CWABS INC
424B5, 1997-02-25
ASSET-BACKED SECURITIES
Previous: CWABS INC, 8-K, 1997-02-25
Next: PLYMOUTH COMMERCIAL MORTGAGE FUND, SC 13D, 1997-02-25




<PAGE>
<PAGE>
PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED FEBRUARY 21, 1997)
 
                                  $117,600,000
 
                   COUNTRYWIDE HOME EQUITY LOAN TRUST 1997-A
      REVOLVING HOME EQUITY LOAN ASSET BACKED CERTIFICATES, SERIES 1997-A
 
                                  CWABS, INC.
                                   DEPOSITOR
 
                                     [LOGO]
 
                           SELLER AND MASTER SERVICER
- --------------------------------------------------------------------------------
 
     Each  Revolving Home  Equity Loan  Asset Backed  Certificate, Series 1997-A
(collectively, the 'Certificates'), will represent an undivided interest in  the
Countrywide  Home  Equity Loan  Trust  1997-A (the  'Trust  Fund') to  be formed
pursuant to a Pooling and Servicing Agreement among Countrywide Home Loans, Inc.
('Countrywide'), as Seller and Master  Servicer, CWABS, Inc., as Depositor,  and
The  First National Bank of Chicago, as  Trustee. The property of the Trust Fund
will include a pool of adjustable  rate home equity revolving credit line  loans
made  or to  be made  in the  future (the  'Mortgage Loans')  under certain home
equity revolving credit line loan agreements. The Mortgage Loans are secured  by
either  first  or second  deeds of  trust  or mortgages  on one-  to four-family
residential properties.  See 'Index  of  Defined Terms'  on  page S-53  of  this
Prospectus  Supplement and on page 95 of  the Prospectus for the location of the
definitions of certain capitalized terms.
 
     The aggregate  undivided interest  in  the Trust  Fund represented  by  the
Certificates  is expected  to represent, as  of February 25,  1997 (the 'Cut-off
Date'), approximately 98% of  the sum of the  outstanding principal balances  of
the  Mortgage  Loans. The  remaining undivided  interest in  the Trust  Fund not
represented by  the  Certificates (the  'Transferor  Interest') is  expected  to
represent approximately 2% of the outstanding principal balances of the Mortgage
Loans. Only the Certificates are offered hereby.
 
     Distributions of principal and interest on the Certificates will be made on
the  fifteenth day of each month or, if such date is not a Business Day, then on
the succeeding Business Day (each, a 'Distribution Date'), commencing April  15,
1997. On each Distribution Date, holders of the Certificates will be entitled to
receive,  from and to  the limited extent  of funds available  in the Collection
Account  (as  defined  herein),  distributions  with  respect  to  interest  and
principal    calculated   as   set   forth    under   'Summary   --   Interest,'
'Summary -- Principal Payments from  Principal Collections' and 'Description  of
the  Certificates -- Distributions on the Certificates' herein. The Certificates
are not  guaranteed by  the  Depositor, Countrywide  or any  affiliate  thereof.
However,  the Certificates will be unconditionally and irrevocably guaranteed as
to the  payment of  the Guaranteed  Distributions (as  defined herein)  on  each
Distribution Date pursuant to the terms of a financial guaranty insurance policy
(the 'Policy') to be issued by
 
                                     [Logo]
 
     There  is currently no market for the Certificates offered hereby and there
can be no assurance that such a market  will develop or if it does develop  that
it will continue. See 'Risk Factors' herein and in the Prospectus.
- --------------------------------------------------------------------------------
 
PROSPECTIVE  INVESTORS  SHOULD  REVIEW  THE INFORMATION  SET  FORTH  UNDER 'RISK
  FACTORS' ON PAGE S-15 HEREIN AND ON PAGE 14  IN  THE ACCOMPANYING PROSPECTUS.
- --------------------------------------------------------------------------------
 
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.
- --------------------------------------------------------------------------------
 
THESE  SECURITIES HAVE  NOT BEEN APPROVED  OR DISAPPROVED BY  THE SECURITIES AND
EXCHANGE  COMMISSION  OR  ANY  STATE  SECURITIES  COMMISSION  NOR  HAS  THE
     SECURITIES   AND  EXCHANGE  COMMISSION   OR  ANY  STATE  SECURITIES
        COMMISSION  PASSED  UPON  THE  ACCURACY  OR  ADEQUACY  OF   THIS
               PROSPECTUS. ANY  REPRESENTATION TO THE CONTRARY IS
                                A CRIMINAL OFFENSE.
 
<TABLE>
<CAPTION>
                                                    ORIGINAL CERTIFICATE      PRICE TO      UNDERWRITING      PROCEEDS TO
                                                    PRINCIPAL BALANCE(1)     PUBLIC(2)      DISCOUNT(3)     THE DEPOSITOR(4)
<S>                                                 <C>                     <C>             <C>             <C>
Certificates.....................................       $117,600,000                100%        0.225%             99.775%
Total............................................       $117,600,000        $117,600,000      $264,600        $117,335,400
</TABLE>
 
(1) Subject to the permitted variance described herein.
 
(2) Plus accrued interest, if any, from February 28, 1997.
 
(3) The  Depositor  has agreed  to  indemnify the  Underwriters  against certain
    liabilities, including liabilities under the Securities Act of 1933.
 
(4) Before deducting expenses, estimated to be $245,000.
 
- --------------------------------------------------------------------------------
 
     The 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 Certificates  will be made in  book-entry form only through  the
facilities of The Depository Trust Company, Cedel Bank, societe anonyme, and the
Euroclear  System  on  or about  February  28,  1997 (the  'Closing  Date'). The
Certificates will be offered in Europe and the United States of America.
 
PRUDENTIAL SECURITIES INCORPORATED            COUNTRYWIDE SECURITIES CORPORATION
 
February 21, 1997
 
<PAGE>
<PAGE>
     IN CONNECTION WITH THIS OFFERING, THE UNDERWRITERS MAY OVER-ALLOT OR EFFECT
TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE CERTIFICATES AT
LEVELS ABOVE  THOSE WHICH  MIGHT  OTHERWISE PREVAIL  IN  THE OPEN  MARKET.  SUCH
STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.
 
     UNTIL NINETY DAYS AFTER THE DATE OF THIS PROSPECTUS SUPPLEMENT, ALL DEALERS
EFFECTING TRANSACTIONS IN THE CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS
DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS SUPPLEMENT AND PROSPECTUS.
THIS  IS IN  ADDITION TO  THE OBLIGATION  OF DEALERS  ACTING AS  UNDERWRITERS TO
DELIVER A  PROSPECTUS SUPPLEMENT  AND PROSPECTUS  WITH RESPECT  TO THEIR  UNSOLD
ALLOTMENTS OR SUBSCRIPTIONS.
 
                            ------------------------
     The  Certificates offered  hereby constitute part  of a  separate series of
Revolving Home Equity  Loan Asset  Backed Certificates being  offered by  CWABS,
Inc.  from time to time pursuant to its Prospectus dated February 21, 1997. This
Prospectus Supplement does not contain  complete information about the  offering
of  the Certificates. Additional information is  contained in the Prospectus and
investors are urged to read both  this Prospectus Supplement and the  Prospectus
in  full. Sales of the Certificates may  not be consummated unless the purchaser
has received both this Prospectus Supplement and the Prospectus.
 
                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,
              1995; and
 
          (b) The Quarterly Report on Form  10-Q for the period ended  September
              30, 1996.
 
     All  financial statements  of the  Certificate Insurer  (as defined herein)
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 1934  Act that  is incorporated  by reference  in the
Registration Statement of which this Prospectus Supplement and the  accompanying
Prospectus is a part shall be deemed to be a new registration statement relating
to  the Certificates  offered hereby, and  the offering of  such 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 The First National Bank of Chicago, One
First  National  Plaza, Suite  0126, Chicago,  Illinois 60670,  telephone: (312)
407-1902, facsimile number: (312) 407-1708, attention: Corporate Trust  Services
Division.
 
                                      S-2
<PAGE>
<PAGE>
                                    SUMMARY
 
     The  following summary of certain pertinent information is qualified in its
entirety by reference to  the detailed information  appearing elsewhere in  this
Prospectus Supplement and the accompanying Prospectus. Certain capitalized terms
used in the Summary are defined elsewhere in the Prospectus Supplement or in the
Prospectus.  See  'Index  of Defined  Terms'  on  page S-53  of  this Prospectus
Supplement and on page 95 of the Prospectus for the location of the  definitions
of certain capitalized terms.
 
<TABLE>
<S>                                   <C>
Trust Fund..........................  Countrywide Home Equity Loan Trust 1997-A (the 'Trust Fund') will be formed
                                      pursuant to a pooling and servicing agreement (the 'Agreement') to be dated
                                      as  of February 25, 1997 (the 'Cut-off Date') among Countrywide Home Loans,
                                      Inc. ('Countrywide'), as transferor and master servicer (together with  any
                                      successor  in  such  capacity,  the  'Seller'  and  the  'Master Servicer',
                                      respectively), CWABS, Inc., as depositor  (the 'Depositor'), and The  First
                                      National  Bank of Chicago, as trustee  (the 'Trustee'). The property of the
                                      Trust Fund will include:  a pool of adjustable  rate home equity  revolving
                                      credit  line loans made or to be made in the future (the 'Mortgage Loans'),
                                      under certain  home  equity  revolving credit  line  loan  agreements  (the
                                      'Credit  Line Agreements') and  secured by either first  or second deeds of
                                      trust or mortgages on residential  properties that are one- to  four-family
                                      properties,  condominiums  and  planned unit  developments  (the 'Mortgaged
                                      Properties'); the collections  in respect  of the  Mortgage Loans  received
                                      after  the  Cut-off  Date  (exclusive of  payments  in  respect  of accrued
                                      interest due on  or prior  to the Cut-off  Date); property  that secured  a
                                      Mortgage  Loan which has  been acquired by  foreclosure or deed  in lieu of
                                      foreclosure; an irrevocable  and unconditional  limited financial  guaranty
                                      insurance  policy (the 'Policy');  an assignment of  the Depositor's rights
                                      under the  Purchase Agreement  (as defined  herein); rights  under  certain
                                      hazard  insurance policies  covering the Mortgaged  Properties; and certain
                                      other  property,  as  described  more  fully  under  'Description  of   the
                                      Certificates -- General' herein.
                                      The  Trust Fund property will include  the unpaid principal balance of each
                                      Mortgage Loan as of the Cut-off Date (the 'Cut-off Date Principal Balance')
                                      plus any additions thereto as a result of new advances made pursuant to the
                                      applicable Credit  Line Agreement  (the 'Additional  Balances') during  the
                                      life  of the Trust Fund. With respect  to any date, the 'Pool Balance' will
                                      be equal to the aggregate of  the Principal Balances of all Mortgage  Loans
                                      as  of  such date.  The  aggregate Cut-off  Date  Principal Balance  of the
                                      Mortgage Loans is expected to  be approximately $120,000,000 (the  'Cut-off
                                      Date  Pool Balance'), subject  to the permitted  variance described herein.
                                      See 'Description of the Mortgage Loans' herein. The 'Principal Balance'  of
                                      a Mortgage Loan (other than a Liquidated Mortgage Loan (as defined herein))
                                      on  any day  is equal to  its Cut-off  Date Principal Balance  plus (i) any
                                      Additional Balances  in  respect of  such  Mortgage Loan,  minus  (ii)  all
                                      collections credited against the Principal Balance of such Mortgage Loan in
                                      accordance  with the related  Credit Line Agreement prior  to such day. The
                                      Principal Balance of  a Liquidated  Mortgage Loan after  final recovery  of
                                      related Liquidation Proceeds (as defined herein) shall be zero.
Securities Offered..................  Each  of the Revolving  Home Equity Loan  Asset Backed Certificates, Series
                                      1997-A,  offered  hereby  (the  'Certificates')  represents  an   undivided
                                      interest  in  the  Trust Fund.  Each  Certificate represents  the  right to
                                      receive payments  of interest  at the  variable rate  described below  (the
                                      'Certificate
</TABLE>
 
                                      S-3
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                   <C>
                                      Rate'),  payable monthly, and payments of principal at such time and to the
                                      extent  provided  herein   under  'Description  of   the  Certificates   --
                                      Distributions on the Certificates'. The aggregate undivided interest in the
                                      Trust  Fund  represented by  the  Certificates as  of  the Closing  Date is
                                      expected to  equal $117,600,000  (the  'Original Invested  Amount'),  which
                                      represents  approximately  98%  of  the  Cut-off  Date  Pool  Balance.  The
                                      'Original Certificate Principal Balance' is expected to equal $117,600,000.
                                      Following the Closing Date, the 'Invested Amount' with respect to any  date
                                      will  be an  amount equal  to the  Original Invested  Amount minus  (i) the
                                      amount of  Investor Principal  Collections (as  defined herein)  previously
                                      distributed  to Certificateholders, and  minus (ii) an  amount equal to the
                                      product of the Investor Floating Allocation Percentage and the  Liquidation
                                      Loss  Amounts (each as defined herein). The Transferor (as described below)
                                      will own the  remaining undivided interest  (the 'Transferor Interest')  in
                                      the  Mortgage Loans, which is equal to  the Pool Balance minus the Invested
                                      Amount. The 'Original Transferor Interest'  is expected to initially  equal
                                      approximately  2% of the  Cut-off Date Pool  Balance. The Original Invested
                                      Amount,  the  Original  Certificate  Principal  Balance  and  the  Original
                                      Transferor  Interest will  be subject  to a  permitted variance  of plus or
                                      minus 10%. The transferor (the 'Transferor') as of any date is the owner of
                                      the Transferor Interest which initially will be Countrywide.
                                      The Certificates will be  issued pursuant to  the Agreement. The  principal
                                      amount   of  the  outstanding   Certificates  (the  'Certificate  Principal
                                      Balance') on  any  date is  equal  to the  Original  Certificate  Principal
                                      Balance minus the aggregate of amounts actually distributed as principal to
                                      the Certificateholders. See 'Description of the Certificates' herein.
Removal of Certain Mortgage Loans;
  Additional Balances...............  In  order to permit the Transferor to  remove Mortgage Loans from the Trust
                                      Fund at such times,  if any, as the  Transferor Interest exceeds the  level
                                      required  by  the  Certificate  Insurer and  the  Rating  Agencies,  on any
                                      Distribution Date the Transferor may, but shall not be obligated to, remove
                                      from  the  Trust  Fund  certain  Mortgage  Loans  without  notice  to   the
                                      Certificateholders.  The Transferor is permitted  to designate the Mortgage
                                      Loans to be removed. Mortgage Loans so designated will only be removed upon
                                      satisfaction of the following conditions:  (i) No Rapid Amortization  Event
                                      (as  defined herein) has  occurred; (ii) the Transferor  Interest as of the
                                      Transfer Date (as  defined herein)  (after giving effect  to such  removal)
                                      exceeds  the  Minimum Transferor  Interest  (as defined  below);  (iii) the
                                      transfer of any  Mortgage Loans  on any  Transfer Date  during the  Managed
                                      Amortization Period (as defined herein) shall not, in the reasonable belief
                                      of  the Transferor, cause a  Rapid Amortization Event to  occur or an event
                                      which with  notice  or lapse  of  time or  both  would constitute  a  Rapid
                                      Amortization Event; (iv) the Transferor shall have delivered to the Trustee
                                      a  'Mortgage  Loan  Schedule'  containing  a  list  of  all  Mortgage Loans
                                      remaining in the Trust  Fund after such removal;  (v) the Transferor  shall
                                      represent  and warrant that no  selection procedures reasonably believed by
                                      the Transferor to be adverse to the interests of the Certificateholders  or
                                      the  Certificate  Insurer were  used by  the  Transferor in  selecting such
                                      Mortgage Loans;  (vi)  in connection  with  the first  such  retransfer  of
                                      Mortgage  Loans, the  Rating Agencies (as  defined herein)  shall have been
                                      notified  of   the   proposed   transfer  and   prior   to   the   Transfer
</TABLE>
 
                                      S-4
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                   <C>
                                      Date  shall not have notified the  Transferor in writing that such transfer
                                      would result in a  reduction or withdrawal of  the ratings assigned to  the
                                      Certificates  without regard to the Policy;  and (vii) the Transferor shall
                                      have delivered  to the  Trustee and  the Certificate  Insurer an  officer's
                                      certificate confirming the conditions set forth in clauses (i) through (vi)
                                      above.  See  'Description  of  the Certificates  --  Optional  Transfers of
                                      Mortgage Loans to the Transferor' herein.
                                      The 'Minimum Transferor Interest' as of any date is an amount equal to  the
                                      lesser  of (a) 5% of  the Pool Balance on such  date and (b) the Transferor
                                      Interest as of the Closing Date.
                                      During the  term  of  the  Trust Fund,  all  Additional  Balances  will  be
                                      transferred  to and become property of the  Trust Fund. The Pool Balance at
                                      any time will  generally fluctuate from  day to day  because the amount  of
                                      Additional  Balances and the  amount of principal  payments with respect to
                                      the Mortgage  Loans  will usually  differ  from  day to  day.  Because  the
                                      Transferor Interest is equal to the Pool Balance minus the Invested Amount,
                                      the  amount of the  Transferor Interest will  fluctuate from day  to day as
                                      draws  are  made  under  the  Credit  Line  Agreements  and  as   Principal
                                      Collections are received.
The Mortgage Loans..................  The following sets forth certain information, as of the Cut-off Date, as to
                                      the  Mortgage  Loans expected  to  be included  in  the Trust  Fund. Actual
                                      amounts and percentages may vary  depending upon the actual Mortgage  Loans
                                      included in the Trust Fund.
                                      The  Mortgage Loans will  be secured by  first or second  deeds of trust or
                                      mortgages on Mortgaged Properties expected to  be located in 44 states  and
                                      the  District of  Columbia as  of the  Cut-off Date.  On the  Closing Date,
                                      Countrywide will sell the  Mortgage Loans to the  Depositor, pursuant to  a
                                      purchase agreement (the 'Purchase Agreement').
                                      It is expected that the percentage of the Cut-off Date Principal Balance of
                                      the Mortgage Loans secured by Mortgaged Properties located in the states of
                                      California,  Utah, Colorado,  Florida and Washington  will be  no more than
                                      approximately 28.0%, 5.8%, 5.5%, 5.5% and 5.0%, respectively. The  weighted
                                      average  Combined Loan-to-Value Ratio of the  Mortgage Loans is expected to
                                      be approximately 82.0% as of the Cut-off Date. The 'Combined  Loan-to-Value
                                      Ratio' of each Mortgage Loan is the ratio of (A) the sum of (i) the maximum
                                      amount the borrower is permitted to draw down under the related Credit Line
                                      Agreement  (the 'Credit Limit') and (ii)  the amounts of any related senior
                                      mortgage loans and any  related mortgage loan  of equal priority  (computed
                                      generally  as of the date of origination of each such Mortgage Loan) to (B)
                                      the lesser of (i) the appraised value of the Mortgaged Property or (ii)  in
                                      the  case  of  a  Mortgaged  Property  purchased  within  one  year  of the
                                      origination of  the  related Mortgage  Loan,  the purchase  price  of  such
                                      Mortgaged Property.
                                      Interest  on  each Mortgage  Loan is  payable monthly  and computed  on the
                                      related daily outstanding  Principal Balance  for each day  in the  billing
                                      cycle  at a  variable rate per  annum (the  'Loan Rate') equal  at any time
                                      (subject to maximum rates,  as described herein  under 'Description of  the
                                      Mortgage  Loans -- Mortgage Loan Terms,'  and further subject to applicable
                                      usury limitations) to the  sum of (i) the  highest prime rate published  in
                                      the  'Money Rates'  section of  The Wall Street  Journal and  (ii) a Margin
                                      expected  to   be  within   the   range  of   0.000%   to  5.875%   as   of
</TABLE>
 
                                      S-5
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                   <C>
                                      the  Cut-off Date.  The weighted  average Margin  of the  Mortgage Loans is
                                      expected to be approximately  2.3% as of the  Cut-off Date. Loan Rates  are
                                      adjusted  monthly on the first business day of the calendar month preceding
                                      the Due Date. As to each Mortgage Loan, the 'Due Date' is the fifteenth day
                                      of each month. The  Cut-off Date Principal Balances  of the Mortgage  Loans
                                      are  expected to range  from zero to $500,000  and to average approximately
                                      $22,700. Credit Limits under the Mortgage Loans as of the Cut-off Date  are
                                      expected  to range  from $8,500  to $500,000  and to  average approximately
                                      $34,300. Each Mortgage Loan will be  originated in the period from  October
                                      31,  1996 to February  25, 1997. The maximum  Credit Limit Utilization Rate
                                      (as defined herein) of the  Mortgage Loans is expected  to be 100% and  the
                                      weighted   average  Credit  Limit  Utilization   Rate  is  expected  to  be
                                      approximately 67.0%, in each  case as of the  Cut-off Date. It is  expected
                                      that  approximately 5.4% by Cut-off Date  Principal Balance of the Mortgage
                                      Loans will represent first liens on the related Mortgaged Properties, while
                                      approximately 94.6% of such Mortgage Loans will represent second liens.  It
                                      is  expected that the Mortgage Loans will have remaining terms to scheduled
                                      maturity ranging from  153 months to  302 months and  will have a  weighted
                                      average  remaining term to scheduled  maturity of approximately 285 months,
                                      in each  case as  of the  Cut-Off Date.  See 'Description  of the  Mortgage
                                      Loans' herein.
Denominations.......................  The  Certificates will be  offered for purchase  in denominations of $1,000
                                      and multiples  of $1  in excess  thereof. The  interest in  the Trust  Fund
                                      evidenced by a Certificate (the 'Percentage Interest') will be equal to the
                                      percentage  derived by dividing the denomination of such Certificate by the
                                      Original Certificate Principal Balance.
Registration of Certificates........  The Certificates  will  initially be  issued  in book-entry  form.  Persons
                                      acquiring  beneficial ownership interests in the Certificates ('Certificate
                                      Owners')  may  elect  to  hold  their  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, will be  in
                                      accordance  with the usual  rules and operating  procedures of the relevant
                                      system. So long as the 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 Certificates will initially be
                                      registered in the  name of  Cede. The interests  of the  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 any Certificates reflect the
</TABLE>
 
                                      S-6
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                   <C>
                                      rights of Certificate Owners only as  such rights may be exercised  through
                                      DTC  and its participating  organizations for so  long as such Certificates
                                      are  held  by   DTC.  See  'Risk   Factors  --  Book-Entry   Certificates',
                                      'Description  of the  Certificates --  Book-Entry Certificates'  herein and
                                      'Annex I' hereto.
Depositor...........................  CWABS,  Inc.,  a  Delaware  corporation  and  a  limited  purpose   finance
                                      subsidiary  of Countrywide Credit Industries, Inc., a Delaware corporation.
                                      The principal executive offices of the  Depositor are located at 155  North
                                      Lake  Avenue, Pasadena,  California 91101 (Telephone:  (818) 666-5205). See
                                      'The Depositor' in the Prospectus.
Master Servicer of the Mortgage
  Loans.............................  Countrywide Home  Loans,  Inc., a  New  York corporation  headquartered  in
                                      Pasadena,  California.  The  principal  executive  offices  of  the  Master
                                      Servicer are located at 155  North Lake Avenue, Pasadena, California  91101
                                      (Telephone:  (818) 304-8400). See  'Servicing of the  Mortgage Loans -- The
                                      Master Servicer' herein.
Collections.........................  All collections  on  the Mortgage  Loans  will generally  be  allocated  in
                                      accordance  with the  Credit Line  Agreements between  amounts collected in
                                      respect of interest and  amounts collected in respect  of principal. As  to
                                      any  Distribution Date, 'Interest Collections' will be equal to the amounts
                                      collected  during  the   related  Collection   Period,  including   without
                                      limitation  the  portion of  Net Liquidation  Proceeds (as  defined below),
                                      allocated to interest pursuant to the  terms of the Credit Line  Agreements
                                      less Servicing Fees for the related Collection Period.
                                      As  to any Distribution Date, 'Principal  Collections' will be equal to the
                                      sum of  (i) the  amounts collected  during the  related Collection  Period,
                                      including  without  limitation  the portion  of  Net  Liquidation Proceeds,
                                      allocated to principal pursuant to the terms of the Credit Line  Agreements
                                      and (ii) any Transfer Deposit Amounts (as defined herein).
                                      'Net Liquidation Proceeds' with respect to a Mortgage Loan are the proceeds
                                      (excluding  amounts drawn  on the Policy)  received in  connection with the
                                      liquidation  of  any  Mortgage   Loan,  whether  through  trustee's   sale,
                                      foreclosure  sale  or  otherwise,  reduced  by  related  expenses,  but not
                                      including the portion, if  any, of such amount  that exceeds the  Principal
                                      Balance  of the Mortgage Loan plus  any accrued and unpaid interest thereon
                                      to the end of the Collection Period during which such Mortgage Loan  became
                                      a Liquidated Mortgage Loan.
                                      With  respect to any Distribution Date, the portion of Interest Collections
                                      allocable to the Certificates ('Investor Interest Collections') will  equal
                                      the  product of (a) Interest Collections for such Distribution Date and (b)
                                      the  Investor  Floating   Allocation  Percentage.  With   respect  to   any
                                      Distribution  Date, the  'Investor Floating  Allocation Percentage'  is the
                                      percentage equivalent of  a fraction  determined by  dividing the  Invested
                                      Amount  at the close of business on  the preceding Distribution Date (or at
                                      the Closing Date in the  case of the first  Distribution Date) by the  Pool
                                      Balance  at the beginning  of the related  Collection Period. The remaining
                                      amount of Interest Collections will be allocated to the Transferor Interest
                                      as  more  fully  described  under  'Description  of  the  Certificates   --
                                      Allocations and Collections' herein.
</TABLE>
 
                                      S-7
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                   <C>
                                      On  each  Distribution  Date,  the Investor  Interest  Collections  will be
                                      applied in the following order of  priority: (i) as payment to the  Trustee
                                      for  its  fee for  services  rendered pursuant  to  the Agreement;  (ii) as
                                      payment for the premium  for the Policy; (iii)  as payment for the  accrued
                                      interest due and any overdue accrued interest (with interest thereon to the
                                      extent permitted by applicable law) on the Certificate Principal Balance of
                                      the  Certificates; (iv) to pay any Investor Loss Amount (as defined herein)
                                      for such Distribution Date; (v) as payment for any Investor Loss Amount for
                                      a previous Distribution Date that was not previously (a) funded by Investor
                                      Interest Collections allocable to  the Certificateholders, (b) absorbed  by
                                      the  Overcollateralization Amount,  (c) funded by  Interest Collections and
                                      Principal Collections  allocable  to  the Transferor  Interest  up  to  the
                                      Available   Transferor   Subordinated   Amount   ('Subordinated  Transferor
                                      Collections') as described under '  -- Limited Subordination of  Transferor
                                      Interest'  below or (d)  funded by draws  on the Policy;  (vi) to reimburse
                                      prior draws made  from the  Policy (with  interest thereon);  (vii) to  pay
                                      principal  on  the  Certificates  until  the  Invested  Amount  exceeds the
                                      Certificate Principal Balance by the Required Overcollateralization Amount,
                                      each as defined herein (such amount,  if any, paid pursuant to this  clause
                                      (vii)  being referred to herein  as the 'Accelerated Principal Distribution
                                      Amount'); (viii)  to any  other  amounts owed  to the  Certificate  Insurer
                                      pursuant  to the  Insurance Agreement; (ix)  as payment  of certain amounts
                                      that may be  required to be  paid to  the Master Servicer  pursuant to  the
                                      Agreement;  and (x) to the Transferor  to the extent permitted as described
                                      under  'Description   of  the   Certificates   --  Distributions   on   the
                                      Certificates' herein.
                                      Investor  Interest Collections available  after the payment  of interest on
                                      the  Certificates   and   Subordinated  Transferor   Collections   may   be
                                      insufficient  to  cover any  Investor  Loss Amount.  If  such insufficiency
                                      results in the Certificate Principal Balance exceeding the Invested Amount,
                                      a draw in an amount equal to such difference will be made on the Policy  in
                                      accordance with the terms of the Policy.
                                      The  'Overcollateralization  Amount' on  any date  of determination  is the
                                      amount, if  any,  by which  the  Invested Amount  exceeds  the  Certificate
                                      Principal  Balance on such day.  Payments to Certificateholders pursuant to
                                      clause (iii) above will be interest payments on the Certificates.  Payments
                                      to Certificateholders pursuant to clauses (iv), (v) and (vii) above will be
                                      principal  payments  on  the  Certificates and  will  therefore  reduce the
                                      Certificate Principal Balance, however,  payments pursuant to clause  (vii)
                                      will not reduce the Invested Amount. The Accelerated Principal Distribution
                                      Amount is not guaranteed by the Policy.
                                      'Liquidation  Loss Amount' means,  with respect to  any Liquidated Mortgage
                                      Loan, the unrecovered Principal Balance thereof  at the end of the  related
                                      Collection  Period in which such Mortgage Loan became a Liquidated Mortgage
                                      Loan, after giving  effect to  the Net Liquidation  Proceeds in  connection
                                      therewith.  The 'Investor Loss Amount' shall be the product of the Investor
                                      Floating Allocation Percentage  and the  Liquidation Loss  Amount for  such
                                      Distribution Date. See 'Description of the Certificates -- Distributions on
                                      the Certificates' herein.
                                      Principal  Collections will be allocated between the Certificateholders and
                                      the Transferor ('Investor Principal Collections' and 'Transferor  Principal
</TABLE>
 
                                      S-8
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                   <C>
                                      Collections',  respectively) in accordance  with their percentage interests
                                      in the  Mortgage  Loans  of  approximately  98%  and  2%  (each,  a  'Fixed
                                      Allocation  Percentage'),  respectively,  as of  the  Closing  Date without
                                      giving effect to any  collections received on or  in respect thereof  after
                                      the  Cut-off  Date, but  a lesser  amount of  Principal Collections  may be
                                      distributed to Certificateholders during  the Managed Amortization  Period,
                                      as  described below.  The 'Investor  Fixed Allocation  Percentage' shall be
                                      approximately 98%.
                                      The  Master  Servicer  will  deposit  Interest  Collections  and  Principal
                                      Collections  in respect of the Mortgage Loans in an account established for
                                      such  purpose  under   the  Agreement  (the   'Collection  Account').   See
                                      'Description of the Certificates -- Payments on Mortgage Loans; Deposits to
                                      Collection Account' herein.
Collection Period...................  As  to any Distribution Date, the 'Collection Period' is the calendar month
                                      preceding the month of such Distribution Date (or, in the case of the first
                                      Collection Period, the period  beginning on February  26, 1997 through  the
                                      last day of March 1997).
Interest............................  Interest  on the Certificates will be  distributed monthly on the fifteenth
                                      day of each  month or, if  such day is  not a Business  Day, then the  next
                                      succeeding  Business Day (each, a 'Distribution Date'), commencing on April
                                      15, 1997,  at the  Certificate Rate  for the  related Interest  Period  (as
                                      defined  below).  The  'Certificate  Rate'  for  an  Interest  Period  will
                                      generally equal the sum of (a)  the London Interbank offered rate for  one-
                                      month  United States  dollar deposits  ('LIBOR') appearing  on the Telerate
                                      Screen Page 3750, as of the  second LIBOR Business Day (as defined  herein)
                                      prior to the first day of such Interest Period (or as of two LIBOR Business
                                      Days  prior to the Closing Date, in  the case of the first Interest Period)
                                      and (b) 0.15%. Notwithstanding the foregoing,  in no event will the  amount
                                      of  interest required to  be distributed in respect  of the Certificates on
                                      any Distribution Date exceed a per annum rate equal to the weighted average
                                      of the Loan Rates (net of the Servicing Fee Rate, the rate at which the fee
                                      payable to the Trustee is calculated, the rate at which the premium payable
                                      to  the  Certificate  Insurer  is  calculated  and,  commencing  with   the
                                      Distribution  Date in  October 1997,  0.50%) weighted  on the  basis of the
                                      daily average  balance of  each Mortgage  Loan during  the related  billing
                                      cycle  prior to the  Collection Period relating  to such Distribution Date.
                                      Interest on  the Certificates  in  respect of  any Distribution  Date  will
                                      accrue  from the preceding Distribution  Date (or in the  case of the first
                                      Distribution  Date,  from  the  date   of  the  initial  issuance  of   the
                                      Certificates   (the  'Closing  Date'))  through   the  day  preceding  such
                                      Distribution Date (each such period, an 'Interest Period') on the basis  of
                                      the actual number of days in the Interest Period and a 360-day year.
                                      Interest payments on the Certificates will be funded from Investor Interest
                                      Collections,  Subordinated Transferor  Collections and,  if necessary, from
                                      draws on the Policy. See 'Description of the Certificates' herein.
Principal Payments from Principal
  Collections.......................  For the period beginning on the first Distribution Date and, unless a Rapid
                                      Amortization Event (as defined herein) shall have earlier occurred,  ending
                                      on the Distribution Date in March 2002 (the 'Managed Amortization Period'),
                                      the amount of Principal Collections payable to
</TABLE>
 
                                      S-9
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                   <C>
                                      Certificateholders   as  of  each  Distribution  Date  during  the  Managed
                                      Amortization Period will equal, to the extent funds are available therefor,
                                      the  Scheduled   Principal  Collections   Distribution  Amount   for   such
                                      Distribution Date. On any Distribution Date during the Managed Amortization
                                      Period,  the  'Scheduled Principal  Collections Distribution  Amount' shall
                                      equal the lesser of (i) the  Maximum Principal Payment (as defined  herein)
                                      and  (ii)  the  Alternative  Principal Payment  (as  defined  herein). With
                                      respect to  any Distribution  Date, the  'Maximum Principal  Payment'  will
                                      equal the product of the Investor Fixed Allocation Percentage and Principal
                                      Collections  for such Distribution  Date. With respect  to any Distribution
                                      Date, the 'Alternative Principal  Payment' will equal  the amount, but  not
                                      less  than zero, of  Principal Collections for  such Distribution Date less
                                      the aggregate of Additional Balances created during the related  Collection
                                      Period.
                                      Beginning with the first Distribution Date following the end of the Managed
                                      Amortization  Period,  the  amount  of  Principal  Collections  payable  to
                                      Certificateholders on each Distribution Date  will be equal to the  Maximum
                                      Principal Payment. See 'Description of the Certificates -- Distributions on
                                      the  Certificates' herein. In  addition, to the  extent funds are available
                                      therefor (including funds available under the Policy), on the  Distribution
                                      Date  in February  2027 Certificateholders will  be entitled  to receive as
                                      payment of  principal  an  amount  equal  to  the  outstanding  Certificate
                                      Principal Balance.
                                      If  on any Distribution  Date the Required  Overcollateralization Amount is
                                      reduced below the then  existing Overcollaterialization Amount, the  amount
                                      of Principal Collections payable to Certificateholders on such Distribution
                                      Date will be correspondingly reduced by the amount of such reduction.
                                      Distributions  of  Principal  Collections  based  upon  the  Investor Fixed
                                      Allocation  Percentage  may  result   in  distributions  of  principal   to
                                      Certificateholders  in amounts that  are greater relative  to the declining
                                      Pool Balance than  would be the  case if the  Investor Floating  Allocation
                                      Percentage  were used to determine  the percentage of Principal Collections
                                      distributed in respect of the Invested Amount. The aggregate  distributions
                                      of principal to Certificateholders will not exceed the Original Certificate
                                      Principal Balance.
The 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,  principally in respect  of asset-backed  and
                                      other  collateralized 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 'The Certificate Insurer' herein.
Policy..............................  On or before the Closing Date, the Policy will be issued by the Certificate
                                      Insurer pursuant to the provisions of the Insurance and Indemnity Agreement
                                      (the 'Insurance Agreement') to be dated as of February 25, 1997, among  the
                                      Seller, the Depositor, the Master Servicer and the Certificate Insurer.
</TABLE>
 
                                      S-10
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                   <C>
                                      The  Policy will irrevocably and  unconditionally guarantee payment on each
                                      Distribution Date to the Trustee for the benefit of the  Certificateholders
                                      the  full and complete payment of (i) the Guaranteed Principal Distribution
                                      Amount (as  defined  herein) with  respect  to the  Certificates  for  such
                                      Distribution  Date  and  (ii)  accrued  and  unpaid  interest  due  on  the
                                      Certificates  (together,   the  'Guaranteed   Distributions'),  with   such
                                      Guaranteed  Distributions  having been  calculated  in accordance  with the
                                      original terms of the Certificates  or the Agreement except for  amendments
                                      or  modifications  to which  the Certificate  Insurer  has given  its prior
                                      written consent.  The effect  of  the Policy  is  to guarantee  the  timely
                                      payment  of interest on,  and the ultimate payment  of the principal amount
                                      of, all of the Certificates.
                                      The 'Guaranteed Principal Distribution Amount' for any Distribution Date on
                                      which the Available Transferor Subordinated  Amount has been reduced to  or
                                      equals  zero shall be the amount by which the Certificate Principal Balance
                                      (after giving effect to  all other amounts  distributable and allocable  to
                                      principal  on  the  Certificates  on such  Distribution  Date)  exceeds the
                                      Invested Amount for such  Distribution Date. In  addition, the Policy  will
                                      guarantee  the payment of the  outstanding Certificate Principal Balance on
                                      the Distribution Date in  February 2027 (after giving  effect to all  other
                                      amounts  distributable  and  allocable to  principal  on  such Distribution
                                      Date).
                                      In the  absence  of  payments under  the  Policy,  Certificateholders  will
                                      directly  bear the credit  and other risks  associated with their undivided
                                      interest in the  Trust Fund. See  'Description of the  Certificates --  The
                                      Policy' herein.
Limited Subordination of Transferor
  Interest..........................  If  Investor Interest Collections on any Distribution Date are insufficient
                                      to pay (i)  accrued interest  due and  any overdue  accrued interest  (with
                                      interest  thereon  to  the  extent  permitted  by  applicable  law)  on the
                                      Certificates,  and  (ii)  the  Investor   Loss  Amount  relating  to   such
                                      Distribution   Date  (such  insufficiency  being  the  'Required  Amount'),
                                      Subordinated Transferor Collections will be  applied to cover the  Required
                                      Amount.  The portion of the Required Amount in respect of clause (ii) above
                                      not  covered  by  such  Subordinated  Transferor  Collections  (up  to  the
                                      remaining Available Subordinated Transferor Amount and not in excess of the
                                      Investor  Loss  Amounts) will  be reallocated  to the  Transferor Interest,
                                      thereby  reducing  the  Transferor  Interest.  If  such  Investor  Interest
                                      Collections plus the Subordinated Transferor Collections which have been so
                                      applied  to cover the Required Amount  are together insufficient to pay the
                                      amounts set forth in item (i) of the definition of Required Amount, then  a
                                      draw  will be made  on the Policy  for such Distribution  Date to cover the
                                      amount of such shortfall. In addition, if on any Distribution Date on which
                                      the Available  Transferor  Subordinated  Amount is  reduced  to  zero,  the
                                      Certificate  Principal Balance  exceeds the  Invested Amount  (after giving
                                      effect to all allocations and distributions with respect to principal to be
                                      made on the Certificates on such Distribution Date), a draw will be made on
                                      the  Policy  for  such  Distribution  Date  in  the  amount  by  which  the
                                      Certificate Principal Balance exceeds the Invested Amount.
                                      With   respect  to   any  Distribution  Date,   the  'Available  Transferor
                                      Subordinated Amount'  shall equal  the lesser  of the  Transferor  Interest
</TABLE>
 
                                      S-11
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                   <C>
                                      and the Required Transferor Subordinated Amount for such Distribution Date.
                                      With   respect  to   any  Distribution   Date,  the   'Required  Transferor
                                      Subordinated Amount' shall  be an  amount determined  as set  forth in  the
                                      Insurance Agreement (as defined herein).
Overcollateralization Amount........  The  distribution of Accelerated Principal Distribution Amounts, if any, to
                                      Certificateholders may result in the Invested Amount being greater than the
                                      Certificate Principal Balance,  thereby creating the  Overcollateralization
                                      Amount.  The  Overcollateralization Amount,  if any,  will be  available to
                                      absorb  any  Investor  Loss  Amount   not  covered  by  Investor   Interest
                                      Collections. Payments of Accelerated Principal Distribution Amounts are not
                                      covered  by  the Policy.  Any  Investor Loss  Amounts  not covered  by such
                                      overcollateralization,  Subordinated  Transferor  Collections  or  Investor
                                      Interest  Collections will be covered by draws  on the Policy to the extent
                                      provided therein.
Record Date.........................  The last day preceding a Distribution  Date or, if the Certificates are  no
                                      longer  Book-Entry  Certificates, the  last day  of  the month  preceding a
                                      Distribution Date.
Servicing...........................  The Master Servicer will be responsible for servicing, managing and  making
                                      collections  on the  Mortgage Loans. The  Master Servicer  will deposit all
                                      collections in respect of the Mortgage Loans into the Collection Account as
                                      described under 'Description  of the Certificates  -- Payments on  Mortgage
                                      Loans;  Deposits to Collection  Account' herein. On  the third Business Day
                                      prior to  each Distribution  Date (the  'Determination Date'),  the  Master
                                      Servicer  will calculate,  and instruct  the Trustee  regarding the amounts
                                      available  to   be   paid,  as   described   under  'Description   of   the
                                      Certificates -- Payments on Mortgage Loans; Deposits to Collection Account'
                                      herein,   to  the   Certificateholders  on  such   Distribution  Date.  See
                                      'Description of  the Certificates  --  Distributions on  the  Certificates'
                                      herein.  With respect to  each Collection Period,  the Master Servicer will
                                      receive from collections in respect of  interest on the Mortgage Loans,  on
                                      behalf  of itself, a portion of such collections as a monthly servicing fee
                                      (the 'Servicing Fee') in the amount of 0.50% per annum (the 'Servicing  Fee
                                      Rate')  on the aggregate Principal Balances of the Mortgage Loans as of the
                                      first  day  of  each  such  Collection  Period.  See  'Description  of  the
                                      Certificates  -- Servicing Compensation and Payment of Expenses' herein. In
                                      certain limited  circumstances,  the  Master  Servicer  may  resign  or  be
                                      removed,  in which event either the  Trustee or a third-party servicer will
                                      be appointed  as  a successor  Master  Servicer. See  'Description  of  the
                                      Certificates  --  Certain Matters  Regarding  the Master  Servicer  and the
                                      Transferor' herein.
Final Payment of Principal;
  Termination.......................  The Trust Fund will terminate on the Distribution Date following the  later
                                      of  (A) payment in full of all amounts owing to the Certificate Insurer and
                                      (B) the earliest  of (i)  the Distribution  Date on  which the  Certificate
                                      Principal Balance has been reduced to zero, (ii) the final payment or other
                                      liquidation of the last Mortgage Loan in the Trust Fund, (iii) the optional
                                      retransfer  to the Transferor  of the Certificates,  as described below and
                                      (iv) the  Distribution Date  in  February 2027.  The Certificates  will  be
                                      subject  to optional retransfer to the  Transferor on any Distribution Date
                                      after the Certificate Principal Balance is  reduced to an amount less  than
                                      or  equal  to 10%  of the  Original Certificate  Principal Balance  and all
                                      amounts due
</TABLE>
 
                                      S-12
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                   <C>
                                      and owing to the Certificate Insurer and unreimbursed draws on the  Policy,
                                      together  with interest thereon, as provided under the Insurance Agreement,
                                      have been  paid. The  retransfer price  will be  equal to  the sum  of  the
                                      outstanding  Certificate Principal Balance and  accrued and unpaid interest
                                      thereon at  the  Certificate  Rate  through the  day  preceding  the  final
                                      Distribution  Date. See  'Description of  The Certificates  -- Termination;
                                      Retirement of the Certificates' herein and 'The Agreements --  Termination;
                                      Optional Termination' in the Prospectus.
                                      In addition, the Trust Fund may be liquidated as a result of certain events
                                      of  bankruptcy, insolvency or receivership  relating to the Transferor. See
                                      'Description of the Certificates -- Rapid Amortization Events' herein.
Trustee.............................  The First National  Bank of  Chicago, a national  banking association  (the
                                      'Trustee'), will act as Trustee on behalf of the Certificateholders.
Mandatory Retransfer of Certain
  Mortgage Loans....................  The  Seller  will  make  certain  representations  and  warranties  in  the
                                      Agreement with  respect  to the  Mortgage  Loans. If  the  Seller  breaches
                                      certain  of its representations and warranties with respect to any Mortgage
                                      Loan and such breach materially and adversely affects the interests of  the
                                      Certificateholders  or the Certificate Insurer and  is not cured within the
                                      specified period, the  Mortgage Loan will  be removed from  the Trust  Fund
                                      upon the expiration of a specified period from the date on which the Seller
                                      becomes  aware or receives notice of such  breach and will be reassigned to
                                      the Seller. See 'Description of the Certificates -- Assignment of  Mortgage
                                      Loans' herein.
Federal Income Tax
  Consequences......................  Subject  to  the qualifications  set forth  in  'Federal Income  Tax Conse-
                                      quences' herein, Brown & Wood LLP, special tax counsel to the Depositor, is
                                      of the opinion that, under existing law, a Certificate will be treated as a
                                      debt instrument for  federal income tax  purposes as of  the Closing  Date.
                                      Under    the   Agreement,   the   Transferor,   the   Depositor   and   the
                                      Certificateholders will agree to treat the Certificates as indebtedness for
                                      federal income  tax  purposes.  Furthermore, special  tax  counsel  to  the
                                      Depositor  is of  the opinion that  the Trust  Fund will not  be treated as
                                      either an  association  or  a  publicly traded  partnership  taxable  as  a
                                      corporation  or  as  a  taxable  mortgage  pool.  See  'Federal  Income Tax
                                      Consequences' herein  and  in  the Prospectus  for  additional  information
                                      concerning the application of federal income tax laws.
ERISA Considerations................  The  acquisition of  a Certificate by  a pension or  other employee benefit
                                      plan (a 'Plan') subject to the  Employee Retirement Income Security Act  of
                                      1974,  as  amended  ('ERISA'),  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 the
                                      Certificates. Any  Plan  fiduciary  considering  whether  to  purchase  any
                                      Certificate  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 Considerations.....  The  Certificates  will not  constitute  'mortgage related  securities' for
                                      purposes  of  the  Secondary  Mortgage  Market  Enhancement  Act  of   1984
                                      ('SMMEA'), because not all of the Mortgages securing the Mortgage Loans are
                                      first    mortgages.    Accordingly,    many    institutions    with   legal
</TABLE>
 
                                      S-13
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                   <C>
                                      authority to invest in  comparably rated securities  based solely on  first
                                      mortgages  may not be legally authorized to invest in the Certificates. See
                                      'Legal Investment  Considerations' herein  and  'Legal Investment'  in  the
                                      Prospectus.
Certificate Rating..................  It  is a condition to  the issuance of the  Certificates that they be rated
                                      'AAA' by Standard & Poor's and  'Aaa' by Moody's (each a 'Rating  Agency').
                                      In  general, ratings address credit risk  and do not address the likelihood
                                      of prepayments. See  'Ratings' herein and  'Risk Factors --  Rating of  the
                                      Securities' in the Prospectus.
Risk Factors........................  For  a discussion  of certain  risks associated  with an  investment in the
                                      Certificates, see 'Risk Factors' on page S-15 herein and on page 14 in  the
                                      Prospectus.
</TABLE>
 
                                      S-14
<PAGE>
<PAGE>
                                  RISK FACTORS
 
     Investors  should  consider  the  following risks  in  connection  with the
purchase of Certificates.
 
     Consequences  of  Owning   Book-Entry  Certificates.     Issuance  of   the
Certificates in book-entry form may reduce the liquidity of such Certificates in
the  secondary  trading  market since  investors  may be  unwilling  to purchase
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  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 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 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  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  as such  term is  used in  the Agreement, and
Certificate   Owners   will   be   permitted   to   exercise   the   rights   of
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.   Minimum required monthly payments on
the Mortgage Loans will at least equal and may exceed accrued interest  thereon.
Monthly  payments and the creation of Additional Balances may vary significantly
from Collection Period to  Collection Period. 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 Certificateholders
could occur if the  Certificate Insurer were unable  to perform its  obligations
under the Policy. Further, liquidation expenses (such as legal fees, real estate
taxes,  and maintenance and preservation expenses)  will reduce the security for
the  related  Mortgage  Loans  and  thereby  reduce  the  proceeds  payable   to
Certificateholders. In the event any of the Mortgaged Properties fail to provide
adequate  security  for  the related  Mortgage  Loans,  Certificateholders could
experience a  loss  if  the  Certificate Insurer  were  unable  to  perform  its
obligations under the Policy.
 
     Prepayment  Considerations and  Risks.   Substantially all  of the Mortgage
Loans may be prepaid in  whole or in part at  any time without penalty.  Neither
the Depositor nor the Master Servicer is aware of any publicly available studies
or  statistics on the rate  of prepayment of such  loans. Generally, home equity
loans are  not viewed  by  borrowers as  permanent financing.  Accordingly,  the
Mortgage  Loans  may experience  a higher  rate  of prepayment  than traditional
loans. 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 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  'Description  of  the
Certificates' herein  and 'Certain  Legal Aspects  of the  Loans --  Due-on-Sale
Clauses' in the Prospectus for a description of certain provisions of the Credit
Line Agreements that may affect the prepayment experience on the Mortgage Loans.
The  yield to  maturity and  weighted average life  of the  Certificates will be
affected primarily by the rate and timing of prepayments on the Mortgage  Loans,
the  creation and amount, if any, of  Additional Balances and the realization of
Liquidation Loss  Amounts. Any  reinvestment risks  resulting from  a faster  or
slower  incidence of prepayment of Mortgage Loans  will be borne entirely by the
Certificateholders. See  'Maturity  and Prepayment  Considerations'  herein  and
'Yield and Prepayment Considerations' in the Prospectus.
 
     Certificate  Rating.  The rating of  the 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
 
                                      S-15
 
<PAGE>
<PAGE>
Certificates  may result in a  reduction in the rating  of the Certificates. The
rating by the  Rating Agencies of  the Certificates is  not a recommendation  to
purchase,  hold  or sell  the  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 Certificates  do not address  the
possibility  of the imposition of United  States withholding tax with respect to
non-U.S. persons.
 
     Legal Considerations -- Lien Priority.   The Mortgage Loans are secured  by
mortgages (which generally are second mortgages). With respect to Mortgage Loans
that  are secured by  first mortgages, the  Master Servicer has  the power under
certain circumstances  to  consent to  a  new  mortgage lien  on  the  Mortgaged
Property  having priority  over such  Mortgage Loan.  Mortgage Loans  secured by
second mortgages  are entitled  to proceeds  that remain  from the  sale of  the
related  Mortgaged Property  after any  related senior  mortgage loan  and prior
statutory liens  have  been satisfied.  In  the  event that  such  proceeds  are
insufficient  to satisfy  such loans  and prior liens  in the  aggregate and the
Certificate Insurer is unable to perform  its obligations under the Policy,  the
Certificateholders  will bear  (i) the  risk of  delay in  distributions while a
deficiency judgment, if any, against the borrower is sought and (ii) the risk of
loss if the deficiency judgment cannot be obtained or is not realized upon.  See
'Certain Legal Aspects of the Loans' in the Prospectus.
 
     Legal  Considerations  --  Security  Interest.    Under  the  terms  of the
Agreement, so long as Countrywide's long-term senior unsecured debt is rated  at
least  'BBB-' by Standard  & Poor's and  'Baa2' by Moody's,  the Master Servicer
will be entitled to  maintain possession of the  documentation relating to  each
Mortgage  Loan sold by it, including the  Credit Line Agreements and the Related
Documents or other  evidence of  indebtedness signed  by the  borrower, and  the
assignments  of the related mortgages to the  Trust Fund will not be required to
be recorded. Failure to deliver the  Related Documents to the Trustee will  have
the  result in most  (if not all) of  the states in  which the Related Documents
will be held, and failure to record the assignments of the related mortgages  to
the  Trustee  will have  the result  in  certain states  in which  the Mortgaged
Properties are located,  of making the  sale of the  Closing Date Pool  Balance,
Additional  Balances and  Related Documents potentially  ineffective against (i)
any creditors of Countrywide,  who may have  been fraudulently or  inadvertently
induced  to rely  on the Mortgage  Loans as  assets of Countrywide,  or (ii) any
purchaser of a Mortgage Loan  who had no notice of  the prior conveyance to  the
Trust  Fund if  such purchaser  perfects his  interest in  the Mortgage  Loan by
taking possession of the Related Documents or other evidence of indebtedness  or
otherwise.  In such  event, the  Trust Fund  would be  an unsecured  creditor of
Countrywide.
 
     Bankruptcy and  Insolvency Risks.   The  sale of  the Mortgage  Loans  from
Countrywide  to the Depositor pursuant to the Purchase Agreement 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, (i) if  the Mortgage Loans  have
not  been  delivered to  the  Trustee, the  interest of  the  Trust Fund  in the
Mortgage Loans will be that of an unperfected security interest and (ii) even if
the Mortgage Loans have been delivered to the Trustee, delays in payments of the
Certificates and reductions in  the amounts thereof  could occur. The  Depositor
will  warrant in the 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.
 
     If a conservator, receiver or trustee were appointed for the Transferor, or
if certain  other  events  relating  to the  bankruptcy  or  insolvency  of  the
Transferor  were to occur,  Additional Balances would  not be sold  to the Trust
Fund. In such  an event, the  Rapid Amortization Period  would commence and  the
Trustee  would  attempt to  sell the  Mortgage Loans  (unless Certificateholders
holding Certificates evidencing undivided interests aggregating at least 51%  of
the  Certificate Principal  Balance instruct  otherwise), thereby  causing early
payment of the Certificate Principal Balance. The net proceeds of such sale will
first be paid  to the Certificate  Insurer to the  extent of unreimbursed  draws
under  the Policy and other amounts owing to the Certificate Insurer pursuant to
the Insurance Agreement. The Investor  Fixed Allocation Percentage of  remaining
amounts  will be distributed to the Certificateholders and the Policy will cover
any amount by  which such  remaining net proceeds  are insufficient  to pay  the
Certificate Principal Balance or interest at the Certificate Rate in full.
 
     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
Certificateholders from appointing a successor Master Servicer.
 
                                      S-16
 
<PAGE>
<PAGE>
     Geographic  Concentration.  It is expected  that no more than approximately
28.0% (by Cut-off Date Principal Balance of the Mortgage Loans) of the Mortgaged
Properties will be located in the  State of California. After the Cut-off  Date,
the  degree of geographic concentration could  change as a result of prepayments
and/or the creation of Additional Balances. An overall decline in the California
residential real  estate  market  could  adversely  affect  the  values  of  the
Mortgaged  Properties  securing  the  Mortgage  Loans  such  that  the Principal
Balances of the related Mortgage Loans,  together with any primary financing  on
such  Mortgaged Properties,  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 values after the dates of origination of the Mortgage Loans,
the  rates of losses  on the Mortgage  Loans would be  expected to increase, and
could increase substantially.
 
     Master Servicer's Ability to Change the  Terms of the Mortgage Loans.   The
Master  Servicer may agree to  changes in the terms  of a Credit Line Agreement,
provided that  such changes  (i)  do not  materially  and adversely  affect  the
interest  of the  Certificateholders or  the Certificate  Insurer, and  (ii) are
consistent with  prudent  business practice.  There  can be  no  assurance  that
changes  in applicable law or  the marketplace for home  equity loans or prudent
business practice will not result in changes in the terms of the Mortgage Loans.
In  addition,  the  Agreement  permits  the  Master  Servicer,  within   certain
limitations  described  therein, to  increase the  Credit  Limit of  the related
Mortgage Loan or reduce the Loan Rate for such Mortgage Loan. Any such  increase
in the Credit Limit of a Mortgage Loan would increase the Loan-to-Value Ratio of
such Mortgage Loan and, accordingly, would increase the risk of the Trust Fund's
investment in such Mortgage Loan. In addition, any reduction in the Loan Rate of
a Mortgage Loan would reduce the excess cash flow available to absorb losses.
 
     Delinquent  Mortgage Loans.   The  Trust Fund  will include  Mortgage Loans
which are 59 or  fewer days delinquent  as of the Cut-off  Date. It is  expected
that  the Cut-off Date Principal Balance of  Mortgage Loans which are between 30
days and 59 days delinquent as of the Cut-off Date will not exceed $250,000.  If
(i)  there are  not sufficient funds  from the Investor  Interest Collections to
cover  the  Investor  Loss   Amounts  for  any   Distribution  Date,  (ii)   the
Overcollateralization  Amount,  if  any, has  been  reduced to  zero,  (iii) the
Available Transferor Subordinated Amount has been  reduced to zero and (iv)  the
Certificate  Insurer  fails to  perform its  obligations  under the  Policy, the
aggregate amount of  principal returned  to the Certificateholders  may be  less
than the Certificate Principal Balance on the day the Certificates are issued.
 
     For  a discussion of  additional risks pertaining  to the Certificates, see
'Risk Factors' in the Prospectus.
 
                            THE CERTIFICATE INSURER
 
     The following information set  forth in this section  has been provided  by
the Certificate Insurer. Accordingly, none of the Depositor, the Master Servicer
or the Underwriters makes any representation as to the accuracy and completeness
of such information.
 
     General.   Financial Security Assurance  Inc. (the 'Certificate Insurer' or
'Financial Security') 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 exclusively in the
business  of  writing financial  guaranty insurance,  principally in  respect of
securities offered  in  domestic  and foreign  markets.  In  general,  financial
guaranty  insurance consists of the issuance of a guaranty of scheduled payments
of  an  issuer's  securities  thereby  enhancing  the  credit  rating  of  those
securities  in consideration for  the payment of  a premium to  the insurer. The
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 Certificate 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
 
                                      S-17
 
<PAGE>
<PAGE>
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 Certificate Insurer or any claim under any insurance  policy
issued  by the Certificate Insurer or to make any additional contribution to the
capital of the Certificate 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 share
treaties and on a transaction-by-transaction basis. Such reinsurance is utilized
by the  Certificate Insurer  as a  risk  management device  and to  comply  with
certain statutory and rating agency requirements; it does not alter or limit the
Certificate Insurer's obligations under any financial guaranty insurance policy.
 
     Ratings  of Claims-Paying Ability.  The Certificate Insurer's claims-paying
ability is rated 'Aaa' by Moody's and 'AAA' by each of Standard & Poor's, Nippon
Investors Service Inc. and Standard & Poor's (Australia) Pty. Ltd. Such  ratings
reflect   only  the   views  of   the  respective   rating  agencies,   are  not
recommendations to buy, sell or hold  securities and are subject to revision  or
withdrawal at any time by such rating agencies.
 
     Capitalization.   The following table sets  forth the capitalization of the
Certificate Insurer and its wholly owned subsidiaries on the basis of  generally
accepted accounting principles as of September 30, 1996 (in thousands):
 
<TABLE>
<CAPTION>
                                                                             SEPTEMBER 30, 1996
                                                                             ------------------
                                                                                (UNAUDITED)
<S>                                                                          <C>
Deferred Premium Revenue
  (net of prepaid reinsurance premiums)...................................       $  358,145
                                                                             ------------------
Shareholder's Equity:
     Common Stock.........................................................           15,000
     Additional Paid-In Capital...........................................          666,470
     Unrealized Gain on Investments (net of deferred income taxes)........            2,482
     Accumulated Earnings.................................................          111,231
                                                                             ------------------
Total Shareholder's Equity................................................       $  795,183
                                                                             ------------------
Total Deferred Premium Revenue and Shareholder's Equity...................       $1,153,328
                                                                             ------------------
                                                                             ------------------
</TABLE>
 
     For  further  information  concerning  the  Certificate  Insurer,  see  the
consolidated financial statements of  the Certificate 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 by 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 as an
exhibit to the Annual Report on Form 10-K for the year ended December 31,  1995,
and   the  unaudited  financial  statements   of  the  Certificate  Insurer  and
Subsidiaries for the nine-month period ended  September 30, 1996 included as  an
exhibit  to the Quarterly Report on Form 10-Q for the period ended September 30,
1996, each of which has been  filed with the Securities and Exchange  Commission
by Holdings, are hereby incorporated by reference in this Prospectus Supplement.
 
     All  financial  statements  of  the  Certificate  Insurer  and Subsidiaries
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 of such documents.
 
     Insurance  Regulation.  The Certificate 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 Certificate
 
                                      S-18
 
<PAGE>
<PAGE>
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 Certificate Insurer is  subject to Article 69 of
the New York  Insurance Law which,  among other things,  limits the business  of
each  such insurer to  financial guaranty insurance  and related lines, requires
that each such insurer maintain a minimum surplus to policyholders,  establishes
contingency,  loss  and  unearned  premium reserve  requirements  for  each such
insurer, and limits the size of individual transactions ('single risks') and the
volume of transactions ('aggregate risks') that may be underwritten by each such
insurer. Other provisions of the New York Insurance Law, applicable to  non-life
insurance  companies  such as  the  Certificate Insurer,  regulate,  among other
things,  permitted  investments,   payment  of   dividends,  transactions   with
affiliates,  mergers,  consolidations,  acquisitions  or  sales  of  assets  and
incurrence of liability for borrowings.
 
     The Certificate Insurer does not accept any responsibility for the accuracy
or completeness of this Prospectus  Supplement or any information or  disclosure
contained  herein, or omitted herefrom, other  than with respect to the accuracy
of information regarding the Certificate Insurer or Holdings set forth under the
heading 'The Certificate Insurer.'
 
                              THE MASTER SERVICER
 
GENERAL
 
     The Master Servicer will service the Mortgage Loans in accordance with  the
terms  set forth in  the Agreement. The  Master Servicer may  perform any of its
obligations  under   the   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 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 Master Servicer
for the  Mortgage  Loans  pursuant  to the  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.  Countrywide
began servicing home equity lines of credit in October 1994.
 
     At December 31, 1996, Countrywide provided servicing for approximately $154
billion aggregate principal amount of mortgage loans, substantially all of which
are  being serviced for unaffiliated persons.  At December 31, 1996, Countrywide
provided servicing for approximately $453 million aggregate principal amount  of
first  and  second lien  mortgage loans  originated under  home equity  lines of
credit.
 
     The principal executive  offices of  Countrywide are located  at 155  North
Lake  Avenue,  Pasadena, California  91101-7139. Its  telephone number  is (818)
304-8400. Countrywide conducts operations from its headquarters in Pasadena  and
from offices located throughout the nation.
 
                          THE HOME EQUITY LOAN PROGRAM
 
UNDERWRITING PROCEDURES RELATING TO HOME EQUITY LOANS
 
     The  following is a description  of the underwriting procedures customarily
employed by  the Seller  with respect  to home  equity loans.  The  underwriting
process  is intended  to assess  the applicant's  credit standing  and repayment
ability, and the value and adequacy of the real property security as  collateral
for  the proposed loan. Exceptions to  the Seller's underwriting guidelines will
be made  when  compensating  factors  are  present.  Such  factors  include  the
borrower's employment stability, favorable credit history, equity in the related
property and the nature of the underlying first mortgage loan.
 
                                      S-19
 
<PAGE>
<PAGE>
     Each  applicant  for  a  home  equity  loan  is  required  to  complete  an
application which lists the applicant's assets, liabilities, income, credit  and
employment   history  and   other  demographic  and   personal  information.  If
information in the loan application demonstrates that there is sufficient income
and equity in the real property to justify making a home equity loan, the Seller
will conduct a further credit investigation of the applicant. This investigation
includes obtaining  and reviewing  an independent  credit bureau  report on  the
credit  history of the applicant in order to evaluate the applicant's ability to
repay. The credit report typically contains information relating to such matters
as credit history with  local merchants and  lenders, installment and  revolving
debt  payments and any record of delinquencies, defaults, bankruptcy, collateral
repossessions, suits or judgments.
 
     The Seller originates  or acquires mortgage  loans pursuant to  alternative
sets  of underwriting criteria under  its Alternative Documentation Loan Program
(the 'Alternative  Documentation Program')  and its  Reduced Documentation  Loan
Program  (the  'Reduced Documentation  Program'). The  Alternative Documentation
Program permits a borrower to provide W-2 forms instead of tax returns  covering
the  most recent two years, permits bank  statements in lieu of verifications of
deposits and permits alternative methods  of employment verification. Under  the
Reduced  Documentation Program, relatively  more emphasis is  placed on property
underwriting  than  on  credit  underwriting  and  certain  credit  underwriting
documentation concerning income and employment verification therefore is waived.
Mortgage  loans underwritten under the Reduced Documentation Program are limited
to self-employed borrowers with credit histories that demonstrate an established
ability to repay indebtedness in a timely fashion.
 
     Full appraisals are generally performed on  all home equity loans which  at
origination  had a principal balance greater  than $100,000. Such appraisals are
determined on the basis of a Seller-approved, independent third-party, fee-based
appraisal completed on forms approved  by Federal National Mortgage  Association
('FNMA')  or Federal Home  Loan Mortgage Corporation  ('FHLMC'). For loans which
had at  origination  a principal  balance  equal to  or  less than  $100,000,  a
drive-by  evaluation  is generally  completed by  a state  licensed, independent
third-party, professional appraiser on forms  approved by either FNMA or  FHLMC.
The  drive-by  evaluation is  an  exterior examination  of  the premises  by the
appraiser to determine that the property is in good condition. The appraisal  is
based on various factors, including the market value of comparable homes and the
cost  of replacing the improvements and generally  is required to have been made
not earlier than 150 days prior to the date of origination of the Mortgage Loan.
The minimum and maximum loan amounts for home equity loans are currently $10,000
and $500,000, respectively. Borrowers  may draw under the  home equity loans  in
minimum amounts of $250 and maximum amounts up to the remaining available credit
thereunder,  in each case  after giving effect  to all prior  draws and payments
thereon.
 
     After obtaining all applicable employment, credit and property information,
the Seller uses  a debt-to-income  ratio to  assist in  determining whether  the
prospective  borrower  has sufficient  monthly income  available to  support the
payments on  the  home equity  loan  in addition  to  any senior  mortgage  loan
payments  (including  any  escrows  for  property  taxes  and  hazard  insurance
premiums) and other  monthly credit obligations.  The 'debt-to-income ratio'  is
the  ratio of the borrower's total monthly  payments (assumed to be based on the
applicable fully indexed interest rate) to the borrower's gross monthly  income.
Based  on the foregoing, for loans with  Combined Loan-to-Value Ratios of 90% or
less, the maximum monthly debt-to-income ratio  is 45%. For loans with  Combined
Loan-to-Value  Ratios greater than 90%, the maximum monthly debt-to-income ratio
is generally 40%.  Variations in  the monthly debt-to-income  ratios limits  are
permitted based on compensating factors. The Seller currently offers home equity
loan  products that allow maximum Combined Loan-to-Value Ratios of 70%, 80%, 90%
and 100%.
 
     It is generally the  Seller's policy to require  a title search or  limited
coverage  policy before  it makes a  home equity  loan for amounts  less than or
equal to  $100,000.  In  addition, if  the  home  equity loan  has  an  original
principal  balance of  $100,000 or more,  the Seller requires  that the borrower
obtain an American Land Title Association ('ALTA') policy, or other assurance of
title customary in the relevant  jurisdiction. In addition, ALTA title  policies
are  generally obtained in  situations where the  property is on  leased land or
there has been  a change  in title or  such home  equity loan is  in first  lien
position.
 
SERVICING OF THE MORTGAGE LOANS
 
     The Master Servicer has established standard policies for the servicing and
collection  of the home equity loans. Servicing includes, but is not limited to,
(i) the collection and aggregation of  payments relating to the Mortgage  Loans;
(ii)  the  supervision of  delinquent Mortgage  Loans, loss  mitigation efforts,
foreclosure
 
                                      S-20
 
<PAGE>
<PAGE>
proceedings and, if  applicable, the  disposition of  Mortgaged Properties;  and
(iii) the preparation of tax related information in connection with the Mortgage
Loans.
 
     Billing   statements  are  mailed  monthly  by  the  Master  Servicer.  The
statements detail all debits and credits and specify the minimum payment due and
the available credit  line. Notice of  changes in the  applicable loan rate  are
provided  by  the Master  Servicer to  the Mortgagor  with such  statements. All
payments are due by the fifteenth day of the month.
 
     With respect to Mortgage Loans, the  general policy of the Master  Servicer
is  to initiate foreclosure in the underlying property (i) after such loan is 60
days or more delinquent  and satisfactory arrangements cannot  be made with  the
Mortgagor;  or (ii) if a notice  of default on a senior  lien is received by the
Master Servicer. 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  the  Master  Servicer,  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 property is
located. During the foreclosure proceeding,  the Master Servicer determines  the
amount of the foreclosure bid and whether to liquidate the loan.
 
     After  foreclosure, if the home equity loan  is secured by a first mortgage
lien, the Master Servicer  may liquidate the Mortgaged  Property and charge  off
the  home  equity  loan  balance which  was  not  recovered  through liquidation
proceeds. If the  Mortgaged Property was  subject to a  senior lien, the  Master
Servicer  will either directly  manage the foreclosure sale  of the property and
satisfy such lien at the time of  sale or take other action as deemed  necessary
to  protect the interest  in the Mortgaged  Property. If in  the judgment of the
Master Servicer, the cost of maintaining or purchasing the senior lien  position
exceeds  the economic benefit of such action, the Master Servicer will generally
charge off the entire home equity loan and may seek a money judgment against the
borrower.
 
     Servicing and charge-off policies and collection practices may change  over
time  in accordance  with, among  other things,  the Master  Servicer's business
judgment, changes in the portfolio and applicable laws and regulations.
 
FORECLOSURE AND DELINQUENCY EXPERIENCE
 
     The following table summarizes the delinquency and foreclosure  experience,
respectively,  on  the dates  indicated, of  home equity  loans serviced  by the
Master Servicer. Since  Countrywide only  began servicing home  equity loans  in
October 1994, the delinquency and foreclosure 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 Mortgage  Loans  and no
assurances  can  be  given  that  the  foreclosure  and  delinquency  experience
presented  in  the table  below will  be  indicative of  such experience  on the
Mortgage Loans:
 
                   DELINQUENCY AND FORECLOSURE EXPERIENCE(1)
 
<TABLE>
<CAPTION>
                                                        AS OF DECEMBER 31, 1995          AS OF DECEMBER 31, 1996
                                                     -----------------------------    -----------------------------
                                                        PRINCIPAL                        PRINCIPAL
                                                         BALANCE        PERCENTAGE        BALANCE        PERCENTAGE
                                                     ---------------    ----------    ---------------    ----------
 
<S>                                                  <C>                <C>           <C>                <C>
Portfolio.........................................   $149,806,173.13         --       $452,944,001.14         --
Delinquency percentage(1)
     30-59 Days...................................        303,577.48       0.20%           599,953.75       0.13%
     60-89 Days...................................        537,731.49       0.36            444,075.12       0.10
     90+ Days.....................................         13,644.96       0.01            437,162.71       0.10
                                                     ---------------      -----       ---------------      -----
          Total(2)................................   $    854,953.93       0.57%      $  1,481,191.58       0.33%
                                                     ---------------      -----       ---------------      -----
                                                     ---------------      -----       ---------------      -----
Foreclosure Rate(3)...............................   $    288,439.89       0.19%      $    771,389.69       0.17%
Bankruptcy Rate(4)................................   $    212,516.75       0.14%      $    766,265.47       0.17%
</TABLE>
 
                                                        (footnotes on next page)
 
                                      S-21
 
<PAGE>
<PAGE>
(footnotes from previous page)
 
(1) The period  of delinquency  is based  on  the number  of days  payments  are
    contractually past due.
 
(2) Certain  total percentages and dollar  amounts may not equal  the sum of the
    percentages and dollar amounts indicated  in the columns due to  differences
    in rounding.
 
(3) 'Foreclosure  Rate' is the dollar amount of mortgage loans in foreclosure as
    a percentage of the total principal balance of mortgage loans outstanding as
    of the date indicated.
 
(4) 'Bankruptcy Rate'  is the  dollar amount  of mortgage  loans for  which  the
    related  borrower  has  declared bankruptcy  as  a percentage  of  the total
    principal balance of mortgage loans outstanding as of the date indicated.
 
                       DESCRIPTION OF THE MORTGAGE LOANS
 
GENERAL
 
     Certain information  with respect  to  the Mortgage  Loans expected  to  be
included  in the Trust  Fund 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 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  lien  priorities of  such  Mortgage Loans,  the  Loan Rates  borne  by such
Mortgage Loans as of the Cut-off Date, the Combined 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,  the   geographical
distribution  of such Mortgage Loans  by state and the  Credit Limits and Credit
Limit Utilization  Rates of  such Mortgage  Loans as  of the  Cut-off Date.  The
Mortgage  Loans  will  have  been originated  pursuant  to  loan  agreements and
disclosure statements  (the 'Credit  Line Agreements')  and will  be secured  by
mortgages or deeds of trust, which are either first or second mortgages or deeds
of  trust, on Mortgaged Properties  expected to be located  in 44 states and the
District of Columbia as of the  Cut-off Date. The Mortgaged Properties  securing
the  Mortgage  Loans will  consist of  residential properties  that are  one- to
four-family properties. See ' -- Mortgage Loan Terms' below.
 
     The 'Credit Limit Utilization Rate'  is determined by dividing the  Cut-off
Date  Pool Balance by the  aggregate of the Credit  Limits of the related Credit
Line Agreements. The  Combined Loan-to-Value Ratio  for a Mortgage  Loan is  the
ratio  (expressed as a percentage) of (A) the sum of (i) the Credit Limit of the
Credit Line Agreement  relating to the  Mortgage Loan and  (ii) any  outstanding
principal balances of related mortgage loans senior or equal in priority to such
Mortgage  Loan (calculated generally at the  date of origination of the Mortgage
Loan) to (B)  the lesser of  (i) the  appraised value of  the related  Mortgaged
Property  as set forth in the loan files  at such date of origination or (ii) in
the case of a Mortgaged Property purchased within one year of the origination of
the related Mortgage Loan, the purchase price of such Mortgaged Property. It  is
expected  that the Cut-off Date Pool Balance will be approximately $120,000,000,
which will be equal  to the aggregate Principal  Balances of the Mortgage  Loans
included  in the Trust Fund  property as of the Cut-off  Date. As of the Cut-off
Date, no Mortgage Loan will be more than 59 days delinquent.
 
MORTGAGE LOAN TERMS
 
     General.  A borrower  may access a  Mortgage Loan by writing  a check in  a
minimum  amount of  $250. The  Mortgage Loans bear  interest at  a variable rate
which changes  monthly on  the first  business  day of  the related  month  with
changes  in  the applicable  Index Rate.  The  Mortgage Loans  are subject  to a
maximum per annum  interest rate  (the 'Maximum  Rate') expected  to range  from
12.25%  to 18.00%  per annum as  of the  Cut-off Date and  subject to applicable
usury limitations. It is expected that the weighted average Maximum Rate for the
Mortgage Loans will be approximately 17.80% as of the Cut-off Date. See 'Certain
Legal Aspects of the  Loans -- Applicability of  Usury Laws' in the  Prospectus.
The  daily periodic rate on  the Mortgage Loans (the 'Loan  Rate') is the sum of
the Index Rate plus the spread (the  'Margin'), divided by 365 days. The  Margin
is
 
                                      S-22
 
<PAGE>
<PAGE>
expected  to range between 0.000% and 5.875%  and is expected to have a weighted
average, with respect  to the Mortgage  Loans as  of the Cut-off  Date Date,  of
approximately  2.30%. The 'Index Rate' is based on the highest 'prime rate' (the
'Index') published in the 'Money Rates' table  of The Wall Street Journal as  of
the first business day of each calendar month.
 
     Countrywide  generally offers  introductory loan  rates on  its home equity
lines of credit. The introductory rate  applies to any payments made during  the
first  three months after  origination. After such three  month period, the Loan
Rate will adjust to the  Index Rate plus the  applicable Margin. It is  expected
that  no more  than approximately  84.0% of the  Mortgage Loans  by Cut-off Date
Principal Balance will be subject to an introductory rate of 5.99% per annum.
 
     In general, the home equity loans may be drawn upon for a period (the 'Draw
Period') of either five  years (which may be  extendible for an additional  five
years,  upon Countrywide's approval)  or three years. Home  equity loans with an
initial Draw Period  of five years,  which are expected  to constitute at  least
approximately 90.0% of the Mortgage Loans by Cut-off Date Principal Balance, are
subject  to a fifteen  year repayment period  (the 'Repayment Period') following
the end of the Draw Period during which the outstanding principal balance of the
loan will be repaid  in monthly installments equal  to 1/180 of the  outstanding
principal  balance as of the end of the  Draw Period. Mortgage Loans with a Draw
Period  of  three  years,  which  are  expected  to  constitute  no  more   than
approximately 10.0% of the Mortgage Loans by Cut-off Date Principal Balance, are
subject  to a  ten year Repayment  Period following  the end of  the Draw Period
during which  the outstanding  principal balance  of the  loan will  be paid  in
monthly  installments equal to 1/120 of  the outstanding principal balance as of
the end of the Draw Period.
 
     The minimum payment due during the Draw Period will be equal to the finance
charges accrued on  the outstanding principal  balance of the  home equity  loan
during  the related billing period. The minimum payment due during the repayment
period will  be  equal  to  the  sum of  the  finance  charges  accrued  on  the
outstanding  principal balance of  the Mortgage Loan  during the related billing
period and the principal payment described above.
 
     The following information sets forth in tabular format certain information,
as of the Cut-off Date, as to the Mortgage Loans expected to be included in  the
Trust Fund.
 
                           MORTGAGE LOAN STATISTICS*
 
<TABLE>
<S>                                                                                <C>
Number of Mortgage Loans........................................................   5,300
Cut-off Date Pool Balance.......................................................   $120,000,000
Cut-off Date Principal Balance:
     Range......................................................................   $0.00 to $500,000
     Average....................................................................   $22,700
Months Remaining to Scheduled Maturity:
     Range......................................................................   153 to 302 months
     Weighted Average...........................................................   At least 284 months
Loan Rate:
     Range......................................................................   5.99% to 14.125%
     Weighted Average...........................................................   6.50%
Margins:
     Range......................................................................   0.00% to 5.875%
     Weighted Average...........................................................   2.30%
Weighted Average Combined Loan-to-Value Ratio...................................   82.0%
Combined Loan-to-Value Ratio over 80%...........................................   No more than 56.0%
Combined Loan-to-Value Ratio over 90%...........................................   No more than 11.0%
Credit Limit Utilization Rates:
     Range......................................................................   0.00% to 100%
     Simple Average.............................................................   67.0%
Credit Limits:
     Range......................................................................   $8,500 to $500,000
     Average....................................................................   $34,300
</TABLE>
 
                                                  (table continued on next page)
 
                                      S-23
 
<PAGE>
<PAGE>
(table continued from previous page)
<TABLE>
<S>                                                                                <C>
State Distribution of Mortgaged Properties:
     Located in California......................................................   No more than 28.0%
     Located in Utah............................................................   No more than 5.8%
     Located in Colorado........................................................   No more than 5.5%
     Located in Florida.........................................................   No more than 5.5%
     Located in Washington......................................................   No more than 5.0%
     Number of other States or District of Columbia (concentrations of 5.0% or
       less per State)..........................................................   40
Types of Mortgaged Properties:
     Single Family..............................................................   At least 87.0%
     Condominiums...............................................................   No more than 3.0%
     Planned Unit Developments (PUD)............................................   No more than 9.0%
     Two- to Four-Family........................................................   No more than 1.0%
Lien Priorities:
     First Lien.................................................................   At least 5.0%
     Second Lien................................................................   No more than 95.0%
</TABLE>
 
- ------------
 
*  Approximate.  Actual amounts and percentages may vary depending on the actual
   Mortgage Loans constituting the Mortgage Loans included in the Trust Fund.
 
CONVEYANCE OF MORTGAGE LOANS
 
     The obligation of the Trust Fund to purchase Mortgage Loans on the  Closing
Date  is subject to the following requirements, any of which requirements may be
waived or modified in any respect by the Certificate Insurer: (i) such  Mortgage
Loan  may not be  59 or more  days delinquent as  of the Closing  Date; (ii) the
remaining term  to stated  maturity of  such Mortgage  Loan will  not exceed  27
years;  (iii) such  Mortgage Loan will  be secured by  a Mortgage in  a first or
second lien position; (iv)  such Mortgage Loan  will not have  a Loan Rate  less
than  5.99%;  (v)  such  Mortgage  Loan  will  be  otherwise  acceptable  to the
Certificate Insurer; (vi) following  the purchase of such  Mortgage Loan by  the
Trust  Fund, the Mortgage Loans as of the  Closing Date (a) will have a weighted
average Loan Rate of at least 6.5%;  (b) will have a weighted average  remaining
term  to stated maturity of  not more than 300 months;  (c) will have a weighted
average Combined Loan-to-Value Ratio  of not more than  82.0%; (d) will have  no
Mortgage  Loan with a Principal  Balance in excess of  $500,000; (e) will have a
concentration in any one  state not in  excess of 28.0%; and  (f) will have  not
more  than 3.0%  in aggregate  principal balance  of Mortgage  Loans relating to
non-owner occupied properties; (vii)  such Mortgage Loan  shall have a  Combined
Loan-to-Value Ratio not in excess of 100%; (viii) such Mortgage Loan will have a
Credit  Limit between $8,500  to $500,000; (ix)  such Mortgage Loan  will have a
Margin between 0.00% and 5.875%; and (x) such Mortgage Loan will comply with the
representations and warranties in the Agreement.
 
                     MATURITY AND PREPAYMENT CONSIDERATIONS
 
     The Agreement,  except as  otherwise described  herein, provides  that  the
Certificateholders  will  be  entitled  to  receive  on  each  Distribution Date
distributions of principal, in the  amounts described under 'Description of  the
Certificates -- Distributions on the Certificates' herein, until the Certificate
Principal  Balance is reduced  to zero. During  the Managed Amortization Period,
Certificateholders will receive  amounts from Principal  Collections based  upon
the  Investor  Fixed Allocation  Percentage, subject  to reduction  as described
below. During  the Rapid  Amortization Period,  Certificateholders will  receive
amounts  from  Principal  Collections  based  solely  upon  the  Investor  Fixed
Allocation Percentage. Because prior  distributions of Principal Collections  to
Certificateholders  serve to reduce the  Investor Floating Allocation Percentage
but do  not change  the  Investor Fixed  Allocation Percentage,  allocations  of
Principal  Collections  based on  the Investor  Fixed Allocation  Percentage may
result in distributions of principal  to the Certificateholders in amounts  that
are,  in most cases, greater  relative to the declining  balance of the Mortgage
Loans than would be the case if the Investor Floating Allocation Percentage were
used to  determine  the  percentage  of  Principal  Collections  distributed  to
Certificateholders. This is especially true during the Rapid Amortization Period
when    the    Certificateholders    are    entitled    to    receive   Investor
 
                                      S-24
 
<PAGE>
<PAGE>
Principal Collections and not  a lesser amount.  In addition, Investor  Interest
Collections  may be distributed as principal to Certificateholders in connection
with the Accelerated  Principal Distribution  Amount, if any.  Moreover, to  the
extent  of losses  allocable to  the Certificateholders,  Certificateholders may
also receive as  payment of principal  the amount of  such losses from  Investor
Interest Collections, Subordinated Transferor Collections or, in some instances,
draws  under the Policy.  The level of  losses may therefore  affect the rate of
payment of principal on the Certificates.
 
     To the  extent  obligors  make  more draws  than  principal  payments,  the
Transferor  Interest may  grow. An  increase in  the Transferor  Interest due to
additional draws may also result in Certificateholders receiving principal at  a
greater    rate   during    the   Rapid   Amortization    Period   because   the
Certificateholders' share of  Principal Collections is  based upon the  Investor
Fixed  Allocation  Percentage  (without reduction).  The  Agreement  permits the
Transferor, at its option, but subject to the satisfaction of certain conditions
specified in the Agreement, including the conditions described below, to  remove
certain  Mortgage Loans from the  Trust Fund at any time  during the life of the
Trust Fund, so  long as  the Transferor Interest  (after giving  effect to  such
removal)  is not  less than the  Minimum Transferor Interest.  Such removals may
affect the  rate at  which  principal is  distributed to  Certificateholders  by
reducing  the overall Pool Balance and thus the amount of Principal Collections.
See 'Description of the Certificates  -- Optional Retransfers of Mortgage  Loans
to the Transferor' herein.
 
     All  of the Mortgage Loans may  be prepaid in full or  in part at any time.
However, Mortgage  Loans  secured  by Mortgaged  Properties  in  California  are
subject  to an account termination fee equal to the lesser of $350 or six months
interest on the amount prepaid, to the extent the prepaid amount exceeds 20%  of
the  unpaid principal  balance, if  the account is  terminated on  or before its
fifth year  anniversary.  In  addition,  Mortgage  Loans  secured  by  Mortgaged
Properties  in other jurisdictions may be subject to account termination fees to
the extent permitted by  law. In general, such  account termination fees do  not
exceed  $350  and do  not  apply to  accounts  terminated subsequent  to  a date
designated in the related  Mortgage Note which,  depending on the  jurisdiction,
ranges  between six months and five  years following origination. The prepayment
experience with respect to the Mortgage  Loans will affect the weighted  average
life of the Certificates.
 
     The  rate of prepayment on the  Mortgage Loans cannot be predicted. Neither
the Depositor nor the Master Servicer is aware of any publicly available studies
or statistics on the rate of prepayment of such Mortgage Loans. Generally,  home
equity  revolving  credit  lines  are  not  viewed  by  borrowers  as  permanent
financing. Accordingly,  the Mortgage  Loans  may experience  a higher  rate  of
prepayment than traditional first mortgage loans. On the other hand, because the
Mortgage  Loans  amortize  as  described  under  'Description  of  the  Mortgage
Loans --  Mortgage  Loan Terms'  herein,  rates  of principal  payments  on  the
Mortgage   Loans   will  generally   be   slower  than   those   of  traditional
fully-amortizing first mortgages in the absence of prepayments on such  Mortgage
Loans.  The prepayment experience of the Trust Fund with respect to the Mortgage
Loans may be affected by a  wide variety of factors, including general  economic
conditions,  prevailing interest  rate levels,  the availability  of alternative
financing, homeowner mobility, the frequency and  amount of any future draws  on
the  Credit Line Agreements and changes  affecting the deductibility for federal
income  tax  purposes  of  interest  payments  on  home  equity  credit   lines.
Substantially  all of the Mortgage  Loans contain 'due-on-sale' provisions, and,
with respect to the Mortgage Loans, the Master Servicer intends to enforce  such
provisions,  unless (i) such  enforcement is not permitted  by 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. The enforcement of a  'due-on-sale' provision will have the  same
effect  as a prepayment of the related Mortgage Loan. See 'Certain Legal Aspects
of the Loans -- Due-on-Sale Clauses' in the Prospectus.
 
     The yield to an  investor who purchases the  Certificates in the  secondary
market  at a price  other than par will  vary from the  anticipated yield if the
rate of prepayment  on the Mortgage  Loans is actually  different than the  rate
anticipated by such investor at the time such Certificates were purchased.
 
     Collections  on the  Mortgage Loans may  vary because,  among other things,
borrowers may  make payments  during any  month as  low as  the minimum  monthly
payment  for such month or  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 scheduled payments. Collections on the Mortgage Loans
may vary due to seasonal purchasing and payment habits of borrowers.
 
                                      S-25
 
<PAGE>
<PAGE>
     No  assurance can  be given  as to  the level  of prepayments  that will be
experienced by the Trust Fund and it can be expected that a portion of borrowers
will not prepay their Mortgage Loans  to any significant degree. See 'Yield  and
Prepayment Considerations' in the Prospectus.
 
                      POOL FACTOR AND TRADING INFORMATION
 
     The  'Pool Factor' is a seven-digit  decimal which the Master Servicer will
compute monthly expressing the Certificate Principal Balance of the Certificates
as of  each  Distribution Date  (after  giving  effect to  any  distribution  of
principal on such Distribution Date) as a proportion of the Original Certificate
Principal  Balance. On the Closing Date, the  Pool Factor will be 1.0000000. See
'Description of the Certificates --  Distributions on the Certificates'  herein.
Thereafter,  the Pool Factor  will decline to reflect  reductions in the related
Certificate Principal Balance resulting from  distributions of principal to  the
Certificates  and  the  Invested  Amount of  any  unreimbursed  Liquidation Loss
Amounts.
 
     Pursuant to the Agreement, monthly reports concerning the Invested  Amount,
the Pool Factor and various other items of information will be made available to
the  Certificateholders.  In addition,  within  60 days  after  the end  of each
calendar year,  beginning  with the  1997  calendar year,  information  for  tax
reporting  purposes  will  be made  available  to  each person  who  has  been a
Certificateholder of record at any time during the preceding calendar year.  See
'Description of the Certificates -- Book-Entry Certificates' and ' -- Reports to
Certificateholders' herein.
 
                                      S-26
<PAGE>
<PAGE>
                        DESCRIPTION OF THE CERTIFICATES
 
     The  Certificates will be issued pursuant to the Agreement. The form of the
Agreement has been filed  as an exhibit to  the Registration Statement of  which
this  Prospectus Supplement  and the  Prospectus is a  part. The  following is a
description of the  material provisions  of the  Agreement. Wherever  particular
sections  or defined terms  of the Agreement  are referred to,  such sections or
defined terms are hereby incorporated herein by reference.
 
GENERAL
 
     The Certificates will be issued in denominations of $1,000 and multiples of
$1 in excess  thereof and  will evidence  specified undivided  interests in  the
Trust  Fund.  The property  of the  Trust Fund  will consist  of, to  the extent
provided in  the Agreement:  (i)  the Cut-off  Date  Principal Balance  of  each
Mortgage Loan plus any Additional Balances created in respect thereof during the
life  of the Trust Fund;  (ii) collections on the  Mortgage Loans received after
the Cut-off Date (exclusive of payments in respect of accrued interest due on or
prior to the Cut-off Date); (iii) Mortgaged Properties relating to the  Mortgage
Loans  that are acquired by foreclosure or deed in lieu of foreclosure; (iv) the
Collection Account for  the Certificates (excluding  net earnings thereon);  (v)
the  Policy; and (vi) an assignment of the Depositor's rights under the Purchase
Agreement. Definitive  Certificates  (as  defined below),  if  issued,  will  be
transferable  and exchangeable  at the  corporate trust  office of  the Trustee,
which will initially maintain  the Security Register  for the Certificates.  See
'  -- Book-Entry  Certificates' below.  No service charge  will be  made for any
registration of  exchange  or transfer  of  Certificates, but  the  Trustee  may
require  payment of  a sum  sufficient to  cover any  tax or  other governmental
charge.
 
     The aggregate  undivided interest  in  the Trust  Fund represented  by  the
Certificates  as  of  the  Closing  Date  is  expected  to  equal  approximately
$117,600,000 (the 'Original  Invested Amount'),  which represents  approximately
98%  of  the  Cut-off Date  Pool  Balance. The  'Original  Certificate Principal
Balance' is expected to equal approximately $117,600,000. Following the  Closing
Date,  the 'Invested Amount'  with respect to  any Distribution Date  will be an
amount equal to the  Original Invested Amount minus  (i) the amount of  Investor
Principal  Collections previously  distributed to  Certificateholders, and minus
(ii) an  amount  equal  to  the product  of  the  Investor  Floating  Allocation
Percentage  and the Liquidation  Loss Amounts (each as  defined herein) for such
Distribution Date. The  principal amount  of the  outstanding Certificates  (the
'Certificate  Principal  Balance')  on any  Distribution  Date is  equal  to the
Original Certificate Principal Balance minus  the aggregate of amounts  actually
distributed  as principal to  the Certificateholders. See  ' -- Distributions on
the Certificates'  below.  Each  Certificate represents  the  right  to  receive
payments  of  interest at  the  Certificate Rate  and  payments of  principal as
described below.
 
     The Transferor will own  the remaining undivided  interest in the  Mortgage
Loans  (the 'Transferor Interest'), which, as of any date of determination, will
equal the Pool Balance  as of the  close of business on  the day preceding  such
date  of determination, less the Invested Amount  as of the close of business on
the  preceding  Distribution  Date.  The  Transferor  Interest  is  expected  to
initially  equal approximately $2,400,000, which  represents approximately 2% of
the Cut-off Date Pool Balance. The Transferor as of any date is the owner of the
Transferor Interest  and initially  will be  the Seller.  In general,  the  Pool
Balance  will  vary  each  day  as principal  is  paid  on  the  Mortgage Loans,
liquidation losses are incurred, Additional Balances are drawn down by borrowers
and transferred to the Trust Fund.
 
     The Transferor has the right to  sell or pledge the Transferor Interest  at
any time, provided (i) the Rating Agencies (as defined herein) have notified the
Transferor  and the Trustee in  writing that such action  will not result in the
reduction or withdrawal of  the ratings assigned to  the Certificates, and  (ii)
certain other conditions specified in the Agreement are satisfied.
 
BOOK-ENTRY CERTIFICATES
 
     The   Certificates  will   be  book-entry   Certificates  (the  'Book-Entry
Certificates').  Persons  acquiring  beneficial   ownership  interests  in   the
Certificates ('Certificate Owners') may elect to hold their 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 Certificates and will initially be registered
in the name of Cede & Co., the nominee of DTC.
 
                                      S-27
 
<PAGE>
<PAGE>
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  $1,000  and in  multiples  of $1  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 Certificate  (a 'Definitive  Certificate'). Unless  and until
Definitive  Certificates  are   issued,  it   is  anticipated   that  the   only
'Certificateholder'  of the 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).
 
     Certificate  Owners  will receive  all distributions  of principal  of, and
interest on, the Certificates from the Trustee through DTC and DTC participants.
While the 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 Certificates  and
is  required to receive and transmit distributions of principal of, and interest
on, the 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  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 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  Certificates  only  through   Participants  and  Indirect  Participants   by
instructing   such   Participants   and   Indirect   Participants   to  transfer
Certificates, by  book-entry  transfer,  through  DTC for  the  account  of  the
purchasers  of  such  Certificates,  which  account  is  maintained  with  their
respective Participants. Under  the Rules  and in accordance  with DTC's  normal
procedures,  transfers of ownership of 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  Certificates, see 'Federal Income Tax
Consequences -- Foreign Investors' and ' -- Backup
 
                                      S-28
 
<PAGE>
<PAGE>
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 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.
 
     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.
 
     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.
 
                                      S-29
 
<PAGE>
<PAGE>
     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 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,  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
Certificates  in the secondary  market since certain  potential investors may be
unwilling to  purchase  Certificates  for  which  they  cannot  obtain  physical
certificates.
 
     Monthly  and  annual  reports on  the  Trust  Fund provided  by  the Master
Servicer to Cede & Co., 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  Transferor 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 Certificateholder 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
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
Certificates  which  conflict   with  actions  taken   with  respect  to   other
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 Transferor 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 Transferor or the
Trustee  is unable to locate  a qualified successor, (b)  the Transferor, at its
sole option, elects to  terminate a book-entry system  through DTC or (c)  after
the  occurrence  of  an  Event of  Servicing  Termination  (as  defined herein),
beneficial owners having Percentage Interests  aggregating not less than 51%  of
the  Certificate  Principal Balance  of the  Book-Entry 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-
 
                                      S-30
 
<PAGE>
<PAGE>
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 Certificateholders under the 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.
 
ASSIGNMENT OF MORTGAGE LOANS
 
     At the time of issuance of the Certificates, the Depositor will transfer to
the Trust Fund all of its right, title and interest in and to each Mortgage Loan
(including  any Additional Balances arising in  the future), related Credit Line
Agreements, mortgages and  other related documents  (collectively, the  'Related
Documents'),  including all collections received on or with respect to each such
Mortgage Loan  after the  Cut-off  Date (exclusive  of  payments in  respect  of
accrued interest due on or prior to the Cut-off Date). The Trustee, concurrently
with  such  transfer, will  deliver the  Certificates to  the Depositor  and the
Transferor Certificate (as  defined in  the Agreement) to  the Transferor.  Each
Mortgage  Loan transferred to  the Trust Fund  will be identified  on a schedule
(the 'Mortgage  Loan  Schedule')  delivered  to  the  Trustee  pursuant  to  the
Agreement.  Such  schedule  will  include information  as  to  the  Cut-off Date
Principal Balance of each Mortgage Loan  as well as information with respect  to
the Loan Rate.
 
     The Agreement will permit Countrywide to maintain possession of the Related
Documents  and  certain  other documents  relating  to the  Mortgage  Loans (the
'Mortgage Files') and assignments of the Mortgage Loans to the Trustee will  not
be required to be recorded for so long as the long-term senior unsecured debt of
Countrywide is rated at least 'BBB-' by Standard & Poor's and 'Baa2' by Moody's.
In  the event that Countrywide's long-term senior unsecured debt rating does not
satisfy the above-described standards (an 'Assignment Event'), Countrywide  will
have  90 days to record assignments of the mortgages for each such Mortgage Loan
in favor of the Trustee and 60 days to deliver the Mortgage Files pertaining  to
each  such Mortgage Loan to the Trustee (unless opinions of counsel satisfactory
to  the  Rating  Agencies  and  the  Certificate  Insurer  to  the  effect  that
recordation  of  such  assignments  or delivery  of  such  documentation  is not
required in the relevant jurisdiction to protect the interest of Countrywide and
the  Trustee  in  the  Mortgage  Loans).   In  lieu  of  delivery  of   original
documentation,   Countrywide  may  deliver  documents  which  have  been  imaged
optically upon  delivery  of an  opinion  of  counsel that  such  documents  are
enforceable  to  the  same  extent  as  the  originals  and  do  not  impair the
enforceability of the transfer to the Trust Fund of the Mortgage Loans.
 
     Within 90 days of an Assignment Event, the Trustee will review the Mortgage
Loans and the Related Documents and if any Mortgage Loan or Related Document  is
found  to be  defective in  any material  respect and  such defect  is not cured
within 90 days following notification thereof to the Seller and the Depositor by
the Trustee,  the  Seller will  be  obligated to  accept  the transfer  of  such
Mortgage  Loan from the Trust Fund. Upon such transfer, the Principal Balance of
such Mortgage Loan  will be deducted  from the Pool  Balance, thus reducing  the
amount  of the Transferor Interest. If  the deduction would cause the Transferor
Interest to become  less than the  Minimum Transferor Interest  at such time  (a
'Transfer  Deficiency'), the  Seller will be  obligated to  either substitute an
Eligible Substitute Mortgage Loan or make a deposit into the Collection  Account
in  the amount (the 'Transfer Deposit Amount')  equal to the amount by which the
Transferor Interest  would  be  reduced  to less  than  the  Minimum  Transferor
Interest  at such  time. Any  such deduction,  substitution or  deposit, will be
treated under the  Agreement as a  payment in  full of such  Mortgage Loan.  Any
Transfer   Deposit   Amount  will   be  treated   as  a   Principal  Collection.
Notwithstanding the foregoing, however, no such transfer shall be considered  to
have  occurred unless and until all  required deposits to the Collection Account
are actually  made. The  obligation of  the Seller  to accept  a transfer  of  a
Defective  Mortgage Loan and to make any required deposits are the sole remedies
regarding any defects in the Mortgage  Loans and Related Documents available  to
the Trustee or the Certificateholders.
 
     An  'Eligible Substitute Mortgage  Loan' is a  mortgage loan substituted by
the Seller  for a  Defective  Mortgage Loan  which must,  on  the date  of  such
substitution,  (i) have an  outstanding Principal Balance  (or in the  case of a
substitution of more than  one Mortgage Loan for  a Defective Mortgage Loan,  an
aggregate  Principal Balance), not 10% more or less than the Transfer Deficiency
relating to such Defective Mortgage  Loan; (ii) have a  Loan Rate not less  than
the  Loan Rate of the Defective Mortgage Loan  and not more than 1% in excess of
the Loan Rate of such Defective Mortgage  Loan; (iii) have a Loan Rate based  on
the same Index with adjustments to such Loan Rate made on the same Interest Rate
Adjustment    Date   as   that   of    the   Defective   Mortgage   Loan;   (iv)
 
                                      S-31
 
<PAGE>
<PAGE>
have a Margin that is  not less than the Margin  of the Defective Mortgage  Loan
and  not more  than 100 basis  points higher  than the Margin  for the Defective
Mortgage Loan; (v) have a  mortgage of the same or  higher level of priority  as
the mortgage relating to the Defective Mortgage Loan; (vi) have a remaining term
to  maturity not more than six months earlier  and not more than 60 months later
than the remaining term to maturity of the Defective Mortgage Loan; (vii) comply
with each representation and warranty as to the Mortgage Loans set forth in  the
Agreement (deemed to be made as of the date of substitution); (viii) in general,
have  an  original Combined  Loan-to-Value Ratio  not greater  than that  of the
Defective Mortgage Loan; and (ix) satisfy certain other conditions specified  in
the  Agreement. To  the extent the  Principal Balance of  an Eligible Substitute
Mortgage Loan  is less  than  the Principal  Balance  of the  related  Defective
Mortgage  Loan and to the  extent that the Transferor  Interest would be reduced
below the Minimum  Transferor Interest, the  Seller will be  required to make  a
deposit to the Collection Account equal to such difference.
 
     The  Seller  will make  certain representations  and  warranties as  to the
accuracy in  all  material respects  of  certain information  furnished  to  the
Trustee with respect to each Mortgage Loan (e.g., Cut-off Date Principal Balance
and  the Loan Rate). In  addition, the Seller will  represent and warrant on the
Closing Date that  at the  time of  transfer to  the Depositor,  the Seller  has
transferred  or assigned all of its rights,  title and interest in each Mortgage
Loan  and  the  Related  Documents,  free  of  any  lien  (subject  to   certain
exceptions).  Upon discovery of a breach of any such representation and warranty
which materially and adversely affects  the interests of the  Certificateholders
or  the Certificate Insurer in the  related Mortgage Loan and Related Documents,
the Seller will have a period of 90 days after discovery or notice of the breach
to effect a cure. If  the breach cannot be cured  within the 90-day period,  the
Seller  will be obligated  to accept a  transfer of the  Defective Mortgage Loan
from the Trust Fund. The  same procedure and limitations  that are set forth  in
the second preceding paragraph for the transfer of Defective Mortgage Loans will
apply  to the  transfer of a  Mortgage Loan  that is required  to be transferred
because of such  breach of a  representation or warranty  in the Agreement  that
materially and adversely affects the interests of the Certificateholders.
 
     Mortgage Loans required to be transferred to the Seller as described in the
preceding paragraphs are referred to as 'Defective Mortgage Loans.'
 
     Pursuant  to the Agreement, the Master Servicer will service and administer
the Mortgage Loans as more fully set forth above.
 
AMENDMENTS TO CREDIT LINE AGREEMENTS
 
     Subject to  applicable law  and  to certain  limitations described  in  the
Agreement,  the  Master  Servicer  may  change  the  terms  of  the  Credit Line
Agreements at any  time provided  that such changes  (i) do  not materially  and
adversely  affect  the interest  of  the Certificateholders  or  the Certificate
Insurer, and (ii) are  consistent with prudent  business practice. In  addition,
the  Agreement permits the Master Servicer, within certain limitations described
therein, to increase the Credit Limit of the related Mortgage Loan or reduce the
Margin for such Mortgage Loan.
 
OPTIONAL TRANSFERS OF MORTGAGE LOANS TO THE TRANSFEROR
 
     In order to permit the Transferor  to remove Mortgage Loans from the  Trust
Fund  at  such times,  if  any, as  the  Transferor Interest  exceeds  the level
required by the Certificate Insurer and the Rating Agencies, on any Distribution
Date the  Transferor  may,  but  shall  not be  obligated  to,  remove  on  such
Distribution  Date (the 'Transfer  Date') from the  Trust Fund, certain Mortgage
Loans without notice to the  Certificateholders. The Transferor is permitted  to
designate  the Mortgage Loans  to be removed. Mortgage  Loans so designated will
only be removed  upon satisfaction  of the  following conditions:  (i) No  Rapid
Amortization  Event  (as  defined  herein)  has  occurred;  (ii)  the Transferor
Interest as of such Transfer Date (after giving effect to such removal)  exceeds
the Minimum Transferor Interest; (iii) the transfer of any Mortgage Loans on any
Transfer  Date during the Managed Amortization  Period (as defined herein) shall
not, in the  reasonable belief  of the  Transferor, cause  a Rapid  Amortization
Event  to occur or  an event which  with notice or  lapse of time  or both would
constitute a Rapid Amortization Event; (iv) the Transferor shall have  delivered
to  the Trustee  a 'Mortgage  Loan Schedule' containing  a list  of all Mortgage
Loans remaining in the Trust Fund  after such removal; (v) the Transferor  shall
represent  and  warrant  that  no  selection  procedures  which  the  Transferor
reasonably believes are adverse  to the interests  of the Certificateholders  or
the   Certificate  Insurer  were  used  by  the  Transferor  in  selecting  such
 
                                      S-32
 
<PAGE>
<PAGE>
Mortgage Loans; (vi) in  connection with the first  such retransfer of  Mortgage
Loans, the Rating Agencies shall have been notified of the proposed transfer and
prior  to the Transfer  Date shall not  have notified the  Transferor in writing
that such transfer  would result  in a reduction  or withdrawal  of the  ratings
assigned  to  the  Certificates without  regard  to  the Policy;  and  (vii) the
Transferor shall have delivered  to the Trustee and  the Certificate Insurer  an
officer's certificate confirming the conditions set forth in clauses (i) through
(vi) above.
 
     As  of any date  of determination, the 'Minimum  Transferor Interest' is an
amount equal to the lesser of  (a) 5% of the Pool  Balance on such date and  (b)
the Transferor Interest as of the Closing Date.
 
PAYMENTS ON MORTGAGE LOANS; DEPOSITS TO COLLECTION ACCOUNT
 
     The  Trustee shall establish and maintain  on behalf of the Master Servicer
an account (the 'Collection Account') for the benefit of the  Certificateholders
and  the Transferor, as their interests  may appear. The Collection Account will
be an Eligible Account (as defined herein). Subject to the investment  provision
described  in the following  paragraphs, within two Business  Days of receipt by
the Master  Servicer of  amounts in  respect of  the Mortgage  Loans  (excluding
amounts  representing administrative  charges, annual  fees, taxes, assessments,
credit insurance charges, insurance proceeds to be applied to the restoration or
repair of  a Mortgaged  Property or  similar items),  the Master  Servicer  will
deposit  such amounts  in the  Collection Account.  Amounts so  deposited may be
invested in Eligible  Investments (as  described in the  Agreement) maturing  no
later  than one  Business Day  prior to  the next  Distribution Date  or on such
Distribution Date  if  approved  by  the Rating  Agencies  and  the  Certificate
Insurer.  Not later than the third Business  Day prior to each Distribution Date
(the 'Determination Date'), the Master Servicer  will notify the Trustee of  the
amount  of  such deposit  to  be included  in  funds available  for  the related
Distribution Date.
 
     An 'Eligible  Account'  is  (i)  an  account  that  is  maintained  with  a
depository institution whose debt obligations throughout the time of any deposit
therein have the highest short-term debt rating by the Rating Agencies, (ii) one
or  more  accounts  with a  depository  institution having  a  minimum long-term
unsecured debt rating  of 'BBB-'  by Standard &  Poor's and  'Baa3' by  Moody's,
which  accounts are  fully insured by  either the  Savings Association Insurance
Fund ('SAIF')  or  the  Bank  Insurance Fund  ('BIF')  of  the  Federal  Deposit
Insurance Corporation established by such fund, (iii) a segregated trust account
maintained  with the  Trustee or  an Affiliate of  the Trustee  in its fiduciary
capacity or (iv) otherwise acceptable to each Rating Agency and the  Certificate
Insurer  as evidenced by  a letter from  each Rating Agency  and the Certificate
Insurer to the Trustee,  without reduction or withdrawal  of their then  current
ratings of the Certificates without regard to the Policy.
 
     Eligible  Investments are specified in the Agreement and are limited to (i)
obligations of the  United States  or any  agency thereof,  provided the  timely
payment  of 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, or such  lower rating as will  not
result  in the  downgrading or  withdrawal of the  ratings then  assigned to the
Certificates  by  each  Rating  Agency  without  regard  to  the  Policy;  (iii)
commercial  paper  issued  by  Countrywide  Home  Loans,  Inc.  or  any  of  its
affiliates; provided that such commercial paper  is rated no lower than A-1  and
P-2  and the long-term debt of Countrywide Home Loans, Inc. is rated at least A3
by Moody's, or  such lower  ratings as  will not  result in  the downgrading  or
withdrawal  of the rating then assigned to the Certificates by any Rating Agency
without regard to the Policy; (iv) commercial or finance company paper which  is
then  receiving the highest  commercial or finance company  paper rating of each
Rating Agency, or such  lower rating as  will not result  in the downgrading  or
withdrawal of the ratings then assigned to the Certificates by any Rating Agency
without  regard  to the  Policy;  (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  is not  a Rating  Agency) are  then  rated one  of the  two highest
long-term and the  highest short-term  ratings of  each Rating  Agency for  such
securities,  or such  lower ratings  as will  not result  in the  downgrading or
withdrawal of the rating then assigned to the Certificates by any Rating  Agency
without  regard to the Policy;  (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
 
                                      S-33
 
<PAGE>
<PAGE>
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 the
Certificates  by  any  Rating  Agency  without  regard  to  the  Policy;  (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  the Certificates  by any  Rating
Agency  without regard to the Policy, as evidenced by a signed writing delivered
by each 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 Rating
Agency or such lower rating as will not result in the downgrading or  withdrawal
of  the ratings then assigned to the  Certificates by each Rating Agency without
regard to the Policy;  (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  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 the  Certificates by  each Rating
Agency without regard to the Policy;  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 the Certificates by any Rating Agency without regard  to
the  Policy, as evidenced by  a signed writing delivered  by each Rating Agency;
provided that  no  such instrument  shall  be  an Eligible  Investment  if  such
instrument  evidences  the  right to  receive  (a) interest  only  payments with
respect to the obligations underlying such instrument or (b) both principal  and
interest  payments derived from  obligations underlying such  instrument and the
interest and principal payments with respect to such instrument provide a  yield
to  maturity at par  greater than 120%  of the yield  to maturity at  par of the
underlying obligations;  and provided,  further,  that no  instrument  described
hereunder may be purchased at a price greater than par if such instrument may be
prepaid  or called at a  price less than its purchase  price prior to its stated
maturity.
 
ALLOCATIONS AND COLLECTIONS
 
     All collections  on  the Mortgage  Loans  will generally  be  allocated  in
accordance  with the Credit Line Agreements between amounts collected in respect
of  interest  and  amounts  collected  in  respect  of  principal.  As  to   any
Distribution Date, 'Interest Collections' will be equal to the amounts collected
during  the related Collection Period, including without limitation such portion
of Net Liquidation Proceeds, allocated to interest pursuant to the terms of  the
Credit Line Agreements less (i) Servicing Fees for the related Collection Period
and  (ii) amounts payable  to the Master  Servicer pursuant to  the Agreement as
reimbursement of optional advances of  the interest component of any  delinquent
monthly payments on the Mortgage Loans.
 
     As  to any Distribution Date, 'Principal  Collections' will be equal to the
sum of (i) the amounts collected during the related Collection Period, including
without limitation  such  portion  of Net  Liquidation  Proceeds,  allocated  to
principal  pursuant to  the terms  of the  Credit Line  Agreements and  (ii) any
Transfer Deposit Amounts. 'Net Liquidation Proceeds' with respect to a  Mortgage
Loan are equal to the Liquidation Proceeds, reduced by related expenses, but not
including the portion, if any, of such amount that exceeds the Principal Balance
of  the Mortgage Loan plus accrued and unpaid interest thereon to the end of the
Collection Period during which such  Mortgage Loan became a Liquidated  Mortgage
Loan.  'Liquidation Proceeds' are  the proceeds (excluding  any amounts drawn on
the Policy) received in  connection with the liquidation  of any Mortgage  Loan,
whether through trustee's sale, foreclosure sale or otherwise.
 
     With  respect to any Distribution Date, the portion of Interest Collections
allocable to the Certificates ('Investor  Interest Collections') will equal  the
product  of  (a) Interest  Collections for  such Distribution  Date and  (b) the
Investor Floating Allocation Percentage. With respect to any Distribution  Date,
the  'Investor Floating Allocation Percentage' is the percentage equivalent of a
fraction determined by dividing the Invested Amount at the close of business  on
the  preceding Distribution Date (or  the Closing Date in  the case of the first
Distribution Date)  by  the  Pool  Balance  at  the  beginning  of  the  related
Collection  Period.  The  remaining  amount  of  Interest  Collections  will  be
allocated to the Transferor Interest.
 
                                      S-34
 
<PAGE>
<PAGE>
     Principal Collections will be allocated between the Certificateholders  and
the  Transferor  ('Investor  Principal  Collections'  and  'Transferor Principal
Collections', respectively) as described herein.
 
     The Trustee  will deposit  any  amounts drawn  under  the Policy  into  the
Collection Account.
 
     With respect to any date, the 'Pool Balance' will be equal to the aggregate
of  the Principal Balances of all Mortgage  Loans as of such date. The Principal
Balance of a Mortgage Loan (other than a Liquidated Mortgage Loan) on any day is
equal to its Cut-off Date Principal Balance, plus (i) any Additional Balances in
respect of such Mortgage  Loan minus (ii) all  collections credited against  the
Principal  Balance of such  Mortgage Loan in accordance  with the related Credit
Line Agreement prior to such day. The Principal Balance of a Liquidated Mortgage
Loan after final recovery of related Liquidation Proceeds shall be zero.
 
DISTRIBUTIONS ON THE CERTIFICATES
 
     Beginning with the first Distribution Date  (which will occur on April  15,
1997),  distributions on  the Certificates  will be made  by the  Trustee or the
Paying Agent  on each  Distribution Date  to  the persons  in whose  names  such
Certificates  are registered at the  close of business on  the day prior to each
Distribution Date or, if the Certificates are no longer Book-Entry Certificates,
at the  close  of  business  on  the  last  day  of  the  month  preceding  such
Distribution  Date (the 'Record  Date'). The term  'Distribution Date' means the
fifteenth day of each month or, if such day is not a Business Day, then the next
succeeding Business Day.  Distributions will  be made  by check  or money  order
mailed  (or upon the  request of a  Certificateholder owning Certificates having
denominations aggregating at least $1,000,000, by wire transfer or as  otherwise
agreed  by such Certificateholder and the Trustee)  to the address of the person
entitled thereto (which, in the case of Book-Entry Certificates, will be DTC  or
its  nominee) as it appears on the Certificate Register in amounts calculated as
described herein on the Determination  Date. However, the final distribution  in
respect  of the Certificates  will be made only  upon presentation and surrender
thereof at the office or  the agency of the Trustee  specified in the notice  to
Certificateholders  of such final distribution. For purposes of the Agreement, a
'Business Day' is any day other than (i)  a Saturday or Sunday or (ii) a day  on
which banking institutions in the states of New York, California or Illinois are
required or authorized by law to be closed.
 
     Application of Interest Collections. On each Distribution Date, the Trustee
or  the  Paying  Agent  will  apply the  Investor  Interest  Collections  in the
following manner and order of priority:
 
            (i) as payment  to the  Trustee for  its fee  for services  rendered
                pursuant to the Agreement;
 
           (ii) as  payment to the  Certificate Insurer for  the premium for the
                Policy;
 
           (iii) as payment to Certificateholders  for the accrued interest  due
                 and  any overdue accrued interest (with interest thereon to the
                 extent  permitted  by  applicable   law)  on  the   Certificate
                 Principal Balance of the Certificates;
 
           (iv) to  pay to Certificateholders the  Investor Loss Amount for such
                Distribution Date;
 
            (v) as payment to  Certificateholders for any  Investor Loss  Amount
                for  a previous  Distribution Date  that was  not previously (a)
                funded by  Investor Interest  Collections, (b)  absorbed by  the
                Overcollateralization   Amount,   (c)  funded   by  Subordinated
                Transferor Collections as described below or (d) funded by draws
                on the Policy;
 
           (vi) to reimburse the Certificate Insurer  for prior draws made  from
                the Policy (with interest thereon);
 
           (vii) to  pay  to  Certificateholders principal  on  the Certificates
                 until the  Invested Amount  exceeds the  Certificate  Principal
                 Balance  by  the  Required  Overcollateralization  Amount (such
                 amount  so  paid,   the  'Accelerated  Principal   Distribution
                 Amount');
 
          (viii) in respect of any other amounts owed to the Certificate Insurer
                 pursuant to the Insurance Agreement;
 
           (ix) as  payment to the Master Servicer  for certain amounts that may
                be required to be  paid to the Master  Servicer pursuant to  the
                Agreement; and
 
            (x) to  pay to the  Transferor to the  extent permitted as described
                herein.
 
     Payments to Certificateholders  pursuant to clause  (iii) will be  interest
payments on the Certificates. Payments to Certificateholders pursuant to clauses
(iv), (v) and (vii) will be principal payments on the
 
                                      S-35
 
<PAGE>
<PAGE>
Certificates  and  will  therefore  reduce  the  Certificate  Principal Balance;
however, payments pursuant to clause (vii) will not reduce the Invested  Amount.
The  Accelerated Principal Distribution Amount is  not guaranteed by the Policy.
The 'Overcollateralization Amount' on any  date of determination is the  amount,
if  any, by which the Invested  Amount exceeds the Certificate Principal Balance
on such day. The 'Required Overcollateralization Amount' shall be an amount  set
forth in the Insurance Agreement (as defined herein).
 
     To  the extent  that Investor Interest  Collections are applied  to pay the
interest on the Certificates, Investor Interest Collections may be  insufficient
to cover Investor Loss Amounts. If such insufficiency exists after the Available
Transferor  Subordinated  Amount has  been reduced  to zero  and results  in the
Certificate Principal Balance exceeding the Invested Amount, a draw will be made
on the Policy in accordance with the terms of the Policy.
 
     'Liquidation Loss Amount'  means with  respect to  any Liquidated  Mortgage
Loan,  the unrecovered  Principal Balance thereof  at the end  of the Collection
Period in which  such Mortgage  Loan became  a Liquidated  Mortgage Loan,  after
giving  effect  to the  Net Liquidation  Proceeds  in connection  therewith. The
'Investor Loss Amount' shall be the product of the Investor Floating  Allocation
Percentage and the Liquidation Loss Amount for such Distribution Date.
 
     A  'Liquidated  Mortgage  Loan' means,  as  to any  Distribution  Date, any
Mortgage Loan in respect of which  the Master Servicer has determined, based  on
the  servicing  procedures specified  in the  Agreement,  as of  the end  of the
preceding Collection Period, that all  Liquidation Proceeds which it expects  to
recover  with respect  to the  disposition of the  Mortgage Loan  or the related
Mortgaged Property  have  been  recovered.  The Investor  Loss  Amount  will  be
allocated to the Certificateholders.
 
     As  to any Distribution Date, the 'Collection Period' is the calendar month
preceding each  Distribution Date  (or,  in the  case  of the  first  Collection
Period,  the period beginning on February 26, 1997 through the last day of March
1997).
 
     Interest will be distributed on  each Distribution Date at the  Certificate
Rate  for the related Interest Period (as defined below). The 'Certificate Rate'
for a Distribution Date will generally equal  a per annum rate equal to the  sum
of (a) LIBOR, calculated as specified below, as of the second LIBOR Business Day
prior to the first day of such Interest Period (or as of two LIBOR Business Days
prior  to the Closing Date, in the case of the first Distribution Date) plus (b)
0.15%. Notwithstanding the foregoing,  in no event will  the amount of  interest
required  to be distributed  in respect of the  Certificates on any Distribution
Date exceed a per  annum rate equal  to the weighted average  of the Loan  Rates
(net of the Servicing Fee Rate, the rate at which the fee payable to the Trustee
is  calculated, the rate at which the premium payable to the Certificate Insurer
is calculated and, commencing with the Distribution Date in October 1997, 0.50%)
weighted on the basis of the daily average balance of each Mortgage Loan  during
the  related  billing cycle  prior  to the  Collection  Period relating  to such
Distribution Date.
 
     Interest on  the Certificates  in  respect of  any Distribution  Date  will
accrue on the Certificate Principal Balance from the preceding Distribution Date
(or  in the case  of the first Distribution  Date, from the  date of the initial
issuance of the  Certificates (the  'Closing Date')) through  the day  preceding
such  Distribution Date (each such period, an 'Interest Period') on the basis of
the actual number of days  in the Interest Period  and a 360-day year.  Interest
payments  on the Certificates will be funded from Investor Interest Collections,
Subordinated Transferor Collections and, if necessary, from draws on the Policy.
 
     Calculation of the LIBOR Rate. On the second LIBOR Business Day immediately
preceding each  Distribution Date,  the Trustee  shall determine  LIBOR for  the
Interest  Period  commencing  on such  Distribution  Date. LIBOR  for  the first
Interest Period will be  determined on the second  LIBOR Business Day  preceding
the  Closing Date. LIBOR will  equal the rate for  United States dollar deposits
for one month which appears on the  Telerate Screen Page 3750 as of 11:00  A.M.,
London  time, on the  second LIBOR Business Day  prior to the  first day of such
Interest Period. 'Telerate  Screen Page  3750' means the  display designated  as
page  3750 on the Telerate Service (or such  other page as may replace page 3750
on that service for the purpose of displaying London interbank offered rates  of
major  banks). If such rate does not appear  on such page (or such other page as
may replace that page on that service, or if such service is no longer  offered,
such  other service for displaying LIBOR or  comparable rates as may be selected
by the Depositor  after consultation  with the Trustee),  the rate  will be  the
Reference  Bank Rate. The 'Reference Bank Rate'  will be determined on the basis
of the rates  at which  deposits in  United States  dollars are  offered by  the
reference banks (which shall be three major banks that
 
                                      S-36
 
<PAGE>
<PAGE>
are  engaged in  transactions in  the London  interbank market,  selected by the
Depositor after consultation with the Trustee) as of 11:00 A.M., London time, on
the day that is two LIBOR Business Days prior to the first day of such  Interest
Period  to prime banks in the London interbank  market for a period of one month
in amounts approximately equal to the principal amount of the Certificates  then
outstanding. The Trustee will request the principal London office of each of the
reference  banks  to provide  a  quotation of  its rate.  If  at least  two such
quotations are provided, the rate will be the arithmetic mean of the quotations.
If on such date fewer  than two quotations are  provided as requested, the  rate
will  be the arithmetic mean of  the rates quoted by one  or more major banks in
New York City, selected by the Depositor after consultation with the Trustee, as
of 11:00 A.M.,  New York  City time,  on such date  for loans  in United  States
dollars  to  leading  European  banks  for a  period  of  one  month  in amounts
approximately  equal  to   the  principal  amount   of  the  Certificates   then
outstanding.  If no such quotations can be  obtained, the rate will be LIBOR for
the preceding Interest Period. 'LIBOR Business Day' means any day other than (i)
a Saturday or a Sunday or (ii) a day on which banking institutions in the  State
of  New York or in the city of London, England are required or authorized by law
to be closed.
 
     Transferor Collections. Collections  allocable to  the Transferor  Interest
will  be distributed to the Transferor only to the extent that such distribution
will not  reduce  the  amount of  the  Transferor  Interest as  of  the  related
Distribution Date below the Minimum Transferor Interest. Amounts not distributed
to the Transferor because of such limitations will be retained in the Collection
Account  until the Transferor Interest  exceeds the Minimum Transferor Interest,
at which time  such excess  shall be  released to  the Transferor.  If any  such
amounts  are still retained  in the Collection Account  upon the commencement of
the  Rapid   Amortization   Period,  such   amounts   will  be   paid   to   the
Certificateholders as a reduction of the Certificate Principal Balance.
 
     Overcollateralization.   The  distribution  of  the  aggregate  Accelerated
Principal Distribution Amount, if any,  to Certificateholders may result in  the
Invested  Amount being greater  than the Certificate  Principal Balance, thereby
creating overcollateralization. The Overcollateralization  Amount, if any,  will
be  available to absorb any Investor Loss Amount that is not covered by Investor
Interest Collections or the Available Transferor Subordinated Amount.
 
     Distributions of Principal  Collections. For  the period  beginning on  the
Closing Date and, unless a Rapid Amortization Event shall have earlier occurred,
ending  on  the  Distribution  Date in  March  2002  (the  'Managed Amortization
Period'), the amount of Principal  Collections payable to Certificateholders  as
of  each Distribution Date during the Managed Amortization Period will equal, to
the extent funds  are available  therefor, the  Scheduled Principal  Collections
Distribution  Amount for such Distribution Date. On any Distribution Date during
the  Managed   Amortization  Period,   the  'Scheduled   Principal   Collections
Distribution Amount' shall equal the lesser of (i) the Maximum Principal Payment
and  (ii) the  Alternative Principal Payment.  With respect  to any Distribution
Date, the 'Maximum  Principal Payment' will  equal the product  of the  Investor
Fixed  Allocation  Percentage and  Principal  Collections for  such Distribution
Date. With respect to any Distribution Date, the 'Alternative Principal Payment'
will equal the amount, but not less than zero, of Principal Collections for such
Distribution Date less the aggregate  of Additional Balances created during  the
related Collection Period.
 
     Beginning with the first Distribution Date following the end of the Managed
Amortization   Period,   the  amount   of   Principal  Collections   payable  to
Certificateholders on  each  Distribution Date  will  be equal  to  the  Maximum
Principal Payment.
 
     If  on any Distribution  Date the Required  Overcollateralization Amount is
reduced below the  then existing  Overcollaterialization Amount,  the amount  of
Principal  Collections payable  to Certificateholders on  such Distribution Date
will be correspondingly reduced by the amount of such reduction.
 
     The amount of Principal Collections to be distributed to Certificateholders
on the first Distribution Date will reflect Principal Collections and Additional
Balances during the  first Collection Period  which is the  period beginning  on
February 26, 1997 through the last day of March 1997.
 
     Distributions  of  Principal  Collections  based  upon  the  Investor Fixed
Allocation  Percentage   may   result   in   distributions   of   principal   to
Certificateholders  in amounts that  are greater relative  to the declining Pool
Balance than would be  the case if the  Investor Floating Allocation  Percentage
were  used to determine  the percentage of  Principal Collections distributed in
respect of  the Invested  Amount.  Principal Collections  not allocated  to  the
Certificateholders  will be allocated to  the Transferor Interest. The aggregate
distributions of  principal  to  the  Certificateholders  will  not  exceed  the
Original Certificate Principal Balance.
 
                                      S-37
 
<PAGE>
<PAGE>
     In  addition, to  the extent of  funds available  therefor (including funds
available under  the  Policy),  on  the  Distribution  Date  in  February  2027,
Certificateholders  will be  entitled to  receive as  a payment  of principal an
amount equal to the outstanding Certificate Principal Balance.
 
     The Paying Agent. The Paying Agent shall initially be the Trustee, together
with any successor  thereto in such  capacity (the 'Paying  Agent'). The  Paying
Agent  shall  have the  revocable power  to withdraw  funds from  the Collection
Account for the purpose of making distributions to the Certificateholders.
 
LIMITED SUBORDINATION OF TRANSFEROR INTEREST
 
     If Investor Interest Collections on any Distribution Date are  insufficient
to  pay (i) accrued interest due and any overdue accrued interest (with interest
thereon to the extent permitted by applicable law) on the Certificates and  (ii)
the Investor Loss Amount on such Distribution Date (such insufficiency being the
'Required  Amount'),  a  portion  of  the  Interest  Collections  and  Principal
Collections allocable  to the  Transferor Interest  (but not  in excess  of  the
Available   Transferor   Subordinated   Amount)(the   'Subordinated   Transferor
Collections') will be applied to cover  the Required Amount. The portion of  the
Required Amount in respect of clause (ii) above not covered by such Subordinated
Transferor  Collections will be reallocated  to the Transferor Interest, thereby
reducing the  Transferor  Interest (up  to  the remaining  Available  Transferor
Subordinated  Amount and not  in excess of  the Investor Loss  Amounts). If such
Investor  Interest  Collections  plus  the  amount  of  Subordinated  Transferor
Collections which have been so applied to cover the Required Amount are together
insufficient  to pay  the amounts  set forth  in item  (i) of  the definition of
Required Amount, then a draw will be made  on the Policy to cover the amount  of
such  shortfall. In addition, if on any Distribution Date on which the Available
Transferor Subordinated  Amount is  reduced to  zero the  Certificate  Principal
Balance  exceeds the Invested Amount (after giving effect to all allocations and
distributions with respect to principal to  be made on the Certificates on  such
Distribution  Date), a  draw will be  made on the  Policy in the  amount of such
excess for such Distribution Date. See ' -- The Policy.'
 
     With  respect  to   any  Distribution  Date,   the  'Available   Transferor
Subordinated  Amount' shall equal the lesser  of the Transferor Interest and the
Required Transferor Subordinated Amount for such Distribution Date. With respect
to any Distribution Date, the 'Required Transferor Subordinated Amount' shall be
an amount  determined  as set  forth  in  the Insurance  Agreement  (as  defined
herein).
 
RAPID AMORTIZATION EVENTS
 
     As  described above, the Managed  Amortization Period will continue through
the Distribution Date in  March 2002, unless a  Rapid Amortization Event  occurs
prior  to such date. 'Rapid  Amortization Event' refers to  any of the following
events:
 
          (a) failure on the part of the Seller (i) to make a payment or deposit
     required under the Agreement within three Business Days after the date such
     payment or deposit is  required to be made,  (ii) to record assignments  of
     Mortgage  Loans when required pursuant to the Agreement or (iii) to observe
     or perform in any material respect any other covenants or agreements of the
     Seller set forth in the  Agreement, which failure materially and  adversely
     affects  the interests of the Certificateholders or the Certificate Insurer
     and, with certain exceptions, continues unremedied for a period of 60  days
     after written notice;
 
          (b) any representation or warranty made by the Seller or the Depositor
     in the Agreement proves to have been incorrect in any material respect when
     made  and continues to be incorrect in any material respect for a period of
     60 days after written notice and as a result of which the interests of  the
     Certificateholders  or the Certificate Insurer are materially and adversely
     affected; provided, however, that a  Rapid Amortization Event shall not  be
     deemed  to occur if the Seller has purchased or made a substitution for the
     related Mortgage Loan or  Mortgage Loans if  applicable during such  period
     (or  within  an additional  60 days  with  the consent  of the  Trustee) in
     accordance with the provisions of the Agreement;
 
          (c) the  occurrence of  certain events  of bankruptcy,  insolvency  or
     receivership relating to the Transferor;
 
          (d) the Trust Fund becomes subject to regulation by the Securities and
     Exchange  Commission as  an investment  company within  the meaning  of the
     Investment Company Act of 1940, as amended; or
 
                                      S-38
 
<PAGE>
<PAGE>
          (e) the aggregate of  all draws under the  Policy incurred during  the
     Managed Amortization Period exceeds 1% of the Cut-off Date Pool Balance.
 
     In  the  case  of  any  event  described in  clause  (a)  or  (b),  a Rapid
Amortization Event will be deemed to have occurred only if, after the applicable
grace period,  if  any,  described  in  such  clauses,  either  the  Trustee  or
Certificateholders   holding  Certificates  evidencing  more  than  51%  of  the
aggregate principal amount of  the Certificates or  the Certificate Insurer  (so
long as there is no default by the Certificate Insurer in the performance of its
obligations  under  the  Policy),  by  written  notice  to  the  Transferor, the
Depositor and the Master Servicer  (and to the Trustee,  if given by either  the
Certificate Insurer or the Certificateholders) declare that a Rapid Amortization
Event  has occurred  as of the  date of  such notice. In  the case  of any event
described in clause (c), (d) or (e),  a Rapid Amortization Event will be  deemed
to  have occurred without any notice or other action on the part of the Trustee,
the  Certificate  Insurer  or   the  Certificateholders  immediately  upon   the
occurrence of such event.
 
     In  addition to  the consequences of  a Rapid  Amortization Event discussed
above, if the Transferor  voluntarily files a bankruptcy  petition or goes  into
liquidation  or any person is appointed a  receiver or bankruptcy trustee of the
Transferor, on the day of any  such filing or appointment no further  Additional
Balances  will be transferred to the Trust Fund, the Transferor will immediately
cease to transfer Additional Balances to the Trust Fund and the Transferor  will
promptly give notice to the Trustee of any such filing or appointment. Within 15
days,  the Trustee  will publish a  notice of  the liquidation or  the filing or
appointment stating that the  Trustee intends to sell,  dispose of or  otherwise
liquidate the Mortgage Loans in a commercially reasonable manner and to the best
of  its  ability.  Unless  otherwise instructed  within  a  specified  period by
Certificateholders representing undivided interests aggregating at least 51%  of
the  aggregate  principal amount  of the  Certificates,  the Trustee  will sell,
dispose  of  or  otherwise  liquidate  the  Mortgage  Loans  in  a  commercially
reasonable  manner and on commercially reasonable terms. Any proceeds will first
be paid to the Certificate Insurer to the extent of any unreimbursed draws under
the Policy and other  amounts owing to the  Certificate Insurer pursuant to  the
Insurance  Agreement.  The  Investor Fixed  Allocation  Percentage  of remaining
amounts will be distributed to the  Certificateholders on the date such  amounts
are  received  (the 'Dissolution  Distribution Date').  If  the portion  of such
amounts allocable to the  Certificateholders are not sufficient  to pay in  full
the  remaining  amount  due on  the  Certificates,  the Policy  will  cover such
shortfall.
 
     Notwithstanding   the   foregoing,   if   a   conservator,   receiver    or
trustee-in-bankruptcy  is appointed for the Transferor and no Rapid Amortization
Event exists other than such conservatorship, receivership or insolvency of  the
Transferor,  the  conservator, receiver  or  trustee-in-bankruptcy may  have the
power to prevent the commencement of  the Rapid Amortization Period or the  sale
of Mortgage Loans described above.
 
THE POLICY
 
     On or before the Closing Date, the Policy will be issued by the Certificate
Insurer  pursuant  to the  provisions  of the  Agreement  and the  Insurance and
Indemnity Agreement (the 'Insurance Agreement') to  be dated as of February  25,
1997,  among the Seller, the Depositor, the Master Servicer, the Trustee and the
Certificate Insurer.
 
     The Policy will  irrevocably and unconditionally  guarantee payment (a)  on
each  Distribution Date to the Trustee for the benefit of the Certificateholders
the full  and complete  payment  of (i)  the Guaranteed  Principal  Distribution
Amount   (as  defined  herein)  with  respect   to  the  Certificates  for  such
Distribution Date and (ii) accrued and  unpaid interest due on the  Certificates
(together,  the 'Guaranteed Distributions'),  with such Guaranteed Distributions
having been calculated in accordance with the original terms of the Certificates
or the Agreement except for amendments or modifications to which the Certificate
Insurer has given its prior written consent and (b) of any Preference Amount (as
defined herein). The effect of the Policy is to guarantee the timely payment  of
interest  on, and the  ultimate payment of  the principal amount  of, all of the
Certificates.
 
     The 'Guaranteed Principal Distribution Amount' for any Distribution Date on
which the Available Transferor Subordinated Amount has been reduced to or equals
zero shall be  the amount, if  any, by which  the Certificate Principal  Balance
(after  giving  effect  to  all other  amounts  distributable  and  allocable to
principal  on  the  Certificates)  exceeds  the  Invested  Amount  as  of   such
Distribution  Date (after giving  effect to all  other amounts distributable and
allocable to  principal on  the  Certificates for  such Distribution  Date).  In
addition,  the Policy will guarantee the  payment of the outstanding Certificate
Principal Balance on the Distribution Date in
 
                                      S-39
 
<PAGE>
<PAGE>
February, 2027  (after giving  effect  to all  other amounts  distributable  and
allocable to principal on such Distribution Date).
 
     Payment  of claims on  the Policy 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
second Business Day following Receipt of such notice for payment and (ii)  12:00
noon, New York City time, on the relevant Distribution Date.
 
     If  payment of any amount guaranteed by the Certificate Insurer pursuant to
the Policy is avoided  as a preference payment  (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 Certificateholder is required to return the
amount  of  any  Guaranteed  Distributions  distributed  with  respect  to   the
Certificates  during  the term  of the  Policy  because such  distributions were
avoidable preference payments under applicable bankruptcy law, (B) a certificate
of the Certificateholder that the Order has  been entered and is not subject  to
any   stay  and   (C)  an  assignment   duly  executed  and   delivered  by  the
Certificateholder, in such  form as  is reasonably required  by the  Certificate
Insurer  and  provided  to  the Certificateholder  by  the  Certificate Insurer,
irrevocably assigning to the  Certificate Insurer all rights  and claims of  the
Certificateholder  relating  to or  arising under  the 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 Certificateholder
directly (unless  a Certificateholder  has previously  paid such  amount to  the
receiver,  conservator, debtor-in-possession  or trustee in  bankruptcy named in
the Order, in  which case such  payment shall  be disbursed to  the Trustee  for
distribution  to such  Certificateholder upon  proof of  such payment reasonably
satisfactory to the Certificate Insurer).
 
     The terms 'Receipt' and 'Received', with respect to the 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 Received on the next
succeeding  Business Day. If any notice or certificate given under the Policy by
the Trustee is  not in proper  form or  is not properly  completed, executed  or
delivered,  it shall be  deemed not to  have been Received,  and the Certificate
Insurer or the fiscal agent shall promptly so advise the Trustee and the Trustee
may submit an amended notice.
 
     Under the Policy, 'Business Day' means any day other than (i) a Saturday or
Sunday or (ii) a day  on which banking institutions in  the states of New  York,
California  or Illinois are authorized or obligated by law or executive order to
be closed.
 
     The Certificate  Insurer's  obligations  under the  Policy  in  respect  of
Guaranteed Distributions shall be discharged to the extent funds are transferred
to the Trustee as provided in the Policy, whether or not such funds are properly
applied by the Trustee.
 
     The  Certificate  Insurer  shall  be  subrogated  to  the  rights  of  each
Certificateholder to receive payments of principal and interest, as  applicable,
with  respect to distributions on the Certificates  to the extent of any payment
by the  Certificate Insurer  under the  Policy. To  the extent  the  Certificate
Insurer  makes Guaranteed  Distributions, either  directly or  indirectly (as by
paying through the Trustee), to the Certificateholders, the Certificate  Insurer
will  be subrogated to the rights of the Certificateholders, as applicable, with
respect to such Guaranteed Distributions, shall  be deemed to the extent of  the
payments  so made to  be a registered Certificateholder  for purposes of payment
and shall receive all future Guaranteed Distributions until all such  Guaranteed
Distributions  by the Certificate  Insurer have been  fully reimbursed, provided
that the  Certificateholders have  received the  full amount  of the  Guaranteed
Distributions.
 
                                      S-40
 
<PAGE>
<PAGE>
     The  terms of  the Policy  cannot be modified,  altered or  affected by any
other agreement or instrument, or by the merger, consolidation or dissolution of
the Seller. The Policy by its terms may not be cancelled or revoked. The  Policy
is governed by the laws of the State of New York.
 
     The  Policy is not covered by the Property/Casualty Insurance Security fund
specified in Article 76 of the New York Insurance Law. The Policy is 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 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  Agreement, unless  a  Certificate  Insurer
default  exists, the Certificate Insurer shall be deemed to be the Holder of the
Certificates for certain  purposes (other than  with respect to  payment on  the
Certificates), will be entitled to exercise all rights of the Certificateholders
thereunder,  without  the  consent  of  such  Holders  and  the  Holders  of the
Certificates 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 Agreement.
 
     In  the absence of payments under  the Policy, Certificateholders will bear
directly the credit and other risks associated with their undivided interest  in
the Trust Fund.
 
REPORTS TO CERTIFICATEHOLDERS
 
     Concurrently  with each distribution to  the Certificateholders, the Master
Servicer will forward  to the Trustee  for mailing to  such Certificateholder  a
statement setting forth among other items:
 
            (i) the  Investor Floating  Allocation Percentage  for the preceding
                Collection Period;
 
           (ii) the amount being distributed to Certificateholders;
 
           (iii) the amount of  interest included in  such distribution and  the
                 related Certificate Rate;
 
           (iv) the amount, if any, of overdue accrued interest included in such
                distribution  (and the amount of  interest thereon to the extent
                permitted by applicable law);
 
            (v) the amount, if  any, of the  remaining overdue accrued  interest
                after giving effect to such distribution;
 
           (vi) the amount, if any, of principal included in such distribution;
 
           (vii) the  amount, if any, of  the reimbursement of previous Investor
                 Loss Amounts included in such distribution;
 
          (viii) the amount, if any, of the aggregate unreimbursed Investor Loss
                 Amounts after giving effect to such distribution;
 
           (ix) the Servicing Fee for such Distribution Date;
 
            (x) the Invested Amount, the  Certificate Principal Balance and  the
                Pool Factor, each after giving effect to such distribution;
 
           (xii) the  Pool Balance  as of  the end  of the  preceding Collection
                 Period;
 
           (xii) the number  and aggregate  Principal Balances  of the  Mortgage
                 Loans as to which the minimum monthly payment is delinquent for
                 30-59 days, 60-89 days and 90 or more days, respectively, as of
                 the end of the preceding Collection Period;
 
          (xiii) the  book value  of any  real estate  which is  acquired by the
                 Trust Fund  through foreclosure  or grant  of deed  in lieu  of
                 foreclosure; and
 
           (xiv) the amount of any draws on the Policy.
 
     In  the case of information furnished pursuant to clauses (iii), (iv), (v),
(vi), (vii) and (viii) above, the amounts shall be expressed as a dollar  amount
per Certificate with a $1,000 denomination.
 
     Within  60 days after the end of each calendar year commencing in 1997, the
Master Servicer  will  be  required  to  forward  to  the  Trustee  a  statement
containing  the information set forth in clauses (iii) and (vi) above aggregated
for such calendar year.
 
                                      S-41
 
<PAGE>
<PAGE>
COLLECTION AND OTHER SERVICING PROCEDURES ON MORTGAGE LOANS
 
     The Master Servicer will  make reasonable efforts  to collect all  payments
called  for under  the Mortgage Loans  and will, consistent  with the Agreement,
follow such collection procedures as it  follows from time to time with  respect
to  the home equity loans in its  servicing portfolio comparable to the Mortgage
Loans. Consistent with  the above,  the Master  Servicer may  in its  discretion
waive  any late payment charge or any assumption or other fee or charge that may
be collected in the ordinary course of servicing the Mortgage Loans.
 
     With respect to the Mortgage Loans, the Master Servicer may arrange with  a
borrower  a schedule for  the payment of  interest due and  unpaid for a period,
provided that  any such  arrangement is  consistent with  the Master  Servicer's
policies  with respect to the mortgage loans  it owns or services. In accordance
with the terms of the Agreement,  the Master Servicer may consent under  certain
circumstances  to  the placing  of  a subsequent  senior  lien in  respect  of a
Mortgage Loan.
 
HAZARD INSURANCE
 
     The Agreement provides  that the  Master Servicer  maintain certain  hazard
insurance  on the Mortgaged Properties relating to the Mortgage Loans. While the
terms of  the related  Credit  Line Agreements  generally require  borrowers  to
maintain  certain hazard  insurance, the  Master Servicer  will not  monitor the
maintenance of such insurance.
 
     The Agreement requires the  Master Servicer to  maintain for any  Mortgaged
Property  relating to  a Mortgage Loan  acquired upon foreclosure  of a Mortgage
Loan, or by  deed in lieu  of such foreclosure,  hazard insurance with  extended
coverage  in an amount equal to the lesser of (a) the maximum insurable value of
such Mortgaged Property  or (b) the  outstanding balance of  such Mortgage  Loan
plus  the outstanding balance on any mortgage  loan senior to such Mortgage Loan
at the time of foreclosure or deed in lieu of foreclosure, plus accrued interest
and the  Master  Servicer's  good  faith estimate  of  the  related  liquidation
expenses to be incurred in connection therewith. The Agreement provides that the
Master  Servicer  may satisfy  its  obligation to  cause  hazard policies  to be
maintained by  maintaining a  blanket  policy insuring  against losses  on  such
Mortgaged  Properties. If such blanket policy  contains a deductible clause, the
Master Servicer will be obligated to deposit in the Collection Account the  sums
which would have been deposited therein but for such clause. The Master Servicer
will  satisfy these requirements  by maintaining a blanket  policy. As set forth
above, all amounts collected by the  Master Servicer (net of any  reimbursements
to  the  Master Servicer)  under any  hazard  policy (except  for amounts  to be
applied to the restoration or repair of the Mortgaged Property) will  ultimately
be deposited in the Collection Account.
 
     In  general, the standard form of  fire and extended coverage policy covers
physical damage to or destruction of  the improvements on the property by  fire,
lightning,  explosion, smoke, windstorm and hail, and the like, strike and civil
commotion, subject to the  conditions and exclusions  specified in each  policy.
Although  the policies  relating to the  Mortgage Loans will  be underwritten by
different  insurers  and  therefore  will   not  contain  identical  terms   and
conditions,  the basic terms thereof are dictated by state laws and most of such
policies  typically  do  not  cover  any  physical  damage  resulting  from  the
following: war, revolution, governmental actions, floods and other water-related
causes, earth movement (including earthquakes, landslides and mudflows), nuclear
reactions,  wet or dry rot, vermin,  rodents, insects or domestic animals, theft
and, in certain  cases, vandalism. The  foregoing list is  merely indicative  of
certain  kinds of uninsured risks and is  not intended to be all-inclusive or an
exact  description  of  the  insurance   policies  relating  to  the   Mortgaged
Properties.
 
REALIZATION UPON DEFAULTED MORTGAGE LOANS
 
     The  Master Servicer will foreclose upon or otherwise comparably convert to
ownership Mortgaged Properties securing such of the Mortgage Loans as come  into
default  when,  in accordance  with  applicable servicing  procedures  under the
Agreement, no  satisfactory  arrangements can  be  made for  the  collection  of
delinquent  payments. In connection  with such foreclosure  or other conversion,
the Master  Servicer  will  follow  such practices  as  it  deems  necessary  or
advisable  and as are in keeping with its general mortgage servicing activities,
provided the Master Servicer  will not be  required to expend  its own funds  in
connection  with foreclosure  or other  conversion, correction  of default  on a
related senior mortgage loan or restoration of any property unless, in its  sole
judgment,   such  foreclosure,  correction  or  restoration  will  increase  Net
Liquidation Proceeds. The Master Servicer will be reimbursed out of  Liquidation
Proceeds and, if necessary, from other
 
                                      S-42
 
<PAGE>
<PAGE>
collections  on or  in respect of  the Mortgage  Loans, for advances  of its own
funds  as  liquidation  expenses  before   any  Net  Liquidation  Proceeds   are
distributed to Certificateholders or the Transferor.
 
OPTIONAL PURCHASE OF DEFAULTED LOAN
 
     The  Master Servicer may, at  its option, purchase from  the Trust Fund any
Mortgage Loan which  is delinquent  in payment  for 91  days or  more. Any  such
purchase  shall be  at a price  equal to 100%  of the Principal  Balance of such
Mortgage Loan plus accrued interest thereon at the applicable Loan Rate from the
date through which interest was last paid by the related mortgagor to the  first
day   of   the  month   in  which   such   amount  is   to  be   distributed  to
Certificateholders.
 
SERVICING COMPENSATION AND PAYMENT OF EXPENSES
 
     With respect to each  Collection Period, the  Master Servicer will  receive
from  Interest Collections in  respect of the  Mortgage Loans a  portion of such
Interest Collections as a monthly Servicing Fee in the amount equal to 0.50% per
annum ('Servicing Fee Rate') on the aggregate Principal Balances of the Mortgage
Loans as of the first day of the related Collection Period. All assumption fees,
late payment charges and  other fees and charges,  to the extent collected  from
borrowers,  will  be retained  by the  Master  Servicer as  additional servicing
compensation.
 
     The Master Servicer will pay  certain ongoing expenses associated with  the
Trust  Fund and incurred by it in connection with its responsibilities under the
Agreement. In addition, the  Master Servicer will  be entitled to  reimbursement
for  certain expenses incurred by it in connection with defaulted Mortgage Loans
and in connection with  the restoration of Mortgaged  Properties, such right  of
reimbursement  being prior  to the rights  of Certificateholders  to receive any
related Net Liquidation Proceeds and, if  necessary, other collections on or  in
respect of the Mortgage Loans.
 
EVIDENCE AS TO COMPLIANCE
 
     The  Agreement provides  for delivery  on or  before May  31 in  each year,
beginning May 31,  1998, to  the Trustee  of an  annual statement  signed by  an
officer  of  the Master  Servicer to  the  effect that  the Master  Servicer has
fulfilled its material obligations under the Agreement throughout the  preceding
fiscal year, except as specified in such statement.
 
     On  or  before May  31 of  each year,  beginning May  31, 1998,  the Master
Servicer will  furnish a  report prepared  by a  firm of  nationally  recognized
independent public accountants (who may also render other services to the Master
Servicer  or the  Transferor) to  the Trustee,  the Certificate  Insurer and the
Rating Agencies to the effect that such firm has examined certain documents  and
the  records relating to servicing of the Mortgage Loans under the Agreement and
that, on the basis of such  examination, such firm believes that such  servicing
was conducted in compliance with the Agreement except for (a) such exceptions as
such  firm believes to be  immaterial and (b) such  other exceptions as shall be
set forth in such report.
 
CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE TRANSFEROR
 
     The Agreement provides  that the Master  Servicer may not  resign from  its
obligations  and  duties  thereunder,  except  in  connection  with  a permitted
transfer of servicing,  unless (i)  such duties  and obligations  are no  longer
permissible  under  applicable law  or  are in  material  conflict by  reason of
applicable law with any other activities of a type and nature presently  carried
on  by  it or  its  affiliate or  (ii) upon  the  satisfaction of  the following
conditions: (a) the  Master Servicer has  proposed a successor  servicer to  the
Trustee in writing and such proposed successor servicer is reasonably acceptable
to  the Trustee; (b) the Rating Agencies  have confirmed to the Trustee that the
appointment of such proposed successor servicer as the Master Servicer will  not
result  in  the  reduction or  withdrawal  of  the then  current  rating  of the
Certificates without  regard to  the  Policy; and  (c) such  proposed  successor
servicer   is  reasonably  acceptable  to   the  Certificate  Insurer.  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.
 
     The Master Servicer may perform any of its duties and obligations under the
Agreement through one or more subservicers or delegates, which may be affiliates
of the Master Servicer. Notwithstanding any such
 
                                      S-43
 
<PAGE>
<PAGE>
arrangement, the Master Servicer will remain liable and obligated to the Trustee
and  the  Certificateholders for  the Master  Servicer's duties  and obligations
under the Agreement, without any diminution  of such duties and obligations  and
as if the Master Servicer itself were performing such duties and obligations.
 
     The  Agreement provides that  the Master Servicer  will indemnify the Trust
Fund and the Trustee  from and against any  loss, liability, expense, damage  or
injury  suffered or sustained  as a result  of the Master  Servicer's actions or
omissions in connection with  the servicing and  administration of the  Mortgage
Loans  which are not in  accordance with the provisions  of the Agreement. Under
the Agreement, the  Transferor will indemnify  an injured party  for the  entire
amount  of any losses, claims, damages or liabilities arising out of or based on
the Agreement to the extent described therein (other than losses resulting  from
defaults  under  the Mortgage  Loans). In  the  event of  an Event  of Servicing
Termination  (as  defined  below)  resulting  in  the  assumption  of  servicing
obligations  by a successor Master Servicer,  the successor Master Servicer will
indemnify the Transferor for any losses, claims, damages and liabilities of  the
Transferor  as described  in this  paragraph arising  from the  successor Master
Servicer's actions  or  omissions.  The  Agreement  provides  that  neither  the
Depositor, the Transferor nor the Master Servicer nor their directors, officers,
employees  or agents will  be under any  other liability to  the Trust Fund, the
Trustee, the Certificateholders or any other person for any action taken or  for
refraining  from taking any  action pursuant to  the Agreement. However, neither
the Depositor, the Transferor nor the Master Servicer will be protected  against
any  liability which would otherwise be imposed by reason of willful misconduct,
bad faith or  gross negligence of  the Depositor, the  Transferor or the  Master
Servicer  in the performance of  its duties under the  Agreement or by reason of
reckless disregard of  its obligations  thereunder. In  addition, the  Agreement
provides that the Master Servicer will not be under any obligation to appear in,
prosecute  or defend any legal  action which is not  incidental to its servicing
responsibilities under the Agreement and which  in its opinion may expose it  to
any  expense  or liability.  The Master  Servicer may,  in its  sole discretion,
undertake any such legal  action which it may  deem necessary or desirable  with
respect  to the Agreement and  the rights and duties  of the parties thereto and
the interest of the Certificateholders thereunder.
 
     Any  corporation  into  which  the   Master  Servicer  may  be  merged   or
consolidated,  or  any  corporation  resulting from  any  merger,  conversion or
consolidation to which the Master Servicer shall be a party, or any  corporation
succeeding  to the business of the Master Servicer shall be the successor of the
Master Servicer under  the Agreement,  without the  execution or  filing of  any
paper  or any further act on the part of any of the parties thereto, anything in
the Agreement to the contrary notwithstanding.
 
EVENTS OF SERVICING TERMINATION
 
     'Events of Servicing Termination' will consist  of: (i) any failure by  the
Master  Servicer to deposit in the Collection Account any deposit required to be
made under the Agreement, which  failure continues unremedied for five  Business
Days  after the giving of written notice  of such failure to the Master Servicer
by the Trustee, or  to the Master  Servicer and the  Trustee by the  Certificate
Insurer or Certificateholders evidencing an aggregate, undivided interest in the
Trust  Fund  of at  least 25%  of  the Certificate  Principal Balance;  (ii) any
failure by  the Master  Servicer duly  to  observe or  perform in  any  material
respect  any other  of its  covenants or agreements  in the  Certificates or the
Agreement which, in each case, materially and adversely affects the interests of
the Certificateholders or the Certificate  Insurer and continues unremedied  for
60  days  after the  giving  of written  notice of  such  failure to  the Master
Servicer by  the Trustee,  or to  the Master  Servicer and  the Trustee  by  the
Certificate  Insurer  or Certificateholders  evidencing an  aggregate, undivided
interest in the Trust Fund of at least 25% of the Certificate Principal Balance;
or (iii)  certain events  of insolvency,  readjustment of  debt, marshalling  of
assets  and liabilities or  similar proceedings relating  to the Master Servicer
and certain actions by the Master Servicer indicating insolvency, reorganization
or inability  to pay  its obligations.  Under certain  other circumstances,  the
Certificate  Insurer with the  consent of holders  of Certificates evidencing an
aggregate, undivided  interest  in  the  Trust  Fund of  at  least  51%  of  the
Certificate  Principal Balance may deliver written notice to the Master Servicer
terminating all the  rights and  obligations of  the Master  Servicer under  the
Agreement.
 
     Notwithstanding  the  foregoing,  a  delay  in  or  failure  of performance
referred to under clause (i) above for a period of ten Business Days or referred
to under  clause  (ii)  above for  a  period  of 60  Business  Days,  shall  not
constitute  an Event of Servicing Termination if such delay or failure could not
be prevented by the exercise of reasonable diligence by the Master Servicer  and
such  delay or failure was caused by an  act of God or other similar occurrence.
Upon the occurrence of any such event the Master Servicer shall not be  relieved
from using
 
                                      S-44
 
<PAGE>
<PAGE>
its  best efforts to  perform its obligations  in a timely  manner in accordance
with the  terms of  the Agreement  and  the Master  Servicer shall  provide  the
Trustee,  the  Depositor,  the  Transferor,  the  Certificate  Insurer  and  the
Certificateholders prompt notice of such failure or delay by it, together with a
description of its efforts to so perform its obligations.
 
RIGHTS UPON AN EVENT OF SERVICING TERMINATION
 
     So long as an Event of Servicing Termination remains unremedied, either the
Trustee, or Certificateholders  evidencing an aggregate,  undivided interest  in
the  Trust Fund  of at  least 51%  of the  Certificate Principal  Balance or the
Certificate Insurer, may  terminate all  of the  rights and  obligations of  the
Master  Servicer under the Agreement, whereupon  the Trustee will succeed to all
the responsibilities, duties and  liabilities of the  Master Servicer under  the
Agreement  and will  be entitled  to similar  compensation arrangements.  In the
event that the Trustee would be obligated to succeed the Master Servicer but  is
unwilling  or unable so to act, it may appoint, or petition a court of competent
jurisdiction for the appointment of, a  housing and home finance institution  or
other  mortgage loan or home equity loan  servicer with all licenses and permits
required to perform its obligations under  the Agreement and having a net  worth
of  at least  $15,000,000 and  acceptable to the  Certificate Insurer  to act as
successor to the Master Servicer under the Agreement. Pending such  appointment,
the  Trustee will be obligated to act in such capacity unless prohibited by law.
Such successor will be entitled to receive the same compensation that the Master
Servicer would  otherwise have  received  (or such  lesser compensation  as  the
Trustee  and such successor may agree). A receiver or conservator for the Master
Servicer may be  empowered to  prevent the  termination and  replacement of  the
Master Servicer where the Event of Servicing Termination that has occurred is an
Insolvency Event.
 
AMENDMENT
 
     The  Agreement may be amended  from time to time  by the Seller, the Master
Servicer, the Depositor and the Trustee and with the consent of the  Certificate
Insurer,  but  without  the  consent  of  the  Certificateholders,  to  cure any
ambiguity, to correct any  defective provision or to  correct or supplement  any
provisions  therein which may  be inconsistent with any  other provisions of the
Agreement, to add to the duties of the Depositor, the Seller, the Transferor  or
the  Master  Servicer or  to add  or amend  any provisions  of the  Agreement as
required by the Rating Agencies  in order to maintain  or improve any rating  of
the  Certificates  (it being  understood that,  after  obtaining the  ratings in
effect on the Closing Date, neither  the Transferor, the Seller, the  Depositor,
the Trustee nor the Master Servicer is obligated to obtain, maintain, or improve
any  such rating)  or to  add any  other provisions  with respect  to matters or
questions arising  under  the  Agreement  or  the  Policy  which  shall  not  be
inconsistent   with  the  provisions  of  the  Agreement,  to  comply  with  any
requirement imposed by the  Code (as defined herein)  or to increase the  limits
set  forth in the  Agreement as to the  amount of senior  liens which the Master
Servicer may consent to, provided that such action will not, as evidenced by  an
opinion  of  counsel,  materially  and adversely  affect  the  interests  of any
Certificateholder or the Certificate Insurer; provided, that any such  amendment
will not be deemed to materially and adversely affect the Certificateholders and
no  such opinion will be required to  be delivered if the person requesting such
amendment obtains a letter from the Rating Agencies stating that such  amendment
would not result in a downgrading of the then current rating of the Certificates
without  regard to the  Policy. The Agreement  may also be  amended from time to
time by the Seller, the Master Servicer, the Depositor, and the Trustee, and the
Master Servicer and the Certificate Insurer may from time to time consent to the
amendment of the Policy,  with the consent  of Certificateholders evidencing  an
aggregate,  undivided  interest  in  the  Trust Fund  of  at  least  51%  of the
Certificate Principal Balance  and the  Certificate Insurer for  the purpose  of
adding  any provisions to  or changing in  any manner or  eliminating any of the
provisions of the  Agreement or of  modifying in  any manner the  rights of  the
Certificateholders,  provided  that no  such amendment  will  (i) reduce  in any
manner the amount of, or  delay the timing of,  payments on the Certificates  or
distributions  or payments under the Policy which are required to be made on any
Certificate without the consent of the  holder of such Certificate, (ii)  reduce
the  aforesaid percentage required to consent to any such amendment, without the
consent of the holders of all  Certificates then outstanding or (iii)  adversely
affect in any material respect the interests of the Certificate Insurer.
 
                                      S-45
 
<PAGE>
<PAGE>
TERMINATION; RETIREMENT OF THE CERTIFICATES
 
     The  Trust Fund will terminate on the Distribution Date following the later
of (A) payment in full of all  amounts owing to the Certificate Insurer and  (B)
the  earliest of  (i) the Distribution  Date on which  the Certificate Principal
Balance has been reduced to zero, (ii) the final payment or other liquidation of
the last Mortgage Loan  in the Trust  Fund, (iii) the  optional transfer to  the
Transferor  of the  Certificates, as described  below and  (iv) the Distribution
Date in February 2027.
 
     The Certificates will be subject  to optional retransfer to the  Transferor
on  any Distribution Date after the  Certificate Principal Balance is reduced to
an amount  less than  or equal  to  10% of  the Original  Certificate  Principal
Balance   and  all  amounts  due  and  owing  to  the  Certificate  Insurer  and
unreimbursed draws on the  Policy, together with  interest thereon, as  provided
under  the Insurance Agreement, have been paid. The transfer price will be equal
to the sum  of the  outstanding Certificate  Principal Balance  and accrued  and
unpaid  interest thereon at  the Certificate Rate through  the day preceding the
final Distribution Date. In  no event, however, will  the Trust Fund created  by
the  Agreement  continue for  more  than 21  years  after the  death  of certain
individuals named  in  the  Agreement.  Written notice  of  termination  of  the
Agreement  will be given  to each Certificateholder,  and the final distribution
will be made  only upon  surrender and cancellation  of the  Certificates at  an
office  or agency appointed by the Trustee which will be specified in the notice
of termination.
 
     In addition, the Trust Fund may be liquidated as a result of certain events
of bankruptcy,  insolvency  or  receivership relating  to  the  Transferor.  See
' -- Rapid Amortization Events' herein.
 
THE TRUSTEE
 
     The First National Bank of Chicago, a national banking association with its
principal  place of business in Illinois, has been named Trustee pursuant to the
Agreement.
 
     The  commercial  bank  or  trust   company  serving  as  Trustee  may   own
Certificates  and  have normal  banking  relationships with  the  Depositor, the
Master Servicer, the Seller and the Certificate Insurer and/or their affiliates.
 
     The Trustee may resign at  any time, in which  event the Depositor will  be
obligated  to  appoint  a  successor Trustee,  as  approved  by  the Certificate
Insurer. The Depositor may also remove the  Trustee if the Trustee ceases to  be
eligible  to continue  as such  under the  Agreement or  if the  Trustee becomes
insolvent. Upon  becoming aware  of such  circumstances, the  Depositor will  be
obligated  to  appoint  a  successor Trustee,  as  approved  by  the Certificate
Insurer. Any  resignation  or  removal  of the  Trustee  and  appointment  of  a
successor  Trustee will not become effective until acceptance of the appointment
by the successor Trustee.
 
     No holder  of a  Certificate will  have any  right under  the Agreement  to
institute  any  proceeding  with respect  to  the Agreement  unless  such holder
previously has  given  to the  Trustee  written  notice of  default  and  unless
Certificateholders evidencing an aggregate, undivided interest in the Trust Fund
of  at least 51% of the Certificate Principal Balance have made written requests
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.  The
Trustee  will be  under no obligation  to exercise  any of the  trusts or powers
vested in it by the  Agreement or to make  any investigation of matters  arising
thereunder  or to institute,  conduct or defend any  litigation thereunder or in
relation  thereto  at   the  request,  order   or  direction  of   any  of   the
Certificateholders,  unless such Certificateholders have  offered to the Trustee
reasonable security  or indemnity  against the  cost, expenses  and  liabilities
which may be incurred therein or thereby.
 
CERTAIN ACTIVITIES
 
     The Trust Fund will not: (i) borrow money; (ii) make loans; (iii) invest in
securities  for the purpose  of exercising control;  (iv) underwrite securities;
(v) except as provided  in the Agreement,  engage in the  purchase and sale  (or
turnover) of investments; (vi) offer securities in exchange for property (except
Certificates for the Mortgage Loans); or (vii) repurchase or otherwise reacquire
its  securities.  See '  --  Evidence as  to  Compliance' above  for information
regarding reports as to the compliance by the Master Servicer with the terms  of
the Agreement.
 
                                      S-46
 
<PAGE>
<PAGE>
                     DESCRIPTION OF THE PURCHASE AGREEMENT
 
     The  Mortgage Loans to  be transferred to  the Trust Fund  by the Depositor
will be purchased  by the Depositor  from Countrywide pursuant  to the  Purchase
Agreement to be entered into between the Depositor, as purchaser of the Mortgage
Loans,  and Countrywide,  as Seller  of the  Mortgage Loans.  Under the Purchase
Agreement, the Seller  will agree  to transfer  the Mortgage  Loans and  related
Additional  Balances to the  Depositor. Pursuant to  the Agreement, the Mortgage
Loans will be immediately  transferred by the Depositor  to the Trust Fund,  and
the  Depositor will assign its rights in, to and under the Purchase Agreement to
the Trust Fund. The following is a description of the material provisions of the
Purchase Agreement.
 
TRANSFERS OF MORTGAGE LOANS
 
     Pursuant to the Purchase Agreement, the Seller will transfer and assign  to
the Depositor, all of its right, title and interest in and to the Mortgage Loans
and all of the Additional Balances thereafter created. The purchase price of the
Mortgage  Loans is a specified  percentage of the face  amount thereof as of the
time of transfer and is payable by the Depositor in cash. The purchase price  of
each  Additional Balance comprising the Principal  Balance of a Mortgage Loan is
the amount of such Additional Balance.
 
REPRESENTATIONS AND WARRANTIES
 
     The Seller will represent  and warrant to the  Depositor that, among  other
things,  as of the Closing  Date, it is duly organized  and in good standing and
that it has  the authority to  consummate the transactions  contemplated by  the
Purchase  Agreement. The Seller will also represent and warrant to the Depositor
that, among other things, immediately prior to the sale of the Mortgage Loans to
the Depositor, the Seller was  the sole owner and  holder of the Mortgage  Loans
free and clear of any and all liens and security interests. The Seller will make
similar  representations and warranties  in the Agreement.  The Seller will also
represent and  warrant to  the Depositor  that, among  other things,  as of  the
Closing  Date, (a) the Purchase Agreement constitutes a legal, valid and binding
obligation of the Seller and (b) the Purchase Agreement constitutes a valid sale
to the Depositor of all  right, title and interest of  the Seller in and to  the
Mortgage Loans and the proceeds thereof.
 
ASSIGNMENT TO TRUST FUND
 
     The  Seller  will  expressly  acknowledge and  consent  to  the Depositor's
transfer of its rights relating to the Mortgage Loans under the Agreement to the
Trust Fund. The  Seller also  will agree to  perform its  obligations under  the
Purchase Agreement for the benefit of the Trust Fund.
 
TERMINATION
 
     The  Purchase Agreement  will terminate upon  the termination  of the Trust
Fund.
 
                                USE OF PROCEEDS
 
     The net proceeds to be received from  the sale of the Certificates will  be
applied by the Depositor towards the purchase of the Mortgage Loans.
 
                        FEDERAL INCOME TAX CONSEQUENCES
 
GENERAL
 
     The following discussion, which summarizes the material U.S. federal income
tax  aspects of the purchase, ownership  and disposition of the Certificates, is
based on the provisions of  the Internal Revenue Code  of 1986, as amended  (the
'Code'),  the Treasury Regulations  thereunder, and published  rulings and court
decisions in effect as of the date  hereof, all of which are subject to  change,
possibly  retroactively. This  discussion does not  address every  aspect of the
U.S. federal income  tax laws  which may be  relevant to  Certificate Owners  in
light  of  their  personal  investment  circumstances  or  to  certain  types of
Certificate Owners subject to  special treatment under  the U.S. federal  income
tax  laws  (for  example,  banks  and  life  insurance  companies). Accordingly,
 
                                      S-47
 
<PAGE>
<PAGE>
investors should  consult  their tax  advisors  regarding U.S.  federal,  state,
local,  foreign  and any  other tax  consequences  to them  of investing  in the
Certificates.
 
CHARACTERIZATION OF THE CERTIFICATES AS INDEBTEDNESS
 
     Based on the application of existing law  to the facts as set forth in  the
Agreement and other relevant documents and assuming compliance with the terms of
the  Agreement as in effect on the date of issuance of the Certificates, Brown &
Wood LLP,  special tax  counsel to  the  Depositor ('Tax  Counsel'), is  of  the
opinion  that the Certificates  will be treated as  debt instruments for federal
income  tax  purposes  as  of   such  date.  Accordingly,  upon  issuance,   the
Certificates   will  be  treated  as  'Debt  Securities'  as  described  in  the
Prospectus. See 'Federal Income Tax Consequences' in the Prospectus.
 
     The Transferor and  the Certificateholders express  in the Agreement  their
intent  that, for applicable tax purposes, the Certificates will be indebtedness
secured  by  the  Mortgage  Loans.   The  Transferor,  the  Depositor  and   the
Certificateholders, by accepting the Certificates, and each Certificate Owner by
its  acquisition of a beneficial interest in a Certificate, have agreed to treat
the Certificates as indebtedness for U.S. federal income tax purposes.  However,
because  different  criteria  are  used  to  determine  the  non-tax  accounting
characterization of  the  transaction,  the Transferor  intends  to  treat  this
transaction  as a sale of an interest  in the Principal Balances of the Mortgage
Loans for financial accounting purposes.
 
     In general,  whether for  U.S. federal  income tax  purposes a  transaction
constitutes  a sale of property or a loan,  the repayment of which is secured by
property, is a  question of  fact, the  resolution of  which is  based upon  the
economic  substance of  the transaction  rather than its  form or  the manner in
which it is  labeled. While  the Internal Revenue  Service (the  'IRS') and  the
courts  have set forth several  factors to be taken  into account in determining
whether the substance of a transaction is a sale of property or a secured  loan,
the  primary factor in  making this determination is  whether the transferee has
assumed the risk of loss or other economic burdens relating to the property  and
has  obtained the  benefits of ownership  thereof. Tax Counsel  has analyzed and
relied on  several  factors in  reaching  its opinion  that  the weight  of  the
benefits and burdens of ownership of the Mortgage Loans has been retained by the
Transferor and has not been transferred to the Certificate Owners.
 
     In  some  instances, courts  have  held that  a  taxpayer is  bound  by the
particular form it has chosen  for a transaction, even  if the substance of  the
transaction  does not  accord with  its form. Tax  Counsel has  advised that the
rationale of those cases will not apply to this transaction, because the form of
the transaction as reflected in the operative provisions of the documents either
accords with the characterization of the Certificates as debt or otherwise makes
the rationale of those cases inapplicable to this situation.
 
TAXATION OF INTEREST INCOME OF CERTIFICATE OWNERS
 
     Assuming that the Certificate  Owners are holders  of debt obligations  for
U.S.  federal income tax purposes, the Certificates generally will be taxable as
Debt Securities. See 'Federal Income Tax Consequences' in the Prospectus.
 
     While it  is not  anticipated that  the Certificates  will be  issued at  a
greater   than  de  minimis  discount,  under  Treasury  regulations  (the  'OID
Regulations') it is possible that the Certificates could nevertheless be  deemed
to  have been issued with  original issue discount ('OID')  if the interest were
not treated  as 'unconditionally  payable' under  the OID  Regulations. If  such
regulations  were to  apply, all  of the  taxable income  to be  recognized with
respect to the Certificates would be includible in income of Certificate  Owners
as  OID,  but  would not  be  includible  again when  the  interest  is actually
received. See 'Federal Income Tax  Consequences -- Taxation of Debt  Securities;
Interest  and Acquisition  Discount' in the  Prospectus for a  discussion of the
application of the OID rules if the Certificates are in fact issued at a greater
than de minimis discount or are treated as having been issued with OID under the
OID Regulations.  For  purposes  of  calculating OID,  it  is  likely  that  the
Certificates will be treated as Pay-Through Securities.
 
POSSIBLE CLASSIFICATION OF THE CERTIFICATES AS A PARTNERSHIP OR ASSOCIATION
TAXABLE AS A CORPORATION
 
     The  opinion of Tax Counsel is not binding  on the courts or the IRS. It is
possible that  the  IRS  could  assert  that, for  purposes  of  the  Code,  the
transaction  contemplated  by this  Prospectus  Supplement and  the accompanying
Prospectus with respect to the Certificates  constitutes a sale of the  Mortgage
Loans (or an interest
 
                                      S-48
 
<PAGE>
<PAGE>
therein)  to the  Certificate Owners and  that the proper  classification of the
legal relationship between the Transferor  and the Certificate Owners  resulting
from  this transaction is  that of a partnership,  a publicly traded partnership
treated as a corporation, or an association taxable as a corporation. Since  Tax
Counsel has advised that the Certificates will be treated as indebtedness in the
hands  of  the  Certificateholders for  U.S.  federal income  tax  purposes, the
Transferor will not  attempt to comply  with U.S. federal  income tax  reporting
requirements applicable to partnerships or corporations.
 
     If it were determined that this transaction created an entity classified as
a   corporation  (including   a  publicly   traded  partnership   taxable  as  a
corporation), the Trust  Fund would  be subject to  U.S. federal  income tax  at
corporate  income tax rates  on the income  it derives from  the Mortgage Loans,
which would reduce  the amounts  available for distribution  to the  Certificate
Owners.  Cash distributions to the Certificate Owners generally would be treated
as dividends for tax purposes to  the extent of such corporation's earnings  and
profits.
 
     If  the  transaction were  treated as  creating  a partnership  between the
Certificate Owners  and the  Transferor,  the partnership  itself would  not  be
subject  to U.S.  federal income tax  (unless it  were to be  characterized as a
publicly traded partnership  taxable as a  corporation); rather, the  Transferor
and  each  Certificate Owner  would be  taxed  individually on  their respective
distributive shares  of the  partnership's income,  gain, loss,  deductions  and
credits.  The  amount  and timing  of  items  of income  and  deductions  of the
Certificate Owner  could differ  if  the Certificates  were held  to  constitute
partnership  interests  rather  than  indebtedness.  Assuming  that  all  of the
provisions of the  Agreement, as  in effect  on the  date of  the issuance,  are
complied  with, it is the opinion of Tax Counsel that the Trust Fund will not be
treated as either an association or a partnership taxable as a corporation or as
a taxable mortgage pool.
 
POSSIBLE CLASSIFICATION AS A TAXABLE MORTGAGE POOL
 
     In relevant part, Section 7701(i) of the Code provides that any entity  (or
a  portion of an entity) that is a 'taxable mortgage pool' will be classified as
a taxable corporation  and will  not be permitted  to file  a consolidated  U.S.
federal  income tax return with another corporation. Any entity (or a portion of
any entity) will  be a taxable  mortgage pool  if (i) substantially  all of  its
assets  consist of  debt instruments,  more than  50% of  which are  real estate
mortgages, (ii) the  entity is the  obligor under debt  obligations with two  or
more  maturities, and (iii) under the terms of the entity's debt obligations (or
an  underlying  arrangement),   payments  on  such   debt  obligations  bear   a
relationship to the debt instruments held by the entity.
 
     Assuming  that all of the provisions of  the Agreement, as in effect on the
date of issuance,  are complied with,  Tax Counsel  is of the  opinion that  the
arrangement  created by the Agreement will not  be a taxable mortgage pool under
Section 7701(i) of the  Code because only one  class of indebtedness secured  by
the Mortgage Loans is being issued.
 
     The  opinion of Tax Counsel is not binding on the IRS or the courts. If the
IRS were to contend  successfully (or future regulations  were to provide)  that
the  arrangement  created by  the  Agreement is  a  taxable mortgage  pool, such
arrangement would be subject to U.S. federal corporate income tax on its taxable
income generated by  ownership of the  Mortgage Loans. Such  a tax might  reduce
amounts  available for distributions to Certificate Owners. The amount of such a
tax would  depend upon  whether  distributions to  Certificate Owners  would  be
deductible  as  interest expense  in  computing the  taxable  income of  such an
arrangement as a taxable mortgage pool.
 
FOREIGN INVESTORS
 
     In general, subject to certain exceptions, interest (including OID) paid on
a Certificate to a  nonresident alien individual,  foreign corporation or  other
non-United  States person  is not subject  to U.S. federal  income tax, provided
that such interest is not effectively connected with a trade or business of  the
recipient  in the United States and  the Certificate Owner provides the required
foreign   person   information   certification.   See   'Federal   Income    Tax
Consequences -- Tax Treatment of Foreign Investors' in the Prospectus.
 
     If  the interests of  the Certificate Owners were  deemed to be partnership
interests, the  partnership would  be required,  on a  quarterly basis,  to  pay
withholding  tax equal to the product, for each foreign partner, of such foreign
partner's  distributive  share   of  'effectively  connected'   income  of   the
partnership  multiplied by  the highest rate  of tax applicable  to that foreign
partner. In addition, such  foreign partner would be  subject to branch  profits
tax.  Each non-foreign partner  would be required to  certify to the partnership
that it is not a foreign
 
                                      S-49
 
<PAGE>
<PAGE>
person. The tax  withheld from each  foreign partner would  be credited  against
such foreign partner's U.S. income tax liability.
 
     If  the Trust Fund were taxable  as a corporation, distributions to foreign
persons, to  the extent  treated as  dividends, would  generally be  subject  to
withholding  at the rate of 30%, unless  such rate were reduced by an applicable
tax treaty.
 
BACKUP WITHHOLDING
 
     Certain Certificate Owners may be subject to backup withholding at the rate
of 31% with  respect to  interest paid on  the Certificates  if the  Certificate
Owners,  upon  issuance, fail  to  supply the  Trustee  or his  broker  with his
taxpayer identification  number, furnish  an incorrect  taxpayer  identification
number,  fail to report interest, dividends,  or other 'reportable payments' (as
defined in the Code) properly, or, under certain circumstances, fail to  provide
the  Trustee or his broker with a certified statement, under penalty of perjury,
that he is not subject to backup withholding.
 
     The Trustee will be  required to report  annually to the  IRS, and to  each
Certificateholder  of record, the  amount of interest paid  (and OID accrued, if
any) on the Certificates (and the  amount of interest withheld for U.S.  federal
income  taxes,  if any)  for each  calendar  year, except  as to  exempt holders
(generally, holders that are  corporations, certain tax-exempt organizations  or
nonresident   aliens   who  provide   certification  as   to  their   status  as
nonresidents). As long  as the only  'Certificateholder' of record  is Cede,  as
nominee  for DTC,  Certificate Owners  and the  IRS will  receive tax  and other
information including the amount of interest paid on the Certificates owned from
Participants and  Indirect  Participants  rather than  from  the  Trustee.  (The
Trustee,  however, will respond to requests  for necessary information to enable
Participants, Indirect Participants and certain other persons to complete  their
reports.)  Each non-exempt Certificate Owner will  be required to provide, under
penalty of perjury, a certificate  on IRS Form W-9  containing his or her  name,
address,  correct federal taxpayer identification number and a statement that he
or she is  not subject  to backup  withholding. Should  a nonexempt  Certificate
Owner  fail to provide the required  certification, the Participants or Indirect
Participants (or  the Paying  Agent) will  be required  to withhold  31% of  the
interest (and principal) otherwise payable to the holder, and remit the withheld
amount to the IRS as a credit against the holder's federal income tax liability.
 
                                  STATE TAXES
 
     The  Depositor makes no  representations regarding the  tax consequences of
purchase, ownership or disposition of the Certificates under the tax laws of any
state. Investors considering  an investment in  the 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 CERTIFICATES.
 
                              ERISA CONSIDERATIONS
 
     Any  Plan fiduciary which  proposes to cause  a Plan to  acquire any of the
Certificates should  consult with  its  counsel with  respect to  the  potential
consequences  under  the Employee  Retirement Income  Security  Act of  1974, as
amended ('ERISA'), and the Code, of the Plan's acquisition and ownership of such
Certificates. See 'ERISA Considerations' in the Prospectus.
 
     The  U.S.  Department  of  Labor  has  granted  to  Prudential   Securities
Incorporated  an  administrative  exemption  (Prohibited  Transaction  Exemption
90-32; Exemption  Application  No.  D-8145,  55 Fed.  Reg.  23147  (1990))  (the
'Exemption')  which exempts from  the application of  the prohibited transaction
rules transactions relating to (1) the acquisition, sale and holding by Plans of
certain certificates representing an undivided interest in certain  asset-backed
pass-through trusts, with respect to which Prudential Securities Incorporated or
any  of its affiliates is  the sole underwriter or  the manager or co-manager of
the underwriting syndicate; and (2)  the servicing, operation and management  of
such  asset-backed pass-through trusts, provided that the general conditions and
certain other conditions set forth in the Exemption are satisfied. The Exemption
will apply to the acquisition, holding and resale of the Certificates by a  Plan
provided that certain conditions are met.
 
     Among the conditions which must be satisfied for the Exemption to apply are
the following:
 
                                      S-50
 
<PAGE>
<PAGE>
          (1)  The  acquisition  of  the  Certificates by  a  Plan  is  on terms
     (including the price for such Certificates) that are at least as  favorable
     to  the investing Plan as they would be in an arm's-length transaction with
     an unrelated party;
 
          (2) The rights and interests evidenced by the Certificates acquired by
     the Plan are  not subordinated  to the  rights and  interests evidenced  by
     other certificates of the Trust;
 
          (3)  The Certificates acquired  by the Plan have  received a rating at
     the time of such acquisition  that is in one  of the three highest  generic
     rating categories from Standard & Poor's, Moody's, or Duff & Phelps;
 
          (4)  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 such Certificates; the sum of
     all payments made to and retained by the Depositor pursuant to the sale  of
     the  Mortgage Loans  to the  Trust Fund represents  not more  than the fair
     market value of such Mortgage  Loans; the sum of  all payments made to  and
     retained  by  the  Master  Servicer  represent  not  more  than  reasonable
     compensation for the  Master Servicer's  services under  the Agreement  and
     reimbursement  of the  Master Servicer's reasonable  expenses in connection
     therewith;
 
          (5) The Trustee is not an affiliate of either Underwriter, the Seller,
     the Depositor, the Master Servicer,  the Certificate Insurer, any  borrower
     whose  obligations under one or more Mortgage Loans constitute more than 5%
     of the aggregate unamortized principal balance  of the assets in the  Trust
     Fund, or any of their respective affiliates (the 'Restricted Group'); 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  Underwriters believe that the Exemption  will apply to the acquisition
and holding  of  the  Certificates by  Plans  and  that all  conditions  of  the
Exemption other than those within the control of the investors will be met.
 
     Any  Plan  fiduciary considering  whether to  purchase any  Certificates on
behalf of a Plan should consult with its counsel regarding the applicability  of
the  fiduciary responsibility and prohibited transaction provisions of ERISA and
the  Code  to  such  investment.  Among  other  things,  before  purchasing  any
Certificates,  a fiduciary  of a  Plan subject  to the  fiduciary responsibility
provisions of  ERISA or  an  employee benefit  plan  subject to  the  prohibited
transaction  provisions of the Code should make  its own determination as to the
availability of  the  exemptive  relief  provided in  the  Exemption,  and  also
consider the availability of any other prohibited transaction exemptions.
 
                        LEGAL INVESTMENT CONSIDERATIONS
 
     Although,  as a condition to their issuance, the Certificates will be rated
in the highest rating category of the Rating Agencies, the Certificates will not
constitute 'mortgage related securities' for purposes of the Secondary  Mortgage
Market  Enhancement  Act of  1984 ('SMMEA'),  because not  all of  the Mortgages
securing the Mortgage Loans are first mortgages. Accordingly, many  institutions
with  legal authority  to invest in  comparably rated securities  based on first
mortgage loans may  not be  legally authorized  to invest  in the  Certificates,
which  because they evidence  interests in a pool  that includes junior mortgage
loans are not 'mortgage related securities' under SMMEA. See 'Legal  Investment'
in the Prospectus.
 
                                  UNDERWRITING
 
     Subject  to  the  terms  and  conditions  set  forth  in  the  underwriting
agreement, dated February  21, 1997  (the 'Underwriting  Agreement'), among  the
Depositor,   Prudential  Securities  Incorporated   and  Countrywide  Securities
Corporation (an affiliate of the Depositor,  the Seller and the Master  Servicer
and,  together with Prudential Securities Incorporated, the 'Underwriters'), the
Depositor has  agreed to  sell to  the Underwriters,  and Prudential  Securities
Incorporated  and Countrywide Securities Corporation have respectively agreed to
purchase from  the Depositor,  $58,800,000 and  $58,800,000 initial  Certificate
Principal Balance of the Certificates.
 
     In the Underwriting Agreement, the Underwriters have agreed, subject to the
terms and conditions set forth therein, to purchase all the Certificates offered
hereby if any of the Certificates are purchased.
 
                                      S-51
 
<PAGE>
<PAGE>
     The  Depositor  has  been advised  by  the Underwriters  that  they propose
initially to  offer the  Certificates to  the public  in Europe  and the  United
States  at the offering price set forth on  the cover page hereof and to certain
dealers at such price less a discount not in excess of 0.135% of the Certificate
denominations. The  Underwriters  may  allow  and such  dealers  may  reallow  a
discount  not in excess  of 0.0675% of the  Certificate denominations to certain
other dealers. After  the initial  public offering, the  public offering  price,
such concessions and such discounts may be changed.
 
     The  Underwriting Agreement provides that  the Depositor will indemnify the
Underwriters against certain civil liabilities, including liabilities under  the
Act.
 
                                 LEGAL MATTERS
 
     Certain  legal matters with respect to the Certificates 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.
 
                                    EXPERTS
 
     The  consolidated balance sheets  of Financial Security  Assurance Inc. and
Subsidiaries as  of December  31, 1995  and 1994  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, 1995,  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.
 
                                    RATINGS
 
     It  is a  condition to  issuance that  the Certificates  be rated  'AAA' by
Standard & Poor's and 'Aaa' by Moody's.
 
     A  securities  rating   addresses  the   likelihood  of   the  receipt   by
Certificateholders of distributions on the Mortgage Loans. The rating takes into
consideration  the  characteristics of  the Mortgage  Loans and  the structural,
legal and  tax aspects  associated with  the Certificates.  The ratings  on  the
Certificates  do not, however, constitute statements regarding the likelihood or
frequency  of  prepayments  on  the  Mortgage  Loans  or  the  possibility  that
Certificateholders might realize a lower than anticipated yield.
 
     The  ratings assigned  to the Certificates  will depend  primarily upon the
creditworthiness of the Certificate Insurer. Any reduction in a rating  assigned
to  the  claims-paying  ability of  the  Certificate Insurer  below  the ratings
initially assigned to the Certificates may result in a reduction of one or  more
of the ratings assigned to the Certificates.
 
     A securities rating is not a recommendation to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning rating
organization.  Each  securities  rating  should  be  evaluated  independently of
similar ratings on different securities.
 
     The Depositor has not requested a rating of the 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 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 Certificates could be lower than the respective
ratings assigned by the Rating Agencies.
 
                                      S-52
<PAGE>
<PAGE>
                             INDEX OF DEFINED TERMS
<TABLE>
<CAPTION>
                                           PAGE
                                     ----------------
<S>                                  <C>
Accelerated Principal Distribution
  Amount..........................          S-8, S-35
Additional Balances...............                S-3
Agreement.........................                S-3
ALTA..............................               S-20
Alternative Documentation
  Program.........................               S-20
Alternative Principal Payment.....         S-10, S-37
Assignment Event..................               S-31
Available Transferor Subordinated
  Amount..........................         S-11, S-38
Bankruptcy Rate...................               S-22
BIF...............................               S-33
Book-Entry Certificates...........               S-27
Business Day......................         S-35, S-40
Cede..............................                S-6
CEDEL.............................                S-6
CEDEL Participants................               S-29
Certificate Insurer...............         S-10, S-17
Certificate Owners................          S-6, S-27
Certificate Principal Balance.....          S-4, S-27
Certificate Rate..................     S-3, S-9, S-36
Certificateholder.................         S-28, S-50
Certificates......................           S-1, S-3
Chase.............................                S-6
Citibank..........................                S-6
Closing Date......................     S-1, S-9, S-36
Code..............................               S-47
Collection Account................          S-9, S-33
Collection Period.................          S-9, S-36
Combined Loan-to-Value Ratio......                S-5
Cooperative.......................               S-29
Countrywide.......................     S-1, S-3, S-19
Credit Limit......................                S-5
Credit Limit Utilization Rate.....               S-22
Credit Line Agreements............          S-3, S-22
Cut-off Date......................           S-1, S-3
Cut-off Date Pool Balance.........          S-3, S-22
Cut-off Date Principal Balance....                S-3
Defective Mortgage Loans..........               S-32
Definitive Certificate............               S-28
Depositor.........................                S-3
Detailed Description..............               S-22
Determination Date................         S-12, S-33
Dissolution Distribution Date.....               S-39
Distribution Date.................     S-1, S-9, S-35
Draw Period.......................               S-23
DTC...............................    S-6, S-27, S-55
Due Date..........................                S-6
Eligible Account..................               S-33
Eligible Substitute Mortgage
  Loan............................               S-31
ERISA.............................         S-13, S-50
 
<CAPTION>
                                           PAGE
                                     ----------------
<S>                                  <C>
Euroclear.........................                S-6
Euroclear Operator................               S-29
Euroclear Participants............               S-29
European Depositaries.............          S-6, S-28
Exchange Act......................          S-2, S-18
Events of Servicing Termination...               S-44
Exemption.........................               S-50
FHLMC.............................               S-20
Financial Intermediary............               S-28
Financial Security................               S-17
Fixed Allocation Percentage.......                S-9
Foreclosure Rate..................               S-22
FNMA..............................               S-20
Global Securities.................               S-55
Guaranteed Distributions..........         S-11, S-39
Guaranteed Principal Distribution
  Amount..........................         S-11, S-39
Holdings..........................          S-2, S-17
Index.............................               S-23
Index Rate........................               S-23
Indirect Participants.............               S-28
Insurance Agreement...............         S-10, S-39
Interest Collections..............          S-7, S-34
Interest Period...................          S-9, S-36
Invested Amount...................          S-4, S-27
Investor Fixed Allocation
  Percentage......................                S-9
Investor Floating Allocation
  Percentage......................          S-7, S-34
Investor Interest Collections.....          S-7, S-34
Investor Loss Amount..............          S-8, S-36
Investor Principal Collections....          S-8, S-35
IRS...............................               S-48
LIBOR.............................                S-9
LIBOR Business Day................               S-37
Liquidated Mortgage Loan..........               S-36
Liquidation Loss Amount...........          S-8, S-36
Liquidation Proceeds..............               S-34
Loan Rate.........................          S-5, S-22
Managed Amortization Period.......          S-9, S-37
Margin............................               S-22
Master Servicer...................                S-3
Maximum Principal Payment.........         S-10, S-37
Maximum Rate......................               S-22
Minimum Transferor Interest.......          S-5, S-33
Money Rates.......................          S-5, S-23
Moody's...........................               S-10
Mortgage Files....................               S-31
Mortgage Loan Schedule............    S-4, S-31, S-32
Mortgage Loans....................           S-1, S-3
Mortgaged Properties..............                S-3
Net Liquidation Proceeds..........          S-7, S-34
</TABLE>
 
                                      S-53
 
<PAGE>
<PAGE>
<TABLE>
<CAPTION>
                                           PAGE
                                     ----------------
<S>                                  <C>
OID...............................               S-48
OID Regulations...................               S-48
Order.............................               S-40
Original Certificate Principal
  Balance.........................          S-4, S-27
Original Invested Amount..........          S-4, S-27
Original Transferor Interest......                S-4
Overcollateralization Amount......          S-8, S-36
Participants......................               S-28
Paying Agent......................               S-38
Percentage Interest...............                S-6
Plan..............................               S-13
Policy............................           S-1, S-3
Pool Balance......................          S-3, S-35
Pool Factor.......................               S-26
Preference Amount.................               S-40
Principal Balance.................                S-3
Principal Collections.............          S-7, S-34
Purchase Agreement................                S-5
Rapid Amortization Event..........               S-38
Rating Agency.....................               S-14
Receipt...........................               S-40
Received..........................               S-40
Record Date.......................               S-35
Reduced Documentation Program.....               S-20
Reference Bank Rate...............               S-36
Related Documents.................               S-31
Relevant Depositary...............               S-28
Repayment Period..................               S-23
Required Amount...................         S-11, S-38
<CAPTION>
                                           PAGE
                                     ----------------
<S>                                  <C>
Required Transferor Subordinated
  Amount..........................         S-12, S-38
Required Overcollateralization
  Amount..........................               S-36
Restricted Group..................               S-51
Rules.............................               S-28
SAIF..............................               S-33
Scheduled Principal Collections
  Distribution Amount.............         S-10, S-37
Seller............................                S-3
Servicing Fee.....................               S-12
Servicing Fee Rate................         S-12, S-43
SMMEA.............................         S-13, S-51
Standard & Poor's.................               S-10
Subordinated Transferor
  Collections.....................          S-8, S-38
Tax Counsel.......................               S-48
Telerate Screen Page 3750.........               S-36
Terms and Conditions..............               S-30
Transfer Date.....................               S-32
Transfer Deficiency...............               S-31
Transfer Deposit Amount...........               S-31
Transferor........................                S-4
Transferor Interest...............     S-1, S-4, S-27
Transferor Principal Collections..          S-8, S-35
Trust Fund........................           S-1, S-3
Trustee...........................          S-3, S-13
Underwriters......................               S-51
Underwriting Agreement............               S-51
U.S. Person.......................               S-57
</TABLE>
 
                                      S-54
<PAGE>
<PAGE>
                                    ANNEX I
         GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES
 
     Except  in certain  limited circumstances,  the globally  offered Revolving
Home  Equity  Loan  Asset  Backed  Certificates,  Series  1997-A  (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 revolving  home equity loan  asset
backed 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 other  home  equity loan  asset backed
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 revolving
home equity loan asset backed 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
 
                                      S-55
 
<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;
 
                                      S-56
 
<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 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. 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.
 
                                      S-57
 
<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  REPRESENTATION NOT  CONTAINED IN  THIS  PROSPECTUS
SUPPLEMENT  OR  THE  PROSPECTUS  AND,  IF GIVEN  OR  MADE,  SUCH  INFORMATION OR
REPRESENTATION MUST  NOT BE  RELIED  UPON. THIS  PROSPECTUS SUPPLEMENT  AND  THE
PROSPECTUS  DO NOT  CONSTITUTE AN  OFFER OF ANY  SECURITIES OTHER  THAN THOSE TO
WHICH THEY RELATE OR AN OFFER TO SELL, OR A SOLICITATION OF AN OFFER TO BUY,  TO
ANY  PERSON IN  ANY JURISDICTION  WHERE SUCH AN  OFFER OR  SOLICITATION WOULD BE
UNLAWFUL. NEITHER THE DELIVERY OF THIS PROSPECTUS SUPPLEMENT AND THE  PROSPECTUS
NOR  ANY  SALE  MADE  HEREUNDER  SHALL,  UNDER  ANY  CIRCUMSTANCES,  CREATE  ANY
IMPLICATION THAT THE  INFORMATION CONTAINED  HEREIN IS  CORRECT AS  OF ANY  TIME
SUBSEQUENT TO THEIR RESPECTIVE DATES.
 
                         ------------------------------
 
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                           PAGE
                                           ----
<S>                                        <C>
             PROSPECTUS SUPPLEMENT
Incorporation of Certain Documents by
  Reference.............................   S-2
Summary.................................   S-3
Risk Factors............................   S-15
The Certificate Insurer.................   S-17
The Master Servicer.....................   S-19
The Home Equity Loan Program............   S-19
Description of the Mortgage Loans.......   S-22
Maturity and Prepayment
  Considerations........................   S-24
Pool Factor and Trading Information.....   S-26
Description of the Certificates.........   S-27
Description of the Purchase Agreement...   S-47
Use of Proceeds.........................   S-47
Federal Income Tax Consequences.........   S-47
State Taxes.............................   S-50
ERISA Considerations....................   S-50
Legal Investment Considerations.........   S-51
Underwriting............................   S-51
Legal Matters...........................   S-52
Experts.................................   S-52
Ratings.................................   S-52
Index of Defined Terms..................   S-53
Annex I.................................   S-55
                  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>
 
                                  $117,600,000
 
                                COUNTRYWIDE HOME
                            EQUITY LOAN TRUST 1997-A
 
                                  CWABS, INC.
                                   DEPOSITOR
 
                                     [LOGO]
 
                           SELLER AND MASTER SERVICER
 
                                 REVOLVING HOME
                               EQUITY LOAN ASSET
                              BACKED CERTIFICATES,
                                 SERIES 1997-A
 
                      -----------------------------------
                             PROSPECTUS SUPPLEMENT
                      -----------------------------------
 
                             PRUDENTIAL SECURITIES
                                  INCORPORATED
                             COUNTRYWIDE SECURITIES
                                  CORPORATION
 
                               FEBRUARY 21, 1997
 
_______________________________                  _______________________________

<PAGE>



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