identify the Trust Funds to which such credit
</TABLE>
 
                                       9
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                         <C>
                                            enchancement relates  and the  manner of  determining the  amount  of
                                            coverage  provided to such Trust Funds thereby and of the application
                                            of  such  coverage  to  the  identified  Trust  Funds.  See   'Credit
                                            Enhancement -- Cross-Collateralization.'
Advances..................................  The  Master  Servicer  and, if  applicable,  each  mortgage servicing
                                            institution that services a  Loan in a Pool  on behalf of the  Master
                                            Servicer (each, a 'Sub-Servicer') may be obligated to advance amounts
                                            (each,  an  'Advance')  corresponding to  delinquent  interest and/or
                                            principal  payments  on  such  Loan   (including,  in  the  case   of
                                            Cooperative Loans, unpaid maintenance fees or other charges under the
                                            related  proprietary  lease)  until  the date,  as  specified  in the
                                            related Prospectus  Supplement,  following  the  date  on  which  the
                                            related Property is sold at a foreclosure sale or the related Loan is
                                            otherwise  liquidated. Any obligation to make Advances may be subject
                                            to limitations as specified in the related Prospectus Supplement.  If
                                            so  specified in the  related Prospectus Supplement,  Advances may be
                                            drawn from a cash account available for such purpose as described  in
                                            such  Prospectus  Supplement. Advances  will  be reimbursable  to the
                                            extent described under  'Description of the  Securities --  Advances'
                                            herein and in the related Prospectus Supplement.
                                            In  the event  the Master  Servicer or  Sub-Servicer fails  to make a
                                            required Advance,  the  Trustee  may be  obligated  to  advance  such
                                            amounts  otherwise required to be advanced  by the Master Servicer or
                                            Sub-Servicer. See 'Description of the Securities -- Advances.'
Optional Termination......................  The Master Servicer or the party specified in the related  Prospectus
                                            Supplement, including the holder of the residual interest in a REMIC,
                                            may  have  the  option to  effect  early  retirement of  a  Series of
                                            Securities through the purchase of the Trust Fund Assets. The  Master
                                            Servicer  will  deposit  the proceeds  of  any such  purchase  in the
                                            Security  Account  for  each  Trust  Fund  as  described  under  'The
                                            Agreements  -- Payments on  Loans; Deposit to  Security Account.' Any
                                            such purchase of Trust Fund  Assets and property acquired in  respect
                                            of Trust Fund Assets evidenced by a Series of Securities will be made
                                            at  the  option of  the  Master Servicer,  such  other person  or, if
                                            applicable, such holder of  the REMIC residual  interest, at a  price
                                            specified  in the related Prospectus Supplement. The exercise of such
                                            right will effect early retirement of the Securities of that  Series,
                                            but  the  right of  the  Master Servicer,  such  other person  or, if
                                            applicable, such  holder  of  the  REMIC  residual  interest,  to  so
                                            purchase  is subject  to the principal  balance of  the related Trust
                                            Fund Assets being less than  the percentage specified in the  related
                                            Prospectus Supplement of the aggregate principal balance of the Trust
                                            Fund  Assets at  the Cut-off  Date for  the Series.  The foregoing is
                                            subject to  the provision  that  if a  REMIC  election is  made  with
                                            respect to a Trust Fund, any repurchase pursuant to clause (ii) above
                                            will be made only in connection with a 'qualified liquidation' of the
                                            REMIC within the meaning of Section 860F(g)(4) of the Code.
Legal Investment..........................  The  Prospectus Supplement for each series of Securities will specify
                                            which,  if  any,  of  the  classes  of  Securities  offered   thereby
                                            constitute   'mortgage  related  securities'   for  purposes  of  the
</TABLE>
 
                                       10
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                         <C>
                                            Secondary Mortgage Market Enhancement Act of 1984 ('SMMEA').  Classes
                                            of  Securities that qualify as  'mortgage related securities' will be
                                            legal investments for certain types of institutional investors to the
                                            extent provided  in  SMMEA,  subject,  in  any  case,  to  any  other
                                            regulations  which  may  govern  investments  by  such  institutional
                                            investors. Institutions whose  investment activities  are subject  to
                                            review  by  federal or  state authorities  should consult  with their
                                            counsel  or  the  applicable  authorities  to  determine  whether  an
                                            investment  in a particular class of  Securities (whether or not such
                                            class  constitutes  a  'mortgage  related  security')  complies  with
                                            applicable  guidelines, policy statements or restrictions. See 'Legal
                                            Investment.'
Federal Income Tax Consequences...........  The federal  income tax  consequences  to Securityholders  will  vary
                                            depending  on whether  one or  more elections  are made  to treat the
                                            Trust Fund  or  specified  portions  thereof as  a  REMIC  under  the
                                            provisions  of the  Internal Revenue  Code of  1986, as  amended (the
                                            'Code'). The Prospectus Supplement for each Series of Securities will
                                            specify whether such an election will be made.
                                            If  a  REMIC  election  is  made,  Securities  representing   regular
                                            interests in a REMIC will generally be taxable to holders in the same
                                            manner  as  evidences of  indebtedness  issued by  the  REMIC. Stated
                                            interest on such regular interests will be taxable as ordinary income
                                            and taken  into  account  using the  accrual  method  of  accounting,
                                            regardless  of  the holder's  normal accounting  method. If  no REMIC
                                            election is  made,  interest  (other  than  original  issue  discount
                                            ('OID')  on  Securities that  are  characterized as  indebtedness for
                                            federal income tax purposes will  be includible in income by  holders
                                            thereof in accordance with their usual method of accounting.
                                            Certain Classes of Securities may be issued with OID. A holder should
                                            be  aware  that the  Code  and the  Treasury  regulations promulgated
                                            thereunder do  not  adequately  address certain  issues  relevant  to
                                            prepayable securities, such as the Securities.
                                            Holders  that will be  required to report income  with respect to the
                                            related Securities under the accrual method of accounting will do  so
                                            without  giving  effect  to delays  and  reductions  in distributions
                                            attributable to  a  default  or  delinquency  on  the  Loans,  except
                                            possibly  to the extent that it  can be established that such amounts
                                            are uncollectible. As a result, the amount of income (including  OID)
                                            reported  by a holder of a Security in any period could significantly
                                            exceed the amount of cash distributed to such holder in that period.
                                            In the opinion of Brown & Wood LLP, if a REMIC election is made  with
                                            respect to a Series of Securities, then the arrangement by which such
                                            Securities  are issued will be  treated as a REMIC  as long as all of
                                            the provisions of the applicable Agreement are complied with and  the
                                            statutory  and regulatory requirements are satisfied. Securities will
                                            be designated as  'regular interests'  or 'residual  interests' in  a
                                            REMIC.  A REMIC will not be  subject to entity-level tax. Rather, the
                                            taxable income or net loss of a  REMIC will be taken into account  by
                                            the holders of residual interests. Such holders
</TABLE>
 
                                       11
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                         <C>
                                            will  report their proportionate  share of the  taxable income of the
                                            REMIC whether or not they  receive cash distributions from the  REMIC
                                            attributable  to such income. The portion of the REMIC taxable income
                                            consisting of 'excess  inclusions' may  not be  offset against  other
                                            deductions  or  losses of  the  holder, including  the  net operating
                                            losses.
                                            In the opinion  of Brown  & Wood  LLP, if  a REMIC  or a  partnership
                                            elections  not made with respect to  a Series of Securities, then the
                                            arrangement by which such Securities are issued will be classified as
                                            a grantor trust under Subpart E, Part  I of Subchapter J of the  Code
                                            and not as an association taxable as a corporation. If so provided in
                                            the  Prospectus Supplement for a Series,  there will be no separation
                                            of the  principal  and  interest  payments  on  the  Loans.  In  such
                                            circumstances,  the holder  will considered  to have  purchased a pro
                                            rata undivided interest in each of the Loans. In other cases, sale of
                                            the Securities will produce a separation in the ownership of all or a
                                            portion of  the principal  payments  from all  or  a portion  of  the
                                            interest payments on the Loans.
                                            In  the opinion  of Brown  & Wood LLP,  if a  partnership election is
                                            made, the  Trust Fund  will not  be treated  as an  association or  a
                                            publicly  traded partnership taxable as a  corporation as long as all
                                            of the provisions of the  applicable Agreement are complied with  and
                                            the statutory and regulatory requirements are satisfied. If Notes are
                                            issued by such Trust Fund, such Notes will be treated as indebtedness
                                            for  federal  income tax  purposes. The  holders of  the Certificates
                                            issued  by  such  Trust  Fund,  if  any,  will  agree  to  treat  the
                                            Certificates as equity interests in a partnership.
                                            The  Securities  will  be  treated  as  assets  described  in section
                                            7701(a)(19)(C) of the  Code and  as real estate  assets described  in
                                            section 856(c) of the Code.
                                            Generally, gain or loss will be recognized on a sale of Securities in
                                            the  amount equal to  the difference between  the amount realized and
                                            the seller's tax basis in the Securities sold.
                                            The material federal income tax consequences for investors associated
                                            with the purchase,  ownership and disposition  of the Securities  are
                                            set  forth  herein under  'Federal Income  -- Tax  Consequences'. The
                                            material federal  income tax  consequences for  investors  associated
                                            with  the purchase,  ownership and  disposition of  Securities of any
                                            particular Series will be set forth under the heading 'Federal Income
                                            Tax Consequences' in the related Prospectus Supplement. See  'Federal
                                            Income Tax Consequences'.
ERISA Considerations......................  A  fiduciary of any employee benefit plan or other retirement plan or
                                            arrangement subject to the Employee Retirement Income Security Act of
                                            1974, as amended ('ERISA'), or the Code should carefully review  with
                                            its  legal  advisors whether  the purchase  or holding  of Securities
                                            could  give  rise  to  a  transaction  prohibited  or  not  otherwise
                                            permissible  under  ERISA or  the  Code. See  'ERISA Considerations'.
                                            Certain classes  of  Securities may  not  be transferred  unless  the
                                            Trustee   and  the   Depositor  are   furnished  with   a  letter  of
                                            representation or  an opinion  of  counsel to  the effect  that  such
                                            transfer   will  not  result   in  a  violation   of  the  prohibited
</TABLE>
 
                                       12
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                         <C>
                                            transaction provisions of ERISA and the Code and will not subject the
                                            Trustee,  the  Depositor  or   the  Master  Servicer  to   additional
                                            obligations.  See 'Description of  the Securities-General' and 'ERISA
                                            Considerations'.
Risk Factors..............................  For a discussion of  certain risks associated  with an investment  in
                                            the  Securities,  see 'Risk  Factors' on  page 14  herein and  in the
                                            related Prospectus Supplement.
</TABLE>
 
                                       13


<PAGE>

<PAGE>
                                  RISK FACTORS
 
     Investors  should  consider the  following factors  in connection  with the
purchase of the Securities.
 
LIMITED LIQUIDITY
 
     There will be  no market  for the  Securities of  any Series  prior to  the
issuance  thereof, and there  can be no  assurance that a  secondary market will
develop or,  if it  does  develop, that  it  will provide  Securityholders  with
liquidity  of investment or will continue for the life of the Securities of such
Series.
 
LIMITED SOURCE OF PAYMENTS -- NO RECOURSE TO SELLERS, DEPOSITOR OR MASTER
SERVICER
 
     The Depositor does not  have, nor is it  expected to have, any  significant
assets.  Unless otherwise  specified in  the related  Prospectus Supplement, the
Securities of a  Series will  be payable  solely from  the Trust  Fund for  such
Securities and will not have any claim against or security interest in the Trust
Fund  for any other  Series. There will be  no recourse to  the Depositor or any
other person  for  any  failure  to receive  distributions  on  the  Securities.
Further,  at the times  set forth in the  related Prospectus Supplement, certain
Trust  Fund  Assets  and/or  any  balance  remaining  in  the  Security  Account
immediately  after making  all payments  due on  the Securities  of such Series,
after making  adequate  provision for  future  payments on  certain  classes  of
Securities  and  after  making  any  other  payments  specified  in  the related
Prospectus Supplement, may be  promptly released or  remitted to the  Depositor,
the  Master  Servicer,  any  credit enhancement  provider  or  any  other person
entitled thereto  and  will  no  longer be  available  for  making  payments  to
Securityholders.  Consequently, holders of  Securities of each  Series must rely
solely upon payments with respect to the Trust Fund Assets and the other  assets
constituting   the  Trust  Fund  for  a  Series  of  Securities,  including,  if
applicable, any amounts available  pursuant to any  credit enhancement for  such
Series,  for the payment of principal of  and interest on the Securities of such
Series.
 
     The Securities  will not  represent an  interest in  or obligation  of  the
Depositor,   the  Master  Servicer,  any  Seller  or  any  of  their  respective
affiliates. The only obligations, if any,  of the Depositor with respect to  the
Trust  Fund Assets or the  Securities of any Series  will be pursuant to certain
representations and warranties. The Depositor does not have, and is not expected
in the future to have, any significant assets with which to meet any  obligation
to repurchase Trust Fund Assets with respect to which there has been a breach of
any  representation or warranty. If, for example, the Depositor were required to
repurchase a Loan, its only  sources of funds to  make such repurchase would  be
from  funds obtained (i) from the  enforcement of a corresponding obligation, if
any, on the part of  the related Seller or originator  of such Loan, or (ii)  to
the extent provided in the related Prospectus Supplement, from a Reserve Account
or similar credit enhancement established to provide funds for such repurchases.
 
     The  only  obligations  of  the  Master  Servicer,  other  than  its master
servicing obligations, with respect to the  Trust Fund Assets or the  Securities
of  any Series will  be pursuant to certain  representations and warranties. The
Master Servicer may be  required to repurchase or  substitute for any Loan  with
respect  to which such representations and  warranties are breached. There is no
assurance, however, that the Master Servicer will have the financial ability  to
effect any such repurchase or substitution.
 
     The only obligations of any Seller with respect to Trust Fund Assets or the
Securities  of  any  Series  will be  pursuant  to  certain  representations and
warranties and certain document delivery requirements. A Seller may be  required
to   repurchase  or  substitute  for  any   Loan  with  respect  to  which  such
representations and warranties or  document delivery requirements are  breached.
There is no assurance, however, that such Seller will have the financial ability
to effect such repurchase or substitution.
 
CREDIT ENHANCEMENT
 
     Although  credit enhancement is  intended to reduce  the risk of delinquent
payments or losses to holders of Securities entitled to the benefit thereof, the
amount of such credit enhancement will be  limited, as set forth in the  related
Prospectus  Supplement, and may  be subject to  periodic reduction in accordance
with a schedule  or formula or  otherwise decline, and  could be depleted  under
certain  circumstances prior  to the  payment in full  of the  related Series of
Securities, and as  a result Securityholders  of the related  Series may  suffer
losses.  Moreover, such credit enhancement may not cover all potential losses or
risks. For example, credit enhancement may or may not cover fraud or  negligence
by  a loan originator or other parties.  In addition, the Trustee will generally
be
 
                                       14
 
<PAGE>

<PAGE>
permitted to reduce,  terminate or  substitute all or  a portion  of the  credit
enhancement  for any Series of Securities, provided the applicable Rating Agency
indicates that the then-current rating of the Securities of such Series will not
be adversely affected. See 'Credit Enhancement'.
 
PREPAYMENT AND YIELD CONSIDERATIONS
 
     The timing of  principal payments  of the Securities  of a  Series will  be
affected  by a  number of  factors, including the  following: (i)  the extent of
prepayments (including for this  purpose prepayments resulting from  refinancing
or  liquidations of  the Loans  due to  defaults, casualties,  condemnations and
repurchases by the Depositor or the Master Servicer) of the Loans comprising the
Trust Fund,  which  prepayments  may  be influenced  by  a  variety  of  factors
including  general  economic conditions,  prevailing  interest rate  levels, the
availability of alternative financing and homeowner mobility, (ii) the manner of
allocating principal and/or payments among the classes of Securities of a Series
as specified in  the related Prospectus  Supplement, (iii) the  exercise by  the
party  entitled thereto of any  right of optional termination  and (iv) the rate
and timing of  payment defaults and  losses incurred with  respect to the  Trust
Fund Assets. The repurchase of Loans by the Depositor or the Master Servicer may
result  from repurchases of  Trust Fund Assets  due to material  breaches of the
Depositor's  or  the  Master  Servicer's  representations  and  warranties,   as
applicable.  The yields to maturity and weighted average lives of the Securities
will be affected primarily  by the rate  and timing of  prepayment of the  Loans
comprising  the  Trust Fund  Assets.  In addition,  the  yields to  maturity and
weighted average lives of the Securities will be affected by the distribution of
amounts remaining in any  Pre-Funding Account following the  end of the  related
Funding  Period.  Any  reinvestment  risks resulting  from  a  faster  or slower
incidence of prepayment of Loans held by a Trust Fund will be borne entirely  by
the  holders of  one or more  classes of  the related Series  of Securities. See
'Yield  and  Prepayment  Considerations'  and  'The  Agreements  --  Pre-Funding
Account.'
 
     Interest  payable on the Securities of a Series on a Distribution Date will
include all  interest  accrued  during  the  period  specified  in  the  related
Prospectus Supplement. In the event interest accrues over a period ending two or
more  days prior to a Distribution  Date, the effective yield to Securityholders
will be reduced from  the yield that would  otherwise be obtainable if  interest
payable  on the Securities were to  accrue through the day immediately preceding
each Distribution Date, and the effective yield (at par) to Securityholders will
be  less   than   the  indicated   coupon   rate.  See   'Description   of   the
Securities -- Distributions on Securities -- Distributions of Interest'.
 
BALLOON PAYMENTS
 
     Certain  of  the Loans  as of  the related  Cut-off Date  may not  be fully
amortizing over  their terms  to maturity  and, thus,  will require  substantial
principal payments (i.e., balloon payments) at their stated maturity. Loans with
balloon  payments involve  a greater  degree of  risk because  the ability  of a
borrower to make a balloon payment typically will depend upon its ability either
to timely refinance the loan or to timely sell the related Property. The ability
of a borrower to accomplish either of  these goals will be affected by a  number
of  factors, including the level of available mortgage rates at the time of sale
or refinancing, the  borrower's equity  in the related  Property, the  financial
condition  of  the borrower  and tax  laws. Losses  on such  Loans that  are not
otherwise  covered  by  the  credit  enhancement  described  in  the  applicable
Prospectus  Supplement will be  borne by the  holders of one  or more classes of
Securities of the related Series.
 
NATURE OF MORTGAGES
 
     Property Values.  There are several factors that could adversely affect the
value of Properties  such that  the outstanding  balance of  the related  Loans,
together with any senior financing on the Properties, if applicable, would equal
or  exceed the value of  the Properties. Among the  factors that could adversely
affect the value  of the Properties  are an overall  decline in the  residential
real estate market in the areas in which the Properties are located or a decline
in  the general condition of the Properties  as a result of failure of borrowers
to maintain  adequately the  Properties or  of natural  disasters that  are  not
necessarily covered by insurance, such as earthquakes and floods. In the case of
Home  Equity Loans, such decline could extinguish the value of the interest of a
junior mortgagee in the Property before having any effect on the interest of the
related senior  mortgagee.  If  such  a decline  occurs,  the  actual  rates  of
delinquencies, foreclosures and losses on all Loans could
 
                                       15
 
<PAGE>

<PAGE>
be  higher than those currently experienced  in the mortgage lending industry in
general. Losses  on such  Loans that  are not  otherwise covered  by the  credit
enhancement  described in the applicable Prospectus  Supplement will be borne by
the holder of one or more classes of Securities of the related Series.
 
     Delays Due  to Liquidation.    Even assuming  that the  Properties  provide
adequate  security for  the Loans,  substantial delays  could be  encountered in
connection with the liquidation of  defaulted Loans and corresponding delays  in
the  receipt of  related proceeds by  Securityholders could occur.  An action to
foreclose on a Property securing a Loan is regulated by state statutes and rules
and is subject to many of the delays and expenses of other lawsuits if  defenses
or  counterclaims are interposed, sometimes requiring several years to complete.
Furthermore, in some  states an action  to obtain a  deficiency judgment is  not
permitted  following a nonjudicial sale of a Property. In the event of a default
by a borrower, these restrictions, among other things, may impede the ability of
the Master  Servicer  to  foreclose  on  or  sell  the  Property  or  to  obtain
liquidation proceeds sufficient to repay all amounts due on the related Loan. In
addition,   the  Master  Servicer  will  be  entitled  to  deduct  from  related
liquidation proceeds all expenses reasonably  incurred in attempting to  recover
amounts  due on defaulted Loans and not yet repaid, including payments to senior
lienholders, legal  fees  and costs  of  legal  action, real  estate  taxes  and
maintenance and preservation expenses.
 
     Disproportionate Effect of Liquidation Expenses.  Liquidation expenses with
respect  to defaulted loans do not  vary directly with the outstanding principal
balance of the loan at the time of default. Therefore, assuming that a  servicer
took  the same steps in realizing upon a defaulted loan having a small remaining
principal balance as it  would in the  case of a defaulted  loan having a  large
remaining  principal balance, the amount  realized after expenses of liquidation
would be smaller  as a percentage  of the outstanding  principal balance of  the
small  loan  than would  be  the case  with the  defaulted  loan having  a large
remaining principal balance.
 
     Home Equity Loans; Junior  Liens.  Since the  mortgages and deeds of  trust
securing the Home Equity Loans will be primarily junior liens subordinate to the
rights  of  the mortgagee  under the  related senior  mortgage(s) or  deed(s) of
trust, the proceeds  from any  liquidation, insurance  or condemnation  proceeds
will be available to satisfy the outstanding balance of such junior lien only to
the  extent that  the claims  of such senior  mortgagees have  been satisfied in
full, including any related foreclosure  costs. In addition, a junior  mortgagee
may  not  foreclose  on  the  property  securing  a  junior  mortgage  unless it
forecloses subject to any senior mortgage, in which case it must either pay  the
entire  amount due on any senior mortgage  to the related senior mortgagee at or
prior to the foreclosure  sale or undertake the  obligation to make payments  on
any  such senior mortgage in  the event the mortgagor  is in default thereunder.
The Trust Fund will not have any source of funds to satisfy any senior mortgages
or make payments  due to any  senior mortgagees and  may therefore be  prevented
from foreclosing on the related property.
 
     Consumer  Protection  Laws.    Applicable  state  laws  generally  regulate
interest rates  and  other charges,  require  certain disclosures,  and  require
licensing  of  certain originators  and servicers  of  Loans. In  addition, most
states have other laws, public policy and general principles of equity  relating
to  the protection  of consumers, unfair  and deceptive  practices and practices
which may  apply to  the origination,  servicing and  collection of  the  Loans.
Depending  on the provisions  of the applicable  law and the  specific facts and
circumstances involved, violations  of these laws,  policies and principles  may
limit the ability of the Master Servicer to collect all or part of the principal
of  or interest on  the Loans, may entitle  the borrower to  a refund of amounts
previously paid and, in addition, could  subject the Master Servicer to  damages
and administrative sanctions. See 'Certain Legal Aspects of the Loans'.
 
ENVIRONMENTAL RISKS
 
     Real  property pledged as  security to a  lender may be  subject to certain
environmental risks.  Under  the laws  of  certain states,  contamination  of  a
property may give rise to a lien on the property to assure the costs of cleanup.
In  several  states, such  a  lien has  priority over  the  lien of  an existing
mortgage against such property.  In addition under the  laws of some states  and
under   the  federal  Comprehensive  Environmental  Response,  Compensation  and
Liability Act of  1980 ('CERCLA'),  a lender  may be  liable, as  an 'owner'  or
'operator', for costs of addressing releases or threatened releases of hazardous
substances  that require  remedy at  a property, if  agents or  employees of the
lender have  become sufficiently  involved in  the operations  of the  borrower,
regardless  of whether the environmental damage or  threat was caused by a prior
owner. Such costs could result in a loss  to the holders of one or more  classes
of   Securities   of   the   related   Series.   A   lender   also   risks  such
 
                                       16
 
<PAGE>

<PAGE>
liability on foreclosure of the related property. See 'Certain Legal Aspects  of
the Loans -- Environmental Risks'.
 
CERTAIN OTHER LEGAL ASPECTS OF THE LOANS
 
     Consumer  Protection Laws.  The Loans may  also be subject to federal laws,
including:
 
          (i) the  Federal Truth  in Lending  Act and  Regulation Z  promulgated
     thereunder,  which require  certain disclosures to  the borrowers regarding
     the terms of the Loans;
 
          (ii) the Equal  Credit Opportunity  Act and  Regulation B  promulgated
     thereunder, which prohibit discrimination on the basis of age, race, color,
     sex,   religion,  marital  status,  national   origin,  receipt  of  public
     assistance  or  the  exercise  of  any  right  under  the  Consumer  Credit
     Protection Act, in the extension of credit;
 
          (iii)  the  Fair Credit  Reporting Act,  which  regulates the  use and
     reporting of information related to the borrower's credit experience; and
 
          (iv) for Loans that were originated or closed after November 7,  1989,
     the  Home  Equity  Loan Consumer  Protection  Act of  1988,  which requires
     additional application disclosures, limits changes that may be made to  the
     loan  documents  without the  borrower's consent  and restricts  a lender's
     ability to declare a  default or to suspend  or reduce a borrower's  credit
     limit to certain enumerated events.
 
     The  Riegle  Act.   Certain mortgage  loans  may be  subject to  the Riegle
Community Development and Regulatory Improvement Act of 1994 (the 'Riegle  Act')
which  incorporates the Home Ownership and  Equity Protection Act of 1994. These
provisions impose additional disclosure and other requirements on creditors with
respect to non-purchase money  mortgage loans with high  interest rates or  high
up-front fees and charges. The provisions of the Riegle Act apply on a mandatory
basis  to  all mortgage  loans originated  on  or after  October 1,  1995. These
provisions can impose specific statutory liabilities upon creditors who fail  to
comply  with their provisions  and may affect the  enforceability of the related
loans. In addition, any assignee of  the creditor would generally be subject  to
all  claims and  defenses that the  consumer could assert  against the creditor,
including, without limitation, the right to rescind the mortgage loan.
 
     Holder in  Due Course  Rules.   The  Home  Improvement Contracts  are  also
subject to the Preservation of Consumers' Claims and Defenses regulations of the
Federal  Trade  Commission  and other  similar  federal and  state  statutes and
regulations (collectively, the 'Holder in Due Course Rules'), which protect  the
homeowner from defective craftsmanship or incomplete work by a contractor. These
laws  permit  the obligor  to withhold  payment if  the work  does not  meet the
quality and durability standards agreed to by the homeowner and the  contractor.
The Holder in Due Course Rules have the effect of subjecting any assignee of the
seller  in a consumer  credit transaction to  all claims and  defenses which the
obligor in the credit  sale transaction could assert  against the seller of  the
goods.
 
     Violations  of  certain  provisions of  these  federal laws  may  limit the
ability of the Master  Servicer to collect  all or part of  the principal of  or
interest  on the Loans and  in addition could subject  the Trust Fund to damages
and administrative  enforcement. Losses  on such  Loans that  are not  otherwise
covered  by  the  credit  enhancement  described  in  the  applicable Prospectus
Supplement will be borne by the holders of one or more classes of Securities  of
the related Series. See 'Certain Legal Aspects of the Loans'.
 
RATING OF THE SECURITIES
 
     It  will be a  condition to the  issuance of a  class of Securities offered
hereby that they be rated  in one of the four  highest rating categories by  the
Rating  Agency identified in the related  Prospectus Supplement. Any such rating
would be based on, among other things, the adequacy of the value of the  related
Trust Fund Assets and any credit enhancement with respect to such class and will
represent  such Rating Agency's assessment solely of the likelihood that holders
of such class of Securities will receive payments to which such  Securityholders
are  entitled under  the related Agreement.  Such rating will  not constitute an
assessment of the  likelihood that  principal prepayments on  the related  Loans
will be made, the degree to which the rate of such prepayments might differ from
that  originally anticipated or the likelihood  of early optional termination of
the Series of Securities.  Such rating shall not  be deemed a recommendation  to
purchase,  hold or sell Securities, inasmuch as it does not address market price
or suitability  for a  particular investor.  Such rating  will not  address  the
possibility  that prepayment  at higher  or lower  rates than  anticipated by an
investor may cause such investor to
 
                                       17
 
<PAGE>

<PAGE>
experience a  lower than  anticipated yield  or that  an investor  purchasing  a
Security  at a significant  premium might fail to  recoup its initial investment
under certain prepayment scenarios.
 
     There is also no assurance that any  such rating will remain in effect  for
any  given period of time or that it may not be lowered or withdrawn entirely by
the Rating Agency in the future if  in its judgment circumstances in the  future
so  warrant. In addition to being lowered or withdrawn due to any erosion in the
adequacy of the value of  the Trust Fund Assets  or any credit enhancement  with
respect  to  a  Series of  Securities,  such  rating might  also  be  lowered or
withdrawn because of, among other reasons, an adverse change in the financial or
other condition of a credit  enhancement provider or a  change in the rating  of
such credit enhancement provider's long term debt.
 
     The amount, type and nature of credit enhancement, if any, established with
respect  to a class  of Securities will  be determined on  the basis of criteria
established by each Rating Agency rating  classes of such Series. Such  criteria
are  sometimes based upon an actuarial analysis of the behavior of similar loans
in a larger  group. Such  analysis is  often the  basis upon  which each  Rating
Agency determines the amount of credit enhancement required with respect to each
such  class. There can be  no assurance that the  historical data supporting any
such actuarial  analysis  will  accurately reflect  future  experience  nor  any
assurance  that the data derived  from a large pool  of similar loans accurately
predicts the delinquency, foreclosure or loss experience of any particular  pool
of  Loans. No  assurance can  be given  that the  values of  any Properties have
remained or will remain at their  levels on the respective dates of  origination
of  the related Loans. If the  residential real estate markets should experience
an overall  decline  in property  values  such that  the  outstanding  principal
balances  of the Loans in a particular Trust Fund and any secondary financing on
the related  Properties  become  equal to  or  greater  than the  value  of  the
Properties,  the rates of delinquencies, foreclosures and losses could be higher
than those  now  generally experienced  in  the mortgage  lending  industry.  In
addition, adverse economic conditions (which may or may not affect real property
values)  may affect  the timely payment  by mortgagors of  scheduled payments of
principal  and  interest   on  the   Loans  and,  accordingly,   the  rates   of
delinquencies,  foreclosures and losses  with respect to any  Trust Fund. To the
extent that such losses are not covered by credit enhancement, such losses  will
be  borne, at least in part, by the holders of one or more classes of Securities
of the related Series. See 'Rating'.
 
BOOK-ENTRY REGISTRATION
 
     If issued in book-entry form, such registration may reduce the liquidity of
the Securities in the secondary trading market since investors may be  unwilling
to purchase Securities for which they cannot obtain physical certificates. Since
transactions   in  book-entry  Securities  can  be  effected  only  through  the
Depository  Trust  Company   ('DTC'),  participating  organizations,   Financial
Intermediaries  and certain banks,  the ability of a  Securityholder to pledge a
book-entry Security to persons  or entities that do  not participate in the  DTC
system  may be limited due  to lack of a  physical certificate representing such
Securities. Securities Owners will not be recognized as Securityholders as  such
term  is used in the related Agreement, and Security Owners will be permitted to
exercise the  rights of  Securityholders  only indirectly  through DTC  and  its
Participants.
 
     In  addition, Securityholders may experience some delay in their receipt of
distributions  of  interest  and   principal  on  book-entry  Securities   since
distributions  are required to be  forwarded by the Trustee  to DTC and DTC will
then be required  to credit  such distributions  to the  accounts of  Depository
participants which thereafter will be required to credit them to the accounts of
Securityholders  either directly or indirectly through Financial Intermediaries.
See 'Description of the Securities -- Book-Entry Registration of Securities'.
 
PRE-FUNDING ACCOUNTS
 
     If so provided in the related Prospectus Supplement, on the related Closing
Date the Depositor  will deposit  cash in  an amount  (the 'Pre-Funded  Amount')
specified  in  such  Prospectus  Supplement into  an  account  (the 'Pre-Funding
Account'). In no  event shall the  Pre-Funded Amount exceed  50% of the  initial
aggregate  principal  amount of  the Certificates  and/or  Notes of  the related
Series of  Securities. The  Pre-Funded Amount  will be  used to  purchase  Loans
('Subsequent  Loans') in a  period from the  related Closing Date  to a date not
more than one year after such  Closing Date (such period, the 'Funding  Period')
from  the Depositor (which, in turn, will acquire such Subsequent Loans from the
Seller  or  Sellers  specified  in  the  related  Prospectus  Supplement).   The
Pre-Funding  Account will be maintained with  the Trustee for the related Series
of Securities and is designed solely to hold funds to be applied by such Trustee
during the  Funding  Period to  pay  to the  Depositor  the purchase  price  for
Subsequent  Loans.  Monies on  deposit in  the Pre-Funding  Account will  not be
available to
 
                                       18
 
<PAGE>

<PAGE>
cover losses on  or in  respect of  the related Loans.  To the  extent that  the
entire  Pre-Funded Amount  has not  been applied  to the  purchase of Subsequent
Loans by the end  of the related  Funding Period, any  amounts remaining in  the
Pre-Funding  Account  will  be  distributed  as  a  prepayment  of  principal to
Certificateholders and/or  Noteholders  on  the  Distribution  Date  immediately
following  the end  of the Funding  Period, in  the amounts and  pursuant to the
priorities set forth in the related Prospectus Supplement. Any reinvestment risk
resulting from such prepayment will be borne  entirely by the holders of one  or
more classes of the related Series of Certificates.
 
BANKRUPTCY AND INSOLVENCY RISKS
 
     The  Seller and the Depositor  will treat the transfer  of the Loans by the
Seller to the Depositor as a sale for accounting purposes. The Depositor and the
Trust Fund will treat the transfer of Loans from the Depositor to the Trust Fund
as a sale for accounting purposes. As a  sale of the Loans by the Seller to  the
Depositor,  the Loans would  not be part  of the Seller's  bankruptcy estate and
would not be available to the Seller's  creditors. However, in the event of  the
insolvency  of  the Seller,  it is  possible  that the  bankruptcy trustee  or a
creditor of the Seller may attempt to recharacterize the sale of the Loans as  a
borrowing  by the Seller, secured by a pledge of the Loans. Similarly, as a sale
of the Loans by the Depositor to the Trust Fund, the Loans would not be part  of
the  Depositor's bankruptcy estate and would not be available to the Depositor's
creditors. However,  in the  event of  the insolvency  of the  Depositor, it  is
possible  that the bankruptcy trustee or a creditor of the Depositor may attempt
to recharacterize the sale of the Loans as a borrowing by the Depositor, secured
by a pledge of  the Loans. In  either case, this position,  if argued before  or
accepted  by  a court,  could  prevent timely  payments  of amounts  due  on the
Securities and result in a reduction of payments due on the Securities.
 
     In the event  of a  bankruptcy or insolvency  of the  Master Servicer,  the
bankruptcy  trustee or receiver may have the power to prevent the Trustee or the
Securityholders from appointing  a successor  Servicer. The  time period  during
which  cash collections may  be commingled with the  Master Servicer's own funds
prior to each  Distribution Date  will be  specified in  the related  Prospectus
Supplement.  In the event of  the insolvency of the  Master Servicer and if such
cash collections are  commingled with  the Master  Servicer's own  funds for  at
least ten days, the Trust Fund will likely not have a perfected interest in such
collections since such collections would not have been deposited in a segregated
account  within ten days after the collection thereof, and the inclusion thereof
in the bankruptcy estate of the Master Servicer may result in delays in  payment
and failure to pay amounts due on the Securities of the related Series.
 
     In  addition, 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
security. For example,  in a  proceeding under  the federal  Bankruptcy Code,  a
lender  may not foreclose on a mortgaged  property without the permission of the
bankruptcy court. The rehabilitation plan proposed by the debtor may provide, if
the mortgaged property  is not the  debtor's principal residence  and the  court
determines  that the value of the mortgaged  property is less than the principal
balance of the mortgage loan, for  the reduction of the secured indebtedness  to
the  value of the mortgaged  property as of the date  of the commencement of the
bankruptcy,  rendering  the  lender  a   general  unsecured  creditor  for   the
difference,  and also  may reduce the  monthly payments due  under such mortgage
loan, change  the  rate  of  interest and  alter  the  mortgage  loan  repayment
schedule.  The effect of any such proceedings under the federal Bankruptcy Code,
including but  not limited  to any  automatic stay,  could result  in delays  in
receiving  payments on the Loans underlying  a Series of Securities and possible
reductions in the aggregate amount of such payments.
 
CONSEQUENCES OF OWNING ORIGINAL ISSUE DISCOUNT SECURITIES.
 
     Debt Securities that are Compound Interest Securities will be, and  certain
of  the other Debt Securities may be,  issued with original discount for federal
income tax purposes.  A holder  of Debt  Securities issued  with original  issue
discount  will be required to include  original issue discount in ordinary gross
income for federal income tax purposes as  it accrues, in advance of receipt  of
the  cash attributable to such  income. Accrued but unpaid  interest on the Debt
Securities that are Compound  Interest Securities generally  will be treated  as
original   issue   discount  for   this   purpose.  See   'Federal   Income  Tax
Consequences  --  Taxation  of  Debt  Securities  --  Interest  and  Acquisition
Discount' and ' -- Market Discount' herein.
 
                                       19
 
<PAGE>

<PAGE>
VALUE OF TRUST FUND ASSETS
 
     There is no assurance that the market value of the Trust Fund Assets or any
other  assets  relating  to  a  Series  of  Securities  described  under 'Credit
Enhancement' herein will at any time be  equal to or greater than the  principal
amount  of the Securities of such Series then outstanding, plus accrued interest
thereon. Moreover, upon an event of default under the Agreement for a Series  of
Securities  and a sale  of the related Trust  Fund Assets or upon  a sale of the
assets of a  Trust Fund  for a  Series of  Securities, the  Trustee, the  Master
Servicer,  the credit enhancer, if any, and any other service provider specified
in the related Prospectus Supplement generally  will be entitled to receive  the
proceeds  of any such sale to the extent  of unpaid fees and other amounts owing
to  such  persons  under  the  related  Agreement  prior  to  distributions   to
Securityholders. Upon any such sale, the proceeds thereof may be insufficient to
pay in full the principal of and interest on the Securities of such Series.
 
                                 THE TRUST FUND
 
GENERAL
 
     The Securities of each Series will represent interests in the assets of the
related  Trust Fund, and the Notes of each  Series will be secured by the pledge
of the assets of the related Trust Fund. The Trust Fund for each Series will  be
held  by the Trustee for the benefit  of the related Securityholders. Each Trust
Fund will consist of  certain assets (the 'Trust  Fund Assets') consisting of  a
pool  (each, a 'Pool') comprised of Loans as specified in the related Prospectus
Supplement, together with payments in respect of such Loans, as specified in the
related Prospectus Supplement.* The Pool will be created on the first day of the
month of the issuance  of the related  Series of Securities  or such other  date
specified  in  the  related  Prospectus  Supplement  (the  'Cut-off  Date'). The
Securities will be entitled to payment from the assets of the related Trust Fund
or Funds or  other assets  pledged for the  benefit of  the Securityholders,  as
specified  in  the related  Prospectus Supplement  and will  not be  entitled to
payments in respect of  the assets of  any other trust  fund established by  the
Depositor.
 
     The Trust Fund Assets will be acquired by the Depositor, either directly or
through  affiliates, from originators or sellers  which may be affiliates of the
Depositor (the 'Sellers'), and conveyed without recourse by the Depositor to the
related Trust Fund. Loans acquired by the Depositor will have been originated in
accordance  with  the   underwriting  criteria  specified   below  under   'Loan
Program  -- Underwriting  Standards' or  as otherwise  described in  the related
Prospectus Supplement. See 'Loan Program -- Underwriting Standards'.
 
     The Depositor  will cause  the Trust  Fund  Assets to  be assigned  to  the
Trustee  named  in the  related  Prospectus Supplement  for  the benefit  of the
holders of the Securities  of the related Series.  The Master Servicer named  in
the  related Prospectus  Supplement will service  the Trust  Fund Assets, either
directly or through other servicing institutions ('Sub-Servicers'), pursuant  to
a  Pooling and Servicing Agreement among  the Depositor, the Master Servicer and
the Trustee with  respect to a  Series consisting of  Certificates, or a  master
servicing  agreement (each, a 'Master  Servicing Agreement') between the Trustee
and the Master Servicer with respect to a Series consisting of Certificates  and
Notes,  and will receive  a fee for  such services. See  'Loan Program' and 'The
Agreements'. With respect  to Loans serviced  by the Master  Servicer through  a
Sub-Servicer,   the  Master  Servicer  will  remain  liable  for  its  servicing
obligations under the  related Agreement as  if the Master  Servicer alone  were
servicing such Loans.
 
     As  used herein, 'Agreement' means, with  respect to a Series consisting of
Certificates, the Pooling and Servicing Agreement, and with respect to a  Series
consisting of Certificates and Notes, the Trust Agreement, the Indenture and the
Master Servicing Agreement, as the context requires.
 
     If so specified in the related Prospectus Supplement, a Trust Fund relating
to  a Series of Securities may be a  business trust formed under the laws of the
state specified  in  the  related  Prospectus Supplement  pursuant  to  a  trust
agreement  (each, a 'Trust Agreement') between  the Depositor and the trustee of
such Trust Fund.
 
- ------------------------------
* Whenever the terms 'Pool', 'Certificates',  'Notes' and 'Securities' are  used
  in  this Prospectus, such  terms will be  deemed to apply,  unless the context
  indicates otherwise, to  one specific Pool  and the Securities  of one  Series
  including the Certificates representing certain undivided interests in, and/or
  Notes  secured by the assets  of, a single Trust  Fund consisting primarily of
  the Loans in such Pool. Similarly, the term 'Pass-Through Rate' will refer  to
  the  Pass-Through Rate borne by the  Certificates and the term 'interest rate'
  will refer to the interest rate borne by the Notes of one specific Series,  as
  applicable, and the term 'Trust Fund' will refer to one specific Trust Fund.
 
                                       20
 
<PAGE>

<PAGE>
     With  respect to  each Trust  Fund, prior  to the  initial offering  of the
related Series of Securities, the Trust Fund will have no assets or liabilities.
No Trust Fund  is expected  to engage in  any activities  other than  acquiring,
managing  and  holding  of  the  related  Trust  Fund  Assets  and  other assets
contemplated herein specified and in  the related Prospectus Supplement and  the
proceeds  thereof,  issuing  Securities and  making  payments  and distributions
thereon and certain related  activities. No Trust Fund  is expected to have  any
source of capital other than its assets and any related credit enhancement.
 
     Unless  otherwise specified in the  related Prospectus Supplement, the only
obligations of the Depositor with respect to  a Series of Securities will be  to
obtain  certain representations and warranties from the Sellers and to assign to
the Trustee for such Series of Securities the Depositor's rights with respect to
such representations and warranties.  See 'The Agreements  -- Assignment of  the
Trust  Fund Assets'. The obligations of the  Master Servicer with respect to the
Loans will consist  principally of its  contractual servicing obligations  under
the  related Agreement (including  its obligation to  enforce the obligations of
the Sub-Servicers or  Sellers, or  both, as  more fully  described herein  under
'Loan   Program   --   Representations  by   Sellers;   Repurchases'   and  'The
Agreements -- Sub-Servicing By  Sellers' and ' --  Assignment of the Trust  Fund
Assets')  and its obligation, if any, to make certain cash advances in the event
of delinquencies in  payments on or  with respect  to the Loans  in the  amounts
described  herein  under  'Description  of  the  Securities  --  Advances'.  The
obligations  of  the  Master  Servicer  to  make  advances  may  be  subject  to
limitations,  to  the  extent  provided herein  and  in  the  related Prospectus
Supplement.
 
     The following is a brief description of the assets expected to be  included
in  the Trust Funds. If specific information respecting the Trust Fund Assets is
not known at  the time the  related Series of  Securities initially is  offered,
more  general information of the nature described  below will be provided in the
related Prospectus Supplement, and specific information  will be set forth in  a
report  on Form  8-K to  be filed  with the  Securities and  Exchange Commission
within fifteen days after the initial issuance of such Securities (the 'Detailed
Description'). A copy of the Agreement with respect to each Series of Securities
will be attached to  the Form 8-K  and will be available  for inspection at  the
corporate  trust  office  of the  Trustee  specified in  the  related Prospectus
Supplement. A schedule of the Loans relating to such Series will be attached  to
the Agreement delivered to the Trustee upon delivery of the Securities.
 
THE LOANS
 
     General.  Loans will consist of mortgage loans or deeds of trust secured by
first  or subordinated liens on one- to four-family residential properties, Home
Equity Loans or Home  Improvement Contracts. For  purposes hereof, 'Home  Equity
Loans'  includes 'Closed-End  Loans' and  'Revolving Credit  Line Loans'.  If so
specified, the  Loans  may  include cooperative  apartment  loans  ('Cooperative
Loans')  secured by security interests in  shares issued by private, non-profit,
cooperative housing corporations ('Cooperatives') and in the related proprietary
leases or  occupancy agreements  granting exclusive  rights to  occupy  specific
dwelling  units in such Cooperatives' buildings.  As more fully described in the
related Prospectus Supplement, the  Loans may be  'conventional' loans or  loans
that are insured or guaranteed by a governmental agency such as the FHA or VA.
 
     Unless otherwise specified in the related Prospectus Supplement, all of the
Loans  in a Pool will have monthly payments  due on the first day of each month.
The payment terms of the Loans to be included in a Trust Fund will be  described
in  the  related Prospectus  Supplement  and may  include  any of  the following
features (or combination  thereof), all  as described  below or  in the  related
Prospectus Supplement:
 
          (a)  Interest may be payable  at a fixed rate,  a rate adjustable from
     time to  time in  relation to  an index  (which will  be specified  in  the
     related  Prospectus Supplement), a rate that is  fixed for a period of time
     or under certain  circumstances and is  followed by an  adjustable rate,  a
     rate that otherwise varies from time to time, or a rate that is convertible
     from  an adjustable rate to a fixed rate. Changes to an adjustable rate may
     be subject  to periodic  limitations,  maximum rates,  minimum rates  or  a
     combination of such limitations. Accrued interest may be deferred and added
     to the principal of a Loan for such periods and under such circumstances as
     may  be specified in  the related Prospectus  Supplement. Loans may provide
     for the payment  of interest at  a rate lower  than the specified  interest
     rate  borne by such Loan (the 'Loan Rate')  for a period of time or for the
     life of the Loan, and the amount of any difference may be contributed  from
     funds supplied by the seller of the Property or another source.
 
          (b)  Principal may be payable  on a level debt  service basis to fully
     amortize the Loan  over its  term, may  be calculated  on the  basis of  an
     assumed  amortization  schedule  that  is  significantly  longer  than  the
 
                                       21
 
<PAGE>

<PAGE>
     original term to maturity or on an interest rate that is different from the
     Loan Rate or may not be amortized  during all or a portion of the  original
     term.  Payment of all or a substantial  portion of the principal may be due
     on maturity ('balloon  payment'). Principal may  include interest that  has
     been deferred and added to the principal balance of the Loan.
 
          (c)  Monthly payments of  principal and interest may  be fixed for the
     life of the  Loan, may  increase over  a specified  period of  time or  may
     change  from  period  to  period.  Loans  may  include  limits  on periodic
     increases or decreases in  the amount of monthly  payments and may  include
     maximum or minimum amounts of monthly payments.
 
          (d) Prepayments of principal may be subject to a prepayment fee, which
     may  be fixed for the life of the Loan or may decline over time, and may be
     prohibited for  the life  of  the Loan  or  for certain  periods  ('lockout
     periods').  Certain Loans  may permit  prepayments after  expiration of the
     applicable lockout period and may require  the payment of a prepayment  fee
     in  connection with any such subsequent  prepayment. Other Loans may permit
     prepayments without payment of  a fee unless  the prepayment occurs  during
     specified  time periods. The Loans may  include 'due on sale' clauses which
     permit the mortgagee  to demand payment  of the entire  Loan in  connection
     with the sale or certain transfers of the related Property. Other Loans may
     be  assumable by persons meeting the then applicable underwriting standards
     of the related Seller.
 
     A Trust  Fund may  contain  certain Loans  ('Buydown Loans')  that  include
provisions  whereby a third  party partially subsidizes  the monthly payments of
the borrowers on such Loans during the early years of such Loans, the difference
to be made up from a fund (a 'Buydown Fund') contributed by such third party  at
the  time of origination of the Loan. A  Buydown Fund will be in an amount equal
either to  the discounted  value  or full  aggregate  amount of  future  payment
subsidies.  The underlying assumption of buydown plans is that the income of the
borrower will increase during the buydown period as a result of normal increases
in compensation and inflation,  so that the  borrower will be  able to meet  the
full  loan payments at  the end of the  buydown period. To  the extent that this
assumption as to increased income is not fulfilled, the possibility of  defaults
on  Buydown Loans is  increased. The related  Prospectus Supplement will contain
information with  respect to  any  Buydown Loan  concerning limitations  on  the
interest  rate  paid  by the  borrower  initially,  on annual  increases  in the
interest rate and on the length of the buydown period.
 
     The real property which  secures repayment of the  Loans is referred to  as
the  'Mortgaged Properties'. Home Improvement Contracts may, and the other Loans
will, be  secured by  mortgages or  deeds  of trust  or other  similar  security
instruments  creating a lien on a Mortgaged Property. In the case of Home Equity
Loans, such liens generally will be subordinated to one or more senior liens  on
the  related  Mortgaged  Properties  as  described  in  the  related  Prospectus
Supplement. As specified in the related Prospectus Supplement, Home  Improvement
Contracts  may be unsecured  or secured by purchase  money security interests in
the Home Improvements financed  thereby. The Mortgaged  Properties and the  Home
Improvements  are  collectively  referred  to herein  as  the  'Properties'. The
Properties relating to Loans will consist  of detached or semi-detached one-  to
four-family dwelling units, townhouses, rowhouses, individual condominium units,
individual  units in planned unit developments, and certain other dwelling units
('Single Family Properties').  Such Properties may  include vacation and  second
homes,  investment properties and leasehold interests.  In the case of leasehold
interests, the term of the leasehold  will exceed the scheduled maturity of  the
Loan  by  at  least  five  years,  unless  otherwise  specified  in  the related
Prospectus Supplement. The  Properties may be  located in any  one of the  fifty
states,  the District of Columbia,  Guam, Puerto Rico or  any other territory of
the United States.
 
     Loans with certain Loan-to-Value  Ratios and/or certain principal  balances
may  be  covered  wholly or  partially  by primary  mortgage  guaranty insurance
policies (each, a  'Primary Mortgage Insurance  Policy'). The existence,  extent
and duration of any such coverage will be described in the applicable Prospectus
Supplement.
 
     The  aggregate principal  balance of Loans  secured by  Properties that are
owner-occupied will be  disclosed in the  related Prospectus Supplement.  Unless
otherwise  specified in the related Prospectus  Supplement, the sole basis for a
representation that a given percentage of the Loans is secured by Single  Family
Properties  that  are  owner-occupied  will  be  either  (i)  the  making  of  a
representation by  the borrower  at  origination of  the  Loan either  that  the
underlying  Property will be used  by the borrower for a  period of at least six
months every year or that the borrower intends to use the Property as a  primary
residence  or (ii) a finding that the  address of the underlying Property is the
borrower's mailing address.
 
                                       22
 
<PAGE>

<PAGE>
     Home Equity  Loans.   As more  fully described  in the  related  Prospectus
Supplement,  interest on each Revolving Credit Line Loan, excluding introduction
rates offered from  time to  time during  promotional periods,  is computed  and
payable monthly on the average daily outstanding principal balance of such Loan.
Principal  amounts on a  Revolving Credit Line Loan  may be drawn  down (up to a
maximum amount as  set forth  in the  related Prospectus  Supplement) or  repaid
under each Revolving Credit Line Loan from time to time, but may be subject to a
minimum  periodic  payment.  Except  to  the  extent  provided  in  the  related
Prospectus Supplement,  the Trust  Fund will  not include  any amounts  borrowed
under  a Revolving Credit Line Loan after the Cut-off Date. The full amount of a
Closed-End Loan  is advanced  at the  inception  of the  Loan and  generally  is
repayable  in equal (or substantially equal)  installments of an amount to fully
amortize such Loan at its stated maturity. Except to the extent provided in  the
related  Prospectus  Supplement,  the  original  terms  to  stated  maturity  of
Closed-End Loans will not exceed 360 months. Under certain circumstances,  under
either  a Revolving Credit Line Loan or a Closed-End Loan, a borrower may choose
an interest only  payment option  and is  obligated to  pay only  the amount  of
interest  which accrues on the  Loan during the billing  cycle. An interest only
payment option may be available for a specified period before the borrower  must
begin  paying at least the minimum monthly  payment of a specified percentage of
the average outstanding balance of the Loan.
 
     Home Improvement  Contracts.    The  Trust Fund  Assets  for  a  Series  of
Securities  may  consist, in  whole or  in part,  of Home  Improvement Contracts
originated by a home improvement contractor,  a thrift or a commercial  mortgage
banker  in the ordinary  course of business. The  Home Improvements securing the
Home Improvement  Contracts may  include, but  are not  limited to,  replacement
windows,  house siding, new roofs, swimming pools, satellite dishes, kitchen and
bathroom remodeling goods and solar heating panels. As specified in the  related
Prospectus  Supplement, the Home Improvement  Contracts will either be unsecured
or secured  by  mortgages  on  Single  Family  Properties  which  are  generally
subordinate  to other  mortgages on  the same  Property, or  secured by purchase
money security interests in  the Home Improvements  financed thereby. Except  as
otherwise  specified in the related  Prospectus Supplement, the Home Improvement
Contracts will  be  fully  amortizing  and may  have  fixed  interest  rates  or
adjustable  interest rates and may provide  for other payment characteristics as
described  below  and  in  the   related  Prospectus  Supplement.  The   initial
Loan-to-Value  Ratio of  a Home Improvement  Contract is computed  in the manner
described in the related Prospectus Supplement.
 
     Additional  Information.     Each   Prospectus  Supplement   will   contain
information, as of the date of such Prospectus Supplement and to the extent then
specifically  known to the Depositor, with respect to the Loans contained in the
related Pool, including (i) the aggregate outstanding principal balance and  the
average  outstanding principal balance of the Loans as of the applicable Cut-off
Date, (ii)  the  type  of  property  securing  the  Loan  (e.g.,  single  family
residences,  individual units in condominium  apartment buildings, two- to four-
family dwelling  units, other  real property  or Home  Improvements), (iii)  the
original  terms to maturity of the Loans, (iv) the largest principal balance and
the smallest principal balance of any of the Loans, (v) the earliest origination
date and latest maturity date of any of the Loans, (vi) the Loan-to-Value Ratios
or Combined Loan-to-Value Ratios,  as applicable, of the  Loans, (vii) the  Loan
Rates  or annual percentage rates ('APR') or  range of Loan Rates or APR's borne
by the Loans, (viii) the maximum and minimum per annum Loan Rates, and (ix)  the
geographical location of the Loans. If specific information respecting the Loans
is  not known to the Depositor at  the time the related Securities are initially
offered, more general information of the nature described above will be provided
in the related Prospectus Supplement, and specific information will be set forth
in the Detailed Description.
 
     The 'Loan-to-Value Ratio'  of a  Loan at any  given time  is the  fraction,
expressed  as a  percentage, the  numerator of  which is  the original principal
balance of the related Loan and the denominator of which is the Collateral Value
of the related  Property. The 'Combined  Loan-to-Value Ratio' of  a Loan at  any
given  time is the ratio, expressed  as a percentage, of (i)  the sum of (a) the
original principal balance of the  Loan (or, in the  case of a Revolving  Credit
Line  Loan,  the  maximum  amount thereof  available)  and  (b)  the outstanding
principal balance at the date of origination of the Loan of any senior  mortgage
loan(s)  or, in  the case  of any open-ended  senior mortgage  loan, the maximum
available line of credit with respect  to such mortgage loan, regardless of  any
lesser  amount actually outstanding at  the date of origination  of the Loan, to
(ii) the Collateral Value of the related Property. The 'Collateral Value' of the
Property, other than with  respect to certain Loans  the proceeds of which  were
used  to refinance an existing mortgage loan  (each, a 'Refinance Loan'), is the
lesser of (a)  the appraised value  determined in an  appraisal obtained by  the
originator  at  origination  of such  Loan  and  (b) the  sales  price  for such
Property. In the case of Refinance Loans, the 'Collateral Value' of the  related
Property  is the appraised value thereof  determined in an appraisal obtained at
the time of refinancing.
 
                                       23
 
<PAGE>

<PAGE>
     No assurance can be  given that values of  the Properties have remained  or
will remain at their levels on the dates of origination of the related Loans. If
the  residential  real estate  market should  experience  an overall  decline in
property values such that the sum  of the outstanding principal balances of  the
Loans  and any primary or secondary  financing on the Properties, as applicable,
in a  particular  Pool  become  equal  to or  greater  than  the  value  of  the
Properties,  the actual rates of delinquencies, foreclosures and losses could be
higher than those now generally experienced in the mortgage lending industry. In
addition, adverse economic conditions  and other factors (which  may or may  not
affect  real  property values)  may affect  the timely  payment by  borrowers of
scheduled payments of principal and interest on the Loans and, accordingly,  the
actual rates of delinquencies, foreclosures and losses with respect to any Pool.
To  the extent that such  losses are not covered  by subordination provisions or
alternative arrangements, such losses  will be borne, at  least in part, by  the
holders of the Securities of the related Series.
 
SUBSTITUTION OF TRUST FUND ASSETS
 
     Substitution  of  Trust  Fund Assets  will  be  permitted in  the  event of
breaches of representations and  warranties with respect  to any original  Trust
Fund  Asset or  in the event  the documentation  with respect to  any Trust Fund
Asset is determined  by the Trustee  to be incomplete.  The period during  which
such  substitution will be permitted generally  will be indicated in the related
Prospectus Supplement.
 
                                USE OF PROCEEDS
 
     The net proceeds to  be received from  the sale of  the Securities will  be
applied by the Depositor to the purchase of Trust Fund Assets or will be used by
the  Depositor for  general corporate  purposes. The  Depositor expects  to sell
Securities in Series from time to time,  but the timing and amount of  offerings
of  Securities will depend on a number of factors, including the volume of Trust
Fund Assets acquired by the  Depositor, prevailing interest rates,  availability
of funds and general market conditions.
 
                                 THE DEPOSITOR
 
     CWABS,  Inc., a Delaware corporation (the 'Depositor'), was incorporated in
August 1996 for the limited purpose of acquiring, owning and transferring  Trust
Fund  Assets  and  selling  interests  therein  or  bonds  secured  thereby. The
Depositor  is  a  limited  purpose  finance  subsidiary  of  Countrywide  Credit
Industries,  Inc., a Delaware corporation. The Depositor maintains its principal
office at 155 North Lake Avenue, Pasadena, California 91101-7139. Its  telephone
number is (818) 584-2212.
 
     Neither  the Depositor nor any of the Depositor's affiliates will insure or
guarantee distributions on the Securities of any Series.
 
                                  LOAN PROGRAM
 
     The Loans will  have been purchased  by the Depositor,  either directly  or
through  affiliates,  from Sellers.  Unless otherwise  specified in  the related
Prospectus Supplement, the  Loans so acquired  by the Depositor  will have  been
originated  in accordance with  the underwriting criteria  specified below under
'Underwriting Standards'.
 
UNDERWRITING STANDARDS
 
     Unless otherwise  specified  in  the related  Prospectus  Supplement,  each
Seller will represent and warrant that all Loans originated and/or sold by it to
the Depositor or one of its affiliates will have been underwritten in accordance
with  standards  consistent with  those utilized  by mortgage  lenders generally
during the period  of origination for  similar types  of loans. As  to any  Loan
insured  by the FHA or partially guaranteed by the VA, the Seller will represent
that it has complied  with underwriting policies  of the FHA or  the VA, as  the
case may be.
 
     Underwriting  standards are applied by or on behalf of a lender to evaluate
the borrower's credit standing and repayment ability, and the value and adequacy
of the  related  Property as  collateral.  In general,  a  prospective  borrower
applying  for a Loan is required to  fill out a detailed application designed to
provide to the underwriting officer pertinent credit information, including  the
principal  balance and payment  history with respect to  any senior mortgage, if
any, which, unless  otherwise specified  in the  related Prospectus  Supplement,
will  be  verified by  the related  Seller. As  part of  the description  of the
borrower's financial condition, the borrower generally is required to provide  a
current  list of assets and liabilities and  a statement of income and expenses,
as well as an authorization  to apply for a  credit report which summarizes  the
borrower's credit history with local merchants
 
                                       24
 
<PAGE>

<PAGE>
and  lenders  and  any  record  of  bankruptcy.  In  most  cases,  an employment
verification is obtained  from an independent  source (typically the  borrower's
employer)  which  verification  reports,  among  other  things,  the  length  of
employment with  that  organization and  the  borrower's current  salary.  If  a
prospective  borrower is self-employed,  the borrower may  be required to submit
copies of signed  tax returns. The  borrower may also  be required to  authorize
verification of deposits at financial institutions where the borrower has demand
or savings accounts.
 
     In  determining the adequacy of  the property to be  used as collateral, an
appraisal will generally be made of each property considered for financing.  The
appraiser  is generally required to inspect the  property, issue a report on its
condition and, if applicable, verify  construction, if new, has been  completed.
The  appraisal is based on  the market value of  comparable homes, the estimated
rental income  (if considered  applicable  by the  appraiser)  and the  cost  of
replacing  the home. The value  of the property being  financed, as indicated by
the appraisal, must be  such that it currently  supports, and is anticipated  to
support in the future, the outstanding loan balance.
 
     The  maximum loan amount will vary depending upon a borrower's credit grade
and loan program but will not generally exceed $1,000,000. Variations in maximum
loan amount limits will be permitted based on compensating factors. Compensating
factors may generally include, to the extent specified in the related Prospectus
Supplement,  low   loan-to-value  ratio,   low  debt-to-income   ratio,   stable
employment,  favorable credit  history and  the nature  of the  underlying first
mortgage loan, if applicable.
 
     Each Seller's  underwriting  standards  will generally  permit  loans  with
loan-to-value ratios at origination of up to 100% depending on the loan program,
type   and  use   of  the  property,   creditworthiness  of   the  borrower  and
debt-to-income ratio.  Loan-to-value ratios  are not  evaluated in  the case  of
Title I Loans.
 
     After obtaining all applicable employment, credit and property information,
the  related Seller  will use  a debt-to-income  ratio to  assist in determining
whether the  prospective borrower  has sufficient  monthly income  available  to
support  the payments of principal and interest on the mortgage loan in addition
to other monthly credit obligations. The 'debt-to-income ratio' is the ratio  of
the  borrower's total monthly  payments to the  borrower's gross monthly income.
The maximum monthly debt-to-income ratio  will vary depending upon a  borrower's
credit  grade and loan program but will  not generally exceed 55%. Variations in
the monthly debt-to-income ratio limit  will be permitted based on  compensating
factors to the extent specified in the related Prospectus Supplement.
 
     In the case of a Loan secured by a leasehold interest in real property, the
title  to which is held by a third party lessor, the related Seller will, unless
otherwise specified in the related Prospectus Supplement, represent and warrant,
among other things, that the remaining term of the lease and any sublease is  at
least five years longer than the remaining term on the Loan.
 
     Certain  of the  types of Loans  that may be  included in a  Trust Fund are
recently developed  and  may involve  additional  uncertainties not  present  in
traditional  types of loans. For example, certain  of such Loans may provide for
escalating or  variable payments  by  the borrower.  These  types of  Loans  are
underwritten  on the basis of a judgment  that the borrowers have the ability to
make the monthly payments  required initially. In  some instances, a  borrower's
income  may not be sufficient to permit continued loan payments as such payments
increase. These types of Loans may also be underwritten primarily upon the basis
of Loan-to-Value Ratios or other favorable credit factors.
 
QUALIFICATIONS OF SELLERS
 
     Each Seller will be required to satisfy the following qualifications.  Each
Seller  must be an institution experienced in originating and servicing loans of
the type contained in the related Pool in accordance with accepted practices and
prudent guidelines, and must maintain  satisfactory facilities to originate  and
service  those loans. Each  Seller must be a  seller/servicer approved by either
the Federal  National Mortgage  Association ('FNMA')  or the  Federal Home  Loan
Mortgage  Corporation ('FHLMC'). Each Seller must be a mortgagee approved by the
FHA or an institution the deposit accounts  in which are insured by the  Federal
Deposit Insurance Corporation (the 'FDIC').
 
REPRESENTATIONS BY SELLERS; REPURCHASES
 
     Each Seller will have made representations and warranties in respect of the
Loans  sold by  such Seller  and evidenced  by all,  or a  part, of  a Series of
Securities. Such representations and warranties may include, among other things:
(i) that title insurance (or  in the case of  Properties located in areas  where
such policies are
 
                                       25
 
<PAGE>

<PAGE>
generally  not available, an  attorney's certificate of  title) and any required
hazard insurance policy were effective at origination of each Loan, other than a
Cooperative Loan, and that each policy  (or certificate of title as  applicable)
remained  in effect on the date of purchase of the Loan from the Seller by or on
behalf of the Depositor; (ii) that the  Seller had good title to each such  Loan
and  such Loan was subject  to no offsets, defenses,  counterclaims or rights of
rescission except to the extent that  any buydown agreement may forgive  certain
indebtedness of a borrower; (iii) that each Loan constituted a valid lien on, or
a  perfected security  interest with respect  to, the Property  (subject only to
permissible liens  disclosed,  if  applicable, title  insurance  exceptions,  if
applicable,  and certain other  exceptions described in  the Agreement) and that
the Property was  free from damage  and was in  acceptable condition; (iv)  that
there  were no delinquent tax or assessment liens against the Property; (v) that
no required  payment on  a Loan  was delinquent  more than  the number  of  days
specified in the related Prospectus Supplement; and (vi) that each Loan was made
in  compliance with, and  is enforceable under, all  applicable local, state and
federal laws and regulations in all material respects.
 
     If so specified in the  related Prospectus Supplement, the  representations
and  warranties of  a Seller in  respect of a  Loan will  be made not  as of the
Cut-off Date but  as of  the date  on which  such Seller  sold the  Loan to  the
Depositor  or one  of its  affiliates. Under  such circumstances,  a substantial
period of time may have  elapsed between the sale date  and the date of  initial
issuance  of the Series of Securities evidencing an interest in such Loan. Since
the representations and warranties  of a Seller do  not address events that  may
occur  following the sale  of a Loan  by such Seller,  its repurchase obligation
described below will not arise if  the relevant event that would otherwise  have
given rise to such an obligation with respect to a Loan occurs after the date of
sale  of such Loan by  such Seller to the  Depositor or its affiliates. However,
the Depositor will  not include any  Loan in the  Trust Fund for  any Series  of
Securities if anything has come to the Depositor's attention that would cause it
to  believe that  the representations  and warranties  of a  Seller will  not be
accurate and complete in all material respects in respect of such Loan as of the
date of initial  issuance of  the related Series  of Securities.  If the  Master
Servicer  is  also a  Seller of  Loans with  respect to  a particular  Series of
Securities, such representations will be in addition to the representations  and
warranties made by the Master Servicer in its capacity as a Master Servicer.
 
     The  Master Servicer or the Trustee, if  the Master Servicer is the Seller,
will promptly notify the relevant Seller of any breach of any representation  or
warranty  made by it in respect of a Loan which materially and adversely affects
the interests of the Securityholders in such Loan. Unless otherwise specified in
the related Prospectus Supplement, if such Seller cannot cure such breach within
90 days following notice from  the Master Servicer or  the Trustee, as the  case
may  be, then such Seller  will be obligated either  (i) to repurchase such Loan
from the Trust  Fund at  a price  (the 'Purchase Price')  equal to  100% of  the
unpaid  principal balance thereof as of the  date of the repurchase plus accrued
interest thereon to the first day of the month following the month of repurchase
at the  Loan Rate  (less any  Advances or  amount payable  as related  servicing
compensation  if the Seller is the Master  Servicer) or (ii) substitute for such
Loan a replacement  loan that satisfies  the criteria specified  in the  related
Prospectus Supplement. If a REMIC election is to be made with respect to a Trust
Fund,  unless  otherwise specified  in  the related  Prospectus  Supplement, the
Master Servicer or a holder of  the related residual certificate generally  will
be obligated to pay any prohibited transaction tax which may arise in connection
with  any such repurchase or  substitution and the Trustee  must have received a
satisfactory opinion of counsel  that such repurchase  or substitution will  not
cause  the Trust  Fund to lose  its status as  a REMIC or  otherwise subject the
Trust Fund to a prohibited transaction tax. The Master Servicer may be  entitled
to  reimbursement for any such payment from the assets of the related Trust Fund
or from any holder of the related residual certificate. See 'Description of  the
Securities  -- General'. Except in  those cases in which  the Master Servicer is
the Seller, the Master Servicer will be required under the applicable  Agreement
to enforce this obligation for the benefit of the Trustee and the holders of the
Securities,  following the practices it would  employ in its good faith business
judgment were  it  the owner  of  such  Loan. This  repurchase  or  substitution
obligation will constitute the sole remedy available to holders of Securities or
the Trustee for a breach of representation by a Seller.
 
     Neither  the Depositor nor the Master  Servicer (unless the Master Servicer
is the Seller) will be  obligated to purchase or substitute  a Loan if a  Seller
defaults  on its obligation to do so, and no assurance can be given that Sellers
will carry  out their  respective repurchase  or substitution  obligations  with
respect  to Loans. However, to the extent  that a breach of a representation and
warranty of a Seller may  also constitute a breach  of a representation made  by
the  Master Servicer, the Master Servicer  may have a repurchase or substitution
obligation as described below under 'The Agreements -- Assignment of Trust  Fund
Assets'.
 
                                       26


<PAGE>

<PAGE>
                         DESCRIPTION OF THE SECURITIES
 
     Each  Series of Certificates will be issued pursuant to separate agreements
(each, a 'Pooling  and Servicing Agreement'  or a 'Trust  Agreement') among  the
Depositor,  the Master Servicer and the Trustee. A form of Pooling and Servicing
Agreement and Trust Agreement has been  filed as an exhibit to the  Registration
Statement  of which this Prospectus  forms a part. Each  Series of Notes will be
issued pursuant to an indenture (the 'Indenture') between the related Trust Fund
and the  entity named  in  the related  Prospectus  Supplement as  trustee  (the
'Trustee')  with respect to such Series, and  the related Loans will be serviced
by the  Master Servicer  pursuant to  a Master  Servicing Agreement.  A form  of
Indenture  and Master Servicing  Agreement has been  filed as an  exhibit to the
Registration Statement  of which  this  Prospectus forms  a  part. A  Series  of
Securities  may consist of both Notes and Certificates. Each Agreement, dated as
of the related Cut-off  Date, will be among  the Depositor, the Master  Servicer
and the Trustee for the benefit of the holders of the Securities of such Series.
The  provisions of  each Agreement  will vary depending  upon the  nature of the
Securities to be issued thereunder and the nature of the related Trust Fund. The
following are descriptions of the material  provisions which may appear in  each
Agreement.  The descriptions are subject to, and are qualified in their entirety
by reference to,  all of  the provisions  of the  Agreement for  each Series  of
Securities  and the applicable Prospectus Supplement. The Depositor will provide
a copy of the Agreement (without exhibits) relating to any Series without charge
upon written  request  of a  holder  of record  of  a Security  of  such  Series
addressed   to  CWABS,  Inc.,  155   North  Lake  Avenue,  Pasadena,  California
91101-7139, Attention: Secretary.
 
GENERAL
 
     Unless otherwise  specified  in  the  related  Prospectus  Supplement,  the
Securities of each Series will be issued in book-entry or fully registered form,
in  the authorized denominations specified in the related Prospectus Supplement,
will, in  the  case of  Certificates,  evidence specified  beneficial  ownership
interests in, and in the case of Notes, be secured by, the assets of the related
Trust  Fund  created pursuant  to each  Agreement  and will  not be  entitled to
payments in respect of the assets  included in any other Trust Fund  established
by   the  Depositor.  Unless  otherwise  specified  in  the  related  Prospectus
Supplement, the Securities will  not represent obligations  of the Depositor  or
any  affiliate  of the  Depositor. Certain  of  the Loans  may be  guaranteed or
insured as set forth in the related Prospectus Supplement. Each Trust Fund  will
consist  of, to the extent provided in the related Agreement, (i) the Trust Fund
Assets, as from time to time are subject to the related Agreement (exclusive  of
any   amounts  specified   in  the  related   Prospectus  Supplement  ('Retained
Interest')), including  all payments  of interest  and principal  received  with
respect  to  the Loans  after the  Cut-off Date  (to the  extent not  applied in
computing the  principal balance  of such  Loans  as of  the Cut-off  Date  (the
'Cut-off  Date Principal Balance')); (ii)  such assets as from  time to time are
required to be  deposited in the  related Security Account,  as described  below
under 'The Agreements -- Payments on Loans; Deposits to Security Account'; (iii)
property  which  secured  a  Loan  and  which  is  acquired  on  behalf  of  the
Securityholders by  foreclosure or  deed in  lieu of  foreclosure and  (iv)  any
insurance  policies  or  other  forms  of  credit  enhancement  required  to  be
maintained pursuant to  the related Agreement.  If so specified  in the  related
Prospectus  Supplement,  a  Trust Fund  may  also  include one  or  more  of the
following: reinvestment income on payments received on the Trust Fund Assets,  a
Reserve  Account, a mortgage  pool insurance policy,  a special hazard insurance
policy, a  bankruptcy  bond, one  or  more letters  of  credit, a  surety  bond,
guaranties or similar instruments.
 
     Each Series of Securities will be issued in one or more classes. Each class
of  Certificates of a  Series will evidence beneficial  ownership of a specified
percentage (which  may be  0%) or  portion  of future  interest payments  and  a
specified  percentage (which may be 0%)  or portion of future principal payments
on, and each class of  Notes of a Series will  be secured by, the related  Trust
Fund  Assets. A Series  of Securities may  include one or  more classes that are
senior in right to payment  to one or more other  classes of Securities of  such
Series.  Certain Series  or classes  of Securities  may be  covered by insurance
policies, surety bonds  or other forms  of credit enhancement,  in each case  as
described  under  'Credit  Enhancement'  herein and  in  the  related Prospectus
Supplement. One or more  classes of Securities  of a Series  may be entitled  to
receive  distributions  of  principal,  interest  or  any  combination  thereof.
Distributions on one or more classes of a Series of Securities may be made prior
to one  or more  other classes,  after the  occurrence of  specified events,  in
accordance  with  a schedule  or formula  or  on the  basis of  collections from
designated portions of the related Trust Fund Assets, in each case as  specified
in   the  related  Prospectus  Supplement.  The   timing  and  amounts  of  such
distributions may vary among  classes or over time  as specified in the  related
Prospectus Supplement.
 
                                       27
 
<PAGE>

<PAGE>
     Distributions of principal and interest (or, where applicable, of principal
only  or interest only) on the related Securities will be made by the Trustee on
each Distribution Date (i.e., monthly, quarterly, semi-annually or at such other
intervals  and  on  the  dates  as  are  specified  in  the  related  Prospectus
Supplement) in proportion to the percentages specified in the related Prospectus
Supplement.  Distributions  will  be made  to  the  persons in  whose  names the
Securities are registered at the close of business on the dates specified in the
related Prospectus Supplement  (each, a  'Record Date').  Distributions will  be
made in the manner specified in the related Prospectus Supplement to the persons
entitled thereto at the address appearing in the register maintained for holders
of  Securities  (the 'Security  Register');  provided, however,  that  the final
distribution in retirement of the Securities will be made only upon presentation
and surrender of the Securities at the office or agency of the Trustee or  other
person specified in the notice to Securityholders of such final distribution.
 
     The  Securities  will  be  freely  transferable  and  exchangeable  at  the
Corporate Trust Office  of the Trustee  as set forth  in the related  Prospectus
Supplement.  No service charge will be made  for any registration of exchange or
transfer of Securities of any Series, but  the Trustee may require payment of  a
sum sufficient to cover any related tax or other governmental charge.
 
     Under  current  law  the purchase  and  holding  of a  class  of Securities
entitled only  to a  specified  percentage of  payments  of either  interest  or
principal  or a notional amount  of either interest or  principal on the related
Loans or a  class of  Securities entitled to  receive payments  of interest  and
principal  on  the Loans  only  after payments  to  other classes  or  after the
occurrence of certain specified events by  or on behalf of any employee  benefit
plan  or other retirement arrangement  (including individual retirement accounts
and annuities, Keogh plans and collective investment funds in which such  plans,
accounts  or arrangements  are invested) subject  to provisions of  ERISA or the
Code, may result in prohibited transactions, within the meaning of ERISA and the
Code. See  'ERISA Considerations'.  Unless otherwise  specified in  the  related
Prospectus  Supplement, the transfer of  Securities of such a  class will not be
registered unless  the transferee  (i) represents  that it  is not,  and is  not
purchasing  on behalf of, any such plan, account or arrangement or (ii) provides
an opinion of  counsel satisfactory to  the Trustee and  the Depositor that  the
purchase  of Securities of such a class by or on behalf of such plan, account or
arrangement is  permissible  under  applicable  law and  will  not  subject  the
Trustee,  the Master Servicer or the Depositor to any obligation or liability in
addition to those undertaken in the Agreements.
 
     As to each Series, an election may be made to treat the related Trust  Fund
or designated portions thereof as a 'real estate mortgage investment conduit' or
'REMIC'  as defined in the Code.  The related Prospectus Supplement will specify
whether a  REMIC election  is to  be made.  Alternatively, the  Agreement for  a
Series  may provide that a  REMIC election may be made  at the discretion of the
Depositor or the Master Servicer and may only be made if certain conditions  are
satisfied.  As to any  such Series, the  terms and provisions  applicable to the
making of  a  REMIC  election  will  be set  forth  in  the  related  Prospectus
Supplement.  If such an  election is made with  respect to a  Series, one of the
classes will be designated as evidencing the sole class of 'residual  interests'
in the related REMIC, as defined in the Code. All other classes of Securities in
such  a  Series will  constitute 'regular  interests' in  the related  REMIC, as
defined in the Code. As to each Series with respect to which a REMIC election is
to be made, the Master Servicer or a holder of the related residual  certificate
will  be  obligated  to  take  all actions  required  in  order  to  comply with
applicable laws and  regulations and  will be  obligated to  pay any  prohibited
transaction taxes. The Master Servicer, unless otherwise provided in the related
Prospectus  Supplement, will be  entitled to reimbursement  for any such payment
from the assets of  the Trust Fund  or from any holder  of the related  residual
certificate.
 
DISTRIBUTIONS ON SECURITIES
 
     General.  In general, the method of determining the amount of distributions
on  a particular Series of Securities will depend on the type of credit support,
if any, that is used with respect to such Series. See 'Credit Enhancement'.  Set
forth  below are descriptions of  various methods that may  be used to determine
the amount  of distributions  on  the Securities  of  a particular  Series.  The
Prospectus  Supplement for each Series of Securities will describe the method to
be used in  determining the amount  of distributions on  the Securities of  such
Series.
 
     Distributions allocable to principal and interest on the Securities will be
made  by the Trustee  out of, and  only to the  extent of, funds  in the related
Security Account, including any  funds transferred from  any Reserve Account  (a
'Reserve  Account'). As between  Securities of different  classes and as between
distributions  of  principal  (and,  if  applicable,  between  distributions  of
Principal  Prepayments, as defined  below, and scheduled  payments of principal)
and interest, distributions  made on any  Distribution Date will  be applied  as
specified in
 
                                       28
 
<PAGE>

<PAGE>
the  related Prospectus Supplement. The Prospectus Supplement will also describe
the method for allocating distributions among Securities of a particular class.
 
     Available Funds.   All distributions on  the Securities of  each Series  on
each Distribution Date will be made from the Available Funds described below, in
accordance  with the  terms described in  the related  Prospectus Supplement and
specified in the Agreement.  'Available Funds' for  each Distribution Date  will
generally  equal the amount on  deposit in the related  Security Account on such
Distribution Date (net of related fees and expenses payable by the related Trust
Fund) other  than  amounts  to  be  held  therein  for  distribution  on  future
Distribution Dates.
 
     Distributions of Interest.  Interest will accrue on the aggregate principal
balance  of  the Securities  (or, in  the  case of  Securities entitled  only to
distributions allocable  to interest,  the aggregate  notional amount)  of  each
class of Securities (the 'Class Security Balance') entitled to interest from the
date,  at the Pass-Through Rate or interest rate, as applicable (which in either
case may be  a fixed rate  or rate  adjustable as specified  in such  Prospectus
Supplement), and for the periods specified in such Prospectus Supplement. To the
extent funds are available therefor, interest accrued during each such specified
period  on each class of Securities entitled  to interest (other than a class of
Securities that  provides  for  interest  that accrues,  but  is  not  currently
payable, referred to hereafter as 'Accrual Securities') will be distributable on
the  Distribution Dates specified in the related Prospectus Supplement until the
aggregate Class  Security Balance  of  the Securities  of  such class  has  been
distributed in full or, in the case of Securities entitled only to distributions
allocable to interest, until the aggregate notional amount of such Securities is
reduced  to zero or for the period  of time designated in the related Prospectus
Supplement. The original Class Security Balance of each Security will equal  the
aggregate  distributions  allocable  to  principal  to  which  such  Security is
entitled. Distributions  allocable to  interest  on each  Security that  is  not
entitled to distributions allocable to principal will be calculated based on the
notional  amount of such  Security. The notional  amount of a  Security will not
evidence an interest in or  entitlement to distributions allocable to  principal
but  will  be  used solely  for  convenience  in expressing  the  calculation of
interest and for certain other purposes.
 
     Interest payable on the Securities of a Series on a Distribution Date  will
include  all  interest  accrued  during  the  period  specified  in  the related
Prospectus Supplement. In the event interest accrues over a period ending two or
more days prior to a Distribution  Date, the effective yield to  Securityholders
will  be reduced from the  yield that would otherwise  be obtainable if interest
payable on the  Security were to  accrue through the  day immediately  preceding
such Distribution Date, and the effective yield (at par) to Securityholders will
be less than the indicated coupon rate.
 
     With  respect  to any  class  of Accrual  Securities,  if specified  in the
related Prospectus Supplement, any interest that has accrued but is not paid  on
a  given Distribution Date will be added to the aggregate Class Security Balance
of such class of Securities on that Distribution Date. Distributions of interest
on any class of  Accrual Securities will commence  only after the occurrence  of
the  events specified  in such  Prospectus Supplement.  Prior to  such time, the
beneficial ownership interest  in the Trust  Fund or the  principal balance,  as
applicable,  of such class of Accrued  Securities, as reflected in the aggregate
Class Security Balance  of such class  of Accrual Securities,  will increase  on
each  Distribution Date by the amount of  interest that accrued on such class of
Accrual Securities during the preceding interest accrual period but that was not
required to be  distributed to such  class on such  Distribution Date. Any  such
class  of Accrual Securities will thereafter  accrue interest on its outstanding
Class Security Balance as so adjusted.
 
     Distributions of Principal.  The related Prospectus Supplement will specify
the method by which the amount of principal to be distributed on the  Securities
on each Distribution Date will be calculated and the manner in which such amount
will  be allocated among the classes  of Securities entitled to distributions of
principal. The  aggregate Class  Security  Balance of  any class  of  Securities
entitled  to distributions of principal generally will be the aggregate original
Class Security Balance of such class of Securities specified in such  Prospectus
Supplement,  reduced  by  all  distributions reported  to  the  holders  of such
Securities as allocable to principal and, (i) in the case of Accrual Securities,
unless otherwise specified  in the related  Prospectus Supplement, increased  by
all  interest accrued but not then  distributable on such Accrual Securities and
(ii) in  the  case of  adjustable  rate Securities,  subject  to the  effect  of
negative amortization, if applicable.
 
     If so provided in the related Prospectus Supplement, one or more classes of
Securities  will be entitled to receive  all or a disproportionate percentage of
the payments of principal which are received from borrowers in advance of  their
scheduled  due dates and  are not accompanied  by amounts representing scheduled
interest due
 
                                       29
 
<PAGE>

<PAGE>
after the month of  such payments ('Principal  Prepayments') in the  percentages
and  under the  circumstances or  for the  periods specified  in such Prospectus
Supplement. Any  such  allocation of  Principal  Prepayments to  such  class  or
classes  of Securities will have the  effect of accelerating the amortization of
such Securities while increasing  the interests evidenced by  one or more  other
classes  of Securities in the Trust Fund.  Increasing the interests of the other
classes of Securities  relative to  that of  certain Securities  is intended  to
preserve   the  availability  of  the   subordination  provided  by  such  other
Securities. See 'Credit Enhancement -- Subordination'.
 
     Unscheduled  Distributions.    If  specified  in  the  related   Prospectus
Supplement,  the Securities will  be subject to  receipt of distributions before
the next scheduled Distribution Date under  the circumstances and in the  manner
described  below and in  such Prospectus Supplement.  If applicable, the Trustee
will be required to make  such unscheduled distributions on  the day and in  the
amount  specified in  the related Prospectus  Supplement if,  due to substantial
payments of  principal  (including  Principal Prepayments)  on  the  Trust  Fund
Assets,  the Trustee or the Master  Servicer determines that the funds available
or anticipated to be available from the Security Account and, if applicable, any
Reserve Account,  may be  insufficient  to make  required distributions  on  the
Securities  on such Distribution Date. Unless otherwise specified in the related
Prospectus Supplement, the amount of  any such unscheduled distribution that  is
allocable to principal will not exceed the amount that would otherwise have been
required  to  be  distributed  as  principal  on  the  Securities  on  the  next
Distribution  Date.  Unless  otherwise  specified  in  the  related   Prospectus
Supplement,   the  unscheduled  distributions  will   include  interest  at  the
applicable Pass-Through Rate (if any) or interest rate (if any) on the amount of
the unscheduled distribution allocable  to principal for the  period and to  the
date specified in such Prospectus Supplement.
 
ADVANCES
 
     To  the extent  provided in the  related Prospectus  Supplement, the Master
Servicer will be required to advance  on or before each Distribution Date  (from
its  own funds, funds  advanced by Sub-Servicers  or funds held  in the Security
Account for future  distributions to the  holders of Securities  of the  related
Series),  an  amount  equal to  the  aggregate  of payments  of  interest and/or
principal that were delinquent on the  related Determination Date (as such  term
is  defined in the related  Prospectus Supplement) and were  not advanced by any
Sub-Servicer, subject to the Master Servicer's determination that such  advances
may  be recoverable  out of  late payments  by borrowers,  Liquidation Proceeds,
Insurance Proceeds or otherwise.  In the case of  Cooperative Loans, the  Master
Servicer  also may be required to advance  any unpaid maintenance fees and other
charges under  the  related  proprietary  leases as  specified  in  the  related
Prospectus Supplement.
 
     In making Advances, the Master Servicer will endeavor to maintain a regular
flow  of scheduled interest and principal payments to holders of the Securities,
rather than to guarantee or insure against  losses. If Advances are made by  the
Master Servicer from cash being held for future distribution to Securityholders,
the Master Servicer will replace such funds on or before any future Distribution
Date  to  the extent  that  funds in  the  applicable Security  Account  on such
Distribution Date would  be less than  the amount required  to be available  for
distributions  to  Securityholders  on  such  date.  Any  Master  Servicer funds
advanced will be reimbursable  to the Master Servicer  out of recoveries on  the
specific  Loans  with  respect to  which  such  Advances were  made  (e.g., late
payments  made  by  the  related  borrower,  any  related  Insurance   Proceeds,
Liquidation  Proceeds  or proceeds  of any  Loan purchased  by the  Depositor, a
Sub-Servicer or a  Seller pursuant to  the related Agreement).  Advances by  the
Master  Servicer (and any advances by  a Sub-Servicer) also will be reimbursable
to the Master Servicer  (or Sub-Servicer) from  cash otherwise distributable  to
Securityholders  (including the holders of Senior Securities) to the extent that
the Master Servicer determines  that any such Advances  previously made are  not
ultimately recoverable as described above. To the extent provided in the related
Prospectus  Supplement,  the  Master Servicer  also  will be  obligated  to make
Advances, to  the  extent recoverable  out  of Insurance  Proceeds,  Liquidation
Proceeds  or otherwise, in  respect of certain taxes  and insurance premiums not
paid by borrowers on a timely basis.  Funds so advanced are reimbursable to  the
Master   Servicer  to  the  extent  permitted  by  the  related  Agreement.  The
obligations of the Master Servicer to make  advances may be supported by a  cash
advance  reserve fund, a surety bond or  other arrangement of the type described
herein under 'Credit  Enhancement', in  each case  as described  in the  related
Prospectus Supplement.
 
     Unless  otherwise specified  in the  related Prospectus  Supplement, in the
event the Master Servicer  or a Sub-Servicer fails  to make a required  Advance,
the  Trustee will be obligated to make such Advance in its capacity as successor
servicer. If  the Trustee  makes such  an Advance,  it will  be entitled  to  be
reimbursed for such Advance
 
                                       30
 
<PAGE>

<PAGE>
to  the  same extent  and degree  as the  Master Servicer  or a  Sub-Servicer is
entitled  to   be   reimbursed   for   Advances.   See   'Description   of   the
Securities -- Distributions on Securities'.
 
REPORTS TO SECURITYHOLDERS
 
     Prior  to or concurrently with each distribution on a Distribution Date the
Master Servicer or the Trustee will furnish to each Securityholder of record  of
the  related Series a statement setting forth,  to the extent applicable to such
Series of Securities, among other things:
 
<TABLE>
        <C>      <S>
            (i)  the amount  of such  distribution allocable  to principal,  separately identifying  the  aggregate
                 amount  of any Principal Prepayments and if so specified in the related Prospectus Supplement, any
                 applicable prepayment penalties included therein;
           (ii)  the amount of such distribution allocable to interest;
          (iii)  the amount of any Advance;
           (iv)  the aggregate  amount  (a)  otherwise  allocable  to  the  Subordinated  Securityholders  on  such
                 Distribution  Date, and (b)  withdrawn from the Reserve  Account, if any, that  is included in the
                 amounts distributed to the Senior Securityholders;
            (v)  the outstanding principal balance  or notional amount  of each class of  the related Series  after
                 giving effect to the distribution of principal on such Distribution Date;
           (vi)  the percentage of principal payments on the Loans (excluding prepayments), if any, which each such
                 class will be entitled to receive on the following Distribution Date;
          (vii)  the  percentage of  Principal Prepayments  on the  Loans, if  any, which  each such  class will be
                 entitled to receive on the following Distribution Date;
         (viii)  the related amount of the servicing compensation  retained or withdrawn from the Security  Account
                 by the Master Servicer, and the amount of additional servicing compensation received by the Master
                 Servicer  attributable to penalties,  fees, excess Liquidation Proceeds  and other similar charges
                 and items;
           (ix)  the number  and aggregate  principal  balances of  Loans (A)  delinquent  (exclusive of  Loans  in
                 foreclosure)  (1) 1 to 30 days, (2) 31  to 60 days, (3) 61 to 90  days and (4) 91 or more days and
                 (B) in foreclosure and delinquent (1) 1 to 30 days, (2)  31 to 60 days, (3) 61 to 90 days and  (4)
                 91  or more days, as of the close of business on the last day of the calendar month preceding such
                 Distribution Date;
            (x)  the book value  of any real  estate acquired through  foreclosure or grant  of a deed  in lieu  of
                 foreclosure;
           (xi)  the  Pass-Through Rate  or interest rate,  as applicable,  if adjusted from  the date  of the last
                 statement, of any such class expected to be applicable to the next distribution to such class;
          (xii)  if applicable,  the amount  remaining in  any Reserve  Account at  the close  of business  on  the
                 Distribution Date;
         (xiii)  the  Pass-Through Rate or  interest rate, as  applicable, as of  the day prior  to the immediately
                 preceding Distribution Date; and
          (xiv)  any amounts remaining under letters of credit, pool policies or other forms of credit enhancement.
</TABLE>
 
     Where applicable, any amount set forth  above may be expressed as a  dollar
amount  per single Security of the relevant class having the Percentage Interest
specified in the  related Prospectus Supplement.  The report to  Securityholders
for  any Series of Securities  may include additional or  other information of a
similar nature to that specified above.
 
     In addition,  within a  reasonable period  of time  after the  end of  each
calendar   year,  the  Master  Servicer  or   the  Trustee  will  mail  to  each
Securityholder of record at any time during  such calendar year a report (a)  as
to  the aggregate of  amounts reported pursuant  to (i) and  (ii) above for such
calendar year or, in the event such person was a Securityholder of record during
a portion of such calendar year, for the applicable portion of such year and (b)
such other customary  information as may  be deemed necessary  or desirable  for
Securityholders to prepare their tax returns.
 
                                       31
 
<PAGE>

<PAGE>
CATEGORIES OF CLASSES OF SECURITIES
 
     The  Securities of any Series may be comprised of one or more classes. Such
classes, in  general,  fall  into  different  categories.  The  following  chart
identifies  and generally  defines certain of  the more  typical categories. The
Prospectus Supplement for a series of Securities may identify the classes  which
comprise such Series by reference to the following categories.
 
<TABLE>
<CAPTION>
CATEGORIES OF CLASSES                                              DEFINITION
<S>                             <C>
                                                                 PRINCIPAL TYPES
Accretion Directed............  A  class  that  receives  principal  payments  from  the  accreted  interest from
                                specified Accrual classes. An Accretion Directed class also may receive principal
                                payments from principal paid on the underlying Trust Fund Assets for the  related
                                Series.
Component Securities..........  A  class  consisting of  'Components.'  The Components  of  a class  of Component
                                Securities may have different  principal and/or interest payment  characteristics
                                but  together constitute a single  class. Each Component of  a class of Component
                                Securities may be identified  as falling into  one or more  of the categories  in
                                this chart.
Notional Amount Securities....  A  class having no principal balance and bearing interest on the related notional
                                amount. The notional amount is used for purposes of the determination of interest
                                distributions.
Planned Principal Class (also
  sometimes referred to as
  'PACs').....................  A class that  is designed  to receive  principal payments  using a  predetermined
                                principal  balance schedule derived by assuming two constant prepayment rates for
                                the underlying  Trust Fund  Assets. These  two rates  are the  endpoints for  the
                                'structuring  range'  for  the  Planned Principal  Class.  The  Planned Principal
                                Classes in any Series of Securities  may be subdivided into different  categories
                                (e.g., Primary Planned Principal Classes, Secondary Planned Principal Classes and
                                so  forth) having different effective  structuring ranges and different principal
                                payment priorities. The  structuring range  for the  Secondary Planned  Principal
                                Categories of Classes Definition Class of a Series of Securities will be narrower
                                than that for the Primary Planned Principal Class of such Series.
Scheduled Principal Class.....  A  class that  is designed  to receive  principal payments  using a predetermined
                                principal balance schedule but is not designated as a Planned Principal Class  or
                                Targeted  Principal class. In may cases, the  schedule is derived by assuming two
                                constant prepayment rates for the underlying  Trust Fund Assets. These two  rates
                                are the endpoints for the 'structuring range' for the Scheduled Principal Class.
Sequential Pay................  Classes  that receive  principal payments in  a prescribed sequence,  that do not
                                have predetermined principal balance schedules  and that under all  circumstances
                                receive  payments of principal  continuously from the  first Distribution Date on
                                which they receive principal until they are retired. A single class that receives
                                principal payments  before or  after all  other  classes in  the same  Series  of
                                Securities may be identified as a Sequential Pay class.
Strip.........................  A  class  that  receives a  constant  proportion,  or 'strip,'  of  the principal
                                payments on the underlying Trust Fund Assets.
Support Class (also sometimes
  referred to as 'companion
  classes')...................  A class  that  receives principal  payments  on  any Distribution  Date  only  if
                                scheduled  payments  have  been  made  on  specified  Planned  Principal Classes,
                                Targeted Principal Classes and/or Scheduled Principal Classes.
</TABLE>
 
                                       32
 
<PAGE>

<PAGE>
<TABLE>
<S>                             <C>
Targeted Principal Class (also
  sometimes referred to as
  'TACs').....................  A class that  is designed  to receive  principal payments  using a  predetermined
                                principal  balance schedule derived by assuming a single constant prepayment rate
                                for the underlying Trust Fund Assets.
 
                                                                 INTEREST TYPES
Fixed Rate....................  A class with an interest rate that is fixed throughout the life of the class.
Floating Rate.................  A class with an  interest rate that resets  periodically based upon a  designated
                                index and that varies directly with changes in such index.
Inverse Floating Rate.........  A  class with an interest  rate that resets periodically  based upon a designated
                                index and that varies inversely with changes in such index.
Variable Rate.................  A class  with an  interest rate  that resets  periodically and  is calculated  by
                                reference  to the  rate or  rates of interest  applicable to  specified assets or
                                instruments (e.g., the Loan Rates borne by the underlying Loans).
Interest Only.................  A class that receives some or all of the interest payments made on the underlying
                                Trust Fund Assets and little or no principal. Interest Only classes have either a
                                nominal principal  balance or  a  notional amount.  A nominal  principal  balance
                                represents  actual principal that will be paid on the class. It is referred to as
                                nominal since it is extremely small compared to other classes. A notional  amount
                                is  the amount used as a reference to  calculate the amount of interest due on an
                                Interest Only  class that  is not  entitled to  any distributions  in respect  of
                                principal.
Principal Only................  A class that does not bear interest and is entitled to receive only distributions
                                in respect of principal.
Partial Accrual...............  A  class that accretes a portion of the amount of accrued interest thereon, which
                                amount will be added to  the principal balance of  such class on each  applicable
                                Distribution  Date, with the remainder of such accrued interest to be distributed
                                currently as  interest  on  such  class. Such  accretion  may  continue  until  a
                                specified event has occurred or until such Partial Accrual class is retired.
Accrual.......................  A  class that accretes the amount  of accrued interest otherwise distributable on
                                such class, which amount will be added  as principal to the principal balance  of
                                such  class on  each applicable  Distribution Date.  Such accretion  may continue
                                until some specified event has occurred or until such Accrual class is retired.
</TABLE>
 
INDICES APPLICABLE TO FLOATING RATE AND INVERSE FLOATING RATE CLASSES
 
LIBOR
 
     Unless otherwise specified  in the  related Prospectus  Supplement, on  the
LIBOR  Determination Date  (as such  term is  defined in  the related Prospectus
Supplement) for each class of Securities of a Series as to which the  applicable
interest  rate is determined by reference to  an index denominated as LIBOR, the
Person designated  in  the  related Agreement  (the  'Calculation  Agent')  will
determine  LIBOR by  reference to  the quotations, as  set forth  on the Reuters
Screen LIBO Page (as defined in the International Swap Dealers Association, Inc.
Code of Standard Wording, Assumptions  and Provisions for Swaps, 1986  Edition),
offered by the principal London office of each of the designated reference banks
meeting  the  criteria  set  forth  below  (the  'Reference  Banks')  for making
one-month United States dollar deposits in leading banks in the London Interbank
market, as of 11:00 a.m. (London time) on such LIBOR Determination Date. In lieu
of relying on the quotations for those Reference Banks that appear at such  time
on  the Reuters Screen LIBO Page, the Calculation Agent will request each of the
Reference Banks to provide such offered quotations at such time.
 
     LIBOR  will  be  established  by  the  Calculation  Agent  on  each   LIBOR
Determination Date as follows:
 
                                       33
 
<PAGE>

<PAGE>
          (a)  If on  any LIBOR Determination  Date two or  more Reference Banks
     provide such offered quotations, LIBOR for the next Interest Accrual Period
     shall be the arithmetic mean of such offered quotations (rounded upwards if
     necessary to the nearest whole multiple of 1/32%).
 
          (b) If  on  any LIBOR  Determination  Date only  one  or none  of  the
     Reference  Banks  provides  such  offered quotations,  LIBOR  for  the next
     Interest Accrual Period (as such term is defined in the related  Prospectus
     Supplement)  shall be whichever is the higher of (i) LIBOR as determined on
     the previous LIBOR Determination  Date or (ii)  the Reserve Interest  Rate.
     The  'Reserve  Interest  Rate'  shall  be  the  rate  per  annum  which the
     Calculation Agent determines to be either (i) the arithmetic mean  (rounded
     upwards  if  necessary  to the  nearest  whole  multiple of  1/32%)  of the
     one-month United  States dollar  lending  rates that  New York  City  banks
     selected  by  the  Calculation Agent  are  quoting, on  the  relevant LIBOR
     Determination Date, to the principal London offices of at least two of  the
     Reference  Banks  to  which such  quotations  are,  in the  opinion  of the
     Calculation Agent being so made, or (ii) in the event that the  Calculation
     Agent  can determine no  such arithmetic mean,  the lowest one-month United
     States dollar  lending rate  which  New York  City  banks selected  by  the
     Calculation  Agent are quoting on such  LIBOR Determination Date to leading
     European banks.
 
          (c) If on any  LIBOR Determination Date for  a class specified in  the
     related  Prospectus Supplement,  the Calculation  Agent is  required but is
     unable to determine  the Reserve Interest  Rate in the  manner provided  in
     paragraph  (b) above, LIBOR  for the next Interest  Accrual Period shall be
     LIBOR as determined on the preceding  LIBOR Determination Date, or, in  the
     case of the first LIBOR Determination Date, LIBOR shall be deemed to be the
     per annum rate specified as such in the related Prospectus Supplement.
 
     Each  Reference Bank (i) shall be a leading bank engaged in transactions in
Eurodollar deposits in  the international  Eurocurrency market;  (ii) shall  not
control,  be  controlled by,  or be  under common  control with  the Calculation
Agent; and (iii) shall have an established  place of business in London. If  any
such  Reference  Bank  should  be unwilling  or  unable  to act  as  such  or if
appointment of  any such  Reference  Bank is  terminated, another  leading  bank
meeting the criteria specified above will be appointed.
 
     The  establishment  of  LIBOR  on  each  LIBOR  Determination  Date  by the
Calculation Agent and its calculation of the rate of interest for the applicable
classes for  the  related Interest  Accrual  Period  shall (in  the  absence  of
manifest error) be final and binding.
 
COFI
 
     The  Eleventh District  Cost of  Funds Index  is designed  to represent the
monthly weighted  average cost  of funds  for savings  institutions in  Arizona,
California  and Nevada that are member institutions of the Eleventh Federal Home
Loan Bank  District (the  'Eleventh District').  The Eleventh  District Cost  of
Funds Index for a particular month reflects the interest costs paid on all types
of  funds held  by Eleventh  District member  institutions and  is calculated by
dividing the cost of  funds by the  average of the total  amount of those  funds
outstanding  at the end of that month and of the prior month and annualizing and
adjusting the result  to reflect  the actual number  of days  in the  particular
month.  If necessary, before these calculations  are made, the component figures
are adjusted  by the  Federal Home  Loan  Bank of  San Francisco  ('FHLBSF')  to
neutralize the effect of events such as member institutions leaving the Eleventh
District  or acquiring institutions outside  the Eleventh District. The Eleventh
District Cost of Funds Index is weighted to reflect the relative amount of  each
type  of funds held  at the end of  the relevant month.  The major components of
funds of Eleventh District member  institutions are: (i) savings deposits,  (ii)
time  deposits, (iii)  FHLBSF advances, (iv)  repurchase agreements  and (v) all
other borrowings. Because the component funds represent a variety of  maturities
whose  costs may  react in different  ways to changing  conditions, the Eleventh
District Cost of Funds Index does not necessarily reflect current market rates.
 
     A number of factors affect the performance of the Eleventh District Cost of
Funds Index, which may cause it to move in a manner different from indices  tied
to  specific  interest rates,  such as  United States  Treasury bills  or LIBOR.
Because the liabilities upon which the Eleventh District Cost of Funds Index  is
based  were issued  at various  times under  various market  conditions and with
various  maturities,  the  Eleventh  District  Cost  of  Funds  Index  may   not
necessarily  reflect the prevailing market interest  rates on new liabilities of
similar maturities. Moreover,  as stated  above, the Eleventh  District Cost  of
Funds  Index is  designed to  represent the average  cost of  funds for Eleventh
District savings institutions for the month prior  to the month in which it  its
due to be
 
                                       34
 
<PAGE>

<PAGE>
published.  Additionally,  the Eleventh  District Cost  of  Funds Index  may not
necessarily move in the  same direction as market  interest rates at all  times,
since as longer term deposits or borrowings mature and are renewed at prevailing
market  interest rates, the Eleventh District  Cost of Funds Index is influenced
by the differential between  the prior and  the new rates  on those deposits  or
borrowings. In addition, movements of the Eleventh District Cost of Funds Index,
as compared to other indices tied to specific interest rates, may be affected by
changes  instituted by the FHLBSF  in the method used  to calculate the Eleventh
District Cost of Funds Index.
 
     The FHLBSF  publishes the  Eleventh District  Cost of  Funds Index  in  its
monthly Information Bulletin. Any individual may request regular receipt by mail
of Information Bulletins by writing the Federal Home Loan Bank of San Francisco,
P.O.  Box 7948,  600 California Street,  San Francisco, California  94120, or by
calling (415) 616-1000. The  Eleventh District Cost of  Funds Index may also  be
obtained by calling the FHLBSF at (415) 616-2600.
 
     The  FHLBSF  has  stated  in its  Information  Bulletin  that  the Eleventh
District Cost of Funds Index for a month 'will be announced on or near the  last
working  day'  of  the following  month  and  also has  stated  that  it 'cannot
guarantee the announcement'  of such index  on an  exact date. So  long as  such
index  for  a month  is  announced on  or  before the  tenth  day of  the second
following month, the interest rate for each  class of Securities of a Series  as
to  which the applicable  interest rate is  determined by reference  to an index
denominated as  COFI (each,  a  class of  'COFI  Securities') for  the  Interest
Accrual  Period commencing in such  second following month will  be based on the
Eleventh District  Cost  of Funds  Index  for  the second  preceding  month.  If
publication  is delayed beyond such tenth day,  such interest rate will be based
on the Eleventh District Cost of Funds Index for the third preceding month.
 
     Unless otherwise specified in the related Prospectus Supplement, if on  the
tenth  day of  the month in  which any  Interest Accrual Period  commences for a
class of COFI Securities the most  recently published Eleventh District Cost  of
Funds Index relates to a month prior to the third preceding month, the index for
such  current Interest Accrual  Period and for  each succeeding Interest Accrual
Period will, except as described in the next to last sentence of this paragraph,
be based on  the National  Monthly Median Cost  of Funds  Ratio to  SAIF-Insured
Institutions  (the 'National  Cost of Funds  Index') published by  the Office of
Thrift Supervision (the  'OTS') for  the third  preceding month  (or the  fourth
preceding  month if  the National  Cost of Funds  Index for  the third preceding
month has not been published on such  tenth day of an Interest Accrual  Period).
Information  on the National Cost of Funds  Index may be obtained by writing the
OTS at 1700 G  Street, N.W., Washington, D.C.  20552 or calling (202)  906-6677,
and  the current National Cost  of Funds Index may  be obtained by calling (202)
906-6988. If on any  such tenth day  of the month in  which an Interest  Accrual
Period  commences  the  most recently  published  National Cost  of  Funds Index
relates to a month prior to the fourth preceding month, the applicable index for
such Interest Accrual Period and each succeeding Interest Accrual Period will be
based on LIBOR, as  determined by the Calculation  Agent in accordance with  the
Agreement  relating to  such Series  of Securities. A  change of  index from the
Eleventh District Cost of Funds Index to  an alternative index will result in  a
change  in the index level, and, particularly if LIBOR is the alternative index,
could increase its volatility.
 
     The establishment of COFI by the  Calculation Agent and its calculation  of
the  rates  of interest  for  the applicable  classes  for the  related Interest
Accrual Period shall (in the absence of manifest error) be final and binding.
 
Treasury Index
 
     Unless otherwise specified  in the  related Prospectus  Supplement, on  the
Treasury  Index  Determination Date  (as  such term  is  defined in  the related
Prospectus Supplement) for each class of Securities of a Series as to which  the
applicable interest rate is determined by reference to an index denominated as a
Treasury  Index, the  Calculation Agent  will ascertain  the Treasury  Index for
Treasury securities of the maturity and for the period (or, if applicable, date)
specified in the  related Prospectus Supplement.  Unless otherwise specified  in
the  related Prospectus Supplement, the Treasury  Index for any period means the
average of the yield for each  business day during the period specified  therein
(and  for any  date means  the yield for  such date),  expressed as  a per annum
percentage rate,  on  (i) U.S  Treasury  securities adjusted  to  the  'constant
maturity'  (as further described below)  specified in such Prospectus Supplement
or (ii) if  no 'constant  maturity' is  so specified,  U.S. Treasury  securities
trading on the secondary market having the maturity specified in such Prospectus
Supplement,  in  each case  as published  by  the Federal  Reserve Board  in its
Statistical Release No. H.15(519). Statistical Release No.
 
                                       35
 
<PAGE>

<PAGE>
H.15(519) is published on Monday or Tuesday of each week and may be obtained  by
writing  or calling the Publications Department at the Board of Governors of the
Federal Reserve  System,  21st  and  C Streets,  Washington,  D.C.  20551  (202)
452-3244.  If the Calculation Agent has not yet received Statistical Release No.
H.15(519) for such  week, then  it will use  such Statistical  Release from  the
immediately preceding week.
 
     Yields  on U.S. Treasury securities at 'constant maturity' are derived from
the U.S. Treasury's daily yield curve. This curve, which relates the yield on  a
security  to its time to maturity, is based  on the closing market bid yields on
actively traded Treasury securities in the over-the-counter market. These market
yields are calculated  from composites  of quotations reported  by five  leading
U.S. Government securities dealers to the Federal Reserve Bank of New York. This
method provides a yield for a given maturity even if no security with that exact
maturity  is outstanding.  In the  event that  the Treasury  Index is  no longer
published, a  new index  based  upon comparable  data  and methodology  will  be
designated in accordance with the Agreement relating to the particular Series of
Securities. The Calculation Agent's determination of the Treasury Index, and its
calculation  of the rates of interest for the applicable classes for the related
Interest Accrual Period shall  (in the absence of  manifest error) be final  and
binding.
 
Prime Rate
 
     Unless  otherwise specified  in the  related Prospectus  Supplement, on the
Prime Rate Determination Date (as such term is defined in the related Prospectus
Supplement) for each class of Securities of a Series as to which the  applicable
interest  rate is determined by  reference to an index  denominated as the Prime
Rate, the  Calculation Agent  will  ascertain the  Prime  Rate for  the  related
Interest  Accrual Period. Unless  otherwise specified in  the related Prospectus
Supplement, the Prime  Rate for an  Interest Accrual Period  will be the  'Prime
Rate'  as published in the 'Money Rates'  section of The Wall Street Journal (or
if not so published,  the 'Prime Rate'  as published in  a newspaper of  general
circulation  selected by  the Calculation Agent  in its sole  discretion) on the
related Prime Rate Determination Date. If a prime rate range is given, then  the
average  of such  range will be  used. In  the event that  the Prime  Rate is no
longer published, a new index based upon comparable data and methodology will be
designated in accordance with the Agreement relating to the particular Series of
Securities. The  Calculation Agent's  determination of  the Prime  Rate and  its
calculation  of the  rates of interest  for the related  Interest Accrual Period
shall (in the absence of manifest error) be final and binding.
 
BOOK-ENTRY REGISTRATION OF SECURITIES
 
     As described in the related Prospectus  Supplement, if not issued in  fully
registered  form,  each class  of Securities  will  be registered  as book-entry
certificates  (the  'Book-Entry   Securities').  Persons  acquiring   beneficial
ownership  interests  in  the  Securities ('Security  Owners')  will  hold their
Securities through the Depository Trust Company ('DTC') in the United States, or
CEDEL or Euroclear  (in Europe)  if they are  participants of  such systems,  or
indirectly  through organizations  which are  participants in  such systems. The
Book-Entry Securities will be issued in one or more certificates which equal the
aggregate principal balance of the  Securities and will initially be  registered
in  the name of  Cede & Co., the  nominee of DTC. CEDEL  and Euroclear will hold
omnibus positions on behalf of their participants through customers'  securities
accounts  in  CEDEL's and  Euroclear's names  on the  books of  their respective
depositaries which in  turn will  hold such positions  in customers'  securities
accounts  in the depositaries' names  on the books of  DTC. Citibank, N.A., will
act as depositary for CEDEL and The Chase Manhattan Bank will act as  depositary
for  Euroclear (in such  capacities, individually the  'Relevant Depositary' and
collectively the 'European Depositaries'). Except as described below, no  person
acquiring a Book-Entry Security (each, a 'beneficial owner') will be entitled to
receive  a  physical  certificate  representing  such  Security  (a  'Definitive
Security'). Unless and until Definitive Securities are issued, it is anticipated
that the only 'Securityholders' of the Securities will be Cede & Co., as nominee
of DTC. Security Owners are only  permitted to exercise their rights  indirectly
through Participants and DTC.
 
     The  beneficial owner's ownership of a Book-Entry Security will be recorded
on the  records  of  the  brokerage firm,  bank,  thrift  institution  or  other
financial  intermediary (each,  a 'Financial  Intermediary') that  maintains the
beneficial  owner's  account   for  such   purpose.  In   turn,  the   Financial
Intermediary's  ownership of  such Book-Entry Security  will be  recorded on the
records of DTC (or of a participating firm that acts as agent for the  Financial
Intermediary,  whose interest will in turn be recorded on the records of DTC, if
the beneficial
 
                                       36
 
<PAGE>

<PAGE>
owner's Financial Intermediary is not a  DTC participant, and on the records  of
CEDEL or Euroclear, as appropriate).
 
     Security  Owners  will  receive  all  distributions  of  principal  of, and
interest on, the Securities from the  Trustee through DTC and DTC  participants.
While  the Securities 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 Securities and is
required to receive and transmit distributions of principal of, and interest on,
the Securities. Participants and indirect participants with whom Security Owners
have accounts  with  respect  to  Securities  are  similarly  required  to  make
book-entry  transfers and receive  and transmit such  distributions on behalf of
their respective Security Owners. Accordingly, although Security Owners will not
possess certificates, the  Rules provide  a mechanism by  which Security  Owners
will receive distributions and will be able to transfer their interest.
 
     Security  Owners will  not receive or  be entitled  to receive certificates
representing their  respective interests  in the  Securities, except  under  the
limited  circumstances described  below. Unless and  until Definitive Securities
are issued, Security Owners who are  not Participants may transfer ownership  of
Securities  only through  Participants and indirect  participants by instructing
such  Participants  and  indirect   participants  to  transfer  Securities,   by
book-entry  transfer,  through DTC  for the  account of  the purchasers  of such
Securities, which  account is  maintained  with their  respective  Participants.
Under  the Rules  and in accordance  with DTC's normal  procedures, transfers of
ownership of Securities  will be executed  through DTC and  the accounts of  the
respective  Participants at  DTC will  be debited  and credited.  Similarly, the
Participants and indirect participants will make debits or credits, as the  case
may  be,  on their  records on  behalf  of the  selling and  purchasing Security
Owners.
 
     Because of time zone differences,  credits of securities received in  CEDEL
or Euroclear as a result of a transaction with a Participant will be made during
subsequent securities settlement processing and dated the business day following
the  DTC settlement  date. Such credits  or any transactions  in such securities
settled during such  processing will be  reported to the  relevant Euroclear  or
CEDEL  Participants on such business day. Cash received in CEDEL or Euroclear as
a result of sales of  securities by or through  a CEDEL Participant (as  defined
herein)  or Euroclear Participant (as defined  herein) to a DTC Participant will
be received with value on the DTC  settlement date but will be available in  the
relevant  CEDEL or Euroclear cash account only  as of the business day following
settlement in DTC.
 
     Transfers between Participants  will occur  in accordance  with DTC  rules.
Transfers  between CEDEL Participants  and Euroclear Participants  will occur in
accordance with their respective rules and operating procedures.
 
     Cross-market transfers  between  persons  holding  directly  or  indirectly
through  DTC,  on  the  one  hand,  and  directly  or  indirectly  through CEDEL
Participants or Euroclear Participants, on the other, will be effected in DTC in
accordance with  DTC rules  on  behalf of  the relevant  European  international
clearing   system  by  the  Relevant   Depositary;  however,  such  cross-market
transactions will  require delivery  of instructions  to the  relevant  European
international  clearing system by the counterparty  in such system in accordance
with its rules  and procedures  and within its  established deadlines  (European
time).  The  relevant  European  international  clearing  system  will,  if  the
transaction meets  its  settlement  requirements, deliver  instructions  to  the
Relevant  Depositary to take action to effect  final settlement on its behalf by
delivering or receiving securities  in DTC, and making  or receiving payment  in
accordance  with normal procedures  for same day  funds settlement applicable to
DTC. CEDEL Participants and Euroclear Participants may not deliver  instructions
directly to the European Depositaries.
 
     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 certificates.  Transactions may  be settled in  CEDEL in  any of 28
currencies, including  United  States  dollars.  CEDEL  provides  to  its  CEDEL
Participants,  among  other  things, services  for  safekeeping, administration,
clearance and  settlement of  internationally traded  securities and  securities
lending  and  borrowing.  CEDEL  interfaces  with  domestic  markets  in several
countries. As a professional depository, CEDEL  is subject to regulation by  the
Luxembourg  Monetary  Institute.  CEDEL  participants  are  recognized financial
institutions around the world, including underwriters,
 
                                       37
 
<PAGE>

<PAGE>
securities brokers and  dealers, banks, trust  companies, clearing  corporations
and  certain other organizations. Indirect access  to CEDEL is also available to
others, such as banks, brokers, dealers  and trust companies that clear  through
or  maintain a custodial relationship with  a CEDEL Participant, either directly
or indirectly.
 
     Euroclear was  created in  1968  to hold  securities for  its  participants
('Euroclear   Participants')  and  to  clear  and  settle  transactions  between
Euroclear  Participants  through  simultaneous  electronic  book-entry  delivery
against   payment,  thereby  eliminating  the  need  for  physical  movement  of
certificates and any risk from lack of simultaneous transfers of securities  and
cash.  Transactions may  be settled  in any  of 32  currencies, including United
States dollars. Euroclear includes various other services, including  securities
lending  and borrowing and interfaces with domestic markets in several countries
generally similar  to  the  arrangements for  cross-market  transfers  with  DTC
described above. Euroclear is operated by the Brussels, Belgium office of Morgan
Guaranty  Trust  Company  of  New  York  ('Morgan'  and  in  such  capacity, the
'Euroclear Operator'), under contract with  Euroclear Clearance Systems S.C.,  a
Belgian  cooperative corporation (the 'Belgian Cooperative'). All operations are
conducted by  Morgan,  and  all  Euroclear  securities  clearance  accounts  and
Euroclear  cash  accounts  are accounts  with  the Euroclear  Operator,  not the
Belgian Cooperative. The Belgian Cooperative establishes policy for Euroclear on
behalf  of  Euroclear   Participants.  Euroclear   Participants  include   banks
(including central banks), securities brokers and dealers and other professional
financial  intermediaries.  Indirect access  to Euroclear  is also  available to
other firms  that clear  through or  maintain a  custodial relationship  with  a
Euroclear Participant, either directly or indirectly.
 
     Morgan  is the Belgian branch of a  New York banking corporation which is a
member bank of the Federal Reserve System. As such, it is regulated and examined
by the Board of Governors of the  Federal Reserve System and the New York  State
Banking Department, as well as the Belgian Banking Commission.
 
     Securities clearance accounts and cash accounts with Morgan are governed by
the  Terms and Conditions  Governing Use of Euroclear  and the related Operating
Procedures of the Euroclear System and applicable Belgian law (collectively, the
'Terms and Conditions'). The Terms and Conditions govern transfers of securities
and cash within Euroclear,  withdrawals of securities  and cash from  Euroclear,
and receipts of payments with respect to securities in Euroclear. All securities
in  Euroclear  are held  on  a fungible  basis  without attribution  of specific
certificates to specific securities  clearance accounts. The Euroclear  Operator
acts  under the Terms  and Conditions only on  behalf of Euroclear Participants,
and has no  record of  or relationship  with persons  holding through  Euroclear
Participants.
 
     Under  a book-entry format, beneficial  owners of the Book-Entry Securities
may experience some delay in their receipt of payments, since such payments will
be forwarded by the Trustee to Cede & Co., as nominee of DTC. Distributions with
respect to Securities held  through CEDEL or Euroclear  will be credited to  the
cash accounts of CEDEL Participants or Euroclear Participants in accordance with
the  relevant  system's rules  and  procedures, to  the  extent received  by the
Relevant Depositary.  Such distributions  will be  subject to  tax reporting  in
accordance  with relevant United  States tax laws  and regulations. See 'Federal
Income Tax  Consequences -Tax  Treatment  of Foreign  Investors'  and '  --  Tax
Consequences  to Holders of the Notes -- Backup Withholding' herein. Because DTC
can only act on behalf of Financial Intermediaries, the ability of a  beneficial
owner  to  pledge  Book-Entry Securities  to  persons  or entities  that  do not
participate in the Depository system may be limited due to the lack of  physical
certificates  for such Book-Entry Securities. In addition, issuance of the Book-
Entry Securities in book-entry form may reduce the liquidity of such  Securities
in  the secondary market  since certain potential investors  may be unwilling to
purchase Securities for which they cannot obtain physical certificates.
 
     Monthly and annual reports on the Trust will be provided to Cede & Co.,  as
nominee  of DTC, and  may be made available  by Cede &  Co. to beneficial owners
upon request, in accordance with the rules, regulations and procedures  creating
and  affecting the Depository, and to  the Financial Intermediaries to whose DTC
accounts the Book-Entry Securities of such beneficial owners are credited.
 
     DTC has advised the  Trustee that, unless  and until Definitive  Securities
are issued, DTC will take any action permitted to be taken by the holders of the
Book-Entry  Securities under the  applicable Agreement only  at the direction of
one or  more  Financial Intermediaries  to  whose DTC  accounts  the  Book-Entry
Securities  are credited, to the extent that such actions are taken on behalf of
Financial Intermediaries  whose  holdings include  such  Book-Entry  Securities.
CEDEL  or the Euroclear Operator, as the case may be, will take any other action
permitted to be taken  by a Securityholder  under the Agreement  on behalf of  a
CEDEL  Participant or Euroclear Participant only in accordance with its relevant
rules  and   procedures   and  subject   to   the  ability   of   the   Relevant
 
                                       38
 
<PAGE>

<PAGE>
Depositary  to  effect such  actions on  its  behalf through  DTC. DTC  may take
actions, at the  direction of  the related  Participants, with  respect to  some
Securities which conflict with actions taken with respect to other Securities.
 
     Upon  the  occurrence of  any of  the events  described in  the immediately
preceding paragraph,  the Trustee  will  be required  to notify  all  beneficial
owners  of the  occurrence of  such event  and the  availability through  DTC of
Definitive Securities.  Upon  surrender by  DTC  of the  global  certificate  or
certificates   representing  the  Book-Entry  Securities  and  instructions  for
re-registration, the Trustee  will issue Definitive  Securities, and  thereafter
the  Trustee  will  recognize  the  holders  of  such  Definitive  Securities as
Securityholders under the applicable Agreement.
 
     Although DTC, CEDEL and Euroclear  have agreed to the foregoing  procedures
in  order to facilitate transfers of Securities among participants of DTC, CEDEL
and Euroclear, they are  under no obligation to  perform or continue to  perform
such procedures and such procedures may be discontinued at any time.
 
     None  of the Master  Servicer, the Depositor  or the Trustee  will have any
responsibility for any  aspect of the  records relating to  or payments made  on
account  of beneficial ownership interests of  the Book-Entry Securities held by
Cede & Co., as nominee of DTC, or for maintaining, supervising or reviewing  any
records relating to such beneficial ownership interests.
 
                               CREDIT ENHANCEMENT
 
GENERAL
 
     Credit enhancement may be provided with respect to one or more classes of a
Series  of Securities or with  respect to the related  Trust Fund Assets. Credit
enhancement may be in the form of a limited financial guaranty policy issued  by
an  entity named in the related  Prospectus Supplement, the subordination of one
or more classes of the  Securities of such Series,  the establishment of one  or
more  Reserve Accounts, the  use of a cross-collateralization  feature, use of a
mortgage pool insurance  policy, FHA Insurance,  VA Guarantee, bankruptcy  bond,
special  hazard  insurance policy,  surety  bond, letter  of  credit, guaranteed
investment  contract,  overcollateralization,  or   another  method  of   credit
enhancement   contemplated  herein  and  described  in  the  related  Prospectus
Supplement, or any combination of  the foregoing. Unless otherwise specified  in
the   related  Prospectus  Supplement,  credit   enhancement  will  not  provide
protection against all  risks of loss  and will not  guarantee repayment of  the
entire principal balance of the Securities and interest thereon. If losses occur
which  exceed the amount covered by credit  enhancement or which are not covered
by the credit enhancement,  Securityholders will bear  their allocable share  of
any deficiencies.
 
SUBORDINATION
 
     If  so specified in the  related Prospectus Supplement, protection afforded
to holders of  one or more  classes of Securities  of a Series  by means of  the
subordination  feature may be accomplished by  the preferential right of holders
of one  or  more other  classes  of such  Series  (the 'Senior  Securities')  to
distributions in respect of scheduled principal, Principal Prepayments, interest
or  any combination thereof that otherwise would have been payable to holders of
Subordinated Securities under the circumstances  and to the extent specified  in
the  related  Prospectus  Supplement. Protection  may  also be  afforded  to the
holders of Senior Securities of a Series by: (i) reducing the ownership interest
(if applicable) of the  related Subordinated Securities;  (ii) a combination  of
the  immediately preceding sentence and clause  (i) above; or (iii) as otherwise
described in the related Prospectus Supplement.  If so specified in the  related
Prospectus  Supplement, delays in receipt of scheduled payments on the Loans and
losses on  defaulted  Loans  may  be  borne first  by  the  various  classes  of
Subordinated  Securities  and  thereafter  by  the  various  classes  of  Senior
Securities, in each case under the circumstances and subject to the  limitations
specified  in such Prospectus Supplement. The aggregate distributions in respect
of delinquent payments on the Loans over  the lives of the Securities or at  any
time,  the aggregate losses in respect of defaulted Loans which must be borne by
the Subordinated Securities  by virtue of  subordination and the  amount of  the
distributions  otherwise distributable to  the Subordinated Securityholders that
will be distributable to Senior Securityholders on any Distribution Date may  be
limited  as  specified  in  the  related  Prospectus  Supplement.  If  aggregate
distributions in respect of delinquent payments on the Loans or aggregate losses
in respect of  such Loans  were to  exceed an  amount specified  in the  related
Prospectus  Supplement, holders of Senior  Securities would experience losses on
the Securities.
 
                                       39
 
<PAGE>

<PAGE>
     In addition to or in lieu of the foregoing, if so specified in the  related
Prospectus  Supplement, all or any portion of distributions otherwise payable to
holders of  Subordinated Securities  on  any Distribution  Date may  instead  be
deposited  into one  or more  Reserve Accounts  established with  the Trustee or
distributed to holders of Senior Securities.  Such deposits may be made on  each
Distribution  Date, for  specified periods or  until the balance  in the Reserve
Account has reached a specified amount and, following payments from the  Reserve
Account  to holders of Senior Securities  or otherwise, thereafter to the extent
necessary to restore the balance in  the Reserve Account to required levels,  in
each  case as specified in the related Prospectus Supplement. Amounts on deposit
in the Reserve  Account may be  released to  the holders of  certain classes  of
Securities at the times and under the circumstances specified in such Prospectus
Supplement.
 
     If  specified  in the  related  Prospectus Supplement,  various  classes of
Senior Securities and Subordinated Securities  may themselves be subordinate  in
their  right to  receive certain  distributions to  other classes  of Senior and
Subordinated  Securities,   respectively,  through   a   cross-collateralization
mechanism or otherwise.
 
     As  between  classes  of  Senior  Securities  and  as  between  classes  of
Subordinated Securities, distributions may be  allocated among such classes  (i)
in  the order  of their scheduled  final distribution dates,  (ii) in accordance
with a schedule or formula,  (iii) in relation to  the occurrence of events,  or
(iv)  otherwise, in each case as specified in the related Prospectus Supplement.
As between classes  of Subordinated  Securities, payments to  holders of  Senior
Securities  on account  of delinquencies or  losses and payments  to any Reserve
Account will be allocated as specified in the related Prospectus Supplement.
 
LETTER OF CREDIT
 
     The letter of credit, if any, with  respect to a Series of Securities  will
be  issued  by  the  bank  or financial  institution  specified  in  the related
Prospectus Supplement (the 'L/C Bank'). Under the letter of credit, the L/C Bank
will be obligated  to honor  drawings thereunder  in an  aggregate fixed  dollar
amount,  net  of  unreimbursed  payments  thereunder,  equal  to  the percentage
specified in  the  related  Prospectus Supplement  of  the  aggregate  principal
balance  of the Loans on the  related Cut-off Date or of  one or more Classes of
Securities (the 'L/C  Percentage'). If  so specified in  the related  Prospectus
Supplement,  the letter of credit may permit drawings in the event of losses not
covered by insurance policies  or other credit support,  such as losses  arising
from  damage not covered by standard hazard insurance policies, losses resulting
from the bankruptcy of a borrower  and the application of certain provisions  of
the  federal  Bankruptcy  Code, or  losses  resulting from  denial  of insurance
coverage due to misrepresentations in connection with the origination of a Loan.
The amount available under the letter of  credit will, in all cases, be  reduced
to  the extent of  the unreimbursed payments thereunder.  The obligations of the
L/C Bank under the letter of credit for each Series of Securities will expire at
the earlier of the  date specified in the  related Prospectus Supplement or  the
termination  of the  Trust Fund.  See 'The  Agreements --  Termination: Optional
Termination.' A copy of the letter of credit for a Series, if any, will be filed
with the Commission as an  exhibit to a Current Report  on Form 8-K to be  filed
within 15 days of issuance of the Securities of the related Series.
 
INSURANCE POLICIES, SURETY BONDS AND GUARANTIES
 
     If  so provided  in the Prospectus  Supplement for a  Series of Securities,
deficiencies in amounts otherwise payable on such Securities or certain  classes
thereof  will be covered  by insurance policies and/or  surety bonds provided by
one or more insurance  companies or sureties. Such  instruments may cover,  with
respect  to one  or more  classes of  Securities of  the related  series, timely
distributions of interest and/or full distributions of principal on the basis of
a schedule of principal distributions set  forth in or determined in the  manner
specified in the related Prospectus Supplement. In addition, if specified in the
related  Prospectus Supplement, a Trust Fund  may also include bankruptcy bonds,
special hazard insurance policies, other insurance or guaranties for the purpose
of (i) maintaining  timely payments or  providing additional protection  against
losses  on the  assets included in  such Trust Fund,  (ii) paying administrative
expenses or (iii) establishing a minimum reinvestment rate on the payments  made
in  respect  of such  assets  or principal  payment  rate on  such  assets. Such
arrangements may include agreements under which Securityholders are entitled  to
receive amounts deposited in various accounts held by the Trustee upon the terms
specified  in such Prospectus  Supplement. A copy  of any such  instrument for a
series will be filed with  the Commission as an exhibit  to a Current Report  on
Form  8-K to  be filed  with the Commission  within 15  days of  issuance of the
Securities of the related series.
 
                                       40
 
<PAGE>

<PAGE>
OVER-COLLATERALIZATION
 
     If so provided in the Prospectus  Supplement for a Series of Securities,  a
portion  of the interest  payment on each  Loan may be  applied as an additional
distribution in  respect of  principal  to reduce  the  principal balance  of  a
certain class or classes of Securities and, thus, accelerate the rate of payment
of principal on such class or classes of Securities.
 
RESERVE ACCOUNTS
 
     If  specified  in the  related Prospectus  Supplement, credit  support with
respect to a  Series of  Securities will be  provided by  the establishment  and
maintenance  with the Trustee for such Series of Securities, in trust, of one or
more Reserve Accounts for  such Series. The  related Prospectus Supplement  will
specify  whether or not any such Reserve  Accounts will be included in the Trust
Fund for such Series.
 
     The Reserve Account for a Series will be funded (i) by the deposit  therein
of  cash, United States Treasury securities, instruments evidencing ownership of
principal or  interest  payments  thereon,  letters  of  credit,  demand  notes,
certificates  of  deposit  or  a combination  thereof  in  the  aggregate amount
specified in the related Prospectus Supplement, (ii) by the deposit therein from
time to  time  of  certain  amounts, as  specified  in  the  related  Prospectus
Supplement  to which the Subordinate Securityholders, if any, would otherwise be
entitled or  (iii) in  such other  manner as  may be  specified in  the  related
Prospectus Supplement.
 
     Any amounts on deposit in the Reserve Account and the proceeds of any other
instrument  upon maturity will be held in cash or will be invested in 'Permitted
Investments' which  may include  (i) obligations  of the  United States  or  any
agency  thereof,  provided such  obligations are  backed by  the full  faith and
credit of  the  United  States;  (ii)  general  obligations  of  or  obligations
guaranteed  by  any state  of  the United  States  or the  District  of Columbia
receiving the highest  long-term debt rating  of each Rating  Agency rating  the
related  Series of Securities,  or such lower  rating as will  not result in the
downgrading or withdrawal  of the ratings  then assigned to  such Securities  by
each  such  Rating Agency;  (iii) commercial  paper  issued by  Countrywide Home
Loans, Inc. or  any of its  affiliates; provided that  such commercial paper  is
rated  no lower than the rating  specified in the related Prospectus Supplement;
(iv) commercial or  finance company paper  which is then  receiving the  highest
commercial  or finance company paper rating of  each such Rating Agency, or such
lower rating as will not result in the downgrading or withdrawal of the  ratings
then assigned to such Securities by each such Rating Agency; (v) certificates of
deposit,  demand  or  time  deposits,  or  bankers'  acceptances  issued  by any
depository institution  or trust  company  incorporated under  the laws  of  the
United States or of any state thereof and subject to supervision and examination
by  federal and/or state banking authorities, provided that the commercial paper
and/or long term unsecured  debt obligations of  such depository institution  or
trust  company (or  in the  case of  the principal  depository institution  in a
holding company  system,  the  commercial  paper  or  long-term  unsecured  debt
obligations of such holding company, but only if Moody's Investors Service, Inc.
('Moody's')  is  not a  Rating Agency)  are then  rated one  of the  two highest
long-term and the highest short-term ratings of each such Rating Agency for such
securities, or  such lower  ratings as  will not  result in  the downgrading  or
withdrawal  of the rating  then assigned to  such Securities by  any such Rating
Agency; (vi) demand or  time deposits or certificates  of deposit issued by  any
bank  or trust company or  savings institution to the  extent that such deposits
are fully insured by the  FDIC; (vii) guaranteed reinvestment agreements  issued
by  any bank, insurance company or other  corporation containing, at the time of
the issuance of such agreements, such terms and conditions as will not result in
the downgrading or withdrawal of the rating then assigned to such Securities  by
any  such  Rating  Agency; (viii)  repurchase  obligations with  respect  to any
security described in clauses  (i) and (ii) above,  in either case entered  into
with  a depository institution or trust  company (acting as principal) described
in clause  (v)  above; (ix)  securities  (other than  stripped  bonds,  stripped
coupons  or instruments sold at  a purchase price in excess  of 115% of the face
amount thereof) bearing interest or sold at a discount issued by any corporation
incorporated under the laws of the United States or any state thereof which,  at
the  time of such investment, have one of the two highest ratings of each Rating
Agency (except if the Rating Agency is Moody's, such rating shall be the highest
commercial paper  rating of  Moody's for  any such  securities), or  such  lower
rating  as will not result  in the downgrading or  withdrawal of the rating then
assigned to such Securities by any such Rating Agency, as evidenced by a  signed
writing  delivered by each such Rating Agency; (x) interests in any money market
fund which  at  the date  of  acquisition of  the  interests in  such  fund  and
throughout  the  time such  interests  are held  in  such fund  has  the highest
applicable rating by each such  Rating Agency or such  lower rating as will  not
result  in  the  downgrading  or  withdrawal of  the  ratings  then  assigned to
 
                                       41
 
<PAGE>

<PAGE>
such Securities by  each such Rating  Agency; (xi) short  term investment  funds
sponsored  by  any trust  company or  national banking  association incorporated
under the laws of the  United States or any state  thereof which on the date  of
acquisition  has  been rated  by  each such  Rating  Agency in  their respective
highest applicable rating category  or such lower rating  as will not result  in
the downgrading or withdrawal of the ratings then assigned to such Securities by
each  such Rating  Agency; and (xii)  such other investments  having a specified
stated maturity and bearing  interest or sold at  a discount acceptable to  each
Rating  Agency as will not result in the downgrading or withdrawal of the rating
then assigned to such Securities  by any such Rating  Agency, as evidenced by  a
signed  writing  delivered by  each such  Rating Agency;  provided that  no such
instrument shall  be a  Permitted Investment  if such  instrument evidences  the
right  to  receive  interest  only  payments  with  respect  to  the obligations
underlying such instrument; and provided, further, that no investment  specified
in  clause (x)  or clause  (xi) above  shall be  a Permitted  Investment for any
Pre-Funding Account or any related Capitalized Interest Account. If a letter  of
credit is deposited with the Trustee, such letter of credit will be irrevocable.
Unless  otherwise specified in the related Prospectus Supplement, any instrument
deposited therein will  name the  Trustee, in its  capacity as  trustee for  the
holders  of  the Securities,  as beneficiary  and  will be  issued by  an entity
acceptable to  each Rating  Agency  that rates  the  Securities of  the  related
Series. Additional information with respect to such instruments deposited in the
Reserve Accounts will be set forth in the related Prospectus Supplement.
 
     Any  amounts so deposited and payments  on instruments so deposited will be
available for  withdrawal  from the  Reserve  Account for  distribution  to  the
holders  of Securities of the related Series for the purposes, in the manner and
at the times specified in the related Prospectus Supplement.
 
POOL INSURANCE POLICIES
 
     If  specified  in  the  related  Prospectus  Supplement,  a  separate  pool
insurance  policy ('Pool  Insurance Policy') will  be obtained for  the Pool and
issued by the insurer (the 'Pool Insurer') named in such Prospectus  Supplement.
Each  Pool Insurance  Policy will, subject  to the  limitations described below,
cover loss by reason  of default in payment  on Loans in the  Pool in an  amount
equal  to a percentage specified in  such Prospectus Supplement of the aggregate
principal balance of such Loans on the Cut-off Date which are not covered as  to
their  entire  outstanding  principal  balances  by  Primary  Mortgage Insurance
Policies. As more fully described below, the Master Servicer will present claims
thereunder to the Pool Insurer on behalf of itself, the Trustee and the  holders
of  the Securities of the related  Series. The Pool Insurance Policies, however,
are not blanket policies against loss, since claims thereunder may only be  made
respecting  particular  defaulted Loans  and only  upon satisfaction  of certain
conditions precedent described below. Unless otherwise specified in the  related
Prospectus  Supplement, the Pool Insurance Policies will not cover losses due to
a failure to pay or denial of a claim under a Primary Mortgage Insurance Policy.
 
     Unless otherwise specified in the  related Prospectus Supplement, the  Pool
Insurance Policy will provide that no claims may be validly presented unless (i)
any  required Primary Mortgage  Insurance Policy is in  effect for the defaulted
Loan and  a  claim  thereunder  has been  submitted  and  settled;  (ii)  hazard
insurance  on the related Property has been  kept in force and real estate taxes
and other protection and  preservation expenses have been  paid; (iii) if  there
has  been physical loss or  damage to the Property, it  has been restored to its
physical condition (reasonable wear and tear  excepted) at the time of  issuance
of  the policy; and (iv) the insured has acquired good and merchantable title to
the Property free and clear of liens except certain permitted encumbrances. Upon
satisfaction of these conditions, the Pool  Insurer will have the option  either
(a) to purchase the property securing the defaulted Loan at a price equal to the
principal  balance thereof plus accrued and unpaid  interest at the Loan Rate to
the date of such purchase and  certain expenses incurred by the Master  Servicer
on  behalf of the Trustee and Securityholders, or (b) to pay the amount by which
the sum of the principal balance of  the defaulted Loan plus accrued and  unpaid
interest  at  the  Loan  Rate to  the  date  of  payment of  the  claim  and the
aforementioned expenses exceeds the proceeds  received from an approved sale  of
the Property, in either case net of certain amounts paid or assumed to have been
paid  under  the  related Primary  Mortgage  Insurance Policy.  If  any Property
securing a defaulted  Loan is  damaged and proceeds,  if any,  from the  related
hazard  insurance policy or  the applicable special  hazard insurance policy are
insufficient to restore the damaged Property to a condition sufficient to permit
recovery under  the Pool  Insurance  Policy, the  Master  Servicer will  not  be
required  to expend  its own  funds to  restore the  damaged Property  unless it
determines  that   (i)  such   restoration  will   increase  the   proceeds   to
Securityholders    on    liquidation   of    the   Loan    after   reimbursement
 
                                       42
 
<PAGE>

<PAGE>
of the  Master  Servicer  for  its  expenses and  (ii)  such  expenses  will  be
recoverable  by it through proceeds  of the sale of  the Property or proceeds of
the related  Pool Insurance  Policy or  any related  Primary Mortgage  Insurance
Policy.
 
     Unless  otherwise specified in the  related Prospectus Supplement, the Pool
Insurance Policy will not insure  (and many Primary Mortgage Insurance  Policies
do not insure) against loss sustained by reason of a default arising from, among
other things, (i) fraud or negligence in the origination or servicing of a Loan,
including  misrepresentation by the borrower, the originator or persons involved
in the  origination  thereof,  or  (ii)  failure  to  construct  a  Property  in
accordance  with plans and specifications. A failure of coverage attributable to
one of the foregoing  events might result  in a breach  of the related  Seller's
representations  described  above, and,  in such  events might  give rise  to an
obligation on the part of  such Seller to repurchase  the defaulted Loan if  the
breach  cannot be cured by such Seller. No Pool Insurance Policy will cover (and
many Primary Mortgage Insurance Policies do not  cover) a claim in respect of  a
defaulted  Loan occurring when the servicer of such Loan, at the time of default
or thereafter, was not approved by the applicable insurer.
 
     Unless otherwise  specified  in  the  related  Prospectus  Supplement,  the
original  amount of  coverage under each  Pool Insurance Policy  will be reduced
over the life of the related Securities by the aggregate dollar amount of claims
paid less the aggregate  of the net  amounts realized by  the Pool Insurer  upon
disposition of all foreclosed properties. The amount of claims paid will include
certain  expenses incurred by the Master Servicer as well as accrued interest on
delinquent Loans to the date of payment of the claim, unless otherwise specified
in the related Prospectus Supplement. Accordingly, if aggregate net claims  paid
under  any Pool Insurance Policy reach the original policy limit, coverage under
that Pool Insurance  Policy will  be exhausted and  any further  losses will  be
borne by the related Securityholders.
 
CROSS-COLLATERALIZATION
 
     If specified in the related Prospectus Supplement, the beneficial ownership
of  separate  groups of  assets included  in a  Trust Fund  may be  evidenced by
separate classes  of the  related Series  of Securities.  In such  case,  credit
support may be provided by a cross-collateralization feature which requires that
distributions  be  made  with  respect  to  Securities  evidencing  a beneficial
ownership interest in, or secured by, one  or more asset groups within the  same
Trust  Fund  prior  to  distributions to  Subordinated  Securities  evidencing a
beneficial ownership interest in, or secured by, one or more other asset  groups
within  such  Trust Fund.  Cross-collateralization may  be  provided by  (i) the
allocation of certain excess  amounts generated by one  or more asset groups  to
one or more other asset groups within the same Trust Fund or (ii) the allocation
of  losses with respect to one  or more asset groups to  one or more other asset
groups within the same  Trust Fund. Such excess  amounts will be applied  and/or
such losses will be allocated to the class or classes of Subordinated Securities
of  the related Series then outstanding having the lowest rating assigned by any
Rating Agency or the lowest payment priority, in each case to the extent and  in
the manner more specifically described in the related Prospectus Supplement. The
Prospectus  Supplement  for a  Series  which includes  a cross-collateralization
feature  will   describe   the  manner   and   conditions  for   applying   such
cross-collateralization feature.
 
     If specified in the related Prospectus Supplement, the coverage provided by
one  or more of the forms of credit enhancement described in this Prospectus may
apply concurrently  to two  or more  separate Trust  Funds. If  applicable,  the
related Prospectus Supplement will identify the Trust Funds to which such credit
enhancement  relates  and  the  manner of  determining  the  amount  of coverage
provided to such Trust Funds thereby and of the application of such coverage  to
the identified Trust Funds.
 
                                       43


<PAGE>

<PAGE>
                      YIELD AND PREPAYMENT CONSIDERATIONS
 
     The yields to maturity and weighted average lives of the Securities will be
affected primarily by the amount and timing of principal payments received on or
in  respect of  the Trust Fund  Assets included  in the related  Trust Fund. The
original terms to maturity of the Loans in a given Pool will vary depending upon
the type  of Loans  included therein.  Each Prospectus  Supplement will  contain
information  with respect to the type and maturities of the Loans in the related
Pool. The related Prospectus Supplement will specify the circumstances, if  any,
under  which  the related  Loans will  be subject  to prepayment  penalties. The
prepayment experience on the  Loans in a Pool  will affect the weighted  average
life of the related Series of Securities.
 
     The  rate of prepayment on the Loans cannot be predicted. Home equity loans
and home improvement contracts have  been originated in significant volume  only
during  the  past few  years  and the  Depositor is  not  aware of  any publicly
available studies  or  statistics on  the  rate  of prepayment  of  such  loans.
Generally,  home equity loans  and home improvement contracts  are not viewed by
borrowers as  permanent  financing. Accordingly,  such  Loans may  experience  a
higher  rate of prepayment  than traditional first mortgage  loans. On the other
hand, because  home  equity  loans  such as  the  Revolving  Credit  Line  Loans
generally   are  not  fully  amortizing,   the  absence  of  voluntary  borrower
prepayments could cause rates of principal  payments lower than, or similar  to,
those  of  traditional  fully-amortizing first  mortgage  loans.  The prepayment
experience of  the related  Trust Fund  may be  affected by  a wide  variety  of
factors, including general economic conditions, prevailing interest rate levels,
the  availability of alternative financing, homeowner mobility and the frequency
and amount of any future draws on any Revolving Credit Line Loans. Other factors
that might be expected to  affect the prepayment rate of  a pool of home  equity
mortgage  loans  or  home  improvement contracts  include  the  amounts  of, and
interest rates on, the  underlying senior mortgage loans,  and the use of  first
mortgage loans as long-term financing for home purchase and subordinate mortgage
loans  as  shorter-term  financing for  a  variety of  purposes,  including home
improvement, education  expenses  and purchases  of  consumer durables  such  as
automobiles.  Accordingly, such Loans may experience a higher rate of prepayment
than traditional fixed-rate mortgage loans. In addition, any future  limitations
on  the right of borrowers to deduct  interest payments on home equity loans for
federal income tax purposes may further increase the rate of prepayments of  the
Loans.  The enforcement of  a 'due-on-sale' provision  (as described below) will
have the same effect  as a prepayment  of the related  Loan. See 'Certain  Legal
Aspects  of the  Loans --  Due-on-Sale Clauses'.  The yield  to an  investor who
purchases Securities in the secondary market at a price other than par will vary
from the anticipated yield if  the rate of prepayment  on the Loans is  actually
different than the rate anticipated by such investor at the time such Securities
were purchased.
 
     Collections  on Revolving Credit  Line Loans may  vary because, among other
things, borrowers may (i) make payments during  any month as low as the  minimum
monthly  payment for such month or,  during the interest-only period for certain
Revolving Credit  Line  Loans and,  in  more limited  circumstances,  Closed-End
Loans,  with respect to which an interest-only payment option has been selected,
the interest and the fees  and charges for such month  or (ii) make payments  as
high  as the entire outstanding principal  balance plus accrued interest and the
fees and charges thereon.  It is possible  that borrowers may  fail to make  the
required  periodic payments. In addition, collections  on the Loans may vary due
to seasonal purchasing and the payment habits of borrowers.
 
     Unless otherwise  specified  in  the  related  Prospectus  Supplement,  all
conventional  Loans will contain due-on-sale provisions permitting the mortgagee
to accelerate the maturity  of the loan  upon sale or  certain transfers by  the
borrower  of the related Property.  Loans insured by the  FHA, and Single Family
Loans partially guaranteed by the VA, are assumable with the consent of the  FHA
and  the VA, respectively.  Thus, the rate  of prepayments on  such Loans may be
lower than that  of conventional  Loans bearing comparable  interest rates.  The
Master  Servicer generally  will enforce  any due-on-sale  or due-on-encumbrance
clause, to the extent it has knowledge of the conveyance or further  encumbrance
or  the proposed conveyance or proposed  further encumbrance of the Property and
reasonably believes that it is entitled to do so under applicable law; provided,
however, that the  Master Servicer  will not  take any  enforcement action  that
would  impair or  threaten to  impair any  recovery under  any related insurance
policy. See 'The Agreements -- Collection Procedures' and 'Certain Legal Aspects
of the Loans'  for a  description of certain  provisions of  each Agreement  and
certain  legal developments  that may  affect the  prepayment experience  on the
Loans.
 
     The rate of  prepayments with  respect to conventional  mortgage loans  has
fluctuated  significantly in recent years. In  general, if prevailing rates fall
significantly  below  the  Loan  Rates  borne  by  the  Loans,  such  Loans  are
 
                                       44
 
<PAGE>

<PAGE>
more likely to be subject to higher prepayment rates than if prevailing interest
rates  remain at  or above such  Loan Rates. Conversely,  if prevailing interest
rates rise appreciably above the Loan Rates  borne by the Loans, such Loans  are
more  likely  to experience  a lower  prepayment rate  than if  prevailing rates
remain at or below such Loan Rates. However, there can be no assurance that such
will be the case.
 
     When a full prepayment is made on a Loan, the borrower is charged  interest
on  the principal amount of the  Loan so prepaid only for  the number of days in
the month actually elapsed up to the  date of the prepayment, rather than for  a
full  month. The effect of  prepayments in full will be  to reduce the amount of
interest passed through or paid in the following month to holders of  Securities
because  interest on the principal amount of  any Loan so prepaid will generally
be paid only to the date of prepayment. Partial prepayments in a given month may
be applied to the outstanding principal balances of the Loans so prepaid on  the
first  day of the month of receipt or the month following receipt. In the latter
case, partial prepayments will not reduce the amount of interest passed  through
or  paid in  such month.  Unless otherwise  specified in  the related Prospectus
Supplement, neither full nor partial prepayments will be passed through or  paid
until the month following receipt.
 
     Even  assuming that the Properties provide adequate security for the Loans,
substantial delays could be  encountered in connection  with the liquidation  of
defaulted  Loans and corresponding delays in  the receipt of related proceeds by
Securityholders could occur.  An action to  foreclose on a  Property securing  a
Loan  is regulated  by state statutes  and rules and  is subject to  many of the
delays  and  expenses  of  other  lawsuits  if  defenses  or  counterclaims  are
interposed,  sometimes requiring several years to complete. Furthermore, in some
states an action to  obtain a deficiency judgment  is not permitted following  a
nonjudicial  sale of a property. In the event  of a default by a borrower, these
restrictions among other things, may impede  the ability of the Master  Servicer
to  foreclose  on  or  sell  the  Property  or  to  obtain  liquidation proceeds
sufficient to repay all amounts due on the related Loan. In addition, the Master
Servicer will  be  entitled to  deduct  from related  liquidation  proceeds  all
expenses  reasonably incurred in attempting to  recover amounts due on defaulted
Loans and not yet repaid, including  payments to senior lienholders, legal  fees
and  costs of legal  action, real estate taxes  and maintenance and preservation
expenses.
 
     Liquidation expenses with respect to  defaulted mortgage loans do not  vary
directly  with the  outstanding principal  balance of  the loan  at the  time of
default. Therefore, assuming that  a servicer took the  same steps in  realizing
upon  a defaulted mortgage loan having a small remaining principal balance as it
would in  the  case  of a  defaulted  mortgage  loan having  a  large  remaining
principal  balance, the amount  realized after expenses  of liquidation would be
smaller as a percentage of the remaining principal balance of the small mortgage
loan than would  be the case  with the  other defaulted mortgage  loan having  a
large remaining principal balance.
 
     Applicable  state laws generally regulate interest rates and other charges,
require certain disclosures,  and require licensing  of certain originators  and
servicers of Loans. In addition, most have other laws, public policy and general
principles  of  equity  relating  to the  protection  of  consumers,  unfair and
deceptive practices and practices which may apply to the origination,  servicing
and  collection of the Loans. Depending on  the provisions of the applicable law
and the specific  facts and  circumstances involved, violations  of these  laws,
policies  and principles may limit the ability of the Master Servicer to collect
all or  part of  the principal  of or  interest on  the Loans,  may entitle  the
borrower  to a refund of amounts previously paid and, in addition, could subject
the Master Servicer to damages and administrative sanctions.
 
     If the rate at which interest is  passed through or paid to the holders  of
Securities  of a Series is calculated  on a Loan-by-Loan basis, disproportionate
principal prepayments  among Loans  with different  Loan Rates  will affect  the
yield  on such Securities. In most cases, the effective yield to Securityholders
will be lower than the yield  otherwise produced by the applicable  Pass-Through
Rate  or interest rate and purchase price, because while interest will accrue on
each Loan from the  first day of  the month (unless  otherwise specified in  the
related  Prospectus Supplement), the  distribution of such  interest will not be
made earlier than the month following the month of accrual.
 
     Under certain  circumstances,  the  Master Servicer,  the  holders  of  the
residual  interests in a REMIC or any person specified in the related Prospectus
Supplement may have the option  to purchase the assets  of a Trust Fund  thereby
effecting  earlier  retirement of  the related  Series  of Securities.  See 'The
Agreements -- Termination; Optional Termination'.
 
                                       45
 
<PAGE>

<PAGE>
     The relative contribution of the  various factors affecting prepayment  may
vary  from time to time. There can be no  assurance as to the rate of payment of
principal of  the Trust  Fund  Assets at  any  time or  over  the lives  of  the
Securities.
 
     The  Prospectus Supplement relating to a  Series of Securities will discuss
in greater  detail the  effect of  the  rate and  timing of  principal  payments
(including prepayments), delinquencies and losses on the yield, weighted average
lives and maturities of such Securities.
 
                                 THE AGREEMENTS
 
     Set  forth  below  is a  description  of  the material  provisions  of each
Agreement which are not described elsewhere in this Prospectus. The  description
is  subject to, and qualified in its entirety by reference to, the provisions of
each Agreement. Where particular provisions or terms used in the Agreements  are
referred to, such provisions or terms are as specified in the Agreements.
 
ASSIGNMENT OF THE TRUST FUND ASSETS
 
     Assignment  of the Loans.  At the time  of issuance of  the Securities of a
Series, the Depositor will cause the Loans comprising the related Trust Fund  to
be  assigned to the  Trustee, without recourse, together  with all principal and
interest received by or on  behalf of the Depositor on  or with respect to  such
Loans after the Cut-off Date, other than principal and interest due on or before
the  Cut-off Date and other than any  Retained Interest specified in the related
Prospectus Supplement.  The Trustee  will,  concurrently with  such  assignment,
deliver  such Securities to the  Depositor in exchange for  the Loans. Each Loan
will be  identified  in  a schedule  appearing  as  an exhibit  to  the  related
Agreement.  Such  schedule  will  include  information  as  to  the  outstanding
principal balance of each  Loan after application of  payments due on or  before
the  Cut-off Date, as  well as information  regarding the Loan  Rate or APR, the
maturity of the Loan, the Loan-to-Value Ratios or Combined Loan-to-Value Ratios,
as applicable, at origination and certain other information.
 
     Unless otherwise  specified  in  the  related  Prospectus  Supplement,  the
Agreement  will  require that,  within the  time  period specified  therein, the
Depositor will also deliver or cause to  be delivered to the Trustee (or to  the
custodian hereinafter referred to) as to each Mortgage Loan or Home Equity Loan,
among  other things, (i) the mortgage note or contract endorsed without recourse
in blank or to  the order of the  Trustee, (ii) the mortgage,  deed of trust  or
similar  instrument (a 'Mortgage') with  evidence of recording indicated thereon
(except for any Mortgage not returned from the public recording office, in which
case the Depositor will deliver or cause to be delivered a copy of such Mortgage
together with a certificate that the original of such Mortgage was delivered  to
such  recording office),  (iii) an  assignment of  the Mortgage  to the Trustee,
which assignment  will  be  in  recordable  form  in  the  case  of  a  Mortgage
assignment,  and (iv) such other security documents, including those relating to
any senior  interests  in the  Property,  as may  be  specified in  the  related
Prospectus  Supplement or the  related Agreement. Unless  otherwise specified in
the related  Prospectus  Supplement,  the  Depositor  will  promptly  cause  the
assignments of the related Loans to be recorded in the appropriate public office
for  real property records, except in states in which, in the opinion of counsel
acceptable to  the  Trustee, such  recording  is  not required  to  protect  the
Trustee's  interest in such Loans against the claim of any subsequent transferee
or any successor  to or  creditor of  the Depositor  or the  originator of  such
Loans.
 
     With  respect to any  Loans that are Cooperative  Loans, the Depositor will
cause to  be delivered  to the  Trustee the  related original  cooperative  note
endorsed  without recourse in blank or to the order of the Trustee, the original
security  agreement,  the   proprietary  lease  or   occupancy  agreement,   the
recognition  agreement, an executed  financing agreement and  the relevant stock
certificate, related blank stock powers and any other document specified in  the
related  Prospectus  Supplement. The  Depositor will  cause to  be filed  in the
appropriate office  an  assignment  and a  financing  statement  evidencing  the
Trustee's security interest in each Cooperative Loan.
 
     Unless  otherwise  specified  in  the  related  Prospectus  Supplement, the
Depositor will as  to each  Home Improvement Contract,  deliver or  cause to  be
delivered  to the Trustee  the original Home Improvement  Contract and copies of
documents and instruments related to  each Home Improvement Contract and,  other
than  in the case of unsecured Home Improvement Contracts, the security interest
in the Property securing such Home Improvement Contract. In order to give notice
of the right,  title and  interest of  Securityholders to  the Home  Improvement
Contracts,  the Depositor will cause a  UCC-1 financing statement to be executed
by the Depositor
 
                                       46
 
<PAGE>

<PAGE>
or the Seller identifying the Trustee  as the secured party and identifying  all
Home  Improvement  Contracts as  collateral. Unless  otherwise specified  in the
related Prospectus  Supplement,  the  Home Improvement  Contracts  will  not  be
stamped  or  otherwise  marked  to  reflect  their  assignment  to  the Trustee.
Therefore, if, through  negligence, fraud or  otherwise, a subsequent  purchaser
were  able to take physical possession of the Home Improvement Contracts without
notice  of  such  assignment,  the  interest  of  Securityholders  in  the  Home
Improvement  Contracts  could be  defeated. See  'Certain  Legal Aspects  of the
Loans -- The Home Improvement Contracts.'
 
     The Trustee (or  the custodian  hereinafter referred to)  will review  such
Loan  documents  within  the time  period  specified in  the  related Prospectus
Supplement after receipt thereof,  and the Trustee will  hold such documents  in
trust for the benefit of the related Securityholders. Unless otherwise specified
in  the  related Prospectus  Supplement, if  any  such document  is found  to be
missing or defective in  any material respect, the  Trustee (or such  custodian)
will  notify the Master Servicer and the Depositor, and the Master Servicer will
notify the related  Seller. If such  Seller cannot cure  the omission or  defect
within  the time  period specified  in the  related Prospectus  Supplement after
receipt of such notice, such Seller will be obligated to either (i) purchase the
related Loan from the Trust Fund at  the Purchase Price or (ii) if so  specified
in  the related Prospectus Supplement, remove such  Loan from the Trust Fund and
substitute in its place one or more other Loans that meets certain  requirements
set  forth therein. There  can be no  assurance that a  Seller will fulfill this
purchase or  substitution  obligation.  Although  the  Master  Servicer  may  be
obligated  to enforce such obligation to  the extent described above under 'Loan
Program -- Representations by Sellers; Repurchases', neither the Master Servicer
nor the Depositor  will be obligated  to purchase  or replace such  Loan if  the
Seller  defaults on its obligation, unless such breach also constitutes a breach
of the representations or warranties of the Master Servicer or the Depositor, as
the  case  may  be.  Unless  otherwise  specified  in  the  related   Prospectus
Supplement, this obligation to cure, purchase or substitute constitutes the sole
remedy  available to the  Securityholders or the  Trustee for omission  of, or a
material defect in, a constituent document.
 
     The Trustee  will  be authorized  to  appoint  a custodian  pursuant  to  a
custodial  agreement to maintain possession of and, if applicable, to review the
documents relating to the Loans as agent of the Trustee.
 
     The Master  Servicer  will  make  certain  representations  and  warranties
regarding  its  authority  to  enter  into,  and  its  ability  to  perform  its
obligations under, the Agreement.  Upon a breach of  any such representation  of
the  Master Servicer which materially and adversely affects the interests of the
Securityholders in a Loan, the Master Servicer will be obligated either to  cure
the breach in all material respects or to purchase (at the Purchase Price) or if
so  specified in  the related  Prospectus Supplement,  replace the  Loan. Unless
otherwise specified in  the related  Prospectus Supplement,  this obligation  to
cure,  purchase  or  substitute constitutes  the  sole remedy  available  to the
Securityholders or the Trustee for such a breach of representation by the Master
Servicer.
 
     Notwithstanding the foregoing provisions, with respect to a Trust Fund  for
which a REMIC election is to be made, no purchase or substitution of a Loan will
be  made  if  such  purchase  or  substitution  would  result  in  a  prohibited
transaction tax under the Code.
 
     No Recourse to Sellers;  Depositor or Master  Servicer. As described  above
under  '  --  Assignment of  the  Loans,'  the Depositor  will  cause  the Loans
comprising the  related  Trust Fund  to  be  assigned to  the  Trustee,  without
recourse. However, each Seller will be obligated to repurchase or substitute for
any  Loan as to which certain representations and warranties are breached or for
failure to deliver certain documents relating  to the Loans as described  herein
under 'Assignment of the Loans' and 'Loan Program -- Representations by Sellers;
Repurchases.'  In  addition,  the  Master Servicer  and  the  Depositor  will be
obligated  to  purchase  or  substitute  for  any  Loan  as  to  which   certain
representations   and  warranties   are  breached  as   described  herein  under
' --  Assignment of  the Loans.'  These obligations  to purchase  or  substitute
constitute the sole remedy available to the Securityholders or the Trustee for a
breach of any such representation or failure to deliver a constituent document.
 
PAYMENTS ON LOANS; DEPOSITS TO SECURITY ACCOUNT
 
     The  Master Servicer will establish and maintain or cause to be established
and maintained with  respect to  the related Trust  Fund a  separate account  or
accounts  for the collection of payments on the related Trust Fund Assets in the
Trust Fund (the  'Security Account')  which, unless otherwise  specified in  the
related  Prospectus Supplement, must be either  (i) maintained with a depository
institution the debt obligations of which (or in the
 
                                       47
 
<PAGE>

<PAGE>
case of a depository institution that  is the principal subsidiary of a  holding
company,  the obligations of which)  are rated in one  of the two highest rating
categories by  the Rating  Agency or  Rating  Agencies that  rated one  or  more
classes  of the related  Series of Securities,  (ii) an account  or accounts the
deposits in  which are  fully insured  by either  the Bank  Insurance Fund  (the
'BIF')  of the FDIC or  the Savings Association Insurance  Fund (as successor to
the Federal Savings and Loan  Insurance Corporation ('SAIF')), (iii) an  account
or  accounts the deposits in which are insured by the BIF or SAIF (to the limits
established by the  FDIC), and  the uninsured  deposits in  which are  otherwise
secured  such that, as  evidenced by an opinion  of counsel, the Securityholders
have a claim with respect  to the funds in the  Security Account or a  perfected
first priority security interest against any collateral securing such funds that
is  superior to the claims  of any other depositors  or general creditors of the
depository institution with which the Security Account is maintained, or (iv) an
account or accounts otherwise acceptable  to each Rating Agency. The  collateral
eligible  to  secure amounts  in the  Security Account  is limited  to Permitted
Investments. A Security Account may be maintained as an interest bearing account
or the funds held therein may  be invested pending each succeeding  Distribution
Date  in  Permitted  Investments.  Unless  otherwise  specified  in  the related
Prospectus Supplement, the Master Servicer or  its designee will be entitled  to
receive  any  such interest  or other  income  earned on  funds in  the Security
Account as  additional compensation  and will  be obligated  to deposit  in  the
Security  Account the amount  of any loss immediately  as realized. The Security
Account may  be  maintained  with  the Master  Servicer  or  with  a  depository
institution  that is an affiliate of the  Master Servicer, provided it meets the
standards set forth above.
 
     The Master Servicer will deposit or  cause to be deposited in the  Security
Account  for  each Trust  Fund, to  the extent  applicable and  unless otherwise
specified in the related  Prospectus Supplement and  provided in the  Agreement,
the following payments and collections received or advances made by or on behalf
of  it subsequent to the Cut-off Date (other  than payments due on or before the
Cut-off Date and exclusive of any amounts representing Retained Interest):
 
          (i)  all  payments  on  account  of  principal,  including   Principal
     Prepayments  and, if  specified in  the related  Prospectus Supplement, any
     applicable prepayment penalties, on the Loans;
 
          (ii) all  payments  on  account  of interest  on  the  Loans,  net  of
     applicable servicing compensation;
 
          (iii)  all proceeds (net  of unreimbursed payments  of property taxes,
     insurance premiums  and similar  items ('Insured  Expenses') incurred,  and
     unreimbursed  Advances made, by the Master  Servicer, if any) of the hazard
     insurance policies  and any  Primary Mortgage  Insurance Policies,  to  the
     extent  such proceeds are not applied to the restoration of the property or
     released to the Mortgagor in  accordance with the Master Servicer's  normal
     servicing  procedures  (collectively, 'Insurance  Proceeds') and  all other
     cash amounts  (net of  unreimbursed expenses  incurred in  connection  with
     liquidation   or  foreclosure  ('Liquidation  Expenses')  and  unreimbursed
     Advances made, by  the Master Servicer,  if any) received  and retained  in
     connection  with  the liquidation  of  defaulted Loans,  by  foreclosure or
     otherwise ('Liquidation Proceeds'), together with any net proceeds received
     on a monthly basis with respect to any properties acquired on behalf of the
     Securityholders by foreclosure or deed in lieu of foreclosure;
 
          (iv) all proceeds of any Loan or property in respect thereof purchased
     by the Master  Servicer, the  Depositor or  any Seller  as described  under
     'Loan    Program   --   Representations   by   Sellers;   Repurchases'   or
     ' -- Assignment of Trust  Fund Assets' above and  all proceeds of any  Loan
     repurchased  as  described under  '  -- Termination;  Optional Termination'
     below;
 
          (v) all payments required to be deposited in the Security Account with
     respect to any deductible clause in any blanket insurance policy  described
     under ' -- Hazard Insurance' below;
 
          (vi)  any amount  required to be  deposited by the  Master Servicer in
     connection with  losses realized  on  investments for  the benefit  of  the
     Master  Servicer of funds held  in the Security Account  and, to the extent
     specified in the related Prospectus Supplement, any payments required to be
     made  by  the  Master  Servicer  in  connection  with  prepayment  interest
     shortfalls; and
 
          (vii)  all  other amounts  required to  be  deposited in  the Security
     Account pursuant to the Agreement.
 
     The Master Servicer (or the Depositor, as applicable) may from time to time
direct the institution  that maintains  the Security Account  to withdraw  funds
from the Security Account for the following purposes:
 
                                       48
 
<PAGE>

<PAGE>
          (i)  to pay to the Master Servicer the servicing fees described in the
     related Prospectus  Supplement,  the  master  servicing  fees  (subject  to
     reduction)  and,  as  additional  servicing  compensation,  earnings  on or
     investment income with  respect to  funds in  the amounts  in the  Security
     Account credited thereto;
 
          (ii)  to reimburse  the Master  Servicer for  Advances, such  right of
     reimbursement with respect to  any Loan being  limited to amounts  received
     that  represent late recoveries of payments of principal and/or interest on
     such Loan  (or  Insurance Proceeds  or  Liquidation Proceeds  with  respect
     thereto) with respect to which such Advance was made;
 
          (iii)  to reimburse  the Master  Servicer for  any Advances previously
     made which the Master Servicer has determined to be nonrecoverable;
 
          (iv) to  reimburse the  Master Servicer  from Insurance  Proceeds  for
     expenses  incurred  by  the  Master Servicer  and  covered  by  the related
     insurance policies;
 
          (v) to reimburse the Master Servicer for unpaid master servicing  fees
     and  unreimbursed out-of-pocket costs  and expenses incurred  by the Master
     Servicer in the  performance of  its servicing obligations,  such right  of
     reimbursement   being  limited   to  amounts   received  representing  late
     recoveries of the payments for which such advances were made;
 
          (vi) to  pay to  the Master  Servicer, with  respect to  each Loan  or
     property  acquired in respect thereof that has been purchased by the Master
     Servicer pursuant to the  Agreement, all amounts  received thereon and  not
     taken into account in determining the principal balance of such repurchased
     Loan;
 
          (vii)  to reimburse the Master Servicer  or the Depositor for expenses
     incurred and reimbursable pursuant to the Agreement;
 
          (viii) to withdraw any  amount deposited in  the Security Account  and
     not required to be deposited therein; and
 
          (ix)  to clear and terminate the  Security Account upon termination of
     the Agreement.
 
     In  addition,  unless  otherwise   specified  in  the  related   Prospectus
Supplement,  on  or  prior  to  the  business  day  immediately  preceding  each
Distribution Date, the Master Servicer shall withdraw from the Security  Account
the  amount of  Available Funds,  to the  extent on  deposit, for  deposit in an
account maintained by the Trustee for the related Series of Securities.
 
PRE-FUNDING ACCOUNT
 
     If so provided in  the related Prospectus  Supplement, the Master  Servicer
will  establish and maintain a  Pre-Funding Account, in the  name of the related
Trustee on behalf of the related Securityholders, into which the Depositor  will
deposit  cash in an amount equal to the Pre-Funded Amount on the related Closing
Date. The  Pre-Funding Account  will  be maintained  with  the Trustee  for  the
related  Series of Securities and is designed solely to hold funds to be applied
by such Trustee during the Funding Period  to pay to the Depositor the  purchase
price  for Subsequent Loans.  Monies on deposit in  the Pre-Funding Account will
not be available  to cover losses  on or in  respect of the  related Loans.  The
Pre-Funded  Amount will not exceed 50% of the initial aggregate principal amount
of the Certificates and Notes of the related Series. The Pre-Funded Amount  will
be  used by the related Trustee to  purchase Subsequent Loans from the Depositor
from time to time during the Funding  Period. The Funding Period, if any, for  a
Trust  Fund will  begin on  the related Closing  Date and  will end  on the date
specified in the related Prospectus Supplement, which in no event will be  later
than the date that is one year after the related Closing Date. Monies on deposit
in  the Pre-Funding Account  may be invested in  Permitted Investments under the
circumstances and in the manner described in the related Agreement. Earnings  on
investment  of  funds in  the  Pre-Funding Account  will  be deposited  into the
related Security Account  or such  other trust account  as is  specified in  the
related  Prospectus Supplement and  losses will be charged  against the funds on
deposit in the  Pre-Funding Account.  Any amounts remaining  in the  Pre-Funding
Account  at the  end of the  Funding Period  will be distributed  to the related
Securityholders in the manner and  priority specified in the related  Prospectus
Supplement, as a prepayment of principal of the related Securities.
 
     In  addition, if so  provided in the related  Prospectus Supplement, on the
related Closing Date the Depositor will deposit in an account (the  'Capitalized
Interest  Account') cash in such  amount as is necessary  to cover shortfalls in
interest on the  related Series  of Securities  that may  arise as  a result  of
utilization  of  the Pre-Funding  Account  as described  above.  The Capitalized
Interest   Account   shall   be   maintained   with   the   Trustee   for    the
 
                                       49
 
<PAGE>

<PAGE>
related Series of Securities and is designed solely to cover the above-mentioned
interest  shortfalls. Monies on deposit in the Capitalized Interest Account will
not be available to cover losses on or  in respect of the related Loans. To  the
extent that the entire amount on deposit in the Capitalized Interest Account has
not  been applied  to cover  short falls  in interest  on the  related Series of
Securities by  the end  of the  Funding  Period, any  amounts remaining  in  the
Capitalized Interest Account will be paid to the Depositor.
 
SUB-SERVICING BY SELLERS
 
     Each  Seller  of  a Loan  or  any other  servicing  entity may  act  as the
Sub-Servicer for  such Loan  pursuant to  an agreement  (each, a  'Sub-Servicing
Agreement'),  which will  not contain  any terms  inconsistent with  the related
Agreement. While each Sub-Servicing Agreement will be a contract solely  between
the  Master Servicer  and the  Sub-Servicer, the  Agreement pursuant  to which a
Series of Securities is issued will provide  that, if for any reason the  Master
Servicer  for such Series of Securities is  no longer the Master Servicer of the
related Loans, the Trustee or any  successor Master Servicer must recognize  the
Sub-Servicer's  rights  and  obligations  under  such  Sub-Servicing  Agreement.
Notwithstanding any such subservicing arrangement, unless otherwise provided  in
the  related Prospectus Supplement,  the Master Servicer  will remain liable for
its servicing duties and obligations under the Master Servicing Agreement as  if
the Master Servicer alone were servicing the Loans.
 
COLLECTION PROCEDURES
 
     The  Master Servicer, directly  or through one  or more Sub-Servicers, will
make reasonable efforts to collect all  payments called for under the Loans  and
will,  consistent with  each Agreement  and any  Pool Insurance  Policy, Primary
Mortgage Insurance  Policy,  FHA  Insurance, VA  Guaranty,  bankruptcy  bond  or
alternative  arrangements, follow  such collection  procedures as  are customary
with respect to  loans that  are comparable to  the Loans.  Consistent with  the
above, the Master Servicer may, in its discretion, (i) waive any assumption fee,
late  payment or other charge  in connection with a Loan  and (ii) to the extent
not inconsistent with  the coverage  of such Loan  by a  Pool Insurance  Policy,
Primary  Mortgage Insurance Policy, FHA  Insurance, VA Guaranty, bankruptcy bond
or alternative arrangements, if applicable,  arrange with a borrower a  schedule
for the liquidation of delinquencies running for no more than 125 days after the
applicable  due date  for each  payment. To  the extent  the Master  Servicer is
obligated to make  or cause  to be made  Advances, such  obligation will  remain
during any period of such an arrangement.
 
     In  any case in which property securing a Loan has been, or is about to be,
conveyed by the mortgagor or obligor, the Master Servicer will, to the extent it
has knowledge of such conveyance or proposed conveyance, exercise or cause to be
exercised its  rights  to  accelerate  the  maturity  of  such  Loan  under  any
due-on-sale  clause applicable thereto, but only  if the exercise of such rights
is permitted by applicable  law and will  not impair or  threaten to impair  any
recovery  under any Primary  Mortgage Insurance Policy.  If these conditions are
not met  or  if the  Master  Servicer reasonably  believes  it is  unable  under
applicable  law to enforce such due-on-sale clause or if such Loan is a mortgage
loan insured by the FHA or partially  guaranteed by the VA, the Master  Servicer
will  enter into  or cause  to be  entered into  an assumption  and modification
agreement with the  person to  whom such  property has been  or is  about to  be
conveyed, pursuant to which such person becomes liable for repayment of the Loan
and,  to the  extent permitted by  applicable law, the  mortgagor remains liable
thereon. Any fee collected by or on  behalf of the Master Servicer for  entering
into  an assumption  agreement will be  retained by  or on behalf  of the Master
Servicer as additional servicing compensation. See 'Certain Legal Aspects of the
Loans -- Due-on-Sale Clauses'. In connection with any such assumption, the terms
of the related Loan may not be changed.
 
     With respect to Cooperative Loans, any prospective purchaser will generally
have to  obtain  the  approval  of  the  board  of  directors  of  the  relevant
Cooperative  before purchasing the shares and acquiring rights under the related
proprietary lease  or occupancy  agreement. See  'Certain Legal  Aspects of  the
Loans'.  This approval is usually based on  the purchaser's income and net worth
and numerous other factors. Although  the Cooperative's approval is unlikely  to
be  unreasonably withheld or  delayed, the necessity  of acquiring such approval
could limit the number  of potential purchasers for  those shares and  otherwise
limit the Trust Fund's ability to sell and realize the value of those shares.
 
     In  general a 'tenant-stockholder' (as defined in Code Section 216(b)(2) of
a corporation that qualifies as  a 'cooperative housing corporation' within  the
meaning    of   Code   Section   216(b)(1)    is   allowed   a   deduction   for
 
                                       50
 
<PAGE>

<PAGE>
amounts paid or accrued within his taxable year to the corporation  representing
his  proportionate share  of certain interest  expenses and  certain real estate
taxes allowable as  a deduction  under Code  Section 216(a)  to the  corporation
under  Code Sections 163  and 164. In  order for a  corporation to qualify under
Code Section 216(b)(1) for its taxable year in which such items are allowable as
a deduction to the corporation, such Section requires, among other things,  that
at  least 80% of the gross income of the corporation be derived from its tenant-
stockholders  (as  defined  in  Code  Section  216(b)(2)).  By  virtue  of  this
requirement,  the status of a corporation for purposes of Code Section 216(b)(1)
must be  determined on  a  year-to-year basis.  Consequently,  there can  be  no
assurance that Cooperatives relating to the Cooperative Loans will qualify under
such Section for any particular year. In the event that such a Cooperative fails
to  qualify for  one or  more years,  the value  of the  collateral securing any
related Cooperative Loans could be  significantly impaired because no  deduction
would be allowable to tenant-stockholders under Code Section 216(a) with respect
to  those  years. In  view  of the  significance  of the  tax  benefits accorded
tenant-stockholders  of  a  corporation   that  qualifies  under  Code   Section
216(b)(1),  the likelihood  that such a  failure would be  permitted to continue
over a period of years appears remote.
 
HAZARD INSURANCE
 
     Except as otherwise  specified in  the related  Prospectus Supplement,  the
Master Servicer will require the mortgagor or obligor on each Loan to maintain a
hazard  insurance policy providing for no less than the coverage of the standard
form of fire insurance policy with  extended coverage customary for the type  of
Property  in the state in which such  Property is located. Such coverage will be
in an amount that is at least equal  to the lesser of (i) the maximum  insurable
value  of the  improvements securing such  Loan or  (ii) the greater  of (y) the
outstanding principal  balance of  the Loan  and  (z) an  amount such  that  the
proceeds  of such policy shall be sufficient to prevent the mortgagor and/or the
mortgagee from  becoming  a co-insurer.  All  amounts collected  by  the  Master
Servicer  under  any hazard  policy (except  for  amounts to  be applied  to the
restoration or repair of the Property or released to the mortgagor or obligor in
accordance with  the  Master Servicer's  normal  servicing procedures)  will  be
deposited in the related Security Account. In the event that the Master Servicer
maintains  a  blanket policy  insuring against  hazard losses  on all  the Loans
comprising part  of  a  Trust Fund,  it  will  conclusively be  deemed  to  have
satisfied  its obligation relating to the  maintenance of hazard insurance. Such
blanket policy  may  contain a  deductible  clause,  in which  case  the  Master
Servicer  will  be required  to  deposit from  its  own funds  into  the related
Security Account the  amounts 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 securing a Loan by  fire,
lightning,  explosion,  smoke,  windstorm  and  hail,  riot,  strike  and  civil
commotion, subject  to  the conditions  and  exclusions particularized  in  each
policy.  Although the policies relating to  the Loans may have been underwritten
by different insurers under  different state laws  in accordance with  different
applicable  forms and therefore may 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  mud  flows),
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.  If
the  Property securing a Loan is located in a federally designated special flood
area at the time of origination, the Master Servicer will require the  mortgagor
or obligor to obtain and maintain flood insurance.
 
     The  hazard  insurance  policies  covering  properties  securing  the Loans
typically contain a clause which in effect  requires the insured at all time  to
carry  insurance of a specified percentage  of a specified percentage (generally
80% to 90%) of the  full replacement value of the  insured property in order  to
recover  the full amount  of any partial  loss. If the  insured's coverage falls
below this specified percentage,  then the insurer's liability  in the event  of
partial  loss will not exceed the larger of (i) the actual cash value (generally
defined as  replacement  cost at  the  time and  place  of loss,  less  physical
depreciation)  of the improvements damaged or  destroyed 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  the Master  Servicer may cause  to be maintained  on the improvements
securing the Loans declines  as the principal  balances owing thereon  decrease,
and  since improved real estate generally has  appreciated in value over time in
the past, the effect of
 
                                       51
 
<PAGE>

<PAGE>
this requirement  in the  event of  partial loss  may be  that hazard  insurance
proceeds  will  be  insufficient  to  restore  fully  the  damaged  property. If
specified in  the  related Prospectus  Supplement,  a special  hazard  insurance
policy  will  be  obtained to  insure  against  certain of  the  uninsured risks
described above. See 'Credit Enhancement'.
 
     The Master  Servicer will  not  require that  a  standard hazard  or  flood
insurance  policy  be maintained  on the  cooperative  dwelling relating  to any
Cooperative  Loan.  Generally,  the   Cooperative  itself  is  responsible   for
maintenance  of hazard insurance  for the property owned  by the Cooperative and
the tenant-stockholders of  that Cooperative do  not maintain individual  hazard
insurance  policies. To the extent, however,  that a Cooperative and the related
borrower on a Cooperative Loan do not maintain such insurance or do not maintain
adequate coverage or any insurance proceeds  are not applied to the  restoration
of  damaged property, any damage to such borrower's cooperative dwelling or such
Cooperative's building could  significantly reduce the  value of the  collateral
securing  such  Cooperative  Loan to  the  extent  not covered  by  other credit
support.
 
     If the Property securing a defaulted Loan is damaged and proceeds, if  any,
from the related hazard insurance policy are insufficient to restore the damaged
Property, 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 Securityholders  on  liquidation of  the  Loan  after
reimbursement  of  the  Master Servicer  for  its  expenses and  (ii)  that such
expenses  will  be  recoverable  by  it  from  related  Insurance  Proceeds   or
Liquidation Proceeds.
 
     If  recovery on a defaulted Loan under  any related Insurance Policy is not
available for  the reasons  set forth  in  the preceding  paragraph, or  if  the
defaulted  Loan is not covered by an  Insurance Policy, the Master Servicer will
be obligated  to  follow or  cause  to be  followed  such normal  practices  and
procedures  as it  deems necessary  or advisable  to realize  upon the defaulted
Loan. If the proceeds of any liquidation of the Property securing the  defaulted
Loan  are less  than the  principal balance of  such Loan  plus interest accrued
thereon that is payable to Securityholders,  the Trust Fund will realize a  loss
in  the amount of such difference plus the aggregate of expenses incurred by the
Master Servicer in connection with  such proceedings and which are  reimbursable
under the Agreement. In the unlikely event that any such proceedings result in a
total  recovery  which is,  after reimbursement  to the  Master Servicer  of its
expenses, in excess of the principal balance of such Loan plus interest  accrued
thereon that is payable to Securityholders, the Master Servicer will be entitled
to  withdraw or retain from the Security Account amounts representing its normal
servicing compensation with respect to such Loan and, unless otherwise specified
in the related Prospectus Supplement,  amounts representing the balance of  such
excess,  exclusive of any amount required by  law to be forwarded to the related
borrower, as additional servicing compensation.
 
     If the Master Servicer or  its designee recovers Insurance Proceeds  which,
when  added to any  related Liquidation Proceeds and  after deduction of certain
expenses reimbursable to the  Master Servicer, exceed  the principal balance  of
such  Loan plus interest accrued thereon that is payable to Securityholders, the
Master Servicer will be entitled to withdraw or retain from the Security Account
amounts representing  its normal  servicing compensation  with respect  to  such
Loan.  In  the event  that the  Master Servicer  has expended  its own  funds to
restore the damaged Property and such  funds have not been reimbursed under  the
related  hazard  insurance policy,  it  will be  entitled  to withdraw  from the
Security Account out of  related Liquidation Proceeds  or Insurance Proceeds  an
amount  equal to such expenses incurred by it, in which event the Trust Fund may
realize a loss  up to  the amount so  charged. Since  Insurance Proceeds  cannot
exceed  deficiency claims and certain expenses  incurred by the Master Servicer,
no such payment or recovery  will result in a recovery  to the Trust Fund  which
exceeds  the  principal  balance of  the  defaulted Loan  together  with accrued
interest thereon. See 'Credit Enhancement'.
 
     The proceeds  from  any  liquidation of  a  Loan  will be  applied  in  the
following  order of  priority: first, to  reimburse the Master  Servicer for any
unreimbursed expenses incurred  by it to  restore the related  Property and  any
unreimbursed  servicing compensation payable to the Master Servicer with respect
to such Loan;  second, to  reimburse the  Master Servicer  for any  unreimbursed
Advances  with respect to such  Loan; third, to accrued  and unpaid interest (to
the extent no Advance has been made  for such amount) on such Loan; and  fourth,
as a recovery of principal of such Loan.
 
                                       52
 
<PAGE>

<PAGE>
REALIZATION UPON DEFAULTED LOANS
 
     Primary  Mortgage  Insurance  Policies.   If  so specified  in  the related
Prospectus Supplement,  the  Master  Servicer  will  maintain  or  cause  to  be
maintained,  as the case  may be, in  full force and  effect, a Primary Mortgage
Insurance Policy with regard to each  Loan for which such coverage is  required.
Primary Mortgage Insurance Policies reimburse certain losses sustained by reason
of  defaults in payments  by borrowers. 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 Securities that is required to be kept in
force under the  applicable Agreement  unless the  replacement Primary  Mortgage
Insurance  Policy for such cancelled or  nonrenewed policy is maintained with an
insurer whose claims-paying ability is sufficient to maintain the current rating
of the classes of Securities of such Series that have been rated.
 
     FHA Insurance; VA Guaranties.   Loans designated in the related  Prospectus
Supplement  as insured by the FHA will be insured by the FHA as authorized under
the United States Housing Act  of 1937, as amended. In  addition to the Title  I
Program of the FHA, see 'Certain Legal Aspects of the Loans -- Title I Program',
certain  Loans will be insured under various FHA programs including the standard
FHA 203(b) program  to finance the  acquisition of one-  to four-family  housing
units  and  the  FHA  245 graduated  payment  mortgage  program.  These programs
generally limit the principal  amount and interest rates  of the mortgage  loans
insured.  Loans  insured by  FHA  generally require  a  minimum down  payment of
approximately 5% of the  original principal amount of  the loan. No  FHA-insured
Loans  relating to  a Series  may have  an interest  rate or  original principal
amount exceeding the applicable  FHA limits at the  time of origination of  such
loan.
 
     Loans  designated in the related Prospectus Supplement as guaranteed by the
VA will be partially  guaranteed by the VA  under the Serviceman's  Readjustment
Act  of 1944, as amended (a 'VA Guaranty'). The Serviceman's Readjustment Act of
1944, as amended, permits  a veteran (or  in certain instances  the spouse of  a
veteran)  to  obtain  a  mortgage  loan guaranty  by  the  VA  covering mortgage
financing of the  purchase of a  one- to four-family  dwelling unit at  interest
rates  permitted by the VA. The program has no mortgage loan limits, requires no
down payment from the purchaser and permits the guaranty of mortgage loans of up
to 30  years' duration.  However, no  Loan guaranteed  by the  VA will  have  an
original  principal amount greater  than five times the  partial VA guaranty for
such Loan.  The maximum  guaranty  that may  be  issued by  the  VA under  a  VA
guaranteed  mortgage  loan depends  upon the  original  principal amount  of the
mortgage loan, as further described in 38 United States Code Section 1803(a), as
amended.
 
SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES
 
     The principal servicing compensation to be  paid to the Master Servicer  in
respect of its master servicing activities for each Series of Securities 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  Loan,  and such  compensation  will  be retained  by  it  from
collections  of interest  on such  Loan in the  related Trust  Fund (the 'Master
Servicing Fee'). As compensation for its servicing duties, a Sub-Servicer or, if
there is no  Sub-Servicer, the  Master Servicer will  be entitled  to a  monthly
servicing  fee as described  in the related  Prospectus Supplement. In addition,
the  Master  Servicer  or  Sub-Servicer  will  retain  all  prepayment  charges,
assumption  fees  and  late  payment  charges,  to  the  extent  collected  from
borrowers, and any  benefit that may  accrue as  a result of  the investment  of
funds  in the  applicable Security  Account (unless  otherwise specified  in the
related Prospectus Supplement).
 
     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 related  Agreement, including,  without  limitation,
payment  of any fee or other amount payable in respect of any 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
Sub-Servicers and Sellers. The Master Servicer will be entitled to reimbursement
of  expenses incurred in enforcing the  obligations of Sub-Servicers and Sellers
under certain limited circumstances.
 
EVIDENCE AS TO COMPLIANCE
 
     Each Agreement will  provide that  on or before  a specified  date in  each
year,  a firm of independent public accountants  will furnish a statement to the
Trustee  to  the  effect  that,  on  the  basis  of  the  examination  by   such
 
                                       53
 
<PAGE>

<PAGE>
firm  conducted substantially in compliance  with the Uniform Single Attestation
Program for Mortgage  Bankers or the  Audit Program for  Mortgages serviced  for
FHLMC, the servicing by or on behalf of the Master Servicer of mortgage loans or
private  asset  backed securities,  or  under pooling  and  servicing agreements
substantially similar  to  each  other (including  the  related  Agreement)  was
conducted  in  compliance  with  such  agreements  except  for  any  significant
exceptions or errors  in records that,  in the  opinion of the  firm, the  Audit
Program  for Mortgages  serviced for  FHLMC, or  the Uniform  Single Attestation
Program for  Mortgage  Bankers, it  is  required  to report.  In  rendering  its
statement  such firm may rely, as to matters relating to the direct servicing of
Loans by Sub-Servicers,  upon comparable statements  for examinations  conducted
substantially  in  compliance with  the Uniform  Single Attestation  Program for
Mortgage Bankers or the Audit Program for Mortgages serviced for FHLMC (rendered
within one year of  such statement) of firms  of independent public  accountants
with respect to the related Sub-Servicer.
 
     Each  Agreement will also provide for delivery to the Trustee, on or before
a specified date in each year, of an annual statement signed by two officers  of
the  Master Servicer to  the effect that  the Master Servicer  has fulfilled its
obligations under the Agreement throughout the preceding year.
 
     Copies of the annual accountants'  statement and the statement of  officers
of  the Master Servicer may be obtained by Securityholders of the related Series
without charge upon written  request to the Master  Servicer at the address  set
forth in the related Prospectus Supplement.
 
CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE DEPOSITOR
 
     The  Master Servicer under  each Pooling and  Servicing Agreement or Master
Servicing Agreement,  as applicable,  will be  named in  the related  Prospectus
Supplement.  The  entity serving  as Master  Servicer  may have  normal business
relationships with the Depositor or the Depositor's affiliates.
 
     Each Agreement will provide  that the Master Servicer  may not resign  from
its  obligations and duties under the Agreement except upon a determination that
its duties thereunder are no longer permissible under applicable law. The Master
Servicer may, however, be removed from  its obligations and duties as set  forth
in the Agreement. No such resignation will become effective until the Trustee or
a  successor servicer has  assumed the Master  Servicer's obligations and duties
under the Agreement.
 
     Each Agreement will further provide  that 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  related Trust  Fund  or
Securityholders  for any action taken  or for refraining from  the taking of any
action in  good faith  pursuant to  the 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  wilful  misfeasance,  bad  faith  or  gross  negligence  in  the
performance  of  duties  thereunder  or  by  reason  of  reckless  disregard  of
obligations  and duties thereunder. Each Agreement will further provide that the
Master Servicer, the Depositor and any  director, officer, employee or agent  of
the  Master Servicer or the Depositor will be entitled to indemnification by the
related Trust Fund  and will  be held harmless  against any  loss, liability  or
expense  incurred in connection with any  legal action relating to the Agreement
or the Securities,  other than  any loss, liability  or expense  related to  any
specific  Loan or  Loans (except any  such loss, liability  or expense otherwise
reimbursable pursuant  to the  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 Agreement will provide that
neither  the Master Servicer nor  the Depositor will be  under any obligation to
appear in, prosecute or defend any legal  action which is not incidental to  its
respective  responsibilities under  the 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 Agreement and the rights and  duties
of  the parties thereto and the  interests of the Securityholders thereunder. In
such event,  the legal  expenses and  costs  of such  action and  any  liability
resulting  therefrom will be  expenses, costs and liabilities  of the 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
Securityholders.
 
     Except as otherwise  specified in  the related  Prospectus Supplement,  any
person  into which  the Master  Servicer may be  merged or  consolidated, or 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
 
                                       54
 
<PAGE>

<PAGE>
of the  Master Servicer  under  each Agreement,  provided  that such  person  is
qualified  to sell mortgage loans  to, and service mortgage  loans on behalf of,
FNMA or FHLMC and further provided that such merger, consolidation or succession
does not adversely affect  the then current  rating or ratings  of the class  or
classes of Securities of such Series that have been rated.
 
EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT
 
     Pooling  and Servicing  Agreement; Master  Servicing Agreement.   Except as
otherwise specified  in the  related Prospectus  Supplement, Events  of  Default
under  each Agreement will consist of (i)  any failure by the Master Servicer to
distribute or  cause to  be  distributed to  Securityholders  of any  class  any
required  payment (other  than an Advance)  which continues  unremedied for five
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 Securities of such class evidencing not less  than
25% of the total distributions allocated to such class ('Percentage Interests');
(ii) any failure by the Master Servicer to make an Advance as required under the
Agreement,  unless cured as  specified therein; (iii) any  failure by the Master
Servicer duly to observe  or perform in  any material respect  any of its  other
covenants  or agreements in the Agreement  which continues unremedied for thirty
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 Securities  of any class evidencing not less  than
25%  of the  aggregate Percentage  Interests constituting  such class;  and (iv)
certain events of insolvency,  readjustment of debt,  marshalling of assets  and
liabilities  or similar proceeding  and certain actions  by or on  behalf of the
Master Servicer indicating  its insolvency, reorganization  or inability to  pay
its obligations.
 
     If  specified  in the  related  Prospectus Supplement,  the  Agreement will
permit the Trustee to  sell the Trust  Fund Assets and the  other assets of  the
Trust  Fund  described  under  'Credit Enhancement'  herein  in  the  event that
payments in respect thereto  are insufficient to make  payments required in  the
Agreement.   The  assets  of  the  Trust  Fund  will  be  sold  only  under  the
circumstances and in the manner specified in the related Prospectus Supplement.
 
     Unless otherwise provided in the related Prospectus Supplement, so long  as
an  Event of Default under an Agreement remains unremedied, the Depositor or the
Trustee may,  and  at  the direction  of  holders  of Securities  of  any  class
evidencing  not less than 25% of the aggregate Percentage Interests constituting
such class  and under  such other  circumstances  as may  be specified  in  such
Agreement,  the Trustee shall terminate all of the rights and obligations of the
Master Servicer under the Agreement  relating to such Trust  Fund and in and  to
the  related Trust Fund Assets, whereupon the Trustee will succeed to all of the
responsibilities, duties  and  liabilities  of the  Master  Servicer  under  the
Agreement,  including, if  specified in  the related  Prospectus Supplement, the
obligation to  make  Advances, and  will  be entitled  to  similar  compensation
arrangements. In the event that the Trustee is unwilling or unable so to act, it
may  appoint, or petition a court  of competent jurisdiction for the appointment
of, a  mortgage  loan  servicing  institution  with  a  net  worth  of  a  least
$10,000,000  to act  as successor  to the  Master Servicer  under the Agreement.
Pending such appointment, the Trustee is obligated to act in such capacity.  The
Trustee  and any such successor may agree  upon the servicing compensation to be
paid, which in  no event may  be greater  than the compensation  payable to  the
Master Servicer under the Agreement.
 
     Unless   otherwise  provided  in  the  related  Prospectus  Supplement,  no
Securityholder, solely by virtue  of such holder's  status as a  Securityholder,
will have any right under any Agreement to institute any proceeding with respect
to  such  Agreement, unless  such  holder previously  has  given to  the Trustee
written notice of default and unless the  holders of Securities of any class  of
such  Series 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 has  neglected  or
refused to institute any such proceeding.
 
     Indenture.    Except  as  otherwise  specified  in  the  related Prospectus
Supplement, Events  of Default  under the  Indenture for  each Series  of  Notes
include:  (i) a default  in the payment of  any principal of  or interest on any
Note of such Series which continues unremedied for five days after the giving of
written notice of such default is  given as specified in the related  Prospectus
Supplement;  (ii) failure to perform in  any material respect any other covenant
of the Depositor or the Trust Fund in the Indenture which continues for a period
of thirty  (30)  days after  notice  thereof is  given  in accordance  with  the
procedures  described in the related Prospectus Supplement; (iii) certain events
of bankruptcy, insolvency, receivership or  liquidation of the Depositor or  the
 
                                       55
 
<PAGE>

<PAGE>
Trust Fund; or (iv) any other Event of Default provided with respect to Notes of
that  Series including but  not limited to  certain defaults on  the part of the
issuer, if any, of a credit enhancement instrument supporting such Notes.
 
     If an Event of Default with respect to the Notes of any Series at the  time
outstanding  occurs and is  continuing, either the  Trustee or the  holders of a
majority of the then  aggregate outstanding amount of  the Notes of such  Series
may  declare  the principal  amount (or,  if the  Notes of  that Series  have an
interest rate of 0%, such portion of the principal amount as may be specified in
the terms of that Series, as  provided in the related Prospectus Supplement)  of
all the Notes of such Series to be due and payable immediately. Such declaration
may,  under certain circumstances,  be rescinded and annulled  by the holders of
more than 50% of the Percentage Interests of the Notes of such Series.
 
     If, following an Event of Default with respect to any Series of Notes,  the
Notes  of such Series have been declared to be due and payable, the Trustee may,
in  its  discretion,  notwithstanding  such  acceleration,  elect  to   maintain
possession  of the collateral securing the Notes  of such Series and to continue
to apply distributions on such collateral as if there had been no declaration of
acceleration if such collateral  continues to provide  sufficient funds for  the
payment  of principal of and interest on the  Notes of such Series as they would
have become due  if there  had not  been such  a declaration.  In addition,  the
Trustee may not sell or otherwise liquidate the collateral securing the Notes of
a  Series following an Event of Default, other  than a default in the payment of
any principal or  interest on any  Note of such  Series for five  days or  more,
unless  (a) the holders of 100% of the Percentage Interests of the Notes of such
Series consent to such sale,  (b) the proceeds of  such sale or liquidation  are
sufficient to pay in full the principal of and accrued interest, due and unpaid,
on  the outstanding Notes  of such Series  at the date  of such sale  or (c) the
Trustee determines that such  collateral would not be  sufficient on an  ongoing
basis  to make all payments on such Notes as such payments would have become due
if such Notes had not been declared due and payable, and the Trustee obtains the
consent of the holders of  66 2/3% of the Percentage  Interests of the Notes  of
such Series.
 
     In  the event that the Trustee liquidates the collateral in connection with
an Event of Default involving a default for five days or more in the payment  of
principal  of or interest on the Notes  of a Series, the Indenture provides that
the Trustee will have a prior lien  on the proceeds of any such liquidation  for
unpaid  fees and expenses. As a result, upon  the occurrence of such an Event of
Default, the amount available for distribution to the Noteholders would be  less
than  would otherwise  be the  case. However,  the Trustee  may not  institute a
proceeding for  the  enforcement  of  its  lien  except  in  connection  with  a
proceeding  for the enforcement of the lien  of the Indenture for the benefit of
the Noteholders after the occurrence of such an Event of Default.
 
     Except as otherwise specified in the related Prospectus Supplement, in  the
event  the principal of  the Notes of a  Series is declared  due and payable, as
described above, the holders of any such Notes issued at a discount from par may
be entitled to  receive no more  than an  amount equal to  the unpaid  principal
amount thereof less the amount of such discount which is unamortized.
 
     Subject  to the provisions of  the Indenture relating to  the duties of the
Trustee, in case an Event of Default shall occur and be continuing with  respect
to  a Series of Notes, the Trustee shall  be under no obligation to exercise any
of the rights or powers under the  Indenture at the request or direction of  any
of  the holders  of Notes  of such  Series, unless  such holders  offered to the
Trustee security or indemnity satisfactory to it against the costs, expenses and
liabilities which might  be incurred  by it in  complying with  such request  or
direction.   Subject  to   such  provisions  for   indemnification  and  certain
limitations contained in the  Indenture, the holders of  a majority of the  then
aggregate outstanding amount of the Notes of such Series shall have the right to
direct  the time, method and  place of conducting any  proceeding for any remedy
available to  the Trustee  or exercising  any trust  or power  conferred on  the
Trustee  with respect to the Notes of such Series, and the holders of a majority
of the then aggregate  outstanding amount of  the Notes of  such Series may,  in
certain  cases, waive any default with respect  thereto, except a default in the
payment of  principal or  interest or  a default  in respect  of a  covenant  or
provision of the Indenture that cannot be modified without the waiver or consent
of all the holders of the outstanding Notes of such Series affected thereby.
 
AMENDMENT
 
     Except  as otherwise specified  in the related  Prospectus Supplement, each
Agreement may be amended by the Depositor, the Master Servicer and the  Trustee,
without   the   consent   of   any  of   the   Securityholders,   (i)   to  cure
 
                                       56
 
<PAGE>

<PAGE>
any ambiguity; (ii) to correct or supplement any provision therein which may  be
defective or inconsistent with any other provision therein; or (iii) to make any
other revisions with respect to matters or questions arising under the Agreement
which  are  not inconsistent  with the  provisions  thereof, provided  that such
action will not adversely  affect in any material  respect the interests of  any
Securityholder.  An  amendment will  be deemed  not to  adversely affect  in any
material respect the interests of  the Securityholders if the person  requesting
such  amendment obtains a letter  from each Rating Agency  requested to rate the
class or classes of Securities of  such Series stating that such amendment  will
not  result  in the  downgrading or  withdrawal of  the respective  ratings then
assigned to such Securities. In addition, to the extent provided in the  related
Agreement,  an  Agreement may  be  amended without  the  consent of  any  of the
Securityholders,  to  change  the  manner  in  which  the  Security  Account  is
maintained,  provided that  any such change  does not adversely  affect the then
current rating on the class  or classes of Securities  of such Series that  have
been  rated. In addition,  if a REMIC election  is made with  respect to a Trust
Fund, the related Agreement may be amended to modify, eliminate or add to any of
its provisions to such extent as may be necessary to maintain the  qualification
of  the related Trust Fund as a REMIC, provided that the Trustee has received an
opinion of counsel to  the effect that  such action is  necessary or helpful  to
maintain  such  qualification.  Except  as otherwise  specified  in  the related
Prospectus Supplement, each Agreement may also be amended by the Depositor,  the
Master  Servicer and the Trustee  with consent of holders  of Securities of such
Series evidencing not  less than 66%  of the aggregate  Percentage Interests  of
each  class affected  thereby for  the purpose  of adding  any provisions  to or
changing in an manner or eliminating any  of the provisions of the Agreement  or
of  modifying in any manner the rights of the holders of the related Securities;
provided, however,  that no  such amendment  may (i)  reduce in  any manner  the
amount  of or delay the timing of, payments received on Loans which are required
to be distributed  on any Security  without the  consent of the  holder of  such
Security, or (ii) reduce the aforesaid percentage of Securities of any class the
holders  of which  are required  to consent  to any  such amendment  without the
consent of the holders of all Securities of such class covered by such Agreement
then outstanding. If a REMIC election is made with respect to a Trust Fund,  the
Trustee will not be entitled to consent to an amendment to the related Agreement
without  having first  received an  opinion of counsel  to the  effect that such
amendment will not cause such Trust Fund to fail to qualify as a REMIC.
 
TERMINATION; OPTIONAL TERMINATION
 
     Pooling  and  Servicing  Agreement;  Trust  Agreement.    Unless  otherwise
specified  in the related Agreement, the obligations created by each Pooling and
Servicing Agreement  and Trust  Agreement  for each  Series of  Securities  will
terminate upon the payment to the related Securityholders of all amounts held in
the  Security Account or by the Master Servicer  and required to be paid to them
pursuant to such Agreement following  the later of (i)  the final payment of  or
other  liquidation of the last  of the Trust Fund  Assets subject thereto or the
disposition of all  property acquired upon  foreclosure of any  such Trust  Fund
Assets  remaining in the Trust Fund and (ii) the purchase by the Master Servicer
or, if  REMIC  treatment  has been  elected  and  if specified  in  the  related
Prospectus  Supplement, by the holder of the residual interest in the REMIC (see
'Federal Income Tax Consequences' below), from the related Trust Fund of all  of
the  remaining Trust Fund  Assets and all  property acquired in  respect of such
Trust Fund Assets.
 
     Unless otherwise specified by the  related Prospectus Supplement, any  such
purchase  of Trust Fund  Assets and property  acquired in respect  of Trust Fund
Assets evidenced by a  Series of Securities  will be made at  the option of  the
Master  Servicer, such other person or, if  applicable, such holder of the REMIC
residual interest, at a  price specified in  the related Prospectus  Supplement.
The  exercise of such  right will effect  early retirement of  the Securities of
that Series, but  the right of  the Master  Servicer, such other  person or,  if
applicable,  such  holder of  the  REMIC residual  interest,  to so  purchase is
subject to the  principal balance of  the related Trust  Fund Assets being  less
than  the  percentage  specified in  the  related Prospectus  Supplement  of the
aggregate principal balance of the Trust Fund Assets at the Cut-off Date for the
Series. The foregoing is subject  to the provision that  if a REMIC election  is
made  with respect to a Trust Fund, any repurchase pursuant to clause (ii) above
will be made  only in  connection with a  'qualified liquidation'  of the  REMIC
within the meaning of Section 860F(g)(4) of the Code.
 
     Indenture.   The Indenture will  be discharged with respect  to a Series of
Notes (except  with  respect  to  certain continuing  rights  specified  in  the
Indenture)  upon  the  delivery  to  the Trustee  for  cancellation  of  all the
 
                                       57
 
<PAGE>

<PAGE>
Notes of such Series or, with certain limitations, upon deposit with the Trustee
of funds sufficient for the payment in full of all of the Notes of such Series.
 
     In addition to such discharge with certain limitations, the Indenture  will
provide  that, if  so specified  with respect  to the  Notes of  any Series, the
related Trust Fund will be discharged from any and all obligations in respect of
the Notes of such Series (except  for certain obligations relating to  temporary
Notes  and exchange of Notes,  to register the transfer  of or exchange Notes of
such Series,  to replace  stolen, lost  or mutilated  Notes of  such Series,  to
maintain  paying agencies  and to  hold monies  for payment  in trust)  upon the
deposit with the  Trustee, in trust,  of money and/or  direct obligations of  or
obligations guaranteed by the United States of America which through the payment
of interest and principal in respect thereof in accordance with their terms will
provide  money  in  an  amount  sufficient to  pay  the  principal  of  and each
installment of  interest on  the Notes  of  such Series  on the  last  scheduled
Distribution  Date for such Notes and any  installment of interest on such Notes
in accordance with the terms of the  Indenture and the Notes of such Series.  In
the  event of any such defeasance and discharge of Notes of such Series, holders
of Notes of such Series would be able  to look only to such money and/or  direct
obligations  for payment of principal and interest, if any, on their Notes until
maturity.
 
THE TRUSTEE
 
     The Trustee under each Agreement will be named in the applicable Prospectus
Supplement. The commercial  bank or trust  company serving as  Trustee may  have
normal  banking relationships with the Depositor, the Master Servicer and any of
their respective affiliates.
 
                       CERTAIN LEGAL ASPECTS OF THE LOANS
 
     The following discussion contains summaries,  which are general in  nature,
of  certain legal matters relating to the  Loans. Because such legal aspects are
governed  primarily   by   applicable  state   law   (which  laws   may   differ
substantially),  the descriptions  do not,  except as  expressly provided below,
reflect the laws  of any  particular state,  nor to  encompass the  laws of  all
states  in which the  security for the  Loans is situated.  The descriptions are
qualified in their entirety by reference to the applicable federal laws and  the
appropriate laws of the states in which Loans may be originated.
 
GENERAL
 
     The  Loans  for a  Series  may be  secured  by deeds  of  trust, mortgages,
security deeds or deeds to secure  debt, depending upon the prevailing  practice
in  the state  in which the  property subject to  the loan is  located. Deeds of
trust are used almost exclusively in California instead of mortgages. A mortgage
creates a lien upon the real property encumbered by the mortgage, which lien  is
generally  not prior to the lien for real estate taxes and assessments. Priority
between mortgages depends on their terms and generally on the order of recording
with a  state  or county  office.  There are  two  parties to  a  mortgage,  the
mortgagor,  who is  the borrower  and owner of  the mortgaged  property, and the
mortgagee, who  is the  lender.  Under the  mortgage instrument,  the  mortgagor
delivers  to the mortgagee a  note or bond and the  mortgage. Although a deed of
trust is similar to a mortgage, a deed of trust formally has three parties,  the
borrower-property  owner called the  trustor (similar to  a mortgagor), a lender
(similar to  a mortgagee)  called  the beneficiary,  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. A security deed and a deed  to
secure  debt are special types  of deeds which indicate  on their face that they
are granted to secure an underlying debt.  By executing a security deed or  deed
to  secure debt, the grantor  conveys title to, as  opposed to merely creating a
lien upon, the subject property to the grantee until such time as the underlying
debt is repaid. The trustee's authority  under a deed of trust, the  mortgagee's
authority  under a mortgage and the grantee's authority under a security deed or
deed to secure  debt are  governed by  law and, with  respect to  some deeds  of
trust, the directions of the beneficiary.
 
     Cooperatives.   Certain of Loans may  be Cooperative Loans. The Cooperative
owns all  the real  property that  comprises the  project, including  the  land,
separate  dwelling  units  and all  common  areas. The  Cooperative  is directly
responsible for project management  and, in most cases,  payment of real  estate
taxes  and hazard and liability insurance. If there is a blanket mortgage on the
Cooperative and/or underlying land, as  is generally the case, the  Cooperative,
as   project  mortgagor,  is   also  responsible  for   meeting  these  mortgage
obligations. A
 
                                       58
 
<PAGE>

<PAGE>
blanket mortgage is ordinarily  incurred by the  Cooperative in connection  with
the  construction  or  purchase  of the  Cooperative's  apartment  building. The
interest of the  occupant under  proprietary leases or  occupancy agreements  to
which  that Cooperative is a party are  generally subordinate to the interest of
the holder  of the  blanket mortgage  in that  building. If  the Cooperative  is
unable  to meet the payment obligations  arising under its blanket mortgage, the
mortgagee holding  the blanket  mortgage could  foreclose on  that mortgage  and
terminate  all  subordinate  proprietary  leases  and  occupancy  agreements. In
addition, the blanket  mortgage on a  Cooperative may provide  financing in  the
form  of a mortgage that  does not fully amortize  with a significant portion of
principal being due  in one lump  sum at  final maturity. The  inability of  the
Cooperative to refinance this mortgage and its consequent inability to make such
final  payment  could  lead  to  foreclosure  by  the  mortgagee  providing  the
financing. A foreclosure in either event  by the holder of the blanket  mortgage
could  eliminate or significantly  diminish the value of  any collateral held by
the lender  who financed  the purchase  by an  individual tenant-stockholder  of
Cooperative  shares or, in the case of a Trust Fund including Cooperative Loans,
the collateral securing the Cooperative Loans.
 
     The Cooperative is owned by  tenant-stockholders who, through ownership  of
stock, shares or membership certificates in the corporation, receive proprietary
leases  or occupancy agreements which confer exclusive rights to occupy specific
units. Generally,  a tenant-stockholder  of a  Cooperative must  make a  monthly
payment to the Cooperative representing such tenant-stockholder's pro rata share
of  the Cooperative's  payments for its  blanket mortgage,  real property taxes,
maintenance expenses  and  other  capital or  ordinary  expenses.  An  ownership
interest  in  a  Cooperative  and  accompanying  rights  is  financed  through a
Cooperative share loan evidenced by a promissory note and secured by a  security
interest  in the  occupancy agreement  or proprietary  lease and  in the related
Cooperative shares. The lender takes possession  of the share certificate and  a
counterpart  of the  proprietary lease or  occupancy agreement,  and a financing
statement  covering  the  proprietary  lease  or  occupancy  agreement  and  the
Cooperative  shares  is filed  in  the appropriate  state  and local  offices to
perfect the  lender's interest  in its  collateral. Subject  to the  limitations
discussed  below, upon default of the tenant-stockholder, the lender may sue for
judgment on  the promissory  note, dispose  of  the collateral  at a  public  or
private  sale or otherwise proceed  against the collateral or tenant-stockholder
as an individual as provided in  the security agreement covering the  assignment
of  the proprietary lease  or occupancy agreement and  the pledge of Cooperative
shares.
 
FORECLOSURE/REPOSSESSION
 
     Deed of Trust.  Foreclosure of a deed of trust is generally accomplished by
a non-judicial  sale under  a specific  provision  in the  deed of  trust  which
authorizes  the trustee to sell the property  at public auction upon any default
by the borrower under the terms of the note or deed of trust. In certain states,
such foreclosure  also may  be accomplished  by judicial  action in  the  manner
provided  for foreclosure of  mortgages. In addition  to any notice requirements
contained in a deed of trust, in  some states (such as California), the  trustee
must  record a notice of default and send a copy to the borrower-trustor, to any
person who has recorded a request for a copy of any notice of default and notice
of  sale,  to  any  successor  in  interest  to  the  borrower-trustor,  to  the
beneficiary  of any junior deed  of trust and to  certain other persons. In some
states (including California), the borrower-trustor  has the right to  reinstate
the  loan at any time following default until shortly before the trustee's sale.
In general, the borrower, or any other person having a junior encumbrance on the
real estate, may, during a  statutorily prescribed reinstatement period, cure  a
monetary  default by paying  the entire amount in  arrears plus other designated
costs and expenses incurred  in enforcing the  obligation. Generally, state  law
controls  the  amount of  foreclosure expenses  and costs,  including attorney's
fees, which may  be recovered by  a lender. After  the reinstatement period  has
expired without the default having been cured, the borrower or junior lienholder
no  longer has the right to reinstate the loan  and must pay the loan in full to
prevent the scheduled foreclosure sale. If  the deed of trust is not  reinstated
within  any applicable cure period, a notice of  sale must be posted in a public
place and,  in most  states  (including California),  published for  a  specific
period  of time in one or more  newspapers. In addition, some state laws require
that a copy of  the notice of  sale be posted  on the property  and sent to  all
parties  having an interest of  record in the real  property. In California, the
entire process from recording a notice of default to a non-judicial sale usually
takes four to five months.
 
     Mortgages.  Foreclosure of a mortgage is generally accomplished by judicial
action. The  action is  initiated by  the service  of legal  pleadings upon  all
parties  having an interest  in the real  property. Delays in  completion of the
foreclosure may  occasionally result  from  difficulties in  locating  necessary
parties. Judicial foreclosure
 
                                       59
 
<PAGE>

<PAGE>
proceedings  are often not contested by any of the parties. When the mortgagee's
right to foreclosure is  contested, the legal  proceedings necessary to  resolve
the  issue can be time consuming. After the completion of a judicial foreclosure
proceeding, the court generally issues a judgment of foreclosure and appoints  a
referee  or other  court officer to  conduct the  sale of the  property. In some
states, mortgages may also be foreclosed  by advertisement, pursuant to a  power
of sale provided in the mortgage.
 
     Although  foreclosure sales are typically public sales, frequently no third
party purchaser bids in excess of the lender's lien because of the difficulty of
determining  the  exact  status   of  title  to   the  property,  the   possible
deterioration   of  the  property  during  the  foreclosure  proceedings  and  a
requirement that the  purchaser pay  for the property  in cash  or by  cashier's
check. Thus the foreclosing lender often purchases the property from the trustee
or  referee for an  amount equal to  the principal amount  outstanding under the
loan, accrued and unpaid interest and the expenses of foreclosure in which event
the mortgagor's  debt will  be extinguished  or the  lender may  purchase for  a
lesser  amount  in order  to preserve  its right  against a  borrower to  seek a
deficiency judgment  in states  where such  judgment is  available.  Thereafter,
subject  to the  right of the  borrower in  some states to  remain in possession
during the redemption period,  the lender will assume  the burden of  ownership,
including  obtaining hazard insurance and making such repairs at its own expense
as are  necessary to  render the  property suitable  for sale.  The lender  will
commonly  obtain  the services  of a  real  estate broker  and pay  the broker's
commission in connection with  the sale of the  property. Depending upon  market
conditions,  the ultimate proceeds of the sale of the property may not equal the
lender's investment in the property. Any loss  may be reduced by the receipt  of
any mortgage guaranty insurance proceeds.
 
     Courts  have imposed  general equitable principles  upon foreclosure, which
are generally designed to mitigate the legal consequences to the borrower of the
borrower's defaults under the loan documents.  Some courts have been faced  with
the  issue of whether federal or  state constitutional provisions reflecting due
process concerns for  fair notice require  that borrowers under  deeds of  trust
receive  notice longer than that prescribed  by statute. For the mostpart, these
cases have upheld the notice provisions  as being reasonable or have found  that
the  sale by a trustee  under a deed of trust  does not involve sufficient state
action to afford constitutional protection to the borrower.
 
     When the beneficiary  under a junior  mortgage or deed  of trust cures  the
default  and  reinstates or  redeems by  paying  the full  amount of  the senior
mortgage or deed  of trust, the  amount paid by  the beneficiary so  to cure  or
redeem becomes a part of the indebtedness secured by the junior mortgage or deed
of trust. See 'Junior Mortgages; Rights of Senior Mortgagees' below.
 
     Cooperative  Loans.  The Cooperative shares owned by the tenant-stockholder
and pledged to the lender are, in  almost all cases, subject to restrictions  on
transfer  as set  forth in  the Cooperative's  certificate of  incorporation and
bylaws, as well  as the  proprietary lease or  occupancy agreement,  and may  be
cancelled  by the Cooperative for failure  by the tenant-stockholder to pay rent
or other  obligations  or charges  owed  by such  tenant-stockholder,  including
mechanics'  liens against  the cooperative  apartment building  incurred by such
tenant-stockholder. The  proprietary  lease  or  occupancy  agreement  generally
permits  the Cooperative to  terminate such lease  or agreement in  the event an
obligor fails  to make  payments or  defaults in  the performance  of  covenants
required  thereunder. Typically,  the lender  and the  Cooperative enter  into a
recognition agreement  which  establishes the  rights  and obligations  of  both
parties  in the event of a default  by the tenant-stockholder on its obligations
under  the  proprietary  lease  or   occupancy  agreement.  A  default  by   the
tenant-stockholder  under  the  proprietary lease  or  occupancy  agreement will
usually constitute a default under the security agreement between the lender and
the tenant-stockholder.
 
     The recognition agreement generally  provides that, in  the event that  the
tenant-stockholder  has  defaulted  under  the  proprietary  lease  or occupancy
agreement, the  Cooperative will  take  no action  to  terminate such  lease  or
agreement  until the lender  has been provided  with an opportunity  to cure the
default. The recognition  agreement typically provides  that if the  proprietary
lease  or occupancy agreement is terminated,  the Cooperative will recognize the
lender's lien  against proceeds  form  the sale  of the  Cooperative  apartment,
subject,  however, to the Cooperative's right to sums due under such proprietary
lease or occupancy agreement.  The total amount owed  to the Cooperative by  the
tenant-stockholder,  which  the lender  generally cannot  restrict and  does not
monitor, could  reduce  the  value  of  the  collateral  below  the  outstanding
principal  balance  of  the Cooperative  Loan  and accrued  and  unpaid interest
thereon.
 
     Recognition agreements also provide that in the event of a foreclosure on a
Cooperative Loan,  the  lender  must  obtain the  approval  or  consent  of  the
Cooperative   as  required   by  the   proprietary  lease   before  transferring
 
                                       60
 
<PAGE>

<PAGE>
the Cooperative shares or assigning the proprietary lease. Generally, the lender
is not limited in any rights it may have to dispossess the tenant-stockholders.
 
     In some states, foreclosure on the Cooperative shares is accomplished by  a
sale  in accordance with the  provisions of Article 9  of the Uniform Commercial
Code (the 'UCC') and the security agreement relating to those shares. Article  9
of  the UCC  requires that  a sale be  conducted in  a 'commercially reasonable'
manner. Whether  a  foreclosure  sale  has been  conducted  in  a  'commercially
reasonable'  manner  will  depend on  the  facts  in each  case.  In determining
commercial reasonableness, a court will look to the notice given the debtor  and
the  method, manner, time, place and terms of the foreclosure. Generally, a sale
conducted according to the  usual practice of  banks selling similar  collateral
will be considered reasonably conducted.
 
     Article 9 of the UCC provides that the proceeds of the sale will be applied
first  to  pay the  costs  and expenses  of  the sale  and  then to  satisfy the
indebtedness  secured  by  the  lender's  security  interest.  The   recognition
agreement,  however, generally provides that the lender's right to reimbursement
is subject  to the  right  of the  Cooperative to  receive  sums due  under  the
proprietary  lease or occupancy agreement. If  there are proceeds remaining, the
lender must account to the tenant-stockholder for the surplus. Conversely, if  a
portion  of the indebtedness remains unpaid, the tenant-stockholder is generally
responsible for  the  deficiency.  See 'Anti-Deficiency  Legislation  and  Other
Limitations on Lenders' below.
 
     In  the case of foreclosure on a building which was converted from a rental
building to a building  owned by a Cooperative  under a non-eviction plan,  some
states  require that a purchaser at a foreclosure sale take the property subject
to rent control and rent stabilization  laws which apply to certain tenants  who
elected  to  remain in  the  building but  who did  not  purchase shares  in the
Cooperative when the building was so converted.
 
ENVIRONMENTAL RISKS
 
     Real property pledged as security to a lender may be subject to  unforeseen
environmental  risks.  Under  the laws  of  certain states,  contamination  of a
property may give risks to a lien on  the property to assure the payment of  the
costs  of clean-up. In several states such a  lien has priority over the lien of
an existing  mortgage against  such  property. In  addition, under  the  federal
Comprehensive  Environmental Response,  Compensation and  Liability Act  of 1980
('CERCLA'), the United States Environmental Protection Agency ('EPA') may impose
a lien on property where EPA has incurred clean-up costs. However, a CERCLA lien
is subordinate to pre-existing, perfected security interests.
 
     Under the laws of some states, and  under CERCLA, it is conceivable that  a
secured  lender may be held liable as an  'owner' or 'operator' for the costs of
addressing  releases  or  threatened  releases  of  hazardous  substances  at  a
Property,  even though the environmental damage or  threat was caused by a prior
or current owner or operator. CERCLA imposes liability for such costs on any and
all 'responsible  parties,'  including  owners  or  operators.  However,  CERCLA
excludes from the definition of 'owner or operator' a secured creditor who holds
indicia  of ownership primarily  to protect its  security interest (the 'secured
creditor exclusion')  but  without  'participating in  the  management'  of  the
Property.  Thus,  if  a lender's  activities  begin  to encroach  on  the actual
management of  a  contaminated  facility  or  property,  the  lender  may  incur
liability  as  an  'owner or  operator'  under  CERCLA. Similarly,  if  a lender
forecloses and takes title  to a contaminated facility  or property, the  lender
may  incur CERCLA liability in various circumstances, including, but not limited
to, when it holds the facility  or property as an investment (including  leasing
the  facility or property to third party), or  fails to market the property in a
timely fashion.
 
     Whether actions taken  by a  lender would constitute  participation in  the
management  of a  mortgaged property, or  the business  of a borrower,  so as to
render the secured creditor exemption unavailable to a lender has been a  matter
of  judicial interpretation of the statutory  language, and court decisions have
been inconsistent.  In 1990,  the  Court of  Appeals  for the  Eleventh  Circuit
suggested  that  the  mere capacity  of  the  lender to  influence  a borrower's
decisions  regarding   disposal   of   hazardous   substances   was   sufficient
participation  in  the  management  of  the  borrower's  business  to  deny  the
protection of the secured creditor exemption to the lender.
 
     This ambiguity appears to have been resolved by the enactment of the  Asset
Conservation,  Lender Liability  and Deposit  Insurance Protection  Act of 1996,
which was signed into law  by President Clinton on  September 30, 1996. The  new
legislation  provides that  in order  to be deemed  to have  participated in the
management of a mortgaged  property, a lender must  actually participate in  the
operational  affairs  of  the property  or  the borrower.  The  legislation also
provides  that  participation  in  the  management  of  the  property  does  not
 
                                       61
 
<PAGE>

<PAGE>
include  'merely  having  the capacity  to  influence, or  unexercised  right to
control' operations. Rather, a  lender will lose the  protection of the  secured
creditor  exemption  only  if  it  exercises  decision-making  control  over the
borrower's  environmental  compliance  and  hazardous  substance  handling   and
disposal   practices,  or  assumes  day-to-day  management  of  all  operational
functions of the mortgaged property.
 
     If a lender is or becomes liable,  it can bring an action for  contribution
against any other 'responsible parties,' including a previous owner or operator,
who  created  the environmental  hazard, but  those persons  or entities  may be
bankrupt or otherwise  judgment proof. The  costs associated with  environmental
cleanup  may be substantial. It is conceivable  that such costs arising from the
circumstances set forth above would result in a loss to Certificateholders.
 
     CERCLA does  not apply  to  petroleum products,  and the  secured  creditor
exclusion  does not govern liability for  cleanup costs under federal laws other
than CERCLA, in particular Subtitle I  of the federal Resource Conservation  and
Recovery  Act  ('RCRA'),  which regulates  underground  petroleum  storage tanks
(except heating oil  tanks). The  EPA has adopted  a lender  liability rule  for
underground storage tanks under Subtitle I of RCRA. Under such rule, a holder of
a  security interest in an underground  storage tank or real property containing
an underground storage  tank is not  considered an operator  of the  underground
storage  tank as long as petroleum is not  added to, stored in or dispensed from
the tank.  In  addition, under  the  Asset Conservation,  Lender  Liability  and
Deposit  Insurance Protection Act  of 1996, the  protections accorded to lenders
under CERCLA  are  also  accorded  to  the  holders  of  security  interests  in
underground  storage  tanks. It  should be  noted,  however, that  liability for
cleanup of petroleum contamination may be  governed by state law, which may  not
provide for any specific protection for secured creditors.
 
     Except  as otherwise specified in the related Prospectus Supplement, at the
time the Loans were  originated, no environmental assessment  or a very  limited
environmental assessment of the Properties was conducted.
 
RIGHTS OF REDEMPTION
 
     In  some states, after sale pursuant to a deed of trust or foreclosure of a
mortgage, the  borrower and  foreclosed  junior lienors  are given  a  statutory
period  in which to  redeem the property  from the foreclosure  sale. In certain
other states (including California),  this right of  redemption applies only  to
sales   following  judicial  foreclosure,  and  not   to  sales  pursuant  to  a
non-judicial power of  sale. In  most states where  the right  of redemption  is
available,  statutory  redemption  may  occur upon  payment  of  the foreclosure
purchase price, accrued interest and taxes.  In other states, redemption may  be
authorized  if the  former borrower  pays only  a portion  of the  sums due. The
effect of a  statutory right of  redemption is  to diminish the  ability of  the
lender  to sell the foreclosed  property. The exercise of  a right of redemption
would  defeat  the  title  of  any  purchaser  from  the  lender  subsequent  to
foreclosure or sale under a deed of trust. Consequently, the practical effect of
the  redemption right is to force the lender  to retain the property and pay the
expenses of ownership until the redemption period has run. In some states, there
is no right to redeem property after a trustee's sale under a deed of trust.
 
ANTI-DEFICIENCY LEGISLATION; BANKRUPTCY LAWS; TAX LIENS
 
     Certain states have imposed statutory and judicial restrictions that  limit
the  remedies of  a beneficiary  under a deed  of trust  or a  mortgagee under a
mortgage. In some states, including California, statutes and case law limit  the
right  of the beneficiary  or mortgagee to obtain  a deficiency judgment against
borrowers financing the purchase  of their residence or  following sale under  a
deed of trust or certain other foreclosure proceedings. A deficiency judgment is
a  personal judgment against the borrower equal  in most cases to the difference
between the amount  due to  the lender  and the fair  market value  of the  real
property at the time of the foreclosure sale. As a result of these prohibitions,
it  is anticipated that in  most instances the Master  Servicer will utilize the
non-judicial foreclosure remedy and will  not seek deficiency judgments  against
defaulting borrowers.
 
     Some  state statutes  require the beneficiary  or mortgagee  to exhaust the
security afforded under a deed of trust or mortgage by foreclosure in an attempt
to satisfy the full debt before bringing a personal action against the borrower.
In certain other states, the lender has the option of bringing a personal action
against the  borrower  on  the  debt without  first  exhausting  such  security;
however,  in  some  of these  states,  the  lender, following  judgment  on 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,
 
                                       62
 
<PAGE>

<PAGE>
when applicable, is that lenders will usually proceed first against the security
rather than bringing  a personal action  against the borrower.  In some  states,
exceptions to the anti-deficiency statutes are provided for in certain instances
where  the value of the lender's security has been impaired by acts or omissions
of the borrower, for example,  in the event of  waste of the property.  Finally,
other  statutory  provisions limit  any deficiency  judgment against  the former
borrower following a foreclosure sale to the excess of the outstanding debt over
the fair  market value  of the  property at  the time  of the  public sale.  The
purpose  of these statutes is generally to  prevent a beneficiary or a mortgagee
from obtaining a  large deficiency  judgment against  the former  borrower as  a
result of low or no bids at the foreclosure sale.
 
     Generally,  Article 9 of the UCC  governs foreclosure on Cooperative shares
and the  related proprietary  lease  or occupancy  agreement. Some  courts  have
interpreted  section 9-504 of the UCC to  prohibit a deficiency award unless the
creditor establishes that the sale  of the collateral (which,  in the case of  a
Cooperative  Loan,  would  be the  shares  of  the Cooperative  and  the related
proprietary lease  or  occupancy  agreement) was  conducted  in  a  commercially
reasonable manner.
 
     In  addition  to anti-deficiency  and  related legislation,  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  security.  For
example,  in a proceeding  under the federal  Bankruptcy Code, a  lender may not
foreclose on  a mortgaged  property  without the  permission of  the  bankruptcy
court.  The  rehabilitation plan  proposed  by the  debtor  may provide,  if the
mortgaged property  is  not  the  debtor's principal  residence  and  the  court
determines  that the value of the mortgaged  property is less than the principal
balance of the mortgage loan, for  the reduction of the secured indebtedness  to
the  value of the mortgaged  property as of the date  of the commencement of the
bankruptcy,  rendering  the  lender  a   general  unsecured  creditor  for   the
difference,  and also  may reduce the  monthly payments due  under such mortgage
loan, change  the  rate  of  interest and  alter  the  mortgage  loan  repayment
schedule.  The effect of any such proceedings under the federal Bankruptcy Code,
including but  not limited  to any  automatic stay,  could result  in delays  in
receiving  payments on the Loans underlying  a Series of Securities and possible
reductions in the aggregate amount of such payments.
 
     The federal tax laws provide priority to certain tax liens over the lien of
a mortgage or secured party.
 
DUE-ON-SALE CLAUSES
 
     Unless otherwise  specified  in  the related  Prospectus  Supplement,  each
conventional Loan will contain a due-on-sale clause which will generally provide
that  if the mortgagor or obligor sells,  transfers or conveys the Property, the
loan or contract  may be accelerated  by the mortgagee  or secured party.  Court
decisions  and legislative  actions have  placed substantial  restriction on the
right of  lenders to  enforce such  clauses in  many states.  For instance,  the
California  Supreme  Court in  August 1978  held  that due-on-sale  clauses were
generally unenforceable. However,  the Garn-St  Germain Depository  Institutions
Act of 1982 (the 'Garn-St Germain Act'), subject to certain exceptions, preempts
state  constitutional,  statutory and  case law  prohibiting the  enforcement of
due-on-sale clauses.  As a  result, due-on-sale  clauses have  become  generally
enforceable  except in those states whose legislatures exercised their authority
to regulate the enforceability  of such clauses with  respect to mortgage  loans
that were (i) originated or assumed during the 'window period' under the Garn-St
Germain  Act which ended in all cases not  later than October 15, 1982, and (ii)
originated by lenders  other than national  banks, federal savings  institutions
and  federal  credit  unions. FHLMC  has  taken  the position  in  its published
mortgage servicing  standards that,  out of  a total  of eleven  'window  period
states,'  five states (Arizona,  Michigan, Minnesota, New  Mexico and Utah) have
enacted statutes  extending,  on various  terms  and for  varying  periods,  the
prohibition  on  enforcement  of  due-on-sale clauses  with  respect  to certain
categories  of  window  period  loans.  Also,  the  Garn-St  Germain  Act   does
'encourage'  lenders  to permit  assumption  of loans  at  the original  rate of
interest or at some other  rate less than the average  of the original rate  and
the market rate.
 
     As to loans secured by an owner-occupied residence, the Garn-St Germain Act
sets  forth nine specific instances in which  a mortgagee covered by the Act may
not exercise its  rights under  a due-on-sale clause,  notwithstanding the  fact
that  a transfer of the  property may have occurred.  The inability to enforce a
due-on-sale clause  may  result  in  transfer of  the  related  Property  to  an
uncreditworthy  person, which  could increase the  likelihood of  default or may
result in a  mortgage bearing  an interest rate  below the  current market  rate
being  assumed by  a new home  buyer, which may  affect the average  life of the
Loans and the number of Loans which may extend to maturity.
 
                                       63
 
<PAGE>

<PAGE>
     In addition, under federal bankruptcy  law, due-on-sale clauses may not  be
enforceable  in bankruptcy proceedings and  may, under certain circumstances, be
eliminated in any modified mortgage resulting from such bankruptcy proceeding.
 
ENFORCEABILITY OF PREPAYMENT AND LATE PAYMENT FEES
 
     Forms of notes, mortgages  and deeds of trust  used by lenders may  contain
provisions  obligating the  borrower to  pay a late  charge if  payments are not
timely made,  and in  some  circumstances may  provide  for prepayment  fees  or
penalties  if the obligation is paid prior to maturity. In certain states, there
are or may  be specific limitations  upon the  late charges which  a lender  may
collect  from a borrower for delinquent  payments. Certain states also limit the
amounts that a lender may collect from a borrower as an additional charge if the
loan is prepaid. Under certain state laws, prepayment charges may not be imposed
after a certain period of time following the origination of mortgage loans  with
respect  to  prepayments on  loans secured  by liens  encumbering owner-occupied
residential properties. Since many of the Properties will be owner-occupied,  it
is  anticipated that prepayment charges may not  be imposed with respect to many
of the Loans. The absence of  such a restraint on prepayment, particularly  with
respect  to  fixed  rate  Loans  having  higher  Loan  Rates,  may  increase the
likelihood of refinancing or other early retirement of such loans or  contracts.
Late  charges  and  prepayment  fees  are  typically  retained  by  servicers as
additional servicing compensation.
 
APPLICABILITY OF USURY LAWS
 
     Title V of  the Depository Institutions  Deregulation and Monetary  Control
Act  of  1980, enacted  in  March 1980  ('Title  V') provides  that  state usury
limitations shall not apply to certain types of residential first mortgage loans
originated by  certain  lenders after  March  31,  1980. The  Office  of  Thrift
Supervision,  as successor to the Federal Home Loan Bank Board, is authorized to
issue  rules   and  regulations   and  to   publish  interpretations   governing
implementation  of  Title  V.  The statute  authorized  the  states  to reimpose
interest rate limits by adopting, before April 1, 1983, a law or  constitutional
provision  which expressly  rejects an application  of the  federal law. Fifteen
states adopted such a law prior to the April 1, 1983 deadline. In addition, even
where Title V is not so rejected, any state is authorized by the law to adopt  a
provision limiting discount points or other charges on mortgage loans covered by
Title  V.  Certain states  have taken  action to  reimpose interest  rate limits
and/or to limit discount points or other charges.
 
THE HOME IMPROVEMENT CONTRACTS
 
     General.  The Home Improvement Contracts, other than those Home Improvement
Contracts that are unsecured or secured  by mortgages on real estate (such  Home
Improvement   Contracts  are  hereinafter   referred  to  in   this  section  as
'contracts')  generally  are  'chattel  paper'  or  constitute  'purchase  money
security interests' each as defined in the UCC. Pursuant to the UCC, the sale of
chattel  paper  is treated  in  a manner  similar  to perfection  of  a security
interest in  chattel paper.  Under  the related  Agreement, the  Depositor  will
transfer  physical possession  of the contracts  to the Trustee  or a designated
custodian or  may  retain possession  of  the  contracts as  custodian  for  the
Trustee.  In addition, the Depositor will make  an appropriate filing of a UCC-1
financing statement  in the  appropriate  states to,  among other  things,  give
notice  of  the  Trust  Fund's  ownership  of  the  contracts.  Unless otherwise
specified in  the  related Prospectus  Supplement,  the contracts  will  not  be
stamped  or otherwise marked  to reflect their assignment  from the Depositor to
the Trustee. Therefore, if through negligence, fraud or otherwise, a  subsequent
purchaser  were able to take physical possession of the contracts without notice
of such  assignment,  the  Trust  Fund's interest  in  the  contracts  could  be
defeated.
 
     Security Interests in Home Improvements.  The contracts that are secured by
the Home Improvements financed thereby grant to the originator of such contracts
a  purchase money security interest  in such Home Improvements  to secure all or
part of the  purchase price of  such Home Improvements  and related services.  A
financing  statement generally is not required to be filed to perfect a purchase
money  security  interest  in  consumer  goods.  Such  purchase  money  security
interests  are assignable. In general, a purchase money security interest grants
to the holder a security interest that has priority over a conflicting  security
interest in the same collateral and the proceeds of such collateral. However, to
the  extent that  the collateral subject  to a purchase  money security interest
becomes a fixture, in order for the related purchase money security interest  to
take  priority over a conflicting interest in the fixture, the holder's interest
in such Home Improvement must generally
 
                                       64
 
<PAGE>

<PAGE>
be perfected by a  timely fixture filing. In  general, a security interest  does
not  exist  under the  UCC in  ordinary building  material incorporated  into an
improvement on land.  Home Improvement  Contracts that  finance lumber,  bricks,
other types of ordinary building material or other goods that are deemed to lose
such  characterization  upon incorporation  of such  materials into  the related
property, will not be secured by a purchase money security interest in the  Home
Improvement being financed.
 
     Enforcement of Security Interest in Home Improvements.  So long as the Home
Improvement  has  not become  subject to  the  real estate  law, a  creditor can
repossess a  Home Improvement  securing a  contract by  voluntary surrender,  by
'self-help'  repossession that is 'peaceful' (i.e., without breach of the peace)
or, in the absence of voluntary  surrender and the ability to repossess  without
breach of the peace, by judicial process. The holder of a contract must give the
debtor  a number of days'  notice, which varies from 10  to 30 days depending on
the state,  prior to  commencement of  any repossession.  The UCC  and  consumer
protection  laws  in  most  states  place  restrictions  on  repossession sales,
including requiring prior notice to the debtor and commercial reasonableness  in
effecting  such a sale. The law in most  states also requires that the debtor be
given notice of any sale prior to resale of the unit that the debtor may  redeem
at or before such resale.
 
     Under  the laws applicable in most states, a creditor is entitled to obtain
a deficiency  judgment from  a debtor  for any  deficiency on  repossession  and
resale  of the property securing the  debtor's loan. However, some states impose
prohibitions or  limitations on  deficiency  judgments, and  in many  cases  the
defaulting borrower would have no assets with which to pay a judgment.
 
     Certain  other statutory provisions, including federal and state bankruptcy
and insolvency laws  and general equitable  principles, may limit  or delay  the
ability  of a lender to repossess and  resell collateral or enforce a deficiency
judgment.
 
     Consumer Protection Laws.  The so-called 'Holder-in-Due Course' rule of the
Federal Trade Commission is intended to defeat the ability of the transferor  of
a  consumer credit contract which is the seller  of goods which gave rise to the
transaction (and  certain  related  lenders  and  assignees)  to  transfer  such
contract  free of notice of claims by  the debtor thereunder. The effect of this
rule is to subject the  assignee of such a contract  to all claims and  defenses
which  the debtor could assert against the seller of goods. Liability under this
rule is limited to amounts paid under a contract; however, the obligor also  may
be able to assert the rule to set off remaining amounts due as a defense against
a  claim brought by the Trustee against such obligor. Numerous other federal and
state consumer protection laws impose requirements applicable to the origination
and lending pursuant to the contracts,  including the Truth in Lending Act,  the
Federal  Trade  Commission Act,  the Fair  Credit Billing  Act, the  Fair Credit
Reporting Act,  the  Equal Credit  Opportunity  Act, the  Fair  Debt  Collection
Practices Act and the Uniform Consumer Credit Code. In the case of some of these
laws,  the failure to comply with their provisions may affect the enforceability
of the related contract.
 
     Applicability of  Usury  Laws.   Title  V of  the  Depository  Institutions
Deregulation  and Monetary Control Act of 1980, as amended ('Title V'), provides
that, subject to  the following  conditions, state usury  limitations shall  not
apply  to any  contract which  is secured by  a first  lien on  certain kinds of
consumer  goods.  The  contracts  would  be  covered  if  they  satisfy  certain
conditions  governing, among  other things, the  terms of  any prepayments, late
charges and  deferral  fees  and  requiring a  30-day  notice  period  prior  to
instituting any action leading to repossession of the related unit.
 
     Title  V authorized any state to reimpose limitations on interest rates and
finance charges  by  adopting before  April  1,  1983 a  law  or  constitutional
provision which expressly rejects application of the federal law. Fifteen states
adopted  such a law prior to the April 1, 1983 deadline. In addition, even where
Title V was  not so  rejected, any state  is authorized  by the law  to adopt  a
provision limiting discount points or other charges on loans covered by Title V.
 
INSTALLMENT CONTRACTS
 
     The  Loans may also consist of  installment contracts. Under an installment
contract ('Installment Contract')  the seller (hereinafter  referred to in  this
section  as the 'lender') retains legal title to the property and enters into an
agreement with the  purchaser hereinafter  referred to  in this  section as  the
'borrower')  for the payment of the purchase price, plus interest, over the term
of such contract. Only after full performance by the borrower of the contract is
the lender obligated to convey title to  the property to the purchaser. As  with
mortgage  or  deed  of  trust  financing, during  the  effective  period  of the
Installment Contract, the borrower is generally
 
                                       65
 
<PAGE>

<PAGE>
responsible for maintaining the property in  good condition and for paying  real
estate  taxes,  assessments and  hazard insurance  premiums associated  with the
property.
 
     The method  of enforcing  the rights  of the  lender under  an  Installment
Contract  varies on  a state-by-state basis  depending upon the  extent to which
state courts are  willing, or  able pursuant to  state statute,  to enforce  the
contract  strictly according  to its terms.  The terms  of Installment Contracts
generally provide that upon a default by the borrower, the borrower loses his or
her right to occupy  the property, the entire  indebtedness is accelerated,  and
the  buyer's equitable interest in the property is forfeited. The lender in such
a situation does not have to foreclose in order to obtain title to the property,
although in some  cases a quiet  title action is  in order if  the borrower  has
filed the Installment Contract in local land records and an ejectment action may
be  necessary to recover possession.  In a few states,  particularly in cases of
borrower default during the early years  of an Installment Contract, the  courts
will  permit ejectment of the  buyer and a forfeiture of  his or her interest in
the property.  However,  most  state legislatures  have  enacted  provisions  by
analogy  to mortgage law  protecting borrowers under  Installment Contracts from
the harsh  consequences  of  forfeiture.  Under such  statutes,  a  judicial  or
nonjudicial  foreclosure may  be required,  the lender  may be  required to give
notice of default and the borrower may be granted some grace period during which
the Installment Contract  may be  reinstated upon  full payment  of the  default
amount  and the borrower may have a post-foreclosure statutory redemption right.
In other  states,  courts in  equity  may  permit a  borrower  with  significant
investment  in the property under  an Installment Contract for  the sale of real
estate to share in the proceeds of  sale of the property after the  indebtedness
is   repaid  or  may   otherwise  refuse  to   enforce  the  forfeiture  clause.
Nevertheless,  generally  speaking,  the   lender's  procedures  for   obtaining
possession  and clear title under  an Installment Contract in  a given state are
simpler  and  less  time-consuming  and  costly  than  are  the  procedures  for
foreclosing  and obtaining  clear title  to a  property subject  to one  or more
liens.
 
SOLDIERS' AND SAILORS' CIVIL RELIEF ACT
 
     Generally, 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  Loan (including a  borrower who is  a
member  of  the National  Guard  or is  in  reserve status  at  the time  of the
origination of the Loan and is later  called to active duty) may not be  charged
interest  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.  It
is  possible that  such interest  rate limitation could  have an  effect, for an
indeterminate period of time, on the  ability of the Master Servicer to  collect
full  amounts of interest on certain of  the Loans. Unless otherwise provided in
the  related  Prospectus  Supplement,  any  shortfall  in  interest  collections
resulting  from the  application of  the Relief  Act could  result in  losses to
Securityholders. The Relief Act also imposes limitations which would impair  the
ability  of the  Master Servicer  to foreclose  on an  affected Loan  during the
borrower's period of active  duty status. Moreover, the  Relief Act permits  the
extension  of a  Loan's maturity and  the re-adjustment of  its payment schedule
beyond the completion of military service. Thus,  in the event that such a  Loan
goes into default, there may be delays and losses occasioned by the inability to
realize upon the Property in a timely fashion.
 
JUNIOR MORTGAGES; RIGHTS OF SENIOR MORTGAGEES
 
     To  the extent that  the Loans comprising  the Trust Fund  for a Series are
secured by mortgages which are junior  to other mortgages held by other  lenders
or  institutional investors,  the rights  of the  Trust Fund  (and therefore the
Securityholders), as mortgagee under any  such junior mortgage, are  subordinate
to  those of any mortgagee  under any senior mortgage.  The senior mortgagee has
the right to receive hazard insurance and condemnation proceeds and to cause the
property securing the  Loan to be  sold upon default  of the mortgagor,  thereby
extinguishing thejunior mortgagee's lien unless the junior mortgagee asserts its
subordinate  interest in the  property in foreclosure  litigation and, possibly,
satisfies the  defaulted  senior mortgage.  A  junior mortgagee  may  satisfy  a
defaulted  senior loan in full and, in some states, may cure a default and bring
the senior loan  current, in  either event adding  the amounts  expended to  the
balance  due  on the  junior loan.  In most  states, absent  a provision  in the
mortgage or deed of  trust, no notice of  default is required to  be given to  a
junior mortgagee.
 
     The  standard  form  of the  mortgage  used by  most  institutional lenders
confers on the mortgagee the right both to receive all proceeds collected  under
any  hazard insurance policy and all awards made in connection with condemnation
proceedings, and to apply such proceeds  and awards to any indebtedness  secured
by the
 
                                       66
 
<PAGE>

<PAGE>
mortgage,  in such  order as  the mortgagee  may determine.  Thus, in  the event
improvements on the property are damaged or destroyed by fire or other casualty,
or in  the  event  the property  is  taken  by condemnation,  the  mortgagee  or
beneficiary  under senior  mortgages will  have the  prior right  to collect any
insurance proceeds payable  under a  hazard insurance  policy and  any award  of
damages  in  connection with  the  condemnation and  to  apply the  same  to the
indebtedness secured by the senior mortgages.  Proceeds in excess of the  amount
of  senior  mortgage  indebtedness,  in  most  cases,  may  be  applied  to  the
indebtedness of a junior mortgage.
 
     Another provision sometimes found  in the form of  the mortgage or deed  of
trust  used  by  institutional lenders  obligates  the mortgagor  to  pay before
delinquency all  taxes  and assessments  on  the  property and,  when  due,  all
encumbrances,  charges  and liens  on  the property  which  appear prior  to the
mortgage or  deed  of trust,  to  provide and  maintain  fire insurance  on  the
property,  to maintain and repair  the property and not  to commit or permit any
waste thereof, and to appear in  and defend any action or proceeding  purporting
to affect the property or the rights of the mortgagee under the mortgage. Upon a
failure  of the mortgagor to perform any  of these obligations, the mortgagee is
given the right under certain mortgages to perform the obligation itself, at its
election, with the mortgagor  agreeing to reimburse the  mortgagee for any  sums
expended  by the mortgagee on  behalf of the mortgagor.  All sums so expended by
the mortgagee become part of the indebtedness secured by the mortgage.
 
     The form  of credit  line trust  deed or  mortgage generally  used by  most
institutional  lenders which make Revolving Credit Line Loans typically contains
a 'future advance' clause, which  provides, in essence, that additional  amounts
advanced  to or on behalf of the borrower by the beneficiary or lender are to be
secured by the  deed of trust  or mortgage.  Any amounts so  advanced after  the
Cut-off  Date with  respect to any  Mortgage will  not be included  in the Trust
Fund. The priority of the  lien securing any advance  made under the clause  may
depend  in most states  on whether the deed  of trust or  mortgage is called and
recorded as a  credit line  deed of  trust or  mortgage. If  the beneficiary  or
lender  advances additional amounts, the advance is entitled to receive the same
priority as  amounts  initially  advanced  under the  trust  deed  or  mortgage,
notwithstanding  the fact that there may be  junior trust deeds or mortgages and
other liens which intervene between the date  of recording of the trust deed  or
mortgage  and  the date  of  the future  advance,  and notwithstanding  that the
beneficiary or  lender had  actual knowledge  of such  intervening junior  trust
deeds  or mortgages and other liens at the  time of the advance. In most states,
the trust  deed or  mortgage lien  securing  mortgage loans  of the  type  which
includes  home  equity credit  lines applies  retroactively to  the date  of the
original recording of the trust deed or mortgage, provided that the total amount
of advances  under the  home equity  credit  line does  not exceed  the  maximum
specified  principal amount of the recorded trust deed or mortgage, except as to
advances made after receipt  by the lender  of a written notice  of lien from  a
judgment lien creditor of the trustor.
 
THE TITLE I PROGRAM
 
     General.   Certain  of the  Loans contained  in a  Trust Fund  may be loans
insured under  the FHA  Title I  Credit Insurance  program created  pursuant  to
Sections 1 and 2(a) of the National Housing Act of 1934 (the 'Title I Program').
Under  the  Title I  Program,  the FHA  is  authorized and  empowered  to insure
qualified lending institutions  against losses  on eligible loans.  The Title  I
Program  operates as a coinsurance program in which the FHA insures up to 90% of
certain losses  incurred on  an individual  insured loan,  including the  unpaid
principal  balance of the loan, but only to the extent of the insurance coverage
available in the lender's FHA insurance  coverage reserve account. The owner  of
the loan bears the uninsured loss on each loan.
 
     The  types of loans which  are eligible for insurance  by the FHA under the
Title I Program include property improvement loans ('Property Improvement Loans'
or 'Title I Loans'). A  Property Improvement Loan or Title  I Loan means a  loan
made to finance actions or items that substantially protect or improve the basic
livability  or  utility of  a property  and  includes single  family improvement
loans.
 
     There are two  basic methods  of lending  or originating  such loans  which
include  a 'direct loan' or a 'dealer loan'.  With respect to a direct loan, the
borrower makes application directly  to a lender without  any assistance from  a
dealer,  which application  may be  filled out  by the  borrower or  by a person
acting at the direction of the borrower  who does not have a financial  interest
in the loan transaction, and the lender may disburse the loan proceeds solely to
the  borrower or jointly to  the borrower and other  parties to the transaction.
With respect  to  a dealer  loan,  the dealer,  who  has a  direct  or  indirect
financial  interest in the  loan transaction, assists  the borrower in preparing
the loan application  or otherwise assists  the borrower in  obtaining the  loan
from  lender and the lender may distribute  proceeds solely to the dealer or the
borrower or jointly to the borrower and the dealer or
 
                                       67
 
<PAGE>

<PAGE>
other parties. With respect  to a dealer  Title I Loan, a  dealer may include  a
seller, a contractor or supplier of goods or services.
 
     Loans insured under the Title I Program are required to have fixed interest
rates  and,  generally,  provide  for  equal  installment  payments  due weekly,
biweekly, semi-monthly or monthly, except that  a loan may be payable  quarterly
or  semi-annually in order  to correspond with the  borrower's irregular flow of
income. The first  or last payments  (or both) may  vary in amount  but may  not
exceed 150% of the regular installment payment, and the first payment may be due
no  later than two  months from the  date of the  loan. The note  must contain a
provision permitting full or partial prepayment  of the loan. The interest  rate
may  be established by the lender and must be fixed for the term of the loan and
recited in the note. Interest  on an insured loan must  accrue from the date  of
the  loan and be calculated  according to the actuarial  method. The lender must
assure that  the  note  and all  other  documents  evidencing the  loan  are  in
compliance with applicable federal, state and local laws.
 
     Each  insured  lender  is  required to  use  prudent  lending  standards in
underwriting individual loans  and to satisfy  the applicable loan  underwriting
requirements  under the Title  I Program prior  to its approval  of the loan and
disbursement of loan proceeds. Generally, the lender must exercise prudence  and
diligence  to determine whether the borrower and  any co-maker is solvent and an
acceptable credit risk, with a reasonable  ability to make payments on the  loan
obligation.  The lender's credit  application and review  must determine whether
the borrower's income will be adequate to meet the periodic payments required by
the loan, as well as the borrower's other housing and recurring expenses,  which
determination  must  be made  in  accordance with  the  expense-to-income ratios
published by the Secretary of HUD.
 
     Under the  Title  I  Program,  the  FHA does  not  review  or  approve  for
qualification  for insurance the individual loans insured thereunder at the time
of approval by  the lending  institution (as is  typically the  case with  other
federal  loan  programs).  If, after  a  loan  has been  made  and  reported for
insurance  under  the  Title  I  Program,  the  lender  discovers  any  material
misstatement  of  fact  or that  the  loan  proceeds have  been  misused  by the
borrower, dealer or any other party, it  shall promptly report this to the  FHA.
In  such case, provided  that the validity of  any lien on  the property has not
been impaired, the insurance of the loan  under the Title I Program will not  be
affected  unless such material misstatements of  fact or misuse of loan proceeds
was caused by (or was knowingly sanctioned by) the lender or its employees.
 
     Requirements for Title I Loans.   The maximum principal amount for Title  I
Loans  must not exceed the  actual cost of the  project plus any applicable fees
and charges allowed under the Title I Program; provided that such maximum amount
does not exceed $25,000 (or the  current applicable amount) for a single  family
property improvement loan. Generally, the term of a Title I Loan may not be less
than  six months nor  greater than 20 years  and 32 days.  A borrower may obtain
multiple Title I Loans with respect  to multiple properties, and a borrower  may
obtain  more than one  Title I Loan with  respect to a  single property, in each
case as long as the total outstanding balance  of all Title I Loans in the  same
property  does not exceed the  maximum loan amount for the  type of Title I Loan
thereon having the highest permissible loan amount.
 
     Borrower eligibility for a Title I Loan requires that the borrower have  at
least  a one-half interest  in either fee  simple title to  the real property, a
lease thereof for a term expiring at least six months after the final maturityof
the Title I Loan or a recorded land installment contract for the purchase of the
real property, and that the borrower have equity in the property being  improved
at  least equal to  the amount of the  Title I Loan if  such loan amount exceeds
$15,000. Any Title I Loan in excess of $7,500 must be secured by a recorded lien
on the improved  property which  is evidenced  by a  mortgage or  deed of  trust
executed by the borrower and all other owners in fee simple.
 
     The  proceeds from  a Title  I Loan  may be  used only  to finance property
improvements which  substantially protect  or improve  the basic  livability  or
utility  of the property as disclosed in  the loan application. The Secretary of
HUD has published a list of items  and activities which cannot be financed  with
proceeds  from any Title I Loan  and from time to time  the Secretary of HUD may
amend such list  of items and  activities. With  respect to any  dealer Title  I
Loan,  before  the  lender may  disburse  funds,  the lender  must  have  in its
possession a  completion certificate  on  a HUD  approved  form, signed  by  the
borrower  and the dealer. With respect to any direct Title I Loan, the lender is
required to obtain, promptly upon completion  of the improvements but not  later
than  six months  after disbursement  of the  loan proceeds  with one  six month
extension if necessary, a  completion certificate, signed  by the borrower.  The
lender  is required to conduct  an on-site inspection on  any Title I Loan where
the principal obligation is $7,500 or more, and on any direct Title I Loan where
the borrower fails to submit a completion certificate.
 
                                       68
 
<PAGE>

<PAGE>
     FHA Insurance Coverage.  Under the  Title I Program the FHA establishes  an
insurance  coverage reserve  account for  each lender  which has  been granted a
Title I insurance contract. The amount of insurance coverage in this account  is
10%  of the amount disbursed, advanced or  expended by the lender in originating
or purchasing eligible  loans registered with  FHA for Title  I insurance,  with
certain  adjustments. The balance  in the insurance  coverage reserve account is
the maximum amount of insurance claims the  FHA is required to pay. Loans to  be
insured  under the Title I  Program will be registered  for insurance by the FHA
and the insurance coverage  attributable to such loans  will be included in  the
insurance  coverage  reserve account  for the  originating or  purchasing lender
following the receipt  and acknowledgment by  the FHA  of a loan  report on  the
prescribed  form pursuant to the  Title I regulations. The  FHA charges a fee of
0.50% per annum of the net proceeds (the original balance) of any eligible  loan
so  reported and acknowledged  for insurance by the  originating lender. The FHA
bills the lender  for the insurance  premium on each  insured loan annually,  on
approximately the anniversary date of the loan's origination. If an insured loan
is prepaid during the year, FHA will not refund or abate the insurance premium.
 
     Under  the  Title I  Program  the FHA  will  reduce the  insurance coverage
available in the lender's FHA insurance coverage reserve account with respect to
loans insured under the lender's contract of insurance by (i) the amount of  the
FHA  insurance claims  approved for payment  relating to such  insured loans and
(ii) the amount of insurance coverage attributable to insured loans sold by  the
lender,  and such insurance coverage may be reduced for any FHA insurance claims
rejected by the FHA. The balance of the lender's FHA insurance coverage  reserve
account  will be further adjusted  as required under Title I  or by the FHA, and
the insurance coverage  therein may  be earmarked with  respect to  each or  any
eligible  loans insured thereunder, if a  determination is made by the Secretary
of HUD that it is in its interest to do so. Originations and acquisitions of new
eligible loans will continue to  increase a lender's insurance coverage  reserve
account  balance  by  10%  of  the amount  disbursed,  advanced  or  expended in
originating or  acquiring  such  eligible  loans registered  with  the  FHA  for
insurance under the Title I Program. The Secretary of HUD may transfer insurance
coverage  between  insurance  coverage  reserve  accounts  with  earmarking with
respect to  a  particular  insured  loan  or  group  of  insured  loans  when  a
determination is made that it is in the Secretary's interest to do so.
 
     The  lender may transfer (except as  collateral in a bona fide transaction)
insured loans and loans reported for insurance only to another qualified  lender
under  a  valid  Title  I  contract of  insurance.  Unless  an  insured  loan is
transferred with recourse or with a  guaranty or repurchase agreement, the  FHA,
upon  receipt of written notification of the transfer of such loan in accordance
with the  Title I  regulations, will  transfer from  the transferor's  insurance
coverage  reserve account to the transferee's insurance coverage reserve account
an amount, if available, equal  to 10% of the actual  purchase price or the  net
unpaid  principal balance of  such loan (whichever is  less). However, under the
Title I Program not more than $5,000 in insurance coverage shall be  transferred
to or from a lender's insurance coverage reserve account during any October 1 to
September 30 period without the prior approval of the Secretary of HUD.
 
     Claims  Procedures Under Title I.  Under the Title I Program the lender may
accelerate an  insured loan  following a  default on  such loan  only after  the
lender  or its agent has contacted the  borrower in a face-to-face meeting or by
telephone to discuss the reasons  for the default and to  seek its cure. If  the
borrower  does not  cure the  default or  agree to  a modification  agreement or
repayment plan, the  lender will  notify the  borrower in  writing that,  unless
within  30 days the default is cured  or the borrower enters into a modification
agreement or  repayment plan,  the loan  will be  accelerated and  that, if  the
default  persists, the lender  will report the default  to an appropriate credit
agency. The lender may rescind the  acceleration of maturity after full  payment
is  due and  reinstate the loan  only if  the borrower brings  the loan current,
executes a modification agreement or agrees to an acceptable repayment plan.
 
     Following acceleration of maturity upon a secured Title I Loan, the  lender
may  either (a) proceed  against the property under  any security instrument, or
(b) make a claim under the lender's contract of insurance. If the lender chooses
to proceed against the property under a security instrument (or if it accepts  a
voluntary  conveyance  or surrender  of the  property), the  lender may  file an
insurance claim only with the prior approval of the Secretary of HUD.
 
     When a lender  files an  insurance claim  with the  FHA under  the Title  I
Program,  the FHA reviews the claim, the complete loan file and documentation of
the lender's  efforts to  obtain  recourse against  any  dealer who  has  agreed
thereto,  certification of  compliance with applicable  state and  local laws in
carrying out any foreclosure or repossession,  and evidence that the lender  has
properly filed proofs of claims, where the borrower
 
                                       69
 
<PAGE>

<PAGE>
is  bankrupt or deceased. Generally,  a claim for reimbursement  for loss on any
Title I Loan must be filed with the FHA no later than nine months after the date
of default  of such  loan. Concurrently  with filing  the insurance  claim,  the
lender shall assign to the United States of America the lender's entire interest
in  the loan note (or a judgment in lieu  of the note), in any security held and
in any  claim filed  in any  legal  proceedings. If,  at the  time the  note  is
assigned to the United States, the Secretary has reason to believe that the note
is not valid or enforceable against the borrower, the FHA may deny the claim and
reassign  the note to the lender. If  either such defect is discovered after the
FHA has paid  a claim, the  FHA may require  the lender to  repurchase the  paid
claim  and to accept a reassignment of the loan note. If the lender subsequently
obtains a valid and  enforceable judgment against the  borrower, the lender  may
resubmit  a new insurance claim with an  assignment of the judgment. The FHA may
contest any insurance claim and make a demand for repurchase of the loan at  any
time  up to two years from the date  the claim was certified for payment and may
do so thereafter in the event of  fraud or misrepresentation on the part of  the
lender.
 
     Under  the Title I  Program the amount  of an FHA  insurance claim payment,
when made, is  equal to  the Claimable  Amount, up  to the  amount of  insurance
coverage  in the lender's  insurance coverage reserve  account. For the purposes
hereof, the 'Claimable Amount' means an amount  equal to 90% of the sum of:  (a)
the  unpaid loan obligation  (net unpaid principal  and the uncollected interest
earned to  the date  of default)  with  adjustments thereto  if the  lender  has
proceeded  against property securing  such loan; (b) the  interest on the unpaid
amount of  the loan  obligation from  the date  of default  to the  date of  the
claim's  initial submission for payment plus 15 calendar days (but not to exceed
9 months from the date of default), calculated at the rate of 7% per annum;  (c)
the uncollected court costs; (d) the attorney's fees not to exceed $500; and (e)
the expenses for recording the assignment of the security to the United States.
 
CONSUMER PROTECTION LAWS
 
     Numerous  federal  and state  consumer  protection laws  impose substantive
requirements upon mortgage lenders in connection with the origination, servicing
and enforcement of loans secured by Single Family Properties. These laws include
the federal Truth-in-Lending Act and  Regulation Z promulgated thereunder,  Real
Estate  Settlement Procedures Act and Regulation B promulgated thereunder, Equal
Credit Opportunity Act, Fair Credit Billing  Act, Fair Credit Reporting Act  and
related  statutes and regulations. In particular, Regulation Z, requires certain
disclosures to the borrowers regarding the terms of the Loans; the Equal  Credit
Opportunity  Act and Regulation B promulgated thereunder prohibit discrimination
on the  basis of  age,  race, color,  sex,  religion, marital  status,  national
origin,  receipt of  public assistance  or the exercise  of any  right under the
Consumer Credit Protection  Act, in  the extension  of credit;  the Fair  Credit
Reporting  Act  regulates the  use and  reporting  of information  relatedto the
borrower's credit experience. Certain provisions  of these laws impose  specific
statutory  liabilities upon lenders  who fail to  comply therewith. In addition,
violations of such laws may limit the  ability of the Sellers to collect all  or
part  of the principal of or interest on the Loans and could subject the Sellers
and in some cases their assignees to damages and administrative enforcement.
 
                                       70


<PAGE>

<PAGE>
                        FEDERAL INCOME TAX CONSEQUENCES
 
GENERAL
 
     The  following is a summary of  the anticipated material federal income tax
consequences of the purchase, ownership,  and disposition of the Securities  and
is  based on advice of  Brown & Wood LLP, special  counsel to the Depositor. The
summary is based upon  the provisions of the  Code, the regulations  promulgated
thereunder,  including, where applicable, proposed regulations, and the judicial
and administrative rulings and decisions now in effect, all of which are subject
to change  or  possible  differing interpretations.  The  statutory  provisions,
regulations,  and  interpretations on  which  this interpretation  is  based are
subject to change, and such a change could apply retroactively.
 
     The summary does  not purport to  deal with all  aspects of federal  income
taxation  that  may affect  particular investors  in  light of  their individual
circumstances, nor with certain types of investors subject to special  treatment
under the federal income tax laws. This summary focuses primarily upon investors
who  will  hold Securities  as 'capital  assets'  (generally, property  held for
investment) within the  meaning of Section  1221 of  the Code, but  much of  the
discussion  is applicable to other investors  as well. Prospective Investors are
advised to consult their own tax  advisers concerning the federal, state,  local
and  any  other  tax  consequences  to  them  of  the  purchase,  ownership  and
disposition of the Securities.
 
     The federal  income tax  consequences  to Holders  will vary  depending  on
whether  (i) the Securities of a Series  are classified as indebtedness; (ii) an
election is made  to treat the  Trust Fund  relating to a  particular Series  of
Securities  as a  real estate  mortgage investment  conduit ('REMIC')  under the
Internal Revenue Code  of 1986, as  amended (the 'Code');  (iii) the  Securities
represent  an ownership interest  in some or  all of the  assets included in the
Trust Fund for a  Series; or (iv) an  election is made to  treat the Trust  Fund
relating to a particular Series of Certificates as a partnership. The Prospectus
Supplement for each Series of Securities will specify how the Securities will be
treated  for  federal  income tax  purposes  and  will discuss  whether  a REMIC
election, if any, will be made with respect to such Series. Prior to issuance of
each Series of Securities, the Depositor  shall file with the Commission a  Form
8-K  on behalf of the  related Trust Fund containing an  opinion of Brown & Wood
LLP with respect  to the validity  of the information  set forth under  'Federal
Income Tax Consequences' herein and in the related Prospectus Supplement.
 
TAXATION OF DEBT SECURITIES
 
     Status  as Real Property Loans. Except  to the extent otherwise provided in
the related  Prospectus Supplement,  Brown  & Wood  LLP  will have  advised  the
Depositor  that: (i) Securities held by a domestic building and loan association
will constitute 'loans... secured  by an interest in  real property' within  the
meaning  of Code Section  7701(a)(19)(C)(v); and (ii) Securities  held by a real
estate investment trust will constitute 'real estate assets' within the  meaning
of  Code  Section 856(c)(5)(A)  and interest  on  Securities will  be considered
'interest on obligations secured by mortgages  on real property or on  interests
in real property' within the meaning of Code Section 856(c)(3)(B).
 
     The Small Business Job Protection Act of 1996, as part of the repeal of the
bad  debt reserve  method for thrift  institutions, repealed  the application of
Code Section 593(d) to any taxable year beginning after December 31, 1995.
 
     Interest  and   Acquisition  Discount.   Securities  representing   regular
interests  in a REMIC  ('Regular Interest Securities')  are generally taxable to
holders in the  same manner as  evidences of indebtedness  issued by the  REMIC.
Stated  interest on the Regular Interest  Securities will be taxable as ordinary
income and taken into account using the accrual method of accounting, regardless
of the Holder's normal  accounting method. Interest  (other than original  issue
discount)  on  Securities  (other  than Regular  Interest  Securities)  that are
characterized as indebtedness for federal income tax purposes will be includible
in income  by  holders  thereof  in  accordance  with  their  usual  methods  of
accounting. Securities characterized as debt for federal income tax purposes and
Regular  Interest  Securities will  be referred  to hereinafter  collectively as
'Debt Securities.'
 
     Debt Securities that are Compound Interest Securities will, and certain  of
the other Debt Securities may, be issued with 'original issue discount' ('OID').
The  following discussion is based in part  on the rules governing OID which are
set forth in Sections 1271-1275 of the Code and the Treasury regulations  issued
thereunder on
 
                                       71
 
<PAGE>

<PAGE>
February  2, 1994  (the 'OID Regulations').  A Holder should  be aware, however,
that the OID Regulations  do not adequately address  certain issues relevant  to
prepayable securities, such as the Debt Securities.
 
     In  general,  OID, if  any, will  equal the  difference between  the stated
redemption price at maturity of a Debt Security and its issue price. A holder of
a Debt  Security must  include such  OID in  gross income  as ordinary  interest
income  as it accrues under a method  taking into account an economic accrual of
the discount. In  general, OID  must be  included in  income in  advance of  the
receipt  of  the cash  representing that  income. The  amount of  OID on  a Debt
Security will be considered to  be zero if it is  less than a de minimis  amount
determined under the Code.
 
     The  issue  price  of  a  Debt  Security is  the  first  price  at  which a
substantial amount  of Debt  Securities of  that class  are sold  to the  public
(excluding  bond houses, brokers,  underwriters or wholesalers).  If less than a
substantial amount of a particular class of Debt Securities is sold for cash  on
or  prior to the  related Closing Date, the  issue price for  such class will be
treated as the fair market value of  such class on such Closing Date. The  issue
price  of  a Debt  Security also  includes the  amount paid  by an  initial Debt
Security holder for accrued interest that relates to a period prior to the issue
date of the Debt  Security. The stated  redemption price at  maturity of a  Debt
Security  includes  the  original principal  amount  of the  Debt  Security, but
generally will  not  include distributions  of  interest if  such  distributions
constitute 'qualified stated interest.'
 
     Under  the  OID  Regulations,  qualified  stated  interest  generally means
interest payable at a single fixed rate or qualified variable rate (as described
below) provided  that  such interest  payments  are unconditionally  payable  at
intervals  of one year or less during the  entire term of the Debt Security. The
OID Regulations state that interest payments are unconditionally payable only if
a late payment or nonpayment is expected to be penalized or reasonable  remedies
exist  to  compel  payment.  Certain Debt  Securities  may  provide  for default
remedies in the event of late payment or nonpayment of interest. The interest on
such Debt Securities  will be unconditionally  payable and constitute  qualified
stated  interest, not OID. However, absent clarification of the OID Regulations,
where Debt Securities do not provide for default remedies, the interest payments
will be included in the Debt Security's stated redemption price at maturity  and
taxed  as OID.  Interest is  payable at  a single  fixed rate  only if  the rate
appropriately takes into account  the length of  the interval between  payments.
Distributions  of interest  on Debt  Securities with  respect to  which deferred
interest will accrue, will not constitute qualified stated interest payments, in
which case  the stated  redemption price  at maturity  of such  Debt  Securities
includes  all distributions of interest as  well as principal thereon. Where the
interval between  the issue  date and  the  first Distribution  Date on  a  Debt
Security  is  either  longer or  shorter  than the  interval  between subsequent
Distribution Dates, all or  part of the  interest foregone, in  the case of  the
longer  interval, and all of the additional interest, in the case of the shorter
interval, will be included in the stated redemption price at maturity and tested
under the de minimis rule described below. In the case of a Debt Security with a
long first period which has non-de minimis OID, all stated interest in excess of
interest payable at the effective interest  rate for the long first period  will
be  included in the  stated redemption price  at maturity and  the Debt Security
will generally have OID. Holders of Debt Securities should consult their own tax
advisors to determine the issue price and stated redemption price at maturity of
a Debt Security.
 
     Under the de minimis rule, OID on a Debt Security will be considered to  be
zero  if such OID is less than 0.25%  of the stated redemption price at maturity
of the Debt  Security multiplied by  the weighted average  maturity of the  Debt
Security.  For this purpose, the weighted  average maturity of the Debt Security
is computed as the sum  of the amounts determined  by multiplying the number  of
full  years (i.e., rounding down  partial years) from the  issue date until each
distribution in reduction of stated redemption price at maturity is scheduled to
be made by a fraction, the numerator of which is the amount of each distribution
included in the stated redemption price at maturity of the Debt Security and the
denominator of which  is the  stated redemption price  at maturity  of the  Debt
Security.  Holders generally  must report de  minimis OID pro  rata as principal
payments are received, and such income will be capital gain if the Debt Security
is held as a capital asset. However, accrual method holders may elect to  accrue
all de minimis OID as well as market discount under a constant interest method.
 
     Debt  Securities may  provide for  interest based  on a  qualified variable
rate. Under the OID Regulations, interest  is treated as payable at a  qualified
variable rate and not as contingent interest if, generally, (i) such interest is
unconditionally  payable at  least annually,  (ii) the  issue price  of the debt
instrument does not exceed the total noncontingent principal payments and  (iii)
interest  is based  on a  'qualified floating rate,'  an 'objective  rate,' or a
combination of 'qualified floating rates' that  do not operate in a manner  that
significantly  accelerates or defers interest payments on such Debt Security. In
the case of Compound Interest Securities, certain Interest
 
                                       72
 
<PAGE>

<PAGE>
Weighted  Securities  (as  defined  herein),  and  certain  of  the  other  Debt
Securities,  none  of  the  payments under  the  instrument  will  be considered
qualified stated interest, and thus the aggregate amount of all payments will be
included in the stated redemption price.
 
     The Internal Revenue Services (the 'IRS') recently issued final regulations
(the 'Contingent Regulations') governing the  calculation of OID on  instruments
having  contingent interest payments. The Contingent Regulations specifically do
not apply for purposes  of calculating OID on  debt instruments subject to  Code
Section 1272(a)(6), such as the Debt Security. Additionally, the OID Regulations
do  not contain  provisions specifically  interpreting Code  Section 1272(a)(6).
Until the Treasury issues guidance to the contrary, the Trustee intends to  base
its  computation on Code Section 1272(a)(6) and the OID Regulations as described
in this Prospectus.  However, because  no regulatory  guidance currently  exists
under  Code Section 1272(a)(6), there can  be no assurance that such methodology
represents the correct manner of calculating OID.
 
     The holder of a Debt Security issued with OID must include in gross income,
for all days during its taxable year  on which it holds such Debt Security,  the
sum  of the 'daily portions' of such  original issue discount. The amount of OID
includible in income  by a holder  will be  computed by allocating  to each  day
during  a taxable year  a pro rata  portion of the  original issue discount that
accrued during the relevant accrual period. In the case of a Debt Security  that
is  not a Regular Interest Security and  the principal payments on which are not
subject to acceleration resulting from prepayments  on the Loans, the amount  of
OID includible in income of a Holder for an accrual period (generally the period
over  which interest accrues on  the debt instrument) will  equal the product of
the yield to maturity of the Debt  Security and the adjusted issue price of  the
Debt  Security,  reduced  by  any payments  of  qualified  stated  interest. The
adjusted issue price is the sum of  its issue price plus prior accruals or  OID,
reduced  by the total  payments made with  respect to such  Debt Security in all
prior periods, other than qualified stated interest payments.
 
     The amount  of  OID  to be  included  in  income  by a  holder  of  a  debt
instrument,  such as certain Classes of the  Debt Securities, that is subject to
acceleration  due  to  prepayments  on  other  debt  obligations  securing  such
instruments  (a 'Pay-Through Security'), is computed  by taking into account the
anticipated rate  of prepayments  assumed in  pricing the  debt instrument  (the
'Prepayment  Assumption'). The amount of OID  that will accrue during an accrual
period on a Pay-Through Security  is the excess (if any)  of the sum of (a)  the
present  value of all payments remaining to  be made on the Pay-Through Security
as of the close of  the accrual period and (b)  the payments during the  accrual
period  of amounts  included in the  stated redemption price  of the Pay-Through
Security, over  the adjusted  issue price  of the  Pay-Through Security  at  the
beginning  of the accrual period. The present value of the remaining payments is
to be  determined on  the basis  of three  factors: (i)  the original  yield  to
maturity  of the Pay-Through Security (determined on the basis of compounding at
the end of  each accrual  period and  properly adjusted  for the  length of  the
accrual  period), (ii) events which have occurred  before the end of the accrual
period and (iii)  the assumption  that the remaining  payments will  be made  in
accordance with the original Prepayment Assumption. The effect of this method is
to increase the portions of OID required to be included in income by a Holder to
take  into account prepayments with respect to  the Loans at a rate that exceeds
the Prepayment Assumption, and to decrease  (but not below zero for any  period)
the  portions of original issue discount required  to be included in income by a
Holder of a Pay-Through Security to  take into account prepayments with  respect
to  the Loans at a rate that  is slower than the Prepayment Assumption. Although
original issue discount will  be reported to  Holders of Pay-Through  Securities
based  on the Prepayment  Assumption, no representation is  made to Holders that
Loans will be prepaid at that rate or at any other rate.
 
     The Depositor may adjust the accrual of OID on a Class of Regular  Interest
Securities  (or other regular interests in a REMIC) in a manner that it believes
to be appropriate, to take account of realized losses on the Loans, although the
OID Regulations do not provide for such adjustments. If the IRS were to  require
that  OID be accrued without such adjustments, the  rate of accrual of OID for a
Class of Regular Interest Securities could increase.
 
     Certain classes of Regular Interest Securities may represent more than  one
class  of  REMIC regular  interests. Unless  otherwise  provided in  the related
Prospectus Supplement, the  Trustee intends,  based on the  OID Regulations,  to
calculate  OID on such  Securities as if,  solely for the  purposes of computing
OID, the separate regular interests were a single debt instrument.
 
     A subsequent holder of a Debt Security will also be required to include OID
in gross income,  but such  a holder  who purchases  such Debt  Security for  an
amount   that  exceeds   its  adjusted   issue  price   will  be   entitled  (as
 
                                       73
 
<PAGE>

<PAGE>
will an initial  holder who pays  more than  a Debt Security's  issue price)  to
offset such OID by comparable economic accruals of portions of such excess.
 
     Effects  of Defaults and Delinquencies.  Holders will be required to report
income with respect to  the related Securities under  an accrual method  without
giving  effect  to  delays and  reductions  in distributions  attributable  to a
default or delinquency on the Loans, except  possibly to the extent that it  can
be  established that such amounts are uncollectible.  As a result, the amount of
income (including OID) reported  by a holder  of such a  Security in any  period
could significantly exceed the amount of cash distributed to such holder in that
period.  The holder  will eventually be  allowed a  loss (or will  be allowed to
report a lesser amount  of income) to  the extent that  the aggregate amount  of
distributions  on the  Securities is  deducted as  a result  of a  Loan default.
However, the timing  and character of  such losses or  reductions in income  are
uncertain  and, accordingly, holders of Securities  should consult their own tax
advisors on this point.
 
     Interest Weighted Securities.  It is not clear how income should be accrued
with respect to Regular Interest  Securities or Stripped Securities (as  defined
under ' -- Tax Status as a Grantor Trust; General' herein) the payments on which
consist  solely or primarily of a specified  portion of the interest payments on
qualified mortgages  held  by the  REMIC  or on  Loans  underlying  Pass-Through
Securities  ('Interest  Weighted Securities').  The Issuer  intends to  take the
position that  all of  the income  derived from  an Interest  Weighted  Security
should  be treated as  OID and that the  amount and rate of  accrual of such OID
should be calculated by  treating the Interest Weighted  Security as a  Compound
Interest Security. However, in the case of Interest Weighted Securities that are
entitled  to some payments of principal and that are Regular Interest Securities
the Internal Revenue Service could assert  that income derived from an  Interest
Weighted  Security  should be  calculated  as if  the  Security were  a security
purchased at a premium equal to the excess of the price paid by such holder  for
such  Security over its stated principal amount,  if any. Under this approach, a
holder would be entitled to  amortize such premium only if  it has in effect  an
election  under  Section  171 of  the  Code  with respect  to  all  taxable debt
instruments held by such holder, as described below. Alternatively, the Internal
Revenue Service  could  assert that  an  Interest Weighted  Security  should  be
taxable  under the rules  governing bonds issued  with contingent payments. Such
treatment may be more  likely in the case  of Interest Weighted Securities  that
are  Stripped Securities as  described below. See  ' -- Tax  Status as a Grantor
Trust -- Discount or Premium on Pass-Through Securities.'
 
     Variable Rate Debt  Securities.   In the  case of  Debt Securities  bearing
interest  at a rate that varies directly,  according to a fixed formula, with an
objective index,  it  appears  that (i)  the  yield  to maturity  of  such  Debt
Securities  and (ii) in the case of Pay-Through Securities, the present value of
all payments remaining to be made on such Debt Securities, should be  calculated
as  if the interest  index remained at  its value as  of the issue  date of such
Securities. Because the proper method of adjusting accruals of OID on a variable
rate Debt Security is uncertain, holders of variable rate Debt Securities should
consult their  own tax  advisers  regarding the  appropriate treatment  of  such
Securities for federal income tax purposes.
 
     Market  Discount.  A purchaser  of a Security may  be subject to the market
discount rules of Sections 1276-1278 of the Code. A Holder that acquires a  Debt
Security  with more  than a  prescribed de  minimis amount  of 'market discount'
(generally, the excess  of the principal  amount of the  Debt Security over  the
purchaser's  purchase price) will be required to include accrued market discount
in income  as ordinary  income  in each  month, but  limited  to an  amount  not
exceeding  the principal  payments on the  Debt Security received  in that month
and, if the Securities are sold,  the gain realized. Such market discount  would
accrue  in  a manner  to be  provided  in Treasury  regulations but,  until such
regulations are issued, such market discount would in general accrue either  (i)
on  the basis of a constant yield (in the case of a Pay-Through Security, taking
into account a prepayment assumption) or (ii) in the ratio of (a) in the case of
Securities (or in the  case of a Pass-Through  Security (as defined herein),  as
set  forth below, the Loans underlying such Security) not originally issued with
original issue discount, stated interest payable in the relevant period to total
stated interest remaining to be  paid at the beginning of  the period or (b)  in
the case of Securities (or, in the case of a Pass-Through Security, as described
below,  the Loans underlying such Security) originally issued at a discount, OID
in the relevant period to total OID remaining to be paid.
 
     Section 1277 of the Code provides that, regardless of the origination  date
of  the Debt Security (or,  in the case of  a Pass-Through Security, the Loans),
the excess of interest paid or accrued  to purchase or carry a Security (or,  in
the  case of a Pass-Through Security,  as described below, the underlying Loans)
with market discount  over interest received  on such Security  is allowed as  a
current deduction only to the extent such excess
 
                                       74
 
<PAGE>

<PAGE>
is  greater than  the market  discount that accrued  during the  taxable year in
which such interest expense  was incurred. In general,  the deferred portion  of
any interest expense will be deductible when such market discount is included in
income,  including upon the sale, disposition,  or repayment of the Security (or
in the case of a Pass-Through Security, an underlying Loan). A holder may  elect
to  include market  discount in  income currently as  it accrues,  on all market
discount obligations  acquired  by such  holder  during the  taxable  year  such
election  is made and thereafter, in which  case the interest deferral rule will
not apply.
 
     Premium.  A holder  who purchases a Debt  Security (other than an  Interest
Weighted  Security to  the extent  described above) at  a cost  greater than its
stated redemption  price  at maturity,  generally  will be  considered  to  have
purchased the Security at a premium, which it may elect to amortize as an offset
to  interest income on such Security (and not as a separate deduction item) on a
constant yield method.  Although no  regulations addressing  the computation  of
premium  accrual on securities  similar to the Securities  have been issued, the
legislative history of the 1986 Act indicates  that premium is to be accrued  in
the  same manner as market discount. Accordingly, it appears that the accrual of
premium on  a Class  of  Pay-Through Securities  will  be calculated  using  the
prepayment  assumption used in pricing such Class. If a holder makes an election
to amortize premium on a Debt Security, such election will apply to all  taxable
debt  instruments (including  all REMIC  regular interests  and all pass-through
certificates  representing  ownership   interests  in  a   trust  holding   debt
obligations)  held by the holder  at the beginning of  the taxable year in which
the election is made, and to all taxable debt instruments acquired thereafter by
such holder, and will be irrevocable without the consent of the IRS.  Purchasers
who pay a premium for the Securities should consult their tax advisers regarding
the election to amortize premium and the method to be employed.
 
     On June 27, 1996 the IRS issued proposed regulations (the 'Amortizable Bond
Premium  Regulations') dealing with amortizable  bond premium. These regulations
specifically do not apply to prepayable debt instruments subject to Code Section
1272(a)(6) such as  the Securities. Absent  further guidance from  the IRS,  the
Trustee  intends to account for amortizable bond premium in the manner described
above. Prospective  purchasers  of  the  Securities  should  consult  their  tax
advisors  regarding  the possible  application of  the Amortizable  Bond Premium
Regulations.
 
     Election to  Treat  All Interest  as  Original  Issue Discount.    The  OID
Regulations  permit a holder of a Debt Security to elect to accrue all interest,
discount (including de minimis market or original issue discount) and premium in
income as  interest,  based on  a  constant  yield method  for  Debt  Securities
acquired  on or after  April 4, 1994. If  such an election were  to be made with
respect to a Debt Security with market discount, the holder of the Debt Security
would be deemed to have made an  election to include in income currently  market
discount  with respect to all other debt instruments having market discount that
such holder of the  Debt Security acquires  during the year  of the election  or
thereafter.  Similarly, a holder of a Debt Security that makes this election for
a Debt Security that  is acquired at a  premium will be deemed  to have made  an
election  to amortize bond  premium with respect to  all debt instruments having
amortizable bond premium  that such  holder owns  or acquires.  The election  to
accrue interest, discount and premium on a constant yield method with respect to
a Debt Security is irrevocable.
 
TAXATION OF THE REMIC AND ITS HOLDERS
 
     General.    In the  opinion of  Brown &  Wood LLP,  special counsel  to the
Depositor, if a REMIC election is made  with respect to a Series of  Securities,
then  the arrangement by which the Securities  of that Series are issued will be
treated as a REMIC as long as all of the provisions of the applicable  Agreement
are  complied with and the statutory  and regulatory requirements are satisfied.
Securities will be designated as 'Regular Interests' or 'Residual Interests'  in
a REMIC, as specified in the related Prospectus Supplement.
 
     Except  to the extent specified otherwise  in a Prospectus Supplement, if a
REMIC election is made  with respect to a  Series of Securities, (i)  Securities
held by a domestic building and loan association will constitute 'a regular or a
residual   interest   in  a   REMIC'  within   the   meaning  of   Code  Section
7701(a)(19)(C)(xi) (assuming that at least 95% of the REMIC's assets consist  of
cash,  government securities, 'loans  secured by an  interest in real property,'
and other types of  assets described in Code  Section 7701(a)(19)(C)); and  (ii)
Securities  held by a real estate  investment trust will constitute 'real estate
assets' within the meaning of Code Section 856(c)(6)(B), and income with respect
to the  Securities  will  be  considered 'interest  on  obligations  secured  by
mortgages  on real property or on interests in real property' within the meaning
of Code Section 856(c)(3)(B) (assuming, for both purposes, that at least 95%  of
the  REMIC's assets  are qualifying  assets). If  less than  95% of  the REMIC's
 
                                       75
 
<PAGE>

<PAGE>
assets consist of assets described  in (i) or (ii)  above, then a Security  will
qualify  for the tax treatment described in (i), (ii) or (iii) in the proportion
that such REMIC assets are qualifying assets.
 
     The Small Business Job Protection Act of 1996, as part of the repeal of the
bad debt reserve  method for  thrift institutions, repealed  the application  of
Code Section 593(d) to any taxable year beginning after December 31, 1995.
 
REMIC EXPENSES; SINGLE CLASS REMICS
 
     As  a general  rule, all  of the  expenses of  a REMIC  will be  taken into
account by holders of the Residual Interest Securities. In the case of a 'single
class  REMIC,'  however,  the  expenses   will  be  allocated,  under   Treasury
regulations,  among  the  holders of  the  Regular Interest  Securities  and the
holders of the Residual Interest Securities (as defined herein) on a daily basis
in proportion to the relative amounts of income accruing to each Holder on  that
day. In the case of a holder of a Regular Interest Security who is an individual
or a 'pass-through interest holder' (including certain pass-through entities but
not  including real estate investment trusts),  such expenses will be deductible
only to  the  extent that  such  expenses, plus  other  'miscellaneous  itemized
deductions'  of the Holder, exceed 2% of such Holder's adjusted gross income. In
addition, for taxable  years beginning after  December 31, 1990,  the amount  of
itemized  deductions otherwise allowable for the  taxable year for an individual
whose adjusted gross income exceeds the applicable amount (which amount will  be
adjusted  for inflation for taxable years  beginning after 1990) will be reduced
by the  lesser of  (i)  3% of  the  excess of  adjusted  gross income  over  the
applicable  amount, or (ii)  80% of the amount  of itemized deductions otherwise
allowable for such taxable year. The reduction or disallowance of this deduction
may have a significant impact on the  yield of the Regular Interest Security  to
such  a Holder. In  general terms, a single  class REMIC is  one that either (i)
would qualify, under  existing Treasury regulations,  as a grantor  trust if  it
were  not a REMIC (treating  all interests as ownership  interests, even if they
would be classified as debt for federal income tax purposes) or (ii) is  similar
to  such a trust and which is  structured with the principal purpose of avoiding
the single  class  REMIC  rules.  Unless  otherwise  specified  in  the  related
Prospectus Supplement, the expenses of the REMIC will be allocated to holders of
the related residual interest securities.
 
TAXATION OF THE REMIC
 
     General.   Although  a REMIC  is a separate  entity for  federal income tax
purposes, a REMIC  is not  generally subject  to entity-level  tax. Rather,  the
taxable  income or net loss of  a REMIC is taken into  account by the holders of
residual interests.  As described  above, the  regular interests  are  generally
taxable as debt of the REMIC.
 
     Calculation  of REMIC Income.  The taxable income or net loss of a REMIC is
determined under an accrual method  of accounting and in  the same manner as  in
the  case of  an individual, with  certain adjustments. In  general, the taxable
income or net loss will be the difference between (i) the gross income  produced
by the REMIC's assets, including stated interest and any original issue discount
or  market discount  on loans and  other assets, and  (ii) deductions, including
stated  interest  and  original  issue  discount  accrued  on  Regular  Interest
Securities,  amortization of  any premium with  respect to  Loans, and servicing
fees and other expenses of the REMIC.  A holder of a Residual Interest  Security
that  is an  individual or a  'pass-through interest  holder' (including certain
pass-through entities, but not including real estate investment trusts) will  be
unable  to deduct  servicing fees payable  on the loans  or other administrative
expenses of  the  REMIC for  a  given taxable  year,  to the  extent  that  such
expenses,  when  aggregated  with  such  holder's  other  miscellaneous itemized
deductions for that year,  do not exceed two  percent of such holder's  adjusted
gross income.
 
     For  purposes of computing its taxable income or net loss, the REMIC should
have an initial aggregate tax  basis in its assets  equal to the aggregate  fair
market  value of the regular interests and the residual interests on the Startup
Day (generally, the  day that the  interests are issued).  That aggregate  basis
will  be  allocated  among  the  assets of  the  REMIC  in  proportion  to their
respective fair market values.
 
     The OID provisions of the Code apply to loans of individuals originated  on
or  after  March 2,  1984, and  the  market discount  provisions apply  to loans
originated after  July 18,  1984.  Subject to  possible  application of  the  de
minimis  rules, the method of  accrual by the REMIC of  OID income on such loans
will be equivalent to the method  under which holders of Pay-Through  Securities
accrue  original issue  discount (i.e., under  the constant  yield method taking
into account  the Prepayment  Assumption).  The REMIC  will  deduct OID  on  the
Regular
 
                                       76
 
<PAGE>

<PAGE>
Interest  Securities in the same manner that the holders of the Regular Interest
Securities include such discount in income, but without regard to the de minimis
rules. See 'Taxation of Debt Securities'  above. However, a REMIC that  acquires
loans  at  a  market  discount  must  include  such  market  discount  in income
currently, as it accrues, on a constant interest basis.
 
     To the  extent that  the REMIC's  basis allocable  to loans  that it  holds
exceeds  their  principal amounts,  the  resulting premium,  if  attributable to
mortgages originated after September 27, 1985,  will be amortized over the  life
of the loans (taking into account the Prepayment Assumption) on a constant yield
method.  Although  the law  is somewhat  unclear  regarding recovery  of premium
attributable to loans  originated on or  before such date,  it is possible  that
such premium may be recovered in proportion to payments of loan principal.
 
     Prohibited  Transactions and Contributions Tax.   The REMIC will be subject
to a 100% tax  on any net  income derived from  a 'prohibited transaction.'  For
this  purpose, net  income will  be calculated  without taking  into account any
losses from  prohibited  transactions  or any  deductions  attributable  to  any
prohibited   transaction  that  resulted  in  a  loss.  In  general,  prohibited
transactions include:  (i) subject  to  limited exceptions,  the sale  or  other
disposition  of any qualified mortgage transferred to the REMIC; (ii) subject to
a limited exception, the  sale or other disposition  of a cash flow  investment;
(iii)  the receipt  of any income  from assets not  permitted to be  held by the
REMIC pursuant  to  the  Code;  or  (iv)  the  receipt  of  any  fees  or  other
compensation  for services rendered by the REMIC. It is anticipated that a REMIC
will not engage  in any prohibited  transactions in which  it would recognize  a
material amount of net income. In addition, subject to a number of exceptions, a
tax  is imposed at the rate of 100%  on amounts contributed to a REMIC after the
close of the  three-month period beginning  on the Startup  Day. The holders  of
Residual  Interest Securities will  generally be responsible  for the payment of
any such taxes imposed on the REMIC. To  the extent not paid by such holders  or
otherwise,  however, such taxes will  be paid out of the  Trust Fund and will be
allocated pro rata to all outstanding classes of Securities of such REMIC.
 
TAXATION OF HOLDERS OF RESIDUAL INTEREST SECURITIES
 
     The holder  of a  Security representing  a residual  interest (a  'Residual
Interest  Security') will take  into account the 'daily  portion' of the taxable
income or net loss of  the REMIC for each day  during the taxable year on  which
such holder held the Residual Interest Security. The daily portion is determined
by  allocating to each  day in any  calendar quarter its  ratable portion of the
taxable income or net loss of the REMIC for such quarter, and by allocating that
amount among the holders  (on such day) of  the Residual Interest Securities  in
proportion to their respective holdings on such day.
 
     The  holder of a  Residual Interest Security  must report its proportionate
share of  the taxable  income  of the  REMIC whether  or  not it  receives  cash
distributions  from the REMIC attributable to such income or loss. The reporting
of taxable income without corresponding distributions could occur, for  example,
in  certain REMIC  issues in which  the loans held  by the REMIC  were issued or
acquired at a discount, since mortgage prepayments cause recognition of discount
income, while the corresponding portion of the prepayment could be used in whole
or in part to make principal payments on REMIC Regular Interests issued  without
any  discount or at an insubstantial discount (if this occurs, it is likely that
cash distributions will exceed  taxable income in  later years). Taxable  income
may  also be greater in earlier years of certain REMIC issues as a result of the
fact that interest expense deductions, as a percentage of outstanding  principal
on REMIC Regular Interest Securities, will typically increase over time as lower
yielding Securities are paid, whereas interest income with respect to loans will
generally remain constant over time as a percentage of loan principal.
 
     In any event, because the holder of a residual interest is taxed on the net
income  of  the  REMIC, the  taxable  income  derived from  a  Residual Interest
Security in  a given  taxable  year will  not be  equal  to the  taxable  income
associated  with investment  in a corporate  bond or  stripped instrument having
similar cash flow  characteristics and  pretax yield.  Therefore, the  after-tax
yield  on the Residual Interest Security may be less than that of such a bond or
instrument.
 
     Limitation on Losses.  The amount of the REMIC's net loss that a holder may
take into account currently is limited to the holder's adjusted basis at the end
of the  calendar quarter  in  which such  loss arises.  A  holder's basis  in  a
Residual  Interest Security will  initially equal such  holder's purchase price,
and will subsequently be increased by  the amount of the REMIC's taxable  income
allocated  to the holder,  and decreased (but  not below zero)  by the amount of
distributions made  and the  amount of  the REMIC's  net loss  allocated to  the
holder. Any
 
                                       77
 
<PAGE>

<PAGE>
disallowed  loss may be  carried forward indefinitely,  but may be  used only to
offset income of the REMIC generated by  the same REMIC. The ability of  holders
of  Residual  Interest  Securities  to  deduct  net  losses  may  be  subject to
additional limitations under the Code, as  to which such holders should  consult
their tax advisers.
 
     Distributions.   Distributions on a  Residual Interest Security (whether at
their scheduled times or as a  result of prepayments) will generally not  result
in  any additional  taxable income or  loss to  a holder of  a Residual Interest
Security. If the amount of such payment exceeds a holder's adjusted basis in the
Residual Interest Security, however, the holder will recognize gain (treated  as
gain  from the  sale of the  Residual Interest  Security) to the  extent of such
excess.
 
     Sale or Exchange.  A holder of a Residual Interest Security will  recognize
gain  or loss on the  sale or exchange of a  Residual Interest Security equal to
the difference, if any, between the  amount realized and such holder's  adjusted
basis  in the Residual Interest  Security at the time  of such sale or exchange.
Except to the extent  provided in regulations, which  have not yet been  issued,
any  loss upon disposition of a Residual Interest Security will be disallowed if
the selling holder acquires any residual interest in a REMIC or similar mortgage
pool within six months before or after such disposition.
 
     Excess Inclusions.  The portion of the REMIC taxable income of a holder  of
a  Residual Interest Security consisting of 'excess inclusion' income may not be
offset by other deductions  or losses, including net  operating losses, on  such
holder's  federal  income  tax return.  Further,  if  the holder  of  a Residual
Interest Security is an  organization subject to the  tax on unrelated  business
income  imposed by Code Section 511,  such holder's excess inclusion income will
be treated as  unrelated business taxable  income of such  holder. In  addition,
under  Treasury regulations yet to be issued, if a real estate investment trust,
a regulated investment  company, a  common trust fund,  or certain  cooperatives
were  to own  a Residual  Interest Security,  a portion  of dividends  (or other
distributions) paid by the real estate investment trust (or other entity)  would
be  treated as  excess inclusion income.  If a  Residual Security is  owned by a
foreign person excess inclusion income is subject to tax at a rate of 30%  which
may  not  be reduced  by treaty,  is  not eligible  for treatment  as 'portfolio
interest' and is subject to  certain additional limitations. See 'Tax  Treatment
of  Foreign  Investors.'  The Small  Business  Job  Protection Act  of  1996 has
eliminated  the  special  rule  permitting  Section  593  institutions  ('thrift
institutions')  to use  net operating losses  and other  allowable deductions to
offset their excess inclusion income from REMIC residual certificates that  have
'significant  value' within the meaning of  the REMIC Regulations, effective for
taxable years beginning after December 31, 1995, except with respect to residual
certificates continuously held by a thrift institution since November 1, 1995.
 
     In addition, the Small Business Job  Protection Act of 1996 provides  three
rules for determining the effect on excess inclusions on the alternative minimum
taxable  income of a residual holder.  First, alternative minimum taxable income
for such residual holder is determined  without regard to the special rule  that
taxable  income  cannot  be  less than  excess  inclusions.  Second,  a residual
holder's alternative minimum taxable income for  a tax year cannot be less  than
excess inclusions for the year. Third, the amount of any alternative minimum tax
net  operating loss  deductions must  be computed  without regard  to any excess
inclusions. These rules are effective for tax years beginning after December 31,
1986, unless a residual holder elects to have such rules apply only to tax years
beginning after August 20, 1996.
 
     The excess inclusion portion of a REMIC's income is generally equal to  the
excess,  if any, of REMIC taxable income for the quarterly period allocable to a
Residual Interest Security, over the daily accruals for such quarterly period of
(i) 120% of the long term applicable federal rate on the Startup Day  multiplied
by  (ii) the  adjusted issue  price of  such Residual  Interest Security  at the
beginning of  such quarterly  period. The  adjusted issue  price of  a  Residual
Interest  at the beginning of  each calendar quarter will  equal its issue price
(calculated in a manner analogous to the  determination of the issue price of  a
Regular  Interest), increased by  the aggregate of the  daily accruals for prior
calendar quarters, and  decreased (but  not below zero)  by the  amount of  loss
allocated  to a  holder and  the amount  of distributions  made on  the Residual
Interest Security before  the beginning  of the quarter.  The long-term  federal
rate, which is announced monthly by the Treasury Department, is an interest rate
that  is based on the average market yield of outstanding marketable obligations
of the United States  government having remaining maturities  in excess of  nine
years.
 
     Under  the  REMIC  Regulations,  in  certain  circumstances,  transfers  of
Residual Securities may be disregarded. See  ' -- Restrictions on Ownership  and
Transfer  of Residual  Interest Securities'  and '  -- Tax  Treatment of Foreign
Investors' below.
 
                                       78
 
<PAGE>

<PAGE>
     Restrictions on Ownership and Transfer of Residual Interest Securities.  As
a condition to qualification as a REMIC, reasonable arrangements must be made to
prevent the  ownership  of  a  REMIC  residual  interest  by  any  'Disqualified
Organization.'  Disqualified Organizations include the  United States, any State
or political  subdivision thereof,  any  foreign government,  any  international
organization,  or any agency or instrumentality of any of the foregoing, a rural
electric or  telephone cooperative  described in  Section 1381(a)(2)(C)  of  the
Code,  or any entity exempt from the tax imposed by Sections 1-1399 of the Code,
if such  entity  is  not  subject  to tax  on  its  unrelated  business  income.
Accordingly,  the  applicable  Pooling  and  Servicing  Agreement  will prohibit
Disqualified  Organizations  from  owning  a  Residual  Interest  Security.   In
addition,  no transfer of a Residual  Interest Security will be permitted unless
the proposed  transferee  shall  have  furnished to  the  Trustee  an  affidavit
representing  and warranting that it is  neither a Disqualified Organization nor
an agent or nominee acting on behalf of a Disqualified Organization.
 
     If  a  Residual  Interest  Security   is  transferred  to  a   Disqualified
Organization  after March 31,  1988 (in violation of  the restrictions set forth
above), a substantial  tax will be  imposed on the  transferor of such  Residual
Interest  Security at the time  of the transfer. In  addition, if a Disqualified
Organization holds an  interest in a  pass-through entity after  March 31,  1988
(including,  among others, a  partnership, trust, real  estate investment trust,
regulated investment company,  or any person  holding as nominee),  that owns  a
Residual  Interest Security, the pass-through entity  will be required to pay an
annual tax on its allocable share of the excess inclusion income of the REMIC.
 
     Under  the  REMIC  Regulations,  if  a  Residual  Interest  Security  is  a
'noneconomic  residual interest,' as  described below, a  transfer of a Residual
Interest Security to a United States person will be disregarded for all  Federal
tax  purposes unless no  significant purpose of  the transfer was  to impede the
assessment or collection of tax. A Residual Interest Security is a  'noneconomic
residual  interest' unless, at the time of the transfer (i) the present value of
the expected future  distributions on  the Residual Interest  Security at  least
equals the product of the present value of the anticipated excess inclusions and
the  highest rate of tax for the year in which the transfer occurs, and (ii) the
transferor reasonably  expects that  the transferee  will receive  distributions
from the REMIC at or after the time at which the taxes accrue on the anticipated
excess  inclusions in an  amount sufficient to  satisfy the accrued  taxes. If a
transfer of a Residual Interest is  disregarded, the transferor would be  liable
for any Federal income tax imposed upon taxable income derived by the transferee
from the REMIC. The REMIC Regulations provide no guidance as to how to determine
if a significant purpose of a transfer is to impede the assessment or collection
of tax. A similar type of limitation exists with respect to certain transfers of
residual  interests by foreign  persons to United  States persons. See  ' -- Tax
Treatment of Foreign Investors.'
 
     Mark to Market Rules.  Prospective purchasers of a REMIC Residual  Interest
Security  should be  aware that the  IRS recently  released proposed regulations
(the 'Proposed Mark-to-Market Regulations') which provide that a REMIC  Residual
Interest Security acquired after January 3, 1995 cannot be marked-to-market. The
Proposed  Mark-to-Market  Regulations  replace the  temporary  regulations which
allowed a REMIC Residual Interest Security to be marked-to-market provided  that
it was not a negative value residual interest and did not have the same economic
effect  as a  negative value residual  interest. The IRS  could issue subsequent
regulations, which could apply retroactively, providing additional or  different
requirements  with  respect to  such deemed  negative value  residual interests.
Prospective purchasers  of a  REMIC Residual  Interest Security  should  consult
their   tax  advisors  regarding  the   possible  application  of  the  Proposed
Mark-to-Market Regulations.
 
ADMINISTRATIVE MATTERS
 
     The REMIC's books must be maintained on a calendar year basis and the REMIC
must file an annual federal income tax return. The REMIC will also be subject to
the procedural and administrative rules of the Code applicable to  partnerships,
including  the determination of any adjustments to, among other things, items of
REMIC income,  gain,  loss,  deduction, or  credit,  by  the IRS  in  a  unified
administrative proceeding.
 
TAX STATUS AS A GRANTOR TRUST
 
     General.   As specified in the related  Prospectus Supplement if a REMIC or
partnership election is not made,  in the opinion of  Brown & Wood LLP,  special
counsel to the Depositor, the Trust Fund relating to a Series of Securities will
be  classified for federal income tax purposes  as a grantor trust under Subpart
E, Part I of  Subchapter J of the  Code and not as  an association taxable as  a
corporation (the Securities of such Series,
 
                                       79
 
<PAGE>

<PAGE>
'Pass-Through  Securities'). In some  Series there will be  no separation of the
principal and interest payments  on the Loans. In  such circumstances, a  Holder
will  be considered to have  purchased a pro rata  undivided interest in each of
the Loans. In other cases ('Stripped  Securities'), sale of the Securities  will
produce  a separation  in the  ownership of  all or  a portion  of the principal
payments from all or a portion of the interest payments on the Loans.
 
     Each Holder must report on its federal  income tax return its share of  the
gross  income derived from the Loans (not  reduced by the amount payable as fees
to the Trustee and the Servicer  and similar fees (collectively, the  'Servicing
Fee')),  at the same time and  in the same manner as  such items would have been
reported under the Holder's  tax accounting method had  it held its interest  in
the  Loans directly,  received directly its  share of the  amounts received with
respect to the Loans, and paid directly its share of the Servicing Fees. In  the
case of Pass-Through Securities other than Stripped Securities, such income will
consist  of a pro rata share of all of  the income derived from all of the Loans
and, in the case of Stripped Securities, such income will consist of a pro  rata
share  of the income derived from each stripped bond or stripped coupon in which
the Holder owns an interest. The holder of a Security will generally be entitled
to deduct such Servicing Fees  under Section 162 or Section  212 of the Code  to
the  extent that such Servicing Fees represent 'reasonable' compensation for the
services rendered by  the Trustee and  the Servicer (or  third parties that  are
compensated  for the  performance of  services). In  the case  of a noncorporate
holder, however, Servicing Fees (to  the extent not otherwise disallowed,  e.g.,
because  they exceed  reasonable compensation)  will be  deductible in computing
such holder's regular  tax liability  only to the  extent that  such fees,  when
added  to other miscellaneous  itemized deductions, exceed  2% of adjusted gross
income and  may not  be deductible  to  any extent  in computing  such  holder's
alternative  minimum  tax liability.  In addition,  for taxable  years beginning
after December 31, 1990, the  amount of itemized deductions otherwise  allowable
for  the taxable year for an individual  whose adjusted gross income exceeds the
applicable amount (which amount will be adjusted for inflation in taxable  years
beginning  after 1990) will be reduced by the  lesser of (i) 3% of the excess of
adjusted gross income over the  applicable amount or (ii)  80% of the amount  of
itemized deductions otherwise allowable for such taxable year.
 
     Discount  or  Premium on  Pass-Through Securities.   The  holder's purchase
price of  a  Pass-Through  Security  is  to be  allocated  among  the  Loans  in
proportion to their fair market values, determined as of the time of purchase of
the  Securities. In the  typical case, the  Trustee (to the  extent necessary to
fulfill its reporting obligations) will treat each Loan as having a fair  market
value  proportional to the share  of the aggregate principal  balances of all of
the Loans that it represents,  since the Securities, unless otherwise  specified
in  the related Prospectus  Supplement, will have  a relatively uniform interest
rate and other  common characteristics. To  the extent that  the portion of  the
purchase  price of a Pass-Through Security allocated  to a Loan (other than to a
right to receive any  accrued interest thereon  and any undistributed  principal
payments)  is less than or greater than  the portion of the principal balance of
the Loan allocable to the  Security, the interest in  the Loan allocable to  the
Pass-Through  Security will  be deemed  to have been  acquired at  a discount or
premium, respectively.
 
     The  treatment  of  any  discount  will  depend  on  whether  the  discount
represents OID or market discount. In the case of a Loan with OID in excess of a
prescribed de minimis amount or a Stripped Security, a holder of a Security will
be  required to report as interest income in  each taxable year its share of the
amount of OID that accrues during that  year in the manner described above.  OID
with  respect to a Loan could arise, for  example, by virtue of the financing of
points by the originator of the Loan, or by virtue of the charging of points  by
the  originator of  the Loan in  an amount  greater than a  statutory de minimis
exception, in circumstances under which the points are not currently  deductible
pursuant to applicable Code provisions. Any market discount or premium on a Loan
will  be includible in  income, generally in the  manner described above, except
that in the case of Pass-Through Securities, market discount is calculated  with
respect to the Loans underlying the Certificate, rather than with respect to the
Security. A Holder that acquires an interest in a Loan originated after July 18,
1984  with more  than a  de minimis  amount of  market discount  (generally, the
excess of  the principal  amount  of the  Loan  over the  purchaser's  allocable
purchase price) will be required to include accrued market discount in income in
the  manner  set forth  above.  See '  --  Taxation of  Debt  Securities; Market
Discount' and ' -- Premium' above.
 
     In the case of market discount  on a Pass-Through Security attributable  to
Loans  originated  on or  before July  18,  1984, the  holder generally  will be
required to allocate the portion  of such discount that  is allocable to a  loan
among  the principal payments on the Loan  and to include the discount allocable
to each principal payment in ordinary income at the time such principal  payment
is made. Such treatment would generally result in
 
                                       80
 
<PAGE>

<PAGE>
discount  being  included in  income at  a  slower rate  than discount  would be
required to be included  in income using the  method described in the  preceding
paragraph.
 
     Stripped  Securities.  A Stripped Security may represent a right to receive
only a portion of the  interest payments on the Loans,  a right to receive  only
principal  payments on the Loans, or a right to receive certain payments of both
interest and principal. Certain  Stripped Securities ('Ratio Strip  Securities')
may  represent a right to receive differing percentages of both the interest and
principal on each Loan. Pursuant to Section 1286 of the Code, the separation  of
ownership  of the right  to receive some or  all of the  interest payments on an
obligation from ownership of the right to  receive some or all of the  principal
payments  results in the creation of  'stripped bonds' with respect to principal
payments and 'stripped coupons' with respect to interest payments. Section  1286
of  the Code applies the  OID rules to stripped  bonds and stripped coupons. For
purposes of computing  original issue discount,  a stripped bond  or a  stripped
coupon  is treated as  a debt instrument  issued on the  date that such stripped
interest is purchased with  an issue price  equal to its  purchase price or,  if
more  than one stripped interest is purchased, the ratable share of the purchase
price allocable to such stripped interest.
 
     Servicing fees in excess of reasonable servicing fees ('excess  servicing')
will  be treated under the  stripped bond rules. If  the excess servicing fee is
less than 100 basis points (i.e., 1% interest on the Loan principal balance)  or
the  Securities  are initially  sold  with a  de  minimis discount  (assuming no
prepayment assumption is required), any  non-de minimis discount arising from  a
subsequent  transfer of the Securities should be treated as market discount. The
IRS appears to require that reasonable servicing fees be calculated on a Loan by
Loan basis, which could result in some  Loans being treated as having more  than
100 basis points of interest stripped off.
 
     The  Code.    OID  Regulations and  judicial  decisions  provide  no direct
guidance as to how the interest and  original issue discount rules are to  apply
to  Stripped  Securities and  other  Pass-Through Securities.  Under  the method
described above  for Pay-Through  Securities (the  'Cash Flow  Bond Method'),  a
prepayment  assumption is used  and periodic recalculations  are made which take
into account  with respect  to each  accrual period  the effect  of  prepayments
during such period. However, the 1986 Act does not, absent Treasury regulations,
appear  specifically to cover instruments such  as the Stripped Securities which
technically represent ownership interests in  the underlying Loans, rather  than
being  debt instruments 'secured  by' those loans.  Nevertheless, it is believed
that the Cash Flow Bond  Method is a reasonable  method of reporting income  for
such  Securities, and  it is expected  that OID  will be reported  on that basis
unless otherwise specified in the related Prospectus Supplement. In applying the
calculation to Pass-Through Securities, the  Trustee will treat all payments  to
be  received by a holder  with respect to the underlying  Loans as payments on a
single installment  obligation. The  IRS could,  however, assert  that  original
issue  discount  must  be  calculated  separately  for  each  Loan  underlying a
Security.
 
     Under certain circumstances, if the Loans prepay at a rate faster than  the
Prepayment  Assumption, the use  of the Cash  Flow Bond Method  may accelerate a
Holder's recognition of income. If, however,  the Loans prepay at a rate  slower
than the Prepayment Assumption, in some circumstances the use of this method may
decelerate a Holder's recognition of income.
 
     In  the case of a Stripped Security  that is an Interest Weighted Security,
the Trustee intends,  absent contrary  authority, to report  income to  Security
holders as OID, in the manner described above for Interest Weighted Securities.
 
     Possible  Alternative  Characterizations.    The  characterizations  of the
Stripped Securities described above are not the only possible interpretations of
the applicable Code provisions. Among other possibilities, the IRS could contend
that (i) in certain Series, each  non-Interest Weighted Security is composed  of
an   unstripped  undivided  ownership  interest  in  Loans  and  an  installment
obligation consisting  of stripped  principal  payments; (ii)  the  non-Interest
Weighted  Securities are  subject to  the contingent  payment provisions  of the
Contingent Regulations; or  (iii) each  Interest Weighted  Stripped Security  is
composed  of  an  unstripped  undivided  ownership  interest  in  Loans  and  an
installment obligation consisting of stripped interest payments.
 
     Given the variety of alternatives for treatment of the Stripped  Securities
and  the  different  federal  income  tax  consequences  that  result  from each
alternative, potential purchasers are  urged to consult  their own tax  advisers
regarding  the  proper  treatment  of  the  Securities  for  federal  income tax
purposes.
 
     Character as Qualifying Loans.  In  the case of Stripped Securities,  there
is  no specific legal authority existing  regarding whether the character of the
Securities,  for   federal  income   tax   purposes,  will   be  the   same   as
 
                                       81
 
<PAGE>

<PAGE>
the  Loans. The  IRS could take  the position  that the Loans'  character is not
carried over to  the Securities in  such circumstances. Pass-Through  Securities
will  be, and, although the  matter is not free  from doubt, Stripped Securities
should be considered  to represent 'real  estate assets' within  the meaning  of
Section  856(c)(6)(B) of  the Code  and 'loans  secured by  an interest  in real
property' within  the meaning  of  Section 7701(a)(19)(C)(v)  of the  Code;  and
interest income attributable to the Securities should be considered to represent
'interest  on obligations secured by mortgages  on real property or on interests
in real  property' within  the  meaning of  Section  856(c)(3)(B) of  the  Code.
Reserves  or funds underlying the Securities may cause a proportionate reduction
in the above-described qualifying status categories of Securities.
 
SALE OR EXCHANGE
 
     Subject to the discussion below with respect  to Trust Funds as to which  a
partnership  election is made, a Holder's tax basis in its Security is the price
such holder  pays for  a Security,  plus  amounts of  original issue  or  market
discount  included in  income and reduced  by any payments  received (other than
qualified stated  interest payments)  and any  amortized premium.  Gain or  loss
recognized  on a sale,  exchange, or redemption  of a Security,  measured by the
difference between the amount realized and the Security's basis as so  adjusted,
will  generally be capital gain or loss, assuming that the Security is held as a
capital asset. In  the case of  a Security held  by a bank,  thrift, or  similar
institution described in Section 582 of the Code, however, gain or loss realized
on  the  sale or  exchange of  a Regular  Interest Security  will be  taxable as
ordinary income or  loss. In addition,  gain from the  disposition of a  Regular
Interest  Security  that might  otherwise  be capital  gain  will be  treated as
ordinary income to  the extent of  the excess, if  any, of (i)  the amount  that
would  have been includible in the holder's  income if the yield on such Regular
Interest Security had  equaled 110%  of the applicable  federal rate  as of  the
beginning  of such holder's  holding period, over the  amount of ordinary income
actually recognized  by  the  holder  with  respect  to  such  Regular  Interest
Security.  For taxable years beginning after  December 31, 1993, the maximum tax
rate on ordinary income  for individual taxpayers is  39.6% and the maximum  tax
rate  on  long-term capital  gains  reported after  December  31, 1990  for such
taxpayers is 28%.  The maximum tax  rate on both  ordinary income and  long-term
capital gains of corporate taxpayers is 35%.
 
MISCELLANEOUS TAX ASPECTS
 
     Backup  Withholding.  Subject to the discussion below with respect to Trust
Funds as to which a partnership election is made, a Holder, other than a  holder
of  a REMIC Residual  Security, may, under certain  circumstances, be subject to
'backup withholding'  at a  rate of  31% with  respect to  distributions or  the
proceeds of a sale of certificates to or through brokers that represent interest
or original issue discount on the Securities. This withholding generally applies
if  the holder of a Security (i) fails  to furnish the Trustee with its taxpayer
identification number  ('TIN'); (ii)  furnishes the  Trustee an  incorrect  TIN;
(iii)  fails  to  report  properly  interest,  dividends  or  other  'reportable
payments' as defined in the Code; or (iv) under certain circumstances, fails  to
provide  the  Trustee  or  such  holder's  securities  broker  with  a certified
statement, signed under penalty of perjury, that the TIN provided is its correct
number and  that  the  holder  is not  subject  to  backup  withholding.  Backup
withholding  will not apply,  however, with respect to  certain payments made to
Holders, including  payments  to  certain  exempt  recipients  (such  as  exempt
organizations)  and to certain  Nonresidents (as defined  below). Holders should
consult their tax advisers as to  their qualification for exemption from  backup
withholding and the procedure for obtaining the exemption.
 
     The  Trustee  will report  to  the Holders  and  to the  Servicer  for each
calendar year the amount of any  'reportable payments' during such year and  the
amount of tax withheld, if any, with respect to payments on the Securities.
 
TAX TREATMENT OF FOREIGN INVESTORS
 
     Subject  to the discussion below with respect  to Trust Funds as to which a
partnership election is made,  under the Code,  unless interest (including  OID)
paid on a Security (other than a Residual Interest Security) is considered to be
'effectively  connected' with a trade or business conducted in the United States
by a nonresident  alien individual, foreign  partnership or foreign  corporation
('Nonresidents'),  such  interest will  normally  qualify as  portfolio interest
(except where (i) the recipient is a holder, directly or by attribution, of  10%
or  more of the capital or profits interest in the issuer, or (ii) the recipient
is a controlled foreign corporation
 
                                       82
 
<PAGE>

<PAGE>
to which the issuer is a related person) and will be exempt from federal  income
tax.  Upon receipt of appropriate ownership statements, the issuer normally will
be relieved of obligations  to withhold tax from  such interest payments.  These
provisions  supersede the generally  applicable provisions of  United States law
that would otherwise require the issuer to  withhold at a 30% rate (unless  such
rate  were reduced or  eliminated by an  applicable tax treaty)  on, among other
things, interest and other fixed or determinable, annual or periodic income paid
to Nonresidents.  Holders of  Pass-Through Securities  and Stripped  Securities,
including  Ratio Strip Securities, however, may be subject to withholding to the
extent that the Loans were originated on or before July 18, 1984.
 
     Interest and OID  of Holders  who are foreign  persons are  not subject  to
withholding  if they  are effectively  connected with  a United  States business
conducted by the Holder. They will, however, generally be subject to the regular
United States income tax.
 
     Payments to holders of Residual Interest Securities who are foreign persons
will generally be treated as interest for  purposes of the 30% (or lower  treaty
rate) United States withholding tax. Holders should assume that such income does
not  qualify  for exemption  from United  States  withholding tax  as 'portfolio
interest.' It is clear that, to the  extent that a payment represents a  portion
of  REMIC taxable income that constitutes excess inclusion income, a holder of a
Residual Interest  Security  will  not  be entitled  to  an  exemption  from  or
reduction  of  the 30%  (or  lower treaty  rate)  withholding tax  rule.  If the
payments are subject to  United States withholding tax,  they generally will  be
taken  into account for  withholding tax purposes only  when paid or distributed
(or when  the Residual  Interest  Security is  disposed  of). The  Treasury  has
statutory authority, however, to promulgate regulations which would require such
amounts  to be  taken into account  at an earlier  time in order  to prevent the
avoidance of tax. Such regulations could, for example, require withholding prior
to the distribution of cash in the case of Residual Interest Securities that  do
not  have significant value. Under the REMIC Regulations, if a Residual Interest
Security has tax avoidance potential, a transfer of a Residual Interest Security
to a Nonresident will  be disregarded for all  federal tax purposes. A  Residual
Interest  Security  has  tax avoidance  potential  unless,  at the  time  of the
transfer the transferor reasonably expects that the REMIC will distribute to the
transferee residual interest holder amounts that will equal at least 30% of each
excess inclusion, and that such amounts will be distributed at or after the time
at which  the excess  inclusions accrue  and not  later than  the calendar  year
following  the calendar year  of accrual. If a  Nonresident transfers a Residual
Interest Security to a United States person, and if the transfer has the  effect
of  allowing the transferor to avoid tax  on accrued excess inclusions, then the
transfer is disregarded and the transferor continues to be treated as the  owner
of the Residual Interest Security for purposes of the withholding tax provisions
of the Code. See ' -- Excess Inclusions.'
 
TAX CHARACTERIZATION OF THE TRUST FUND AS A PARTNERSHIP
 
     Brown  &  Wood LLP,  special  counsel to  the  Depositor, will  deliver its
opinion that a Trust Fund for which  a partnership election is made will not  be
an  association (or  publicly traded partnership)  taxable as  a corporation for
federal income tax purposes. This opinion  will be based on the assumption  that
the  terms of the Trust  Agreement and related documents  will be complied with,
and on  counsel's conclusions  that (1)  the Trust  Fund will  not have  certain
characteristics   necessary  for  a  business  trust  to  be  classified  as  an
association taxable as a  corporation and (2)  the nature of  the income of  the
Trust   Fund  will  exempt  it  from  the  rule  that  certain  publicly  traded
partnerships are taxable as corporations or  the issuance of the Securities  has
been  structured as a  private placement under  an IRS safe  harbor, so that the
Trust Fund will not be characterized as a publicly traded partnership taxable as
a corporation.
 
     If the Trust  Fund were  taxable as a  corporation for  federal income  tax
purposes, the Trust Fund would be subject to corporate income tax on its taxable
income.  The Trust Fund's taxable income  would include all its income, possibly
reduced by its  interest expense  on the Notes.  Any such  corporate income  tax
could  materially  reduce  cash available  to  make  payments on  the  Notes and
distributions on the  Certificates, and Certificateholders  could be liable  for
any such tax that is unpaid by the Trust Fund.
 
TAX CONSEQUENCES TO HOLDERS OF THE NOTES
 
     Treatment of the Notes as Indebtedness.  The Trust Fund will agree, and the
Noteholders  will agree by their  purchase of Notes, to  treat the Notes as debt
for federal income tax purposes. Special  counsel to the Depositor will,  except
as otherwise provided in the related Prospectus Supplement, advise the Depositor
that the
 
                                       83
 
<PAGE>

<PAGE>
Notes will be classified as debt for federal income tax purposes. The discussion
below assumes this characterization of the Notes is correct.
 
     OID,  Indexed  Securities,  etc.   The  discussion below  assumes  that all
payments on the Notes are  denominated in U.S. dollars,  and that the Notes  are
not Indexed Securities or Strip Notes. Moreover, the discussion assumes that the
interest  formula for  the Notes  meets the  requirements for  'qualified stated
interest' under the OID regulations,  and that any OID  on the Notes (i.e.,  any
excess  of the principal  amount of the  Notes over their  issue price) does not
exceed a de minimis amount (i.e., 0.25% of their principal amount multiplied  by
the  number of full years included in their term), all within the meaning of the
OID regulations. If these conditions are not satisfied with respect to any given
series of Notes, additional tax considerations  with respect to such Notes  will
be disclosed in the applicable Prospectus Supplement.
 
     Interest  Income on the Notes.   Based on the  above assumptions, except as
discussed in the following  paragraph, the Notes will  not be considered  issued
with  OID.  The stated  interest  thereon will  be  taxable to  a  Noteholder as
ordinary interest  income  when received  or  accrued in  accordance  with  such
Noteholder's  method of tax accounting. Under the OID regulations, a holder of a
Note issued with a de minimis amount of OID must include such OID in income,  on
a  pro rata basis,  as principal payments are  made on the  Note. It is believed
that any prepayment premium paid as a  result of a mandatory redemption will  be
taxable  as  contingent  interest  when  it  becomes  fixed  and unconditionally
payable. A purchaser who buys a Note for more or less than its principal  amount
will  generally be subject, respectively, to  the premium amortization or market
discount rules of the Code.
 
     A holder of a Note that has a fixed maturity date of not more than one year
from the issue date of such Note (a 'Short-Term Note') may be subject to special
rules. An accrual  basis holder of  a Short-Term Note  (and certain cash  method
holders,  including regulated investment companies, as set forth in Section 1281
of the Code) generally would be  required to report interest income as  interest
accrues  on a straight-line basis  over the term of  each interest period. Other
cash basis holders of a Short-Term Note would, in general, be required to report
interest  income  as  interest  is  paid  (or,  if  earlier,  upon  the  taxable
disposition  of  the  Short-Term  Note).  However,  a  cash  basis  holder  of a
Short-Term Note reporting interest income as it is paid may be required to defer
a portion of any interest expense otherwise deductible on indebtedness  incurred
to  purchase or carry the  Short-Term Note until the  taxable disposition of the
Short-Term Note. A cash basis taxpayer may elect under Section 1281 of the  Code
to  accrue interest income on all nongovernment  debt obligations with a term of
one year or  less, in  which case  the taxpayer  would include  interest on  the
Short-Term  Note  in income  as  it accrues,  but would  not  be subject  to the
interest expense deferral rule  referred to in  the preceding sentence.  Certain
special  rules apply if a Short-Term Note is purchased for more or less than its
principal amount.
 
     Sale or Other Disposition.  If a  Noteholder sells a Note, the holder  will
recognize  gain or loss in an amount  equal to the difference between the amount
realized on  the sale  and the  holder's adjusted  tax basis  in the  Note.  The
adjusted  tax basis of a Note to a particular Noteholder will equal the holder's
cost for the Note, increased by  any market discount, acquisition discount,  OID
and  gain previously included by  such Noteholder in income  with respect to the
Note and decreased by the amount  of bond premium (if any) previously  amortized
and  by the amount of principal  payments previously received by such Noteholder
with respect to such Note. Any such gain or loss will be capital gain or loss if
the Note  was held  as a  capital asset,  except for  gain representing  accrued
interest  and accrued market discount not previously included in income. Capital
losses generally may be used only to offset capital gains.
 
     Foreign Holders.  Interest payments made  (or accrued) to a Noteholder  who
is a nonresident alien, foreign corporation or other non-United States person (a
'foreign  person')  generally  will  be  considered  'portfolio  interest',  and
generally  will  not  be  subject  to  United  States  federal  income  tax  and
withholding  tax, if the interest is  not effectively connected with the conduct
of a trade or business  within the United States by  the foreign person and  the
foreign  person (i) is not actually or constructively a '10 percent shareholder'
of the Trust Fund or  the Seller (including a holder  of 10% of the  outstanding
Certificates)  or a 'controlled  foreign corporation' with  respect to which the
Trust Fund or the Seller  is a 'related person' within  the meaning of the  Code
and (ii) provides the Owner Trustee or other person who is otherwise required to
withhold  U.S. tax with respect  to the Notes with  an appropriate statement (on
Form W-8 or a similar form), signed under penalties of perjury, certifying  that
the  beneficial owner of the Note is  a foreign person and providing the foreign
person's name  and address.  If a  Note is  held through  a securities  clearing
organization  or  certain  other  financial  institutions,  the  organization or
institution may provide the relevant signed statement to the withholding  agent;
 
                                       84
 
<PAGE>

<PAGE>
in that case, however, the signed statement must be accompanied by a Form W-8 or
substitute  form provided  by the  foreign person  that owns  the Note.  If such
interest is not  portfolio interest, then  it will be  subject to United  States
federal  income and withholding tax  at a rate of  30 percent, unless reduced or
eliminated pursuant to an applicable tax treaty.
 
     Any capital  gain realized  on the  sale, redemption,  retirement or  other
taxable  disposition of a  Note by a  foreign person will  be exempt from United
States federal income and  withholding tax, provided that  (i) such gain is  not
effectively  connected with  the conduct  of a trade  or business  in the United
States by the  foreign person  and (ii)  in the  case of  an individual  foreign
person,  the foreign person is not present in  the United States for 183 days or
more in the taxable year.
 
     Backup Withholding.   Each holder of  a Note (other  than an exempt  holder
such   as  a   corporation,  tax-exempt  organization,   qualified  pension  and
profit-sharing trust,  individual retirement  account or  nonresident alien  who
provides  certification  as to  status  as a  nonresident)  will be  required to
provide, under penalties of perjury, a certificate containing the holder's name,
address, correct federal taxpayer identification number and a statement that the
holder is not subject to backup withholding. Should a nonexempt Noteholder  fail
to  provide  the required  certification,  the Trust  Fund  will be  required to
withhold 31 percent of the amount otherwise payable to the holder, and remit the
withheld amount to the IRS as a  credit against the holder's federal income  tax
liability.
 
     Possible  Alternative Treatments of the Notes.  If, contrary to the opinion
of special counsel  to the Company,  the IRS successfully  asserted that one  or
more  of the Notes did  not represent debt for  federal income tax purposes, the
Notes might be treated as equity interests in the Trust Fund. If so treated, the
Trust Fund  might be  taxable as  a corporation  with the  adverse  consequences
described  above (and the  taxable corporation would  not be able  to reduce its
taxable income by deductions  for interest expense  on Notes recharacterized  as
equity).  Alternatively, and most likely  in the view of  special counsel to the
Depositor, the Trust Fund might be treated as a publicly traded partnership that
would not be taxable as a  corporation because it would meet certain  qualifying
income  tests. Nonetheless, treatment of the Notes as equity interests in such a
publicly traded  partnership  could have  adverse  tax consequences  to  certain
holders.  For example, income to  certain tax-exempt entities (including pension
funds) would be 'unrelated business  taxable income', income to foreign  holders
generally  would  be  subject  to  U.S.  tax  and  U.S.  tax  return  filing and
withholding requirements, and  individual holders  might be  subject to  certain
limitations on their ability to deduct their share of the Trust Fund's expenses.
 
TAX CONSEQUENCES TO HOLDERS OF THE CERTIFICATES
 
     Treatment  of the  Trust Fund  as a  Partnership.   The Trust  Fund and the
Master Servicer  will agree,  and  the Certificateholders  will agree  by  their
purchase  of Certificates, to treat the Trust Fund as a partnership for purposes
of federal and state  income tax, franchise  tax and any  other tax measured  in
whole  or in part by income, with the assets of the partnership being the assets
held  by  the   Trust  Fund,  the   partners  of  the   partnership  being   the
Certificateholders,  and the Notes  being debt of  the partnership. However, the
proper characterization  of  the  arrangement  involving  the  Trust  Fund,  the
Certificates,  the Notes, the Trust  Fund and the Servicer  is not clear because
there is no authority  on transactions closely  comparable to that  contemplated
herein.
 
     A  variety  of alternative  characterizations are  possible.   For example,
because the  Certificates  have certain  features  characteristic of  debt,  the
Certificates   might  be   considered  debt   of  the   Trust  Fund.   Any  such
characterization would  not result  in materially  adverse tax  consequences  to
Certificateholders  as  compared  to  the  consequences  from  treatment  of the
Certificates  as  equity  in  a  partnership,  described  below.  The  following
discussion  assumes  that  the  Certificates  represent  equity  interests  in a
partnership.
 
     Indexed Securities,  etc.    The  following  discussion  assumes  that  all
payments  on  the Certificates  are  denominated in  U.S.  dollars, none  of the
Certificates are Indexed Securities or Strip Certificates, and that a Series  of
Securities  includes a single class of Certificates. If these conditions are not
satisfied with  respect to  any  given Series  of Certificates,  additional  tax
considerations  with  respect  to such  Certificates  will be  disclosed  in the
applicable Prospectus Supplement.
 
     Partnership Taxation.  As a partnership, the Trust Fund will not be subject
to federal  income  tax. Rather,  each  Certificateholder will  be  required  to
separately  take into  account such holder's  allocated share  of income, gains,
losses, deductions and credits of the  Trust Fund. The Trust Fund's income  will
consist primarily of interest and finance charges earned on the Loans (including
appropriate adjustments for market discount, OID
 
                                       85
 
<PAGE>

<PAGE>
and  bond premium)  and any  gain upon collection  or disposition  of Loans. The
Trust Fund's deductions will consist primarily of interest accruing with respect
to the Notes, servicing and other fees, and losses or deductions upon collection
or disposition of Loans.
 
     The tax items of a partnership are allocable to the partners in  accordance
with  the Code,  Treasury regulations and  the partnership  agreement (here, the
Trust Agreement and  related documents).  The Trust Agreement  will provide,  in
general,  that the  Certificateholders will be  allocated taxable  income of the
Trust Fund for each month equal to the  sum of (i) the interest that accrues  on
the  Certificates  in  accordance with  their  terms for  such  month, including
interest accruing  at the  Pass-Through  Rate for  such  month and  interest  on
amounts  previously due  on the Certificates  but not yet  distributed; (ii) any
Trust Fund income attributable to discount on the Loans that corresponds to  any
excess  of the  principal amount  of the  Certificates over  their initial issue
price (iii) prepayment premium payable to the Certificateholders for such month;
and (iv) any other amounts of income payable to the Certificateholders for  such
month.  Such allocation will be reduced by any amortization by the Trust Fund of
premium on  Loans  that  corresponds  to  any  excess  of  the  issue  price  of
Certificates  over their principal  amount. All remaining  taxable income of the
Trust Fund will be allocated to  the Company. Based on the economic  arrangement
of  the  parties,  this approach  for  allocating  Trust Fund  income  should be
permissible under applicable Treasury regulations, although no assurance can  be
given  that the IRS would not require a greater amount of income to be allocated
to Certificateholders. Moreover, even under the foregoing method of  allocation,
Certificateholders may be allocated income equal to the entire Pass-Through Rate
plus  the other items described above even  though the Trust Fund might not have
sufficient cash to make  current cash distributions of  such amount. Thus,  cash
basis  holders will in effect be required to report income from the Certificates
on the accrual basis and Certificateholders may become liable for taxes on Trust
Fund income even if they have not received cash from the Trust Fund to pay  such
taxes.  In addition, because tax allocations and tax reporting will be done on a
uniform  basis  for  all   Certificateholders  but  Certificateholders  may   be
purchasing   Certificates   at  different   times   and  at   different  prices,
Certificateholders may be required to report on their tax returns taxable income
that is greater or less than the amount reported to them by the Trust Fund.
 
     All of  the taxable  income  allocated to  a  Certificateholder that  is  a
pension,  profit sharing  or employee  benefit plan  or other  tax-exempt entity
(including an individual retirement account) will constitute 'unrelated business
taxable income' generally taxable to such a holder under the Code.
 
     An individual taxpayer's  share of  expenses of the  Trust Fund  (including
fees  to the Servicer but not  interest expense) would be miscellaneous itemized
deductions. Such deductions might be disallowed to the individual in whole or in
part and might result  in such holder  being taxed on an  amount of income  that
exceeds  the amount of cash actually distributed to such holder over the life of
the Trust Fund.
 
     The Trust Fund intends to make all tax calculations relating to income  and
allocations  to Certificateholders  on an  aggregate basis.  If the  IRS were to
require that such calculations be made separately for each Loan, the Trust  Fund
might  be required  to incur  additional expense but  it is  believed that there
would not be a material adverse effect on Certificateholders.
 
     Discount and Premium.  It is believed  that the Loans were not issued  with
OID,  and, therefore, the  Trust Fund should  not have OID  income. However, the
purchase price paid by the Trust Fund for the Loans may be greater or less  than
the remaining principal balance of the Loans at the time of purchase. If so, the
Loan  will have been acquired at a premium  or discount, as the case may be. (As
indicated above,  the Trust  Fund will  make this  calculation on  an  aggregate
basis, but might be required to recompute it on a Loan by Loan basis.)
 
     If  the Trust Fund acquires the Loans  at a market discount or premium, the
Trust Fund will elect  to include any  such discount in  income currently as  it
accrues  over  the life  of  the Loans  or to  offset  any such  premium against
interest income  on the  Loans. As  indicated above,  a portion  of such  market
discount income or premium deduction may be allocated to Certificateholders.
 
     Section  708 Termination.   Under Section 708  of the Code,  the Trust Fund
will be deemed to terminate  for federal income tax purposes  if 50% or more  of
the capital and profits interests in the Trust Fund are sold or exchanged within
a  12-month  period.  If such  a  termination  occurs, the  Trust  Fund  will be
considered to distribute its assets to  the partners, who would then be  treated
as recontributing those assets to the Trust Fund as a new partnership. The Trust
Fund  will not comply with certain  technical requirements that might apply when
such a  constructive termination  occurs. As  a result,  the Trust  Fund may  be
subject to certain tax penalties and
 
                                       86
 
<PAGE>

<PAGE>
may   incur  additional  expenses  if  it  is  required  to  comply  with  those
requirements. Furthermore, the  Trust Fund might  not be able  to comply due  to
lack of data.
 
     Disposition  of  Certificates.   Generally, capital  gain  or loss  will be
recognized on  a sale  of Certificates  in  an amount  equal to  the  difference
between the amount realized and the seller's tax basis in the Certificates sold.
A  Certificateholder's  tax  basis in  a  Certificate will  generally  equal the
holder's cost increased by the holder's  share of Trust Fund income  (includible
in  income) and  decreased by  any distributions  received with  respect to such
Certificate. In addition, both the tax basis in the Certificates and the  amount
realized  on a  sale of a  Certificate would  include the holder's  share of the
Notes and other liabilities of the  Trust Fund. A holder acquiring  Certificates
at  different prices may be required to maintain a single aggregate adjusted tax
basis in such Certificates, and, upon sale  or other disposition of some of  the
Certificates, allocate a portion of such aggregate tax basis to the Certificates
sold  (rather  than maintaining  a separate  tax basis  in each  Certificate for
purposes of computing gain or loss on a sale of that Certificate).
 
     Any gain on the sale of a Certificate attributable to the holder's share of
unrecognized accrued market discount on the Loans would generally be treated  as
ordinary  income to  the holder  and would  give rise  to special  tax reporting
requirements. The Trust Fund does not expect to have any other assets that would
give rise to such special reporting  requirements. Thus, to avoid those  special
reporting  requirements, the Trust Fund will elect to include market discount in
income as it accrues.
 
     If a  Certificateholder is  required to  recognize an  aggregate amount  of
income  (not  including income  attributable  to disallowed  itemized deductions
described above) over the  life of the Certificates  that exceeds the  aggregate
cash distributions with respect thereto, such excess will generally give rise to
a capital loss upon the retirement of the Certificates.
 
     Allocations  Between Transferors  and Transferees.   In  general, the Trust
Fund's taxable income and  losses will be determined  monthly and the tax  items
for a particular calendar month will be apportioned among the Certificateholders
in  proportion to the principal  amount of Certificates owned  by them as of the
close of  the  last  day  of  such month.  As  a  result,  a  holder  purchasing
Certificates may be allocated tax items (which will affect its tax liability and
tax basis) attributable to periods before the actual transaction.
 
     The  use of  such a  monthly convention  may not  be permitted  by existing
regulations. If  a  monthly  convention  is not  allowed  (or  only  applies  to
transfers  of less than all of the partner's interest), taxable income or losses
of the Trust Fund might be  reallocated among the Certificateholders. The  Trust
Fund's  method of allocation between transferors  and transferees may be revised
to conform to a method permitted by future regulations.
 
     Section 754 Election.   In  the event  that a  Certificateholder sells  its
Certificates  at a profit  (loss), the purchasing  Certificateholder will have a
higher (lower) basis in the Certificates than the selling Certificateholder had.
The tax basis of the  Trust Fund's assets will not  be adjusted to reflect  that
higher  (or lower) basis  unless the Trust  Fund were to  file an election under
Section 754 of the Code. In order to avoid the administrative complexities  that
would be involved in keeping accurate accounting records, as well as potentially
onerous  information reporting requirements,  the Trust Fund  will not make such
election. As a result, Certificateholders might be allocated a greater or lesser
amount of  Trust  Fund income  than  would be  appropriate  based on  their  own
purchase price for Certificates.
 
     Administrative Matters.  The Owner Trustee is required to keep or have kept
complete and accurate books of the Trust Fund. Such books will be maintained for
financial  reporting and tax purposes on an accrual basis and the fiscal year of
the Trust Fund will be  the calendar year. The  Trustee will file a  partnership
information  return (IRS Form  1065) with the  IRS for each  taxable year of the
Trust Fund and will report each Certificateholder's allocable share of items  of
Trust  Fund income and expense to holders and the IRS on Schedule K-1. The Trust
Fund will provide the Schedule K-l information to nominees that fail to  provide
the  Trust Fund with the information statement described below and such nominees
will be required  to forward such  information to the  beneficial owners of  the
Certificates.  Generally, holders must file tax returns that are consistent with
the information return filed by the Trust Fund or be subject to penalties unless
the holder notifies the IRS of all such inconsistencies.
 
     Under Section 6031  of the Code,  any person that  holds Certificates as  a
nominee at any time during a calendar year is required to furnish the Trust Fund
with  a statement containing certain information  on the nominee, the beneficial
owners and the  Certificates so held.  Such information includes  (i) the  name,
address and
 
                                       87
 
<PAGE>

<PAGE>
taxpayer  identification number  of the nominee  and (ii) as  to each beneficial
owner (x)  the name,  address  and identification  number  of such  person,  (y)
whether  such person is a United States person, a tax-exempt entity or a foreign
government, an  international  organization,  or  any  wholly  owned  agency  or
instrumentality  of  either of  the foregoing,  and  (z) certain  information on
Certificates that were held, bought or sold on behalf of such person  throughout
the year. In addition, brokers and financial institutions that hold Certificates
through a nominee are required to furnish directly to the Trust Fund information
as  to  themselves  and  their  ownership  of  Certificates.  A  clearing agency
registered under Section 17A of the Exchange Act is not required to furnish  any
such  information statement to the Trust Fund. The information referred to above
for any calendar  year must  be furnished  to the Trust  Fund on  or before  the
following  January 31. Nominees, brokers and financial institutions that fail to
provide the Trust Fund  with the information described  above may be subject  to
penalties.
 
     The  Depositor will be designated as the tax matters partner in the related
Trust  Agreement  and,  as  such,  will  be  responsible  for  representing  the
Certificateholders   in  any  dispute  with  the  IRS.  The  Code  provides  for
administrative examination  of  a  partnership  as if  the  partnership  were  a
separate  and  distinct  taxpayer.  Generally, the  statute  of  limitations for
partnership items does not expire before three years after the date on which the
partnership information return is filed. Any adverse determination following  an
audit  of the  return of  the Trust Fund  by the  appropriate taxing authorities
could result in  an adjustment of  the returns of  the Certificateholders,  and,
under   certain  circumstances,  a  Certificateholder   may  be  precluded  from
separately litigating a proposed adjustment to  the items of the Trust Fund.  An
adjustment  could also result  in an audit of  a Certificateholder's returns and
adjustments of items not related to the income and losses of the Trust Fund.
 
     Tax Consequences to Foreign  Certificateholders.  It  is not clear  whether
the  Trust Fund would be considered to be  engaged in a trade or business in the
United States for purposes of federal withholding taxes with respect to non-U.S.
persons because there is no clear authority dealing with that issue under  facts
substantially  similar to  those described herein.  Although it  is not expected
that the Trust Fund would be engaged in a trade or business in the United States
for such purposes,  the Trust Fund  will withhold as  if it were  so engaged  in
order  to protect the Trust Fund from possible adverse consequences of a failure
to withhold. The Trust Fund  expects to withhold on  the portion of its  taxable
income  that is allocable to foreign Certificateholders pursuant to Section 1446
of the Code, as  if such income  were effectively connected to  a U.S. trade  or
business,  at a rate of 35% for foreign holders that are taxable as corporations
and 39.6%  for  all  other  foreign holders.  Subsequent  adoption  of  Treasury
regulations  or the issuance of  other administrative pronouncements may require
the Trust Fund to change its  withholding procedures. In determining a  holder's
withholding status, the Trust Fund may rely on IRS Form W-8, IRS Form W-9 or the
holder's certification of nonforeign status signed under penalties of perjury.
 
     The  term 'U.S. Person' means a citizen or resident of the United States, a
corporation, partnership or other  entity created or organized  in or under  the
laws  of the United  States or any  political subdivision thereof,  or an estate
whose income is subject to U.S. federal  income tax regardless of its source  of
income,  or a  trust if  a court within  the United  States is  able to exercise
primary supervision of the  administration of the trust  and one or more  United
States  fiduciaries have the  authority to control  all substantial decisions of
the trust.
 
     Each foreign  holder  might  be  required to  file  a  U.S.  individual  or
corporate income tax return (including, in the case of a corporation, the branch
profits  tax) on its share of the  Trust Fund's income. Each foreign holder must
obtain a taxpayer identification number from  the IRS and submit that number  to
the Trust Fund on Form W-8 in order to assure appropriate crediting of the taxes
withheld.  A foreign holder generally  would be entitled to  file with the IRS a
claim for refund with  respect to taxes  withheld by the  Trust Fund taking  the
position that no taxes were due because the Trust Fund was not engaged in a U.S.
trade   or  business.  However,  interest  payments   made  (or  accrued)  to  a
Certificateholder  who  is  a  foreign  person  generally  will  be   considered
guaranteed payments to the extent such payments are determined without regard to
the  income  of  the  Trust  Fund.  If  these  interest  payments  are  properly
characterized as guaranteed payments, then  the interest will not be  considered
'portfolio  interest.' As a result, Certificateholders will be subject to United
States federal income tax and  withholding tax at a  rate of 30 percent,  unless
reduced  or eliminated pursuant to an applicable treaty. In such case, a foreign
holder would only be entitled to claim a refund for that portion of the taxes in
excess of  the taxes  that should  be withheld  with respect  to the  guaranteed
payments.
 
     Backup  Withholding.  Distributions  made on the  Certificates and proceeds
from the sale of the Certificates will be subject to a 'backup' withholding  tax
of   31%  if,   in  general,   the  Certificateholder   fails  to   comply  with
 
                                       88
 
<PAGE>

<PAGE>
certain identification  procedures, unless  the holder  is an  exempt  recipient
under applicable provisions of the Code.
 
                            STATE TAX CONSIDERATIONS
 
     In  addition to the  federal income tax  consequences described in 'Federal
Income Tax  Consequences,' potential  investors should  consider the  state  and
local  income tax consequences of the acquisition, ownership, and disposition of
the Securities. State and local income tax law may differ substantially from the
corresponding federal law, and this discussion does not purport to describe  any
aspect  of the income  tax laws of  any state or  locality. Therefore, potential
investors should consult  their own  tax advisors  with respect  to the  various
state and local tax consequences of an investment in the Securities.
 
                              ERISA CONSIDERATIONS
 
     The  following describes certain  considerations under ERISA  and the Code,
which apply only to Securities of a Series that are not divided into subclasses.
If Securities are divided into subclasses the related Prospectus Supplement will
contain information concerning  considerations relating  to ERISA  and the  Code
that are applicable to such Securities.
 
     ERISA  imposes requirements on employee benefit plans (and on certain other
retirement plans and arrangements, including individual retirement accounts  and
annuities,  Keogh plans and collective investment funds and separate accounts in
which such plans, accounts or arrangements are invested) (collectively  'Plans')
subject  to ERISA and on persons who are fiduciaries with respect to such Plans.
Generally, ERISA applies to investments made by Plans. Among other things, ERISA
requires that the  assets of Plans  be held in  trust and that  the trustee,  or
other  duly  authorized fiduciary,  have exclusive  authority and  discretion to
manage and control the assets of  such Plans. ERISA also imposes certain  duties
on  persons who are fiduciaries of Plans.  Under ERISA, any person who exercises
any authority or control respecting the management or disposition of the  assets
of  a Plan  is considered  to be a  fiduciary of  such Plan  (subject to certain
exceptions  not  here  relevant).  Certain  employee  benefit  plans,  such   as
governmental  plans (as defined in ERISA Section  3(32)) and, if no election has
been made under Section 410(d)  of the Code, church  plans (as defined in  ERISA
Section  3(33)), are not  subject to ERISA  requirements. Accordingly, assets of
such  plans  may  be  invested  in  Securities  without  regard  to  the   ERISA
considerations   described  above  and  below,  subject  to  the  provisions  of
applicable state law. Any such plan which is qualified and exempt from  taxation
under  Code Sections  401(a) and 501(a),  however, is subject  to the prohibited
transaction rules set forth in Code Section 503.
 
     On November 13,  1986, the United  States Department of  Labor (the  'DOL')
issued  final  regulations concerning  the  definition of  what  constitutes the
assets of a  Plan. (Labor Reg.  Section 2510.3-101) Under  this regulation,  the
underlying assets and properties of corporations, partnerships and certain other
entities  in  which a  Plan makes  an  'equity' investment  could be  deemed for
purposes of ERISA to be assets  of the investing Plan in certain  circumstances.
However, the regulation provides that, generally, the assets of a corporation or
partnership  in which a Plan invests will not be deemed for purposes of ERISA to
be assets of such Plan if the equity interest acquired by the investing Plan  is
a  publicly-offered  security. A  publicly-offered security,  as defined  in the
Labor Reg.  Section  2510.3-101, is  a  security  that is  widely  held,  freely
transferable  and  registered  under the  Securities  Exchange Act  of  1934, as
amended.
 
     In addition to the imposition of general fiduciary standards of  investment
prudence  and  diversification, ERISA  prohibits a  broad range  of transactions
involving Plan  assets  and  persons  ('Parties  in  Interest')  having  certain
specified  relationships  to a  Plan and  imposes additional  prohibitions where
Parties in Interest are fiduciaries with respect to such Plan. Because the Loans
may be deemed Plan assets of each Plan that purchases Securities, an  investment
in  the  Securities by  a Plan  might  be a  prohibited transaction  under ERISA
Sections 406 and 407 and subject to an excise tax under Code Section 4975 unless
a statutory or administrative exemption applies.
 
     In Prohibited  Transaction  Exemption  83-1  ('PTE  83-1'),  which  amended
Prohibited  Transaction Exemption 81-7, the DOL exempted from ERISA's prohibited
transaction rules certain transactions relating to the operation of  residential
mortgage  pool investment trusts and the purchase, sale and holding of 'mortgage
pool pass-through certificates'  in the initial  issuance of such  certificates.
PTE  83-1  permits,  subject  to certain  conditions,  transactions  which might
otherwise be  prohibited between  Plans  and Parties  in Interest  with  respect
 
                                       89
 
<PAGE>

<PAGE>
to  those  Plans  related to  the  origination, maintenance  and  termination of
mortgage pools consisting of mortgage loans secured by first or second mortgages
or deeds of trust on single-family residential property, and the acquisition and
holding of  certain  mortgage  pool pass-through  certificates  representing  an
interest  in such mortgage pools by  Plans. If the general conditions (discussed
below) of  PTE 83-1  are satisfied,  investments by  a Plan  in Securities  that
represent  interests in a Pool consisting  of Loans ('Single Family Securities')
will be exempt from the prohibitions of ERISA Sections 406(a) and 407  (relating
generally  to transactions with Parties in  Interest who are not fiduciaries) if
the Plan purchases  the Single  Family Securities at  no more  than fair  market
value  and will be exempt from the  prohibitions of ERISA Sections 406(b)(1) and
(2) (relating generally to transactions  with fiduciaries) if, in addition,  the
purchase is approved by an independent fiduciary, no sales commission is paid to
the  pool sponsor, the Plan does not purchase more than 25% of all Single Family
Securities, and at least  50% of all Single  Family Securities are purchased  by
persons  independent of  the pool  sponsor or  pool trustee.  PTE 83-1  does not
provide  an  exemption  for   transactions  involving  Subordinate   Securities.
Accordingly,  unless otherwise provided in the related Prospectus Supplement, no
transfer of a Subordinate Security  or a Security which  is not a Single  Family
Security may be made to a Plan.
 
     The  discussion in this  and the next succeeding  paragraph applies only to
Single Family Securities. The Depositor believes that, for purposes of PTE 83-1,
the term  'mortgage  pass-through  certificate' would  include:  (i)  Securities
issued  in a Series  consisting of only  a single class  of Securities; and (ii)
Securities issued  in  a  Series in  which  there  is only  one  class  of  such
Securities;  provided that  the Securities  in the  case of  clause (i),  or the
Securities in the case of clause (ii), evidence the beneficial ownership of both
a specified  percentage of  future interest  payments (greater  than 0%)  and  a
specified  percentage  (greater than  0%) of  future  principal payments  on the
Loans. It  is  not  clear whether  a  class  of Securities  that  evidences  the
beneficial  ownership  in  a Trust  Fund  divided into  Loan  groups, beneficial
ownership of  a specified  percentage  of interest  payments only  or  principal
payments only, or a notional amount of either principal or interest payments, or
a  class of Securities entitled to receive payments of interest and principal on
the Loans  only after  payments to  other  classes or  after the  occurrence  of
certain  specified  events would  be a  'mortgage pass-through  certificate' for
purposes of PTE 83-1.
 
     PTE 83-1 sets forth  three general conditions which  must be satisfied  for
any transaction to be eligible for exemption: (i) the maintenance of a system of
insurance  or  other  protection  for the  pooled  mortgage  loans  and property
securing such loans, and for indemnifying Securityholders against reductions  in
pass-through  payments due to property damage or defaults in loan payments in an
amount not  less than  the greater  of one  percent of  the aggregate  principal
balance  of all covered  pooled mortgage loans  or the principal  balance of the
largest covered pooled mortgage loan; (ii)  the existence of a pool trustee  who
is not an affiliate of the pool sponsor; and (iii) 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 Pool. The Depositor  believes that the first  general condition referred  to
above  will  be satisfied  with respect  to  the Securities  in a  Series issued
without a subordination feature, or the Securities only in a Series issued  with
a  subordination feature, provided  that the subordination  and Reserve Account,
subordination by shifting  of interests,  the pool  insurance or  other form  of
credit   enhancement   described   under  'Credit   Enhancement'   herein  (such
subordination, pool  insurance or  other form  of credit  enhancement being  the
system  of insurance or  other protection referred  to above) with  respect to a
Series of Securities is maintained in an amount not less than the greater of one
percent of the aggregate principal balance of the Loans or the principal balance
of the largest Loan. See 'Description of the Securities' herein. In the  absence
of  a ruling that the system of insurance  or other protection with respect to a
Series of Securities satisfies  the first general  condition referred to  above,
there  can be no assurance that these features will be so viewed by the DOL. The
Trustee will not be affiliated with the Depositor.
 
     Each Plan fiduciary who is responsible for making the investment  decisions
whether  to purchase or commit to purchase  and to hold Single Family Securities
must make  its own  determination as  to  whether the  first and  third  general
conditions,  and  the specific  conditions  described briefly  in  the preceding
paragraph, of PTE 83-1  have been satisfied,  or as to  the availability of  any
other  prohibited  transaction  exemptions.  Each  Plan  fiduciary  should  also
determine whether, under the general fiduciary standards of investment  prudence
and  diversification, an  investment in  the Securities  is appropriate  for the
Plan, taking into  account the  overall investment policy  of the  Plan and  the
composition of the Plan's investment portfolio.
 
                                       90
 
<PAGE>

<PAGE>
     The  DOL  has  granted to  certain  underwriters  individual administrative
exemptions  (the  'Underwriter  Exemptions')  from  certain  of  the  prohibited
transaction rules of ERISA and the related excise tax provisions of Section 4975
of the Code with respect to the initial purchase, the holding and the subsequent
resale  by Plans of certificates in  pass-through trusts that consist of certain
receivables,  loans  and  other  obligations   that  meet  the  conditions   and
requirements of the Underwriter Exemptions.
 
     While  each  underwriter Exemption  is  an individual  exemption separately
granted to  a specific  underwriter, the  terms and  conditions which  generally
apply to the Underwriter Exemptions are substantially the following:
 
          (1)  the  acquisition  of  the  certificates by  a  Plan  is  on terms
     (including the price for the certificates)  that are at least as  favorable
     to  the  Plan as  they  would be  in  an arm's-length  transaction  with an
     unrelated party;
 
          (2) the rights and interest evidenced by the certificates acquired  by
     the  Plan are  not subordinated  to the  rights and  interests evidenced by
     other certificates of the trust fund;
 
          (3) the certificates required  by the Plan have  received a rating  at
     the  time of  such acquisition  that is  one of  the three  highest generic
     rating categories from Standard & Poor's  Ratings Group, a Division of  The
     McGraw-Hill Companies ('S&P'), Moody's Investors Service, Inc. ('Moody's'),
     Duff  & Phelps Credit  Rating Co. ('DCR') or  Fitch Investors Service, Inc.
     ('Fitch');
 
          (4) the trustee must not  be an affiliate of  any other member of  the
     Restricted Group as defined below;
 
          (5)  the sum of all payments made  to and retained by the underwriters
     in connection with the distribution of the certificates represents not more
     than reasonable compensation for underwriting the certificates; the sum  of
     all  payments made to and retained by the seller pursuant to the assignment
     of the loans to  the trust fund  represents not more  than the fair  market
     value  of such loans; the  sum of all payments made  to and retained by the
     servicer and  any  other  servicer  represents  not  more  than  reasonable
     compensation  for such  person's services  under the  agreement pursuant to
     which the loans are pooled  and reimbursements of such person's  reasonable
     expenses in connection therewith; and
 
          (6) the Plan investing in the certificates is an 'accredited investor'
     as defined in Rule 501(a)(1) of Regulation D of the Securities and Exchange
     Commission under the Securities Act of 1933 as amended.
 
     The trust fund must also meet the following requirements:
 
<TABLE>
        <C>     <S>
           (i)  the  corpus of the trust fund must  consist solely of assets of the  type that have been included in
                other investment pools;
          (ii)  certificates in such other investment pools must have been rated in one of the three highest  rating
                categories  of S&P, Moody's, Fitch or  DCR for at least one year  prior to the Plan's acquisition of
                certificates; and
         (iii)  certificates evidencing  interests  in such  other  investment pools  must  have been  purchased  by
                investors other than Plans for at least one year prior to any Plan's acquisition of certificates.
</TABLE>
 
     Moreover,  the Underwriter Exemptions generally provide relief from certain
self-dealing/conflict of interest  prohibited transactions that  may occur  when
the  Plan fiduciary causes a Plan to acquire certificates in a trust as to which
the fiduciary (or its affiliate)  is an obligor on  the receivables held in  the
trust provided that, among other requirements: (i) in the case of an acquisition
in  connection with the initial issuance of certificates, at least fifty percent
(50%) of each class of certificates in which Plans have invested is acquired  by
persons  independent  of  the  Restricted Group,  (ii)  such  fiduciary  (or its
affiliate) is an obligor with respect to  five percent (5%) or less of the  fair
market  value  of  the obligations  contained  in  the trust;  (iii)  the Plan's
investment in  certificates of  any class  does not  exceed twenty-five  percent
(25%)  of all of the  certificates of that class outstanding  at the time of the
acquisition;  and  (iv)  immediately  after   the  acquisition,  no  more   than
twenty-five  percent (25%) of the assets of  the Plan with respect to which such
person is a fiduciary  is invested in certificates  representing an interest  in
one  or more trusts containing  assets sold or serviced  by the same entity. The
Underwriter Exemptions  do not  apply  to Plans  sponsored  by the  Seller,  the
related  Underwriter, the Trustee, the Master Servicer, any insurer with respect
to the Loans,  any obligor  with respect  to Loans  included in  the Trust  Fund
constituting  more than five percent (5%) of the aggregate unamortized principal
balance of the assets in the Trust  Fund, or any affiliate of such parties  (the
'Restricted Group').
 
     The  Prospectus Supplement for each Series  of Securities will indicate the
classes of Securities, if any, offered thereby  as to which it is expected  that
an Underwriter Exemption will apply.
 
                                       91
 
<PAGE>

<PAGE>
     The  Underwriter  Exemption contains  several  requirements, some  of which
differ from those in  PTE 83-l. The Underwriter  Exemption contains an  expanded
definition of 'certificate' which includes an interest which entitles the holder
to  pass-through  payments of  principal,  interest and/or  other  payments. The
Underwriter Exemption contains an expanded  definition of 'trust' which  permits
the  trust corpus to consist of  secured consumer receivables. The definition of
'trust', however, does not include any  investment pool unless, inter alia,  (i)
the investment pool consists only of assets of the type which have been included
in  other investment pools, (ii) certificates evidencing interests in such other
investment pools have been purchased by investors other than Plans for at  least
one  year  prior  to the  Plan's  acquisition  of certificates  pursuant  to the
Underwriter Exemption, and  (iii) certificates  in such  other investment  pools
have  been rated in  one of the  three highest generic  rating categories of the
four credit rating  agencies noted below.  Generally, the Underwriter  Exemption
holds  that  the acquisition  of the  certificates by  a Plan  must be  on terms
(including the price for the certificates) that are at least as favorable to the
Plan as they would be  in an arm's length  transaction with an unrelated  party.
The  Underwriter Exemption requires  that the rights  and interests evidenced by
the certificates not be 'subordinated' to the rights and interests evidenced  by
other  certificates of the  same trust. The  Underwriter Exemption requires that
certificates acquired by  a Plan have  received a  rating at the  time of  their
acquisition  that is in  one of the  three highest generic  rating categories of
S&P, Moody's, Fitch or  DCR. The Underwriter Exemption  specifies that the  pool
trustee  must not be an  affiliate of the pool sponsor,  nor an affiliate of the
Underwriter, the  pool servicer,  any  obligor with  respect to  mortgage  loans
included  in  the trust  constituting more  than five  percent of  the aggregate
unamortized principal balance of  the assets in the  trust, or any affiliate  of
such  entities.  Finally, the  Underwriter  Exemption stipulates  that  any Plan
investing in the  certificates must be  an 'accredited investor'  as defined  in
Rule  501(a)(1) of Regulation D of  the Securities and Exchange Commission under
the Securities Act of 1933.
 
     Any Plan fiduciary which  proposes to cause a  Plan to purchase  Securities
should  consult with their counsel concerning the  impact of ERISA and the Code,
the applicability of PTE 83-1 and  the Underwriter Exemption, and the  potential
consequences  in their specific circumstances,  prior to making such investment.
Moreover, each  Plan  fiduciary  should  determine  whether  under  the  general
fiduciary standards of investment procedure and diversification an investment in
the  Securities is  appropriate for  the Plan,  taking into  account the overall
investment policy  of the  Plan and  the composition  of the  Plan's  investment
portfolio.
 
                                LEGAL INVESTMENT
 
     The Prospectus Supplement for each series of Securities will specify which,
if  any,  of  the classes  of  Securities offered  thereby  constitute 'mortgage
related securities' for  purposes of the  Secondary Mortgage Market  Enhancement
Act  of 1984 ('SMMEA'). Classes of  Securities that qualify as 'mortgage related
securities'  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
(including  the  District  of  Columbia   and  Puerto  Rico)  whose   authorized
investments  are  subject to  state  regulations to  the  same extent  as, under
applicable law, obligations issued by or guaranteed as to principal and interest
by the  United States  or any  such entities.  Under SMMEA,  if a  state  enacts
legislation  prior to October 4, 1991 specifically limiting the legal investment
authority of any such  entities with respect  to 'mortgage related  securities',
securities  will  constitute  legal  investments for  entities  subject  to such
legislation only to the extent provided therein. Approximately twenty-one states
adopted such legislation prior to the October 4, 1991 deadline. 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
securities,  or require the sale or other  disposition of securities, so long as
such contractual commitment was made or  such securities were 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  in Securities
without limitations as to  the percentage of  their assets represented  thereby,
federal  credit unions may  invest in mortgage  related securities, and national
banks may  purchase securities  for  their 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
authority may prescribe. In this connection, federal credit unions should review
the  National Credit Union  Administration ('NCUA') Letter  to Credit Unions No.
96, as modified by Letter to Credit Unions No. 108, which includes guidelines to
assist federal credit unions in making investment decisions for mortgage related
securities   and    the    NCUA's    regulation    'Investment    and    Deposit
 
                                       92
 
<PAGE>

<PAGE>
Activities'  (12  C.F.R. Part  703), which  sets  forth certain  restrictions on
investment by federal credit unions in mortgage related securities (in each case
whether or  not  the  class  of  Securities  under  consideration  for  purchase
constituted a 'mortgage related security').
 
     All  depository institutions  considering an  investment in  the Securities
(whether or  not  the  class  of Securities  under  consideration  for  purchase
constitutes  a 'mortgage related security')  should review the Federal Financial
Institutions  Examination  Council's   Supervisory  Policy   Statement  on   the
Securities  Activities (to  the extent  adopted by  their respective regulators)
(the 'Policy Statement')  setting forth,  in relevant  part, certain  securities
trading  and sales practices  deemed unsuitable for  an institution's investment
portfolio, and  guidelines  for  (and restrictions  on)  investing  in  mortgage
derivative   products,  including  'mortgage   related  securities',  which  are
'high-risk mortgage securities' as defined in the Policy Statement. According to
the Policy Statement,  such 'high-risk mortgage  securities' include  securities
such  as  Securities not  entitled to  distributions  allocated to  principal or
interest, or  Subordinated Securities.  Under the  Policy Statement,  it is  the
responsibility  of each depository  institution to determine,  prior to purchase
(and at stated intervals thereafter),  whether a particular mortgage  derivative
product  is  a  'high-risk  mortgage security',  and  whether  the  purchase (or
retention) of such a product would be consistent with the Policy Statement.
 
     The foregoing  does  not  take  into  consideration  the  applicability  of
statutes,   rules,  regulations,  orders   guidelines  or  agreements  generally
governing investments made by a particular investor, including, but not  limited
to  'prudent investor' provisions  which may restrict  or prohibit investment in
securities which are not 'interest bearing' or 'income paying'.
 
     There may  be  other restrictions  on  the ability  of  certain  investors,
including  depository institutions, either to purchase Securities or to purchase
Securities representing  more  than a  specified  percentage of  the  investor's
assets. Investors should consult their own legal advisors in determining whether
and  to  what  extent  the  Securities  constitute  legal  investments  for such
investors.
 
                             METHOD OF DISTRIBUTION
 
     Securities are  being offered  hereby in  Series from  time to  time  (each
Series  evidencing or  relating to  a separate  Trust Fund)  through any  of the
following methods:
 
          1. By negotiated firm commitment underwriting and public reoffering by
     underwriters;
 
          2. By agency placements through one or more placement agents primarily
     with institutional investors and dealers; and
 
          3.  By  placement  directly   by  the  Depositor  with   institutional
     investors.
 
     A  Prospectus  Supplement  will  be prepared  for  each  Series  which will
describe the method of offering  being used for that  Series and will set  forth
the  identity of  any underwriters  thereof and either  the price  at which such
Series is being offered, the nature and amount of any underwriting discounts  or
additional compensation to such underwriters and the proceeds of the offering to
the  Depositor, or the method by which  the price at which the underwriters will
sell the  Securities  will be  determined.  Each Prospectus  Supplement  for  an
underwritten  offering will also contain information regarding the nature of the
underwriters' obligations, any material  relationship between the Depositor  and
any  underwriter and, where appropriate,  information regarding any discounts or
concessions to be allowed or reallowed to dealers or others and any arrangements
to stabilize  the market  for  the Securities  so  offered. In  firm  commitment
underwritten  offerings, the underwriters  will be obligated  to purchase all of
the Securities of such Series if  any such Securities are purchased.  Securities
may  be acquired by  the underwriters for  their own accounts  and may be resold
from  time  to  time   in  one  or   more  transactions,  including   negotiated
transactions,  at a fixed public offering  price or at varying prices determined
at the time of sale.
 
     Underwriters and agents may be entitled under agreements entered into  with
the  Depositor  to  indemnification  by  the  Depositor  against  certain  civil
liabilities, including liabilities under the Securities Act of 1933, as amended,
or to contribution with  respect to payments which  such underwriters or  agents
may be required to make in respect thereof.
 
     If  a Series  is offered  other than  through underwriters,  the Prospectus
Supplement relating thereto  will contain  information regarding  the nature  of
such  offering and any agreements  to be entered into  between the Depositor and
purchasers of Securities of such Series.
 
                                       93
 
<PAGE>

<PAGE>
                                 LEGAL MATTERS
 
     The validity of the  Securities of each  Series, including certain  federal
income  tax  consequences with  respect  thereto, will  be  passed upon  for the
Depositor by Brown & Wood LLP, One World Trade Center, New York, New York 10048.
 
                             FINANCIAL INFORMATION
 
     A new Trust Fund will be formed  with respect to each Series of  Securities
and  no Trust Fund will engage in any  business activities or have any assets or
obligations  prior  to  the  issuance  of  the  related  Series  of  Securities.
Accordingly,  no financial  statements with  respect to  any Trust  Fund will be
included in this Prospectus or in the related Prospectus Supplement.
 
                                     RATING
 
     It is a condition to the issuance of the Securities of each Series  offered
hereby  and by the Prospectus Supplement that  they shall have been rated in one
of the four highest rating  categories by the nationally recognized  statistical
rating  agency or  agencies (each, a  'Rating Agency') specified  in the related
Prospectus Supplement.
 
     Any such rating would be based on, among other things, the adequacy of  the
value  of the Trust Fund Assets and  any credit enhancement with respect to such
class and will reflect such Rating Agency's assessment solely of the  likelihood
that  holders of a  class of Securities  of such class  will receive payments to
which such Securityholders are entitled under the related Agreement. Such rating
will not constitute an assessment  of the likelihood that principal  prepayments
on  the  related Loans  will  be made,  the  degree to  which  the rate  of such
prepayments might differ from that  originally anticipated or the likelihood  of
early  optional termination of the Series  of Securities. Such rating should not
be deemed a recommendation to purchase, hold or sell Securities, inasmuch as  it
does  not address  market price or  suitability for a  particular investor. Each
security rating should be evaluated independently of any other security  rating.
Such  rating will not address the possibility that prepayment at higher or lower
rates than anticipated by  an investor may cause  such investor to experience  a
lower  than anticipated  yield or  that an investor  purchasing a  Security at a
significant premium might fail  to recoup its  initial investment under  certain
prepayment scenarios.
 
     There  is also no assurance that any  such rating will remain in effect for
any given period of time or that it may not be lowered or withdrawn entirely  by
the  Rating Agency in the future if  in its judgment circumstances in the future
so warrant. In addition to being lowered or withdrawn due to any erosion in  the
adequacy  of the value of  the Trust Fund Assets  or any credit enhancement with
respect to a Series, such rating might also be lowered or withdrawn among  other
reasons,  because of an adverse change in  the financial or other condition of a
credit enhancement provider or a change in the rating of such credit enhancement
provider's long term debt.
 
     The amount, type and nature of credit enhancement, if any, established with
respect to a Series of  Securities will be determined  on the basis of  criteria
established  by each Rating Agency rating  classes of such Series. Such criteria
are sometimes based upon an actuarial analysis of the behavior of mortgage loans
in a larger  group. Such  analysis is  often the  basis upon  which each  Rating
Agency determines the amount of credit enhancement required with respect to each
such  class. There can be  no assurance that the  historical data supporting any
such actuarial  analysis  will  accurately reflect  future  experience  nor  any
assurance  that the data derived from a  large pool of mortgage loans accurately
predicts the delinquency, foreclosure or loss experience of any particular  pool
of  Loans. No assurance can be given that values of any Properties have remained
or will remain at  their levels on  the respective dates  of origination of  the
related  Loans.  If the  residential real  estate  markets should  experience an
overall decline in property values such that the outstanding principal  balances
of  the Loans  in a  particular Trust  Fund and  any secondary  financing on the
related Properties become equal to or greater than the value of the  Properties,
the  rates of delinquencies, foreclosures and  losses could be higher than those
now generally  experienced  in the  mortgage  lending industry.  In  additional,
adverse  economic conditions (which may or  may not affect real property values)
may affect the timely payment by  mortgagors of scheduled payments of  principal
and  interest  on  the  Loans  and,  accordingly,  the  rates  of delinquencies,
foreclosures and losses with respect to any Trust Fund. To the extent that  such
losses  are not  covered by  credit enhancement, such  losses will  be borne, at
least in part, by the  holders of one or more  classes of the Securities of  the
related Series.
 
                                       94


<PAGE>

<PAGE>
                             INDEX OF DEFINED TERMS
<TABLE>
<CAPTION>
                   TERM                        PAGE
- ------------------------------------------   ---------
<S>                                          <C>
Accretion Directed........................          32
Accrual...................................          33
Accrual Securities........................          29
Advance...................................          10
Agreement.................................          20
Amortizable Bond Premium Regulations......          75
APR.......................................          23
Available Funds...........................          29
Balloon payment...........................          22
Belgian Cooperative.......................          38
BIF.......................................          48
Book-Entry Securities.....................          36
Buydown Fund..............................          22
Buydown Loans.............................          22
Calculation Agent.........................          33
Cash Flow Bond Method.....................          81
CEDEL Participants........................          37
CERCLA....................................      16, 61
Certificates..............................    1, 5, 20
Capitalized Interest Account..............          49
Claimable Amount..........................          70
Class Security Balance....................          29
Closed-End Loans..........................           5
Code......................................      11, 71
COFI Securities...........................          35
Collateral Value..........................          23
Combined Loan-to-Value Ratio..............          23
Commission................................           3
Component Securities......................          32
Contingent Regulations....................          73
Cooperative Loans.........................          21
Cooperatives..............................          21
Cut-off Date..............................       5, 20
Cut-off Date Principal Balance............          27
DCR.......................................          91
Debt Securities...........................          71
Definitive Security.......................          36
Depositor.................................       1, 24
Detailed Description......................          21
Distribution Date.........................           6
DOL.......................................          89
DTC.......................................      18, 36
Eleventh District.........................          34
EPA.......................................          61
ERISA.....................................          12
Euroclear Operator........................          38
Euroclear Participants....................          38
European Depositaries.....................          36
Exchange Act..............................           3
FDIC......................................          25
FHA.......................................           9
 
<CAPTION>
                   TERM                        PAGE
- ------------------------------------------   ---------
<S>                                          <C>
FHLBSF....................................          34
FHLMC.....................................          25
Financial Intermediary....................          36
Fitch.....................................          91
Fixed Rate................................          33
Floating Rate.............................          33
FNMA......................................          25
Foreign person............................          84
Funding Period............................          18
Garn-St Germain Act.......................          63
Holder in Due Course Rules................          17
Home Equity Loans.........................        1, 5
Home Improvement Contracts................        1, 5
Home Improvements.........................           1
Indenture.................................          27
Installment Contract......................          65
Insurance Proceeds........................          48
Insured Expenses..........................          48
Interest Only.............................          33
Interest Weighted Securities..............          74
Inverse Floating Rate.....................          33
IRS.......................................          73
L/C Bank..................................       8, 40
L/C Percentage............................       9, 40
Liquidation Expenses......................          48
Liquidation Proceeds......................          48
Loan Rate.................................       7, 21
Loans.....................................           1
Loan-to-Value Ratio.......................          23
Lockout periods...........................          22
Master Servicer...........................           5
Master Servicing Agreement................          20
Master Servicing Fee......................          53
Moody's...................................      41, 91
Morgan....................................          38
Mortgage..................................          46
Mortgage Loan.............................           5
Mortgaged Properties......................          22
National Cost of Funds Index..............          35
NCUA......................................          92
Nonresidents..............................          82
Notes.....................................    1, 5, 20
Notional Amount Securities................          32
OID.......................................      11, 71
OID Regulations...........................          72
OTS.......................................          35
PACs......................................          32
Partial Accrual...........................          33
Parties in Interest.......................          89
Pass-Through Rate.........................       7, 20
Pass-Through Securities...................          80
Pay-Through Security......................          73
</TABLE>
 
                                       95
 
<PAGE>

<PAGE>
<TABLE>
<CAPTION>
                   TERM                        PAGE
- ------------------------------------------   ---------
<S>                                          <C>
Percentage Interests......................          55
Permitted Investments.....................          41
Planned Principal Class...................          32
Plans.....................................          89
Policy Statement..........................          93
Pool......................................       5, 20
Pool Insurance Policy.....................          42
Pool Insurer..............................          42
Pooling and Servicing Agreement...........          27
Pre-Funded Amount.........................          18
Pre-Funding Account.......................       5, 18
Prepayment Assumption.....................          73
Primary Mortgage Insurance Policy.........          22
Prime Rate................................          36
Principal Only............................          33
Principal Prepayments.....................          30
Properties................................       6, 22
Property Improvement Loans................          67
Proposed Mark-to-Market Regulations.......          79
PTE 83-1..................................          89
Purchase Price............................          26
Rating Agency.............................          94
Ratio Strip Securities....................          81
RCRA......................................          62
Record Date...............................          28
Reference Banks...........................          33
Refinance Loan............................          23
Regular Interest Securities...............          71
Relevant Depositary.......................          36
Relief Act................................          66
REMIC.....................................       2, 71
Reserve Account...........................       8, 28
Reserve Interest Rate.....................          34
Residual Interest Security................          77
Restricted Group..........................          91
Retained Interest.........................          27
Revolving Credit Line Loans...............           5
Riegle Act................................          17
Rules.....................................          37
S&P.......................................          91
SAIF......................................          48
<CAPTION>
                   TERM                        PAGE
- ------------------------------------------   ---------
<S>                                          <C>
Scheduled Principal Class.................          32
Securities................................    1, 5, 20
Security Account..........................          47
Security Owners...........................          36
Security Register.........................          28
Securityholders...........................          36
Seller....................................           1
Sellers...................................          20
Senior Securities.........................       6, 39
Sequential Pay............................          32
Series....................................           1
Servicing Fee.............................          80
Short-Term Note...........................          84
Single Family Properties..................          22
Single Family Securities..................          90
SMMEA.....................................      11, 92
Strip.....................................          32
Stripped Securities.......................          80
Sub-Servicer..............................      10, 20
Sub-Servicing Agreement...................          50
Subordinated Securities...................           6
Subsequent Loans..........................          18
Support Class.............................          32
TACs......................................          33
Targeted Principal Class..................          33
Terms and Conditions......................          38
TIN.......................................          82
Title I Loans.............................          67
Title I Program...........................          67
Title V...................................      64, 65
Trust Agreement...........................      20, 27
Trust Fund................................       1, 20
Trust Fund Assets.........................    1, 5, 20
Trustee...................................       5, 27
UCC.......................................          61
Underwriter Exemptions....................          91
U.S. Person...............................          88
VA........................................           9
VA Guaranty...............................          53
Variable Rate.............................          33
</TABLE>
 
                                       96
 
<PAGE>

<PAGE>
                      [THIS PAGE INTENTIONALLY LEFT BLANK]


<PAGE>

<PAGE>
_____________________________                      _____________________________
 
     NO  DEALER,  SALESMAN  OR OTHER  PERSON  HAS  BEEN AUTHORIZED  TO  GIVE ANY
INFORMATION OR  TO MAKE  ANY REPRESENTATIONS  IN CONNECTION  WITH THIS  OFFERING
OTHER  THAN THOSE CONTAINED  IN THIS PROSPECTUS  SUPPLEMENT AND THE ACCOMPANYING
PROSPECTUS AND, IF GIVEN OR MADE,  SUCH INFORMATION OR REPRESENTATIONS MUST  NOT
BE  RELIED UPON  AS HAVING BEEN  AUTHORIZED. THIS PROSPECTUS  SUPPLEMENT AND THE
PROSPECTUS DO NOT CONSTITUTE AN OFFER TO  SELL OR A SOLICITATION OF AN OFFER  TO
BUY  ANY OF THE SECURITIES OFFERED HEREBY IN  ANY STATE TO ANY PERSON TO WHOM IT
IS UNLAWFUL TO MAKE SUCH  OFFER OR SOLICITATION IN  SUCH STATE. THE DELIVERY  OF
THIS  PROSPECTUS SUPPLEMENT AND THE  PROSPECTUS AT ANY TIME  DOES NOT IMPLY THAT
THE INFORMATION CONTAINED HEREIN OR THEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT
TO THE DATE HEREOF.
                         ------------------------------
 
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                                                                               PAGE
                                                                                                                               ----
<S>                                                                                                                            <C>
                                                       PROSPECTUS SUPPLEMENT
Summary of Terms............................................................................................................   S-4
Risk Factors................................................................................................................   S-11
The Mortgage Pool...........................................................................................................   S-13
Servicing of the Mortgage Loans.............................................................................................   S-22
Description of the Certificates.............................................................................................   S-25
Yield, Prepayment and Maturity Considerations...............................................................................   S-43
Use of Proceeds.............................................................................................................   S-49
Federal Income Tax Consequences.............................................................................................   S-49
State Taxes.................................................................................................................   S-50
ERISA Considerations........................................................................................................   S-50
Method of Distribution......................................................................................................   S-52
Legal Matters...............................................................................................................   S-53
Ratings.....................................................................................................................   S-53
Experts.....................................................................................................................   S-53
Index of Defined Terms......................................................................................................   S-54
Annex I.....................................................................................................................   A-1
                                                            PROSPECTUS
Prospectus Supplement or Current Report on Form 8-K.........................................................................     3
Available Information.......................................................................................................     3
Incorporation of Certain Documents by Reference.............................................................................     3
Reports to Securityholders..................................................................................................     4
Summary of Terms............................................................................................................     5
Risk Factors................................................................................................................    14
The Trust Fund..............................................................................................................    20
Use of Proceeds.............................................................................................................    24
The Depositor...............................................................................................................    24
Loan Program................................................................................................................    24
Description of the Securities...............................................................................................    27
Credit Enhancement..........................................................................................................    39
Yield and Prepayment Considerations.........................................................................................    44
The Agreements..............................................................................................................    46
Certain Legal Aspects of the Loans..........................................................................................    58
Federal Income Tax Consequences.............................................................................................    71
State Tax Considerations....................................................................................................    89
ERISA Considerations........................................................................................................    89
Legal Investment............................................................................................................    92
Method of Distribution......................................................................................................    93
Legal Matters...............................................................................................................    94
Financial Information.......................................................................................................    94
Rating......................................................................................................................    94
Index of Defined Terms......................................................................................................    95
</TABLE>
 
                                  CWABS, INC.
                                   DEPOSITOR
 
                                     [LOGO]
 
                           SELLER AND MASTER SERVICER

 
                              $176,000,000 CLASS A


                           ASSET-BACKED CERTIFICATES,
                                 SERIES 1997-2


 
                   -----------------------------------------
                             PROSPECTUS SUPPLEMENT
                   -----------------------------------------

 
                                LEHMAN BROTHERS

                             COUNTRYWIDE SECURITIES
                                  CORPORATION
 
                                  MAY 23, 1997
 
_____________________________                      _____________________________




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