BLOCK MORTGAGE FINANCE INC
424B1, 1997-01-28
ASSET-BACKED SECURITIES
Previous: NATIONAL AUTO FINANCE CO INC, S-1/A, 1997-01-28
Next: TEMPLATE SOFTWARE INC, S-1/A, 1997-01-28




<PAGE>

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED JANUARY 22, 1997)

 

                                  $103,197,000
                                 (Approximate)

 
                          BLOCK MORTGAGE FINANCE, INC.
                                   DEPOSITOR
 

                          BLOCK FINANCIAL CORPORATION
                           MASTER SERVICER AND SELLER
                    ASSET BACKED CERTIFICATES, SERIES 1997-1

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

    The Block Mortgage Finance Asset Backed Certificates, Series 1997-1 (the
'Certificates'), will consist of (i) the Class A-1, Class A-2 and Class A-3
Certificates (the 'Fixed Rate Certificates'), (ii) the Class A-4 Certificates
(the 'Adjustable Rate Certificates'; the Adjustable Rate Certificates and the
Fixed Rate Certificates are collectively referred to as the 'Class A
Certificates'), (iii) the Class X-1 and Class X-2 Certificates (the 'Class X
Certificates') and (iv) the residual certificates (the 'Class R Certificates').
Only the Class A Certificates are offered hereby.

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

    On or before the issuance of the Certificates, the Master Servicer will
obtain from MBIA Insurance Corporation (the 'Certificate Insurer') two
certificate guaranty insurance policies relating to the Class A Certificates
(the 'Certificate Insurance Policies') in favor of the Trustee. The Certificate
Insurance Policies will provide coverage of the ultimate principal amount of,
and interest due on, the Fixed Rate Certificates and the Adjustable Rate
Certificates pursuant to the terms of the Certificate Insurance Policies.

                                     MBIA

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

PROCEEDS OF THE ASSETS IN THE TRUST FUND ARE THE SOLE SOURCE OF PAYMENTS ON THE
       CERTIFICATES. THE CERTIFICATES DO NOT REPRESENT AN INTEREST IN OR
         OBLIGATION OF THE DEPOSITOR, THE SELLER, THE MASTER SERVICER,
          THE CERTIFICATE INSURER OR ANY OF THEIR AFFILIATES. NEITHER
            THE CERTIFICATES NOR THE MORTGAGE LOANS ARE INSURED OR
                   GUARANTEED BY ANY GOVERNMENTAL AGENCY OR
                     INSTRUMENTALITY OR BY THE DEPOSITOR,

                        THE SELLER, THE MASTER SERVICER
                          OR ANY OF THEIR AFFILIATES.

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

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
    AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON
         THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS SUPPLEMENT OR THE
              ACCOMPANYING PROSPECTUS. ANY REPRESENTATION TO THE
                        CONTRARY IS A CRIMINAL OFFENSE.

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

PROSPECTIVE INVESTORS SHOULD CONSIDER THE RISK FACTORS SET FORTH UNDER 'RISK
        FACTORS' IN THIS PROSPECTUS SUPPLEMENT COMMENCING ON PAGE S-16
          HEREIN AND IN THE PROSPECTUS COMMENCING ON PAGE 12 THEREIN.

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

<TABLE>
<CAPTION>
                                             INITIAL
                                              CLASS            PASS-
                                           CERTIFICATE        THROUGH         PRICE TO          UNDERWRITING        PROCEEDS TO
                                            BALANCE(1)         RATE            PUBLIC             DISCOUNT         DEPOSITOR(3)
                                           ------------       -------       -------------       ------------       -------------
<S>                                        <C>                <C>           <C>                 <C>                <C>
Per Class A-1 Certificate............      $ 24,054,000        6.550%        99.937500%(2)             0.21%        99.727500%(2)
Per Class A-2 Certificate............      $ 15,391,000        6.850%        99.890625%(2)             0.30%        99.590625%(2)
Per Class A-3 Certificate............      $ 21,120,000        7.450%(4)     99.812500%(2)             0.50%        99.312500%(2)
Per Class A-4 Certificate............      $ 42,632,000        (5)          100.000000%(6)             0.25%        99.750000%(6)
                                           ------------                     -------------       ------------       -------------
Total................................      $103,197,000                     $103,125,532            $308,866       $102,816,666
</TABLE>

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

(1) Subject to the permitted variance described herein.


(2) Plus accrued interest from January 1, 1997.


(3) Before deducting expenses payable by the Depositor, estimated to be
    $250,000.


(4) On each Distribution Date that occurs on and after the Optional Termination

    Date, the Pass-Through Rate on the Class A-3 Certificates will be 8.20% per
    annum.


(5) The Pass-Through Rate of the Class A-4 Certificates is adjustable based on
    One-Month LIBOR, as described herein.


(6) Plus accrued interest, if any, from January 29, 1997.

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

    The Class A Certificates are offered by Morgan Stanley & Co. Incorporated
and Salomon Brothers Inc (each, an 'Underwriter') subject to prior sale, when,
as and if issued and accepted by each Underwriter and subject to each
Underwriter's right to reject orders in whole or in part and to approval of
certain legal matters by its counsel. It is expected that the Class A
Certificates will be delivered in book-entry form through the facilities of The
Depository Trust Company, CEDEL S.A. and the Euroclear System against payment
therefor in immediately available funds on or about January 29, 1997.

                            ------------------------
 
MORGAN STANLEY & CO.                           SALOMON BROTHERS INC 
      INCORPORATED

JANUARY 24, 1997


<PAGE>
(continuation of cover page)
 

     The Certificates will represent the entire undivided ownership interest in
a trust fund (the 'Trust Fund') to be created pursuant to a Pooling and
Servicing Agreement, dated as of December 31, 1996 (the 'Pooling and Servicing
Agreement') among the Depositor, the Seller, the Master Servicer and Bankers
Trust Company of California, N.A. as trustee (the 'Trustee'). The Trust Fund
will consist primarily of a pool (the 'Mortgage Pool') of mortgage loans (the
'Mortgage Loans') secured by mortgages, deeds of trust or other instruments
(each, a 'Mortgage') creating a first or second lien on one- to four-family
dwellings (each, a 'Mortgaged Property') and certain other assets described
herein. The Mortgage Pool will be divided into two separate groups of Mortgage
Loans (each, a 'Loan Group') based on whether the interest rate for the related
Mortgage Loans is fixed or adjustable. The Fixed Rate Certificates will
represent an undivided ownership interest in a Loan Group of fixed-rate Mortgage
Loans (the 'Fixed Rate Group'). The Adjustable Rate Certificates will represent
an undivided ownership interest in a Loan Group of adjustable-rate Mortgage
Loans (the 'Adjustable Rate Group'). The Class A Certificates will also
represent undivided ownership interests in (i) all monies received on the
Mortgage Loans after the Cut-off Date (as defined herein), (ii) the Certificate
Insurance Policies, (iii) amounts on deposit in the Distribution Account and the
Collection Account and (iv) certain other property. The Mortgage Loans will be

purchased by the Depositor from Block Financial Corporation (in its capacity as
seller, the 'Seller') and will be master serviced by Block Financial Corporation
(in its capacity as master servicer, the 'Master Servicer').

 

     Distributions on the Class A Certificates will be made, to the extent of
funds available therefor, on the 25th day of each month, or, if such day is not
a Business Day, then on the next Business Day, commencing in February 1997
(each, a 'Distribution Date'). Interest will be passed through on each
Distribution Date to the holders of the Class A Certificates (the 'Class A
Certificateholders') based on the related Class Certificate Balance (as defined
herein) at the rate applicable to each Class of the Class A Certificates (each,
a 'Pass-Through Rate'). The Pass-Through Rate for each Class of Fixed Rate
Certificates is set forth on the cover hereof. The Pass-Through Rate for the
Adjustable Rate Certificates adjusts monthly based, subject to certain
limitations described herein, upon One-Month LIBOR (as defined herein) or as
otherwise described herein. Distributions of principal in reduction of the Class
Certificate Balance of the Class A Certificates will be made on each
Distribution Date in the manner and the amounts described herein.

 

     THE YIELD TO INVESTORS ON THE CLASS A CERTIFICATES WILL BE SENSITIVE IN
VARYING DEGREES TO, AMONG OTHER THINGS, THE RATE AND TIMING OF PRINCIPAL
PAYMENTS (INCLUDING PREPAYMENTS) OF, AND LOSSES ON, THE MORTGAGE LOANS IN THE
RELATED LOAN GROUP AND, IN CERTAIN CIRCUMSTANCES, THE RATE AND TIMING OF
PRINCIPAL PAYMENTS (INCLUDING PREPAYMENTS) OF, AND LOSSES ON, THE MORTGAGE LOANS
IN THE OTHER LOAN GROUP. THE YIELD TO INVESTORS ON THE ADJUSTABLE RATE
CERTIFICATES WILL ALSO BE SENSITIVE TO THE LEVEL OF THE LONDON INTERBANK OFFERED
RATE FOR ONE-MONTH UNITED STATES DOLLAR DEPOSITS ('ONE-MONTH LIBOR'), THE LEVEL
OF THE MORTGAGE INDICES AND THE ADDITIONAL LIMITATIONS ON THE PASS-THROUGH RATE
FOR THE ADJUSTABLE RATE CERTIFICATES, AS DESCRIBED HEREIN. ALTHOUGH ALL OF THE
MORTGAGE LOANS IN THE ADJUSTABLE RATE GROUP BEAR INTEREST AT ADJUSTABLE RATES
('ARMS'), THE MORTGAGE RATES ON 0.94% AND 11.40% (BY AGGREGATE LOAN BALANCE AS
OF THE CUT-OFF DATE) OF THE ARMS IN THE ADJUSTABLE RATE GROUP AS OF THE CUT-OFF
DATE WILL NOT ADJUST FOR TWO AND THREE YEARS, RESPECTIVELY, FOLLOWING
ORIGINATION. IN ADDITION, THE YIELD TO MATURITY OF THE CLASS A CERTIFICATES
PURCHASED AT A DISCOUNT OR PREMIUM WILL BE MORE SENSITIVE TO THE RATE AND TIMING
OF PRINCIPAL PAYMENTS THEREON. CLASS A CERTIFICATEHOLDERS SHOULD CONSIDER, IN
THE CASE OF ANY CLASS A CERTIFICATE PURCHASED AT A DISCOUNT, THE RISK THAT A
LOWER THAN ANTICIPATED RATE OF PRINCIPAL PAYMENTS COULD RESULT IN AN ACTUAL
YIELD THAT IS LOWER THAN THE ANTICIPATED YIELD AND, IN THE CASE OF ANY CLASS A
CERTIFICATE PURCHASED AT A PREMIUM, THE RISK THAT A FASTER

 
                                      S-ii
<PAGE>
(continuation of cover page)

THAN ANTICIPATED RATE OF PRINCIPAL PAYMENTS COULD RESULT IN AN ACTUAL YIELD THAT
IS LOWER THAN THE ANTICIPATED YIELD. THE MORTGAGE LOANS GENERALLY MAY BE PREPAID
IN WHOLE OR IN PART AT ANY TIME; HOWEVER, BECAUSE CERTAIN OF THE MORTGAGE LOANS
WILL PROVIDE FOR PREPAYMENT PENALTIES, THE RATE OF PRINCIPAL PAYMENTS MAY BE

LESS THAN THE RATE OF PRINCIPAL PAYMENTS FOR MORTGAGE LOANS WHICH DO NOT PROVIDE
FOR PREPAYMENT PENALTIES. NO REPRESENTATION IS MADE AS TO THE ANTICIPATED RATE
OF PREPAYMENTS ON THE MORTGAGE LOANS, THE AMOUNT AND TIMING OF LOSSES THEREON,
THE LEVEL OF ONE-MONTH LIBOR OR THE MORTGAGE INDICES OR THE RESULTING YIELD TO
MATURITY OF ANY CLASS OF CERTIFICATES.

 

     The Trust Fund is subject to optional termination and a termination auction
under the limited circumstances described herein. Any such optional termination
or termination auction, if exercised, will result in an early retirement of the
Certificates.

 

     There is currently no secondary market for the Class A Certificates. The
Underwriters intend to make a secondary market in the Class A Certificates, but
neither is obligated to do so. There can be no assurance that a secondary market
for the Class A Certificates will develop or, if one does develop, that it will
continue. The Class A Certificates will not be listed on any securities
exchange.

 

     As described herein, the Trust Fund will include two segregated asset
pools, with respect to which elections will be made to treat each as a separate
'real estate mortgage investment conduit' (a 'REMIC') for federal income tax
purposes. The Class A Certificates will constitute 'regular interests' in the
Master REMIC as described herein. For a description of certain tax consequences
of owning the Class A Certificates, including, without limitation, original
issue discount, see 'Federal Income Tax Consequences' herein and in the
Prospectus.

 

     THIS PROSPECTUS SUPPLEMENT DOES NOT CONTAIN COMPLETE INFORMATION ABOUT THE
CLASS A CERTIFICATES. ADDITIONAL INFORMATION IS CONTAINED IN THE PROSPECTUS
DATED JANUARY 22, 1997, OF WHICH THIS PROSPECTUS SUPPLEMENT IS A PART AND WHICH
ACCOMPANIES THIS PROSPECTUS SUPPLEMENT. PURCHASERS ARE URGED TO READ BOTH THIS
PROSPECTUS SUPPLEMENT AND THE PROSPECTUS IN FULL. SALES OF THE CLASS A
CERTIFICATES MAY NOT BE CONSUMMATED UNLESS THE PURCHASER HAS RECEIVED BOTH THIS
PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.

 

     No dealer, salesperson or other individual has been authorized to give any
information or to make any representations not contained in this Prospectus
Supplement or the Prospectus and, if given or made, such information or
representations must not be relied upon as having been authorized by the
Depositor, the Seller, the Master Servicer, the Certificate Insurer or the
Underwriters. This Prospectus Supplement and the Prospectus do not constitute an
offer to sell, or a solicitation of an offer to buy, the securities offered
hereby by anyone in any jurisdiction in which the person making such offer or
solicitation is not qualified to do so or to anyone to whom it is unlawful to

make any such offer or solicitation. Neither the delivery of this Prospectus
Supplement or the Prospectus nor any sale made hereunder shall, under any
circumstances, create any implication that the information herein is correct as
of any date since the date of this Prospectus Supplement.

 

     UNTIL 90 DAYS AFTER THE DATE OF THIS PROSPECTUS SUPPLEMENT, ALL DEALERS
EFFECTING TRANSACTIONS IN THE CLASS A CERTIFICATES, WHETHER OR NOT PARTICIPATING
IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS AND A PROSPECTUS
SUPPLEMENT. THIS DELIVERY REQUIREMENT IS IN ADDITION TO THE OBLIGATION OF
DEALERS TO DELIVER A PROSPECTUS AND A PROSPECTUS SUPPLEMENT WHEN ACTING AS AN
UNDERWRITER AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

 
                                     S-iii
<PAGE>
(continuation of cover page)
 
                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE
 

     In addition to the documents described under 'Incorporation of Certain
Documents by Reference' in the Prospectus, the consolidated financial statements
of the Certificate Insurer, a wholly owned subsidiary of MBIA Inc., and the
Certificate Insurer's subsidiaries as of December 31, 1995 and December 31, 1994
and for the three years ended December 31, 1995, prepared in accordance with
generally accepted accounting principles ('GAAP'), included in the Annual Report
on Form 10-K of MBIA Inc. for the year ended December 31, 1995 and the
consolidated financial statements of the Certificate Insurer and its
subsidiaries for the nine months ended September 30, 1996 and September 30,
1995, included in the Quarterly Report on Form 10-Q of MBIA Inc. for the period
ending September 30, 1996, are hereby incorporated by reference into this
Prospectus Supplement and shall be deemed to be a part hereof. Any statement
contained in a document incorporated by reference herein shall be modified or
superseded for purposes of this Prospectus Supplement to the extent that a
statement contained herein or in any other subsequently filed document which
also is incorporated by reference herein modifies or supersedes such statement.
Any statement so modified or superseded shall not be deemed, except as so
modified or superseded, to constitute a part of this Prospectus Supplement.

 

     All financial statements of the Certificate Insurer and its subsidiaries
included in documents filed by MBIA Inc. pursuant to Section 13(a), 13(c), 14 or
15(d) of the Securities Exchange Act of 1934, as amended, (the '1934 Act')
subsequent to the date of this Prospectus Supplement and prior to the
termination of the offering of the Class A Certificates shall be deemed to be
incorporated by reference into this Prospectus Supplement and to be a part
hereof from the respective dates of filing 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 MBIA Inc. referred to above and filed pursuant to Section
13(a), 13(c), 14 or 15(d) of the 1934 Act that is incorporated by reference in
the Registration Statements of which this Prospectus Supplement and the
accompanying Prospectus is a part shall be deemed to be a new registration
statement relating to the Class A Certificates offered hereby, and the offering
of such Class A Certificates at that time shall be deemed to be the initial BONA
FIDE offering thereof.

 

     THE DEPOSITOR 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 HEREIN OR 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 THIS PROSPECTUS SUPPLEMENT OR THE PROSPECTUS INCORPORATES).
SUCH REQUESTS SHOULD BE DIRECTED TO THE ADDRESS OF THE DEPOSITOR AT ONE MAIN
PLAZA, 4435 MAIN STREET, SUITE 500, KANSAS CITY, MISSOURI 64111, TELEPHONE:
(816) 751-6090, FACSIMILE NUMBER: (816) 561-0673, ATTENTION: BRET G. WILSON.

 
                                      S-iv


<PAGE>
                               TABLE OF CONTENTS
 

<TABLE>
<CAPTION>
                                          PROSPECTUS SUPPLEMENT                                              PAGE
<S>                                                                                                          <C>
Incorporation of Certain Documents by Reference...........................................................   S-iv
Summary of Terms..........................................................................................   S-1
Risk Factors..............................................................................................   S-16
Description of the Mortgage Pool..........................................................................   S-20
Certain Yield and Prepayment Considerations...............................................................   S-34
The Depositor, the Seller and the Master Servicer.........................................................   S-42
NF Investments, Inc.......................................................................................   S-42
Formation of the Trust Fund and Trust Property............................................................   S-42
Description of the Certificates...........................................................................   S-43
Credit Enhancement........................................................................................   S-50
The Pooling and Servicing Agreement.......................................................................   S-55
The Trustee...............................................................................................   S-62
Federal Income Tax Consequences...........................................................................   S-63
State Taxes...............................................................................................   S-65
ERISA Considerations......................................................................................   S-66
Legal Investment Considerations...........................................................................   S-66
Underwriting..............................................................................................   S-67
Use of Proceeds...........................................................................................   S-67

Report of Experts.........................................................................................   S-67
Legal Matters.............................................................................................   S-67
Ratings...................................................................................................   S-68
 
                                                PROSPECTUS
Available Information.....................................................................................     2
Reports to Holders........................................................................................     2
Incorporation of Certain Documents by Reference...........................................................     2
Summary of Prospectus.....................................................................................     3
Risk Factors..............................................................................................    12
Description of the Primary Assets.........................................................................    18
Certain Yield and Prepayment Considerations...............................................................    22
The Trusts................................................................................................    23
The Depositor.............................................................................................    29
The Seller................................................................................................    30
The Master Servicer.......................................................................................    30
Use of Proceeds...........................................................................................    30
The Primary Asset Program.................................................................................    30
Description of the Certificates...........................................................................    34
Certain Legal Aspects of the Primary Assets...............................................................    51
Legal Investment Matters..................................................................................    60
Federal Income Tax Consequences...........................................................................    60
State and Other Tax Consequences..........................................................................    79
ERISA Considerations......................................................................................    79
Plan of Distribution......................................................................................    82
Ratings...................................................................................................    83
Legal Matters.............................................................................................    83
Index of Definitions......................................................................................    84
</TABLE>

<PAGE>


                     [This page intentionally left blank]



<PAGE>
                                SUMMARY OF TERMS
 
     The following Summary of Terms is qualified in its entirety by reference to
the detailed information appearing elsewhere in this Prospectus Supplement and
in the Prospectus. Capitalized terms used but not otherwise defined shall have
the meanings ascribed to such terms in the Prospectus.
 

<TABLE>
<S>                                         <C>
Title of Certificates.....................  Block Mortgage Finance Asset Backed Certificates, Series 1997-1 (the
                                            'Certificates').
Certificates Offered......................  $103,197,000 (approximate) Block Mortgage Finance Asset Backed
                                            Certificates, Series 1997-1, to be issued in the following Classes
                                            (each, a 'Class'):
</TABLE>


 

<TABLE>
<CAPTION>
                                                 INITIAL CLASS            PASS-THROUGH
                                             CERTIFICATE BALANCE(1)           RATE           CLASS
                                             ----------------------       ------------       -----
<S>                                          <C>                          <C>                <C>
                                                  $ 24,054,000                6.55%           A-1
                                                  $ 15,391,000                6.85%           A-2
                                                  $ 21,120,000                7.45%(2)        A-3
                                                  $ 42,632,000                  (3)           A-4
</TABLE>

 

<TABLE>
<S>                                         <C>
                                            (1) The aggregate Initial Class Certificate Balances of the Class A
                                            Certificates will be subject to a permitted variance in the aggregate
                                            of plus or minus 5%.
                                            (2) On each Distribution Date that occurs on and after the Optional
                                            Termination Date, the Pass-Through Rate on the Class A-3 Certificates
                                            will be 8.20% per annum.
                                            (3) On each Distribution Date, the Pass-Through Rate on the Class A-4
                                            Certificates will be equal to the lesser of (i) the rate equal to the
                                            London interbank offered rate for one-month United States dollar
                                            deposits ('One-Month LIBOR')(calculated as described under
                                            'Description of the Certificates--Calculation of One-Month LIBOR'
                                            herein) plus (a) 0.23% per annum prior to the Optional Termination
                                            Date, or (b) 0.46% per annum on and after the Optional Termination
                                            Date (such percentage, the 'Adjustable Rate Margin'), and (ii) the
                                            weighted average of the Mortgage Rates on the Mortgage Loans in the
                                            Adjustable Rate Group as of the first day of the related Due Period,
                                            less the sum of (a) the Servicing Fee Rate, (b) the Trustee Fee Rate,
                                            (c) the Insurance Premium Rate and (d) commencing on the seventh
                                            Distribution Date, 0.50% per annum (the 'Available Funds Cap').
                                            With respect to either Loan Group, the sum of the Servicing Fee Rate,
                                            the Trustee Fee Rate and the Insurance Premium Rate will be
                                            approximately 0.70% per annum.
                                            The Class A-1, Class A-2 and Class A-3 Certificates are collectively
                                            referred to herein as the 'Fixed Rate Certificates.' The Class A-4
                                            Certificates are referred to herein as the 'Adjustable Rate
                                            Certificates.' The Fixed Rate Certificates and Adjustable Rate
                                            Certificates are collectively referred to herein as the 'Class A
                                            Certificates.' Only the Class A Certificates are offered hereby.
                                            On any date after the Closing Date, the 'Class Certificate Balance'
                                            of a specific Class is the Initial Class Certificate Balance for such
                                            Class as set forth above, less all amounts previously distributed to
                                            such Class of Class A Certificates on account of principal.
Depositor.................................  Block Mortgage Finance, Inc., a Delaware corporation (the
                                            'Depositor') and an indirect, wholly-owned, limited purpose
                                            subsidiary of the Seller.

</TABLE>

 
                                      S-1
<PAGE>
 

<TABLE>
<S>                                         <C>
Seller....................................  Block Financial Corporation, a Delaware corporation (in its capacity
                                            as seller, the 'Seller').
Master Servicer...........................  Block Financial Corporation, a Delaware corporation (in its capacity
                                            as servicer, the 'Master Servicer').
Trustee...................................  Bankers Trust Company of California, N.A., a national banking
                                            association having its principal place of business in Irvine,
                                            California, not in its individual capacity but solely as trustee on
                                            behalf of the Certificateholders and the Certificate Insurer (the
                                            'Trustee'). See 'The Trustee' herein.
Certificate Insurer.......................  MBIA Insurance Corporation (the 'Certificate Insurer'). See 'Credit
                                            Enhancement--The Certificate Insurer' herein.
Cut-off Date..............................  December 31, 1996 (the 'Cut-off Date').
Closing Date..............................  On or about January 29, 1997 (the 'Closing Date').
Distribution Date.........................  The 25th calendar day of each month or, if such day is not a Business
                                            Day, the first Business Day following such 25th calendar day,
                                            commencing in February 1997 (each, a 'Distribution Date').
The Mortgage Loans........................  The Mortgage Loans deposited into the Trust Fund (the 'Mortgage
                                            Loans') consist of mortgage loans which bear interest at either a
                                            fixed rate or an adjustable rate (the 'Mortgage Rates') and were
                                            purchased by the Seller and are evidenced by promissory notes or
                                            other evidence of indebtedness (the 'Notes') secured by mortgages,
                                            deeds of trust or other instruments (each, a 'Mortgage') creating a
                                            first or second lien on one- to four-family dwellings (each, a
                                            'Mortgaged Property'). Unless otherwise noted, all numeric
                                            information in this Prospectus Supplement is based on the Mortgage
                                            Pool as of the close of business on the Cut-off Date and all
                                            statistical percentages in this Prospectus Supplement are approximate
                                            and measured by the aggregate outstanding Loan Balance of the
                                            Mortgage Loans in the Mortgage Pool as of the close of business on
                                            the Cut-off Date (the 'Original Pool Principal Balance'), or in the
                                            respective Loan Groups as of the close of business on the Cut-off
                                            Date (the 'Original Loan Group Balance').
                                            The Mortgaged Properties securing the Mortgage Loans are located in
                                            24 states and the District of Columbia. The Mortgaged Properties may
                                            be owner-occupied and non-owner occupied investment properties. No
                                            Combined Loan-to-Value Ratio of a Mortgage Loan (based upon
                                            appraisals made at the time of origination) exceeded 125% as of the
                                            Cut-off Date. Generally, the Mortgage Loans will not be insured by
                                            either primary mortgage insurance policies or pool mortgage insurance
                                            policies; however, certain distributions due the holders of the Class
                                            A Certificates (the 'Class A Certificateholders') are insured by the
                                            Certificate Insurer pursuant to the Certificate Insurance Policies.
                                            The Mortgage Loans will not be guaranteed by the Depositor, the
                                            Master Servicer, the Seller or any affiliate thereof. The Mortgage
                                            Loans are required to be serviced generally in accordance with the

                                            standards and procedures specified in the Pooling and Servicing
                                            Agreement.
                                            All of the Mortgage Loans were purchased by the Seller in accordance
                                            with the underwriting standards as described in the Prospectus under
                                            'The Primary Asset Program'. See 'Description of the Mortgage Pool'
                                            herein.
                                            FIXED RATE GROUP.  As of the Cut-off Date, the average Loan Balance
                                            of the Mortgage Loans in the Fixed Rate Group was
</TABLE>

 
                                      S-2
<PAGE>
 

<TABLE>
<S>                                         <C>
                                            $36,639.56; the Mortgage Rates ranged from 8% per annum to 16.990%
                                            per annum; the weighted average Combined Loan-to-Value Ratio was
                                            85.35%; the weighted average Mortgage Rate was 12.400% per annum; and
                                            the weighted average remaining term to maturity was approximately 209
                                            months. The remaining terms to maturity as of the Cut-off Date of the
                                            Mortgage Loans in the Fixed Rate Group ranged from 52 months to 360
                                            months. The maximum Loan Balance of the Mortgage Loans in the Fixed
                                            Rate Group as of the Cut-off Date was $307,921.01. The aggregate Loan
                                            Balance of the Mortgage Loans in the Fixed Rate Group containing
                                            'balloon' payments as of the Cut-off Date represented not more than
                                            28.14% of the Original Loan Group Balance of the Fixed Rate Group. No
                                            Mortgage Loan in the Fixed Rate Group is scheduled to mature later
                                            than January 2027. As of the Cut-off Date, $35,752,278.10 in
                                            aggregate Loan Balance of the Mortgage Loans in the Fixed Rate Group
                                            are secured by first mortgages representing in the aggregate 59.03%
                                            of the Original Loan Group Balance of the Fixed Rate Group and
                                            $24,812,912.99 in aggregate Loan Balance of the Mortgage Loans in the
                                            Fixed Rate Group are secured by second lien mortgages representing in
                                            the aggregate 40.97% of the Original Loan Group Balance of the Fixed
                                            Rate Group. See 'Description of the Mortgage Pool--Mortgage
                                            Loans--Fixed Rate Group' herein.
                                            ADJUSTABLE RATE GROUP.  In general, the Mortgage Loans in the
                                            Adjustable Rate Group bear interest at rates that adjust (each, an
                                            'Adjustment Date') (a) annually based upon One-Month LIBOR, as set
                                            forth in The Wall Street Journal as of the first business day of the
                                            month in which the related Adjustment Date occurs, (b) semi-annually
                                            based upon the average of the London interbank offered rates for
                                            six-month U.S. dollar deposits in the London Market, as set forth in
                                            The Wall Street Journal ('Six-Month LIBOR') as of the first business
                                            day of the month in which the related Adjustment Date occurs or (c)
                                            annually based upon the weekly average yield on United States
                                            Treasury Securities adjusted to a constant maturity of one year, as
                                            made available by the Federal Reserve Board ('One-Year CMT' and
                                            together with One-Month LIBOR and Six-Month LIBOR, the 'Mortgage
                                            Indices'). The Mortgage Rates with respect to all of the Mortgage
                                            Loans in the Adjustable Rate Group are subject to periodic and
                                            lifetime interest rate adjustment caps. See 'Description of the

                                            Mortgage Pool--Mortgage Loans--Adjustable Rate Group' herein.
                                            As of the Cut-off Date, the average Loan Balance of the Mortgage
                                            Loans in the Adjustable Rate Group was $119,753.97; the Mortgage
                                            Rates ranged from 6.00% per annum to 13.780% per annum; the weighted
                                            average Loan-to-Value Ratio was 81.76%; the weighted average Mortgage
                                            Rate was 9.724% per annum; and the weighted average remaining term to
                                            maturity was approximately 340 months. The remaining terms to
                                            maturity as of the Cut-off Date of the Mortgage Loans in the
                                            Adjustable Rate Group ranged from 169 months to 360 months. The
                                            maximum Loan Balance of the Mortgage Loans in the Adjustable Rate
                                            Group as of the Cut-off Date was $638,879.04. The aggregate Loan
                                            Balance of the Mortgage Loans in the Adjustable Rate Group containing
                                            'balloon' payments as of the Cut-off Date represented not more than
                                            9.59% of the Original Loan Group Balance of the Adjustable Rate
                                            Group. No
</TABLE>

 
                                      S-3
<PAGE>
 

<TABLE>
<S>                                         <C>
                                            Mortgage Loan in the Adjustable Rate Group is scheduled to mature
                                            later than January 2027. All of the Mortgage Loans in the Adjustable
                                            Rate Group are secured by first mortgages. See 'Description of the
                                            Mortgage Pool--Mortgage Loans--Adjustable Rate Group' herein.
                                            All of the Mortgage Loans in the Adjustable Rate Group have maximum
                                            Mortgage Rates. The weighted average maximum Mortgage Rate of the
                                            Mortgage Loans in the Adjustable Rate Group as of the Cut-off Date is
                                            16.444% per annum, with maximum Mortgage Rates that range from
                                            approximately 11.000% per annum to 20.070% per annum. The Mortgage
                                            Loans in the Adjustable Rate Group have a weighted average gross
                                            margin as of the Cut-off Date of 6.365% per annum with gross margins
                                            that range from 2.000% per annum to 9.375% per annum. Although all
                                            the Mortgage Loans in the Adjustable Rate Group bear interest at
                                            adjustable rates, the Mortgage Rates on 0.94% and 11.40% (by
                                            aggregate Loan Balance as of the Cut-off Date) will not adjust for
                                            two and three years, respectively, following origination.
Registration of the
Class A Certificates......................  The Class A Certificates will initially be issued in book-entry form.
                                            Persons acquiring beneficial ownership interests in the Class A
                                            Certificates ('Certificate Owners') may elect to hold their Class A
                                            Certificate interests through The Depository Trust Company ('DTC'),
                                            in the United States, or Centrale de Livraison de Valeurs Mobilieres
                                            S.A. ('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 Class A Certificates are Book-Entry
                                            Certificates (as defined herein), each Class of 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 Class A
                                            Certificates will initially be registered in the name of Cede. The
                                            interests of the Class A Certificate Owners 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 Class A Certificates reflect the rights
                                            of Certificate Owners only as such rights may be exercised through
                                            DTC and its participating organizations for so long as such Class A
                                            Certificates are held by DTC.
Final Scheduled Distribution Dates........  The Final Scheduled Distribution Date for each Class of Class A
                                            Certificates is set forth below, although it is anticipated that the
                                            actual final Distribution Date for each Class may occur earlier than
</TABLE>

 
                                      S-4
<PAGE>

<TABLE>
<S>                                         <C>
                                            its Final Scheduled Distribution Date. See 'Certain Yield and
                                            Prepayment Considerations' herein.
 
<CAPTION>
                                                                                           FINAL
                                                                                           SCHEDULED
                                                                                           DISTRIBUTION
                                                                                           DATE
                                                                                           -----------------
<S>                                         <C>
                                            Class A-1 Certificates:                           May 25, 2009
                                            Class A-2 Certificates:                         October 25, 2011
                                            Class A-3 Certificates:                          March 25, 2024
                                            Class A-4 Certificates:                        December 25, 2026
</TABLE>

 

<TABLE>
<S>                                         <C>
The Certificates
A. General................................  The Certificates will be issued pursuant to a Pooling and Servicing
                                            Agreement to be dated as of the Cut-off Date among the Master
                                            Servicer, the Depositor, the Seller and the Trustee (the 'Pooling and
                                            Servicing Agreement').

                                            The Certificates will consist of (i) the Class A-1, Class A-2, and
                                            Class A-3 (the 'Fixed Rate Certificates'), (ii) the Class A-4
                                            Certificates (the 'Adjustable Rate Certificates,' and together with
                                            the Fixed Rate Certificates, the 'Class A Certificates'), (iii) the
                                            Class X-1 and Class X-2 Certificates (the 'Class X Certificates') and
                                            (iv) the Class R Certificates (the 'Class R Certificates').
                                            Distributions on the Class X and Class R Certificates (collectively,
                                            the 'Subordinate Certificates') will be subordinate to distributions
                                            on the Class A Certificates to the extent described herein and in the
                                            Pooling and Servicing Agreement. Only the Class A Certificates are
                                            offered hereby. Interest due on the Class X Certificates on any
                                            Distribution Date shall be calculated based on a notional principal
                                            amount. The notional principal amount of the Class X-1 Certificates
                                            on any Distribution Date shall be the aggregate Loan Balance of the
                                            Mortgage Loans in the Fixed Rate Group as of the prior Distribution
                                            Date. The notional principal amount of the Class X-2 Certificates on
                                            any Distribution Date shall be the aggregate Class Certificate
                                            Balance of the Adjustable Rate Certificates as of the prior
                                            Distribution Date.
B. Distributions--General.................  On the 25th day of each month, or, if such day is not a Business Day,
                                            then the next succeeding Business Day, commencing in February 1997
                                            (each such day being a 'Distribution Date'), the Trustee will be
                                            required to distribute to the holders of the Fixed Rate Certificates
                                            of record as of the last day of the calendar month immediately
                                            preceding the calendar month in which such Distribution Date occurs
                                            and to the holders of the Adjustable Rate Certificates of record as
                                            of the calendar day immediately preceding such Distribution Date (or,
                                            if Definitive Certificates are issued, the first calendar day of the
                                            month in which such Distribution Date occurs) (each such date, the
                                            'Record Date'), to the extent of funds available, the 'Class A
                                            Distribution Amount' which shall be the sum of (x) Current Interest
                                            and (y) the Principal Distribution Amount (each as defined below).
                                            For each Distribution Date, interest due with respect to the Fixed
                                            Rate Certificates will be interest which has accrued on the related
                                            Class Certificate Balance during the calendar month immediately
                                            preceding the month in which such Distribution Date occurs. The
                                            interest due with respect to the Adjustable Rate Certificates will be
                                            the interest which has accrued on the related Class Certificate
                                            Balance from the preceding Distribution Date (or from the Closing
                                            Date in the case of the first Distribution Date) to and including the
</TABLE>

 
                                      S-5
<PAGE>
 

<TABLE>
<S>                                         <C>
                                            day prior to the current Distribution Date. Each such period relating
                                            to the accrual of interest is an 'Accrual Period' for the related
                                            Class of Class A Certificates. All calculations of interest on the
                                            Fixed Rate Certificates will be made on the basis of a 360-day year
                                            assumed to consist of twelve 30-day months. Calculations of interest

                                            on the Adjustable Rate Certificates will be made on the basis of the
                                            actual number of days elapsed in the related Accrual Period and a
                                            year of 360 days.
                                            A 'Business Day' is any day other than a Saturday, Sunday or a day on
                                            which banking institutions in New York City or in the city in which
                                            the corporate trust office of the Trustee is located are authorized
                                            or obligated by law or executive order to close.
B. Allocations of Interest and Principal    The Class A Distribution Amount relating to each of the Fixed Rate
                                            Certificates and the Adjustable Rate Certificates (each, a
                                            'Certificate Group') for each Distribution Date (to the extent funds
                                            are available therefor) shall be allocated among the Class A
                                            Certificates in the following amounts and in the following order of
                                            priority:
                                            (i) First, with respect to each Certificate Group, to the holders of
                                            the Class A Certificates of such Certificate Group, the related
                                            Current Interest for such Class or Classes of Certificates on a pro
                                            rata basis without any priority among such Class A Certificates;
                                            (ii) Second, with respect to each Certificate Group, to the holders
                                            of the Class A Certificates of such Certificate Group, the Principal
                                            Distribution Amount (as defined under the sub-heading 'C. Principal'
                                            below). The Principal Distribution Amount (A) applicable to the Fixed
                                            Rate Group shall be distributed as follows: (I) first, to the holders
                                            of the Class A-1 Certificates until the Class Certificate Balance
                                            thereof is reduced to zero; (II) second, to the holders of the Class
                                            A-2 Certificates until the Class Certificate Balance thereof is
                                            reduced to zero; and (III) third, to the holders of the Class A-3
                                            Certificates, until the Class Certificate Balance thereof is reduced
                                            to zero; and (B) applicable to the Adjustable Rate Group shall be
                                            distributed to the holders of the Class A-4 Certificates until the
                                            Class Certificate Balance thereof is reduced to zero; and
                                            (iii) Third, with respect to the Adjustable Rate Group, to the
                                            holders of the Adjustable Rate Certificates, the Basis Risk Carryover
                                            Amount (as defined below), if any.
                                            'Current Interest' with respect to each Class of Class A Certificates
                                            means, with respect to any Distribution Date (i) the aggregate amount
                                            of interest accrued at the related Pass-Through Rate during the
                                            preceding Accrual Period on the Class Certificate Balance of the
                                            related Class A Certificates immediately prior to such Distribution
                                            Date (net of Net Prepayment Interest Shortfalls and the interest
                                            portion of reductions due to the Relief Act) plus (ii) the Preference
                                            Amount as it relates to interest previously paid on such Class of the
                                            Class A Certificates prior to such Distribution Date plus (iii) the
                                            portion of the Carry Forward Amount relating to interest, if any,
                                            with respect to such Class of Class A Certificates (net of Net
                                            Prepayment Interest Shortfalls and the interest portion of reductions
                                            due to the Relief Act).
                                            The 'Carry Forward Amount' with respect to any Class of the Class A
                                            Certificates for any Distribution Date is the sum of (x) the amount,
                                            if any, by which (i) the Class A Distribution Amount
</TABLE>

 
                                      S-6
<PAGE>

 

<TABLE>
<S>                                         <C>
                                            allocable to such Class as of the immediately preceding Distribution
                                            Date exceeded (ii) the amount of the actual distribution made to the
                                            holders of such Class of Class A Certificates on such immediately
                                            preceding Distribution Date plus (y) 30 days' interest on such
                                            amount, calculated at the related Pass-Through Rate in effect with
                                            respect to such Class of Class A Certificates.
                                            If on any Distribution Date, the Pass-Through Rate for the Adjustable
                                            Rate Certificates is based on the Available Funds Cap, the excess
                                            (the 'Basis Risk Excess') of (i) the amount of interest the
                                            Adjustable Rate Certificates would be entitled to receive on such
                                            Distribution Date at the lesser of (a) the Net Lifetime Cap for such
                                            Distribution Date and (b) the then-applicable Pass-Through Rate on
                                            the Adjustable Rate Certificates without reference to the Available
                                            Funds Cap, over (ii) the amount of interest such Adjustable Rate
                                            Certificates will receive on such Distribution Date at the Available
                                            Funds Cap shall not be paid on such date to the holders of the
                                            Adjustable Rate Certificates. The Basis Risk Excess for such
                                            Distribution Date, together with any Basis Risk Excess from prior
                                            Distribution Dates, is referred to herein as the 'Basis Risk
                                            Carryover Amount.' If, on any Distribution Date, the Available Funds
                                            Cap equals the Net Lifetime Cap, the Basis Risk Excess for such
                                            Distribution Date will equal zero. Any Basis Risk Carryover Amount
                                            will be paid, to the extent of funds, if any, available to make such
                                            payment, on any Distribution Date, as set forth under 'Description of
                                            the Certificates--Distributions' herein. No interest will accrue on
                                            the Basis Risk Carryover Amount and no Basis Risk Carryover Amount
                                            will be paid to the holders of the Adjustable Rate Certificates after
                                            the Class Certificate Balance thereof has been reduced to zero. The
                                            Certificate Insurance Policies will not cover the payment of, and the
                                            ratings assigned to the Adjustable Rate Certificates do not address
                                            the likelihood of the payment of, any Basis Risk Carryover Amount.
                                            The 'Net Lifetime Cap' on any Distribution Date is equal to the
                                            weighted average of the maximum Mortgage Rates on the Mortgage Loans
                                            in the Adjustable Rate Group as of the first day of the related Due
                                            Period less the sum of (a) the Servicing Fee Rate, (b) the Trustee
                                            Fee Rate, (c) the Insurance Premium Rate and (d) commencing on the
                                            seventh Distribution Date, 0.50% per annum.
                                            The credit enhancement provisions of the Trust Fund result in a
                                            limited acceleration of principal payments to the Class A
                                            Certificateholders; such provisions are more fully described under
                                            'Credit Enhancement--Overcollateralization Provisions' and 'Credit
                                            Enhancement--Crosscollateralization Provisions' herein. Such credit
                                            enhancement provisions also have an effect on the weighted average
                                            lives of the Class A Certificates; see 'Certain Yield and Prepayment
                                            Considerations' herein. In addition, the following discussion makes
                                            use of a number of defined terms which are defined under 'Credit
                                            Enhancement--Overcollateralization Provisions' and 'Credit
                                            Enhancement--Crosscollateralization Provisions' herein.
</TABLE>


 
                                      S-7

<PAGE>
 

<TABLE>
<S>                                         <C>
C. Principal..............................  The Fixed Rate Certificates are 'sequential pay' Classes such that
                                            the holders of the Class A-3 Certificates will receive no payments of
                                            principal until the Class Certificate Balance of the Class A-2
                                            Certificates has been reduced to zero, and the holders of the Class
                                            A-2 Certificates will receive no payments of principal until the
                                            Class Certificate Balance of the Class A-1 Certificates has been
                                            reduced to zero; provided, however, that in the event of a
                                            Certificate Insurer Default (as defined in the Pooling and Servicing
                                            Agreement), if there is a Subordination Deficit with respect to the
                                            Fixed Loan Group, the Principal Distribution Amount for the Fixed
                                            Rate Certificates shall be distributed pro rata to the holders of the
                                            Fixed Rate Certificates then outstanding.
 
                                            On each Distribution Date, distributions in reduction of the Class
                                            Certificate Balance of the Class A Certificates will be made in the
                                            amounts described herein. The 'Principal Distribution Amount' for
                                            each of the Fixed Rate Certificates and the Adjustable Rate
                                            Certificates on each Distribution Date shall be the lesser of:
 
                                            (a) the Total Available Funds (as defined below) for the related
                                            Certificate Group plus any related Insured Payments minus the related
                                            Current Interest with respect to the related Certificate Group; and
 
                                            (b) the excess, if any, of (i) the sum of (without duplication):
 
                                            (A) the Preference Amount with respect to principal owed to the Class
                                            A Certificates for the related Loan Group that remains unpaid as of
                                            such Distribution Date;
 
                                            (B) the principal collected (other than the principal portion of
                                            Prepayments) by the Master Servicer for the related Due Period on or
                                            prior to the related Determination Date or advanced by the Master
                                            Servicer for such Distribution Date;
 
                                            (C) the principal portion of all Prepayments received by the Master
                                            Servicer during the Prepayment Period and remitted to the Trustee as
                                            of the Monthly Remittance Date;
 
                                            (D) the principal portion of any Loan Purchase Price for each
                                            Mortgage Loan in the related Loan Group that was repurchased by the
                                            Seller or purchased by the Master Servicer on or prior to the related
                                            Monthly Remittance Date, to the extent such Loan Purchase Price is
                                            actually received by the Trustee on or prior to the related Monthly
                                            Remittance Date;
 
                                            (E) the principal portion of any Substitution Adjustments (i.e., the

                                            excess, if any, of the Loan Balance of a Mortgage Loan being replaced
                                            over the outstanding Loan Balance of a replacement Mortgage Loan)
                                            delivered by the Seller on or prior to the related Monthly Remittance
                                            Date in connection with a substitution of a Mortgage Loan in the
                                            related Loan Group, to the extent such Substitution Adjustments are
                                            actually received by the Trustee on or prior to the related Monthly
                                            Remittance Date;
 
                                            (F) all Net Liquidation Proceeds and Curtailments actually collected
                                            by the Master Servicer in the related Loan Group during
</TABLE>

 
                                      S-8
<PAGE>
 

<TABLE>
<S>                                         <C>
                                            the related Due Period (to the extent such Net Liquidation Proceeds
                                            or Curtailment are related to principal);
 
                                            (G) the amount of any Subordination Deficit with respect to the
                                            related Loan Group for such Distribution Date;
 
                                            (H) the portion of the proceeds received with respect to the related
                                            Loan Group by the Trustee upon termination of the Trust Fund (to the
                                            extent such proceeds relate to principal);
 
                                            (I) the amount of any Subordination Increase Amount with respect to
                                            the related Loan Group for such Distribution Date to the extent of
                                            any Net Monthly Excess Cash Flow available for such purpose; and
 
                                            (J) the portion of any Carry Forward Amount relating to principal
                                            with respect to the related Loan Group for such Distribution Date;
 
                                                                            over
 
                                            (ii) the amount of any Subordination Reduction Amount with respect to
                                            the related Loan Group for such Distribution Date.
 
                                            The 'Due Period' with respect to any Monthly Remittance Date is the
                                            calendar month immediately preceding the calendar month in which the
                                            Monthly Remittance Date occurs. A 'Monthly Remittance Date' is any
                                            date on which funds on deposit in the Collection Account are remitted
                                            by the Master Servicer to the Trustee for deposit into the
                                            Distribution Account, which is the second Business Day following the
                                            related Determination Date commencing in February 1997.
 
                                            With respect to any Distribution Date, the 'Determination Date' is
                                            the 15th day of the month of such Distribution Date, or if such day
                                            is not a Business Day, the Business Day immediately preceding such
                                            15th day of the month, commencing in February 1997. With respect to
                                            any Distribution Date, the 'Prepayment Period' is the day following

                                            the prior Determination Date to and including the Determination Date
                                            relating to the Distribution Date.
 
                                            A 'Liquidated Mortgage Loan' is, in general, a defaulted Mortgage
                                            Loan as to which the Master Servicer has determined that all amounts
                                            that it expects to recover on such Mortgage Loan have been recovered
                                            (exclusive of any possibility of a deficiency judgment).
 
                                            The Class A Certificateholders are entitled to receive ultimate
                                            recovery of Realized Losses which occur in the related Loan Group to
                                            the extent such Realized Losses create a Subordination Deficit in the
                                            related Loan Group, and payment in recovery of such losses will be in
                                            the form of an Insured Payment payable in accordance with the terms
                                            of the applicable Certificate Insurance Policy on the next following
                                            Distribution Date if not covered through Net Monthly Excess Cashflow
                                            from the related Loan Group or crosscollateralization from the other
                                            Loan Group.
 
                                            A 'Subordination Deficit' with respect to a Loan Group and a
                                            Distribution Date is the amount, if any, by which (x) the aggregate
                                            of the Class Certificate Balances relating to such Loan Group, after
</TABLE>

 
                                      S-9
<PAGE>
 

<TABLE>
<S>                                         <C>
                                            taking into account all distributions to be made on such Distribution
                                            Date, exceeds (y) the aggregate Loan Balances of the Mortgage Loans
                                            in the related Loan Group as of the close of business on the last day
                                            of the related Due Period (taking into account all payments of
                                            principal, other than Prepayments, collected for the related Due
                                            Period on or prior to the related Determination Date, or, in
                                            connection with Curtailments and Net Liquidation Proceeds, collected
                                            during the related Due Period, together with all Prepayments received
                                            on such Mortgage Loans in such Loan Group during the related
                                            Prepayment Period.)
 
                                            A 'Subordination Increase Amount' with respect to a Loan Group and
                                            Distribution Date is the amount, if any, of Net Monthly Excess
                                            Cashflow (as defined herein) actually applied as an accelerated
                                            payment of principal on the Class A Certificates relating to the
                                            applicable Loan Group. A 'Subordination Reduction Amount' with
                                            respect to a Loan Group and Distribution Date is the amount, if any,
                                            distributed to the Subordinate Certificates in an amount equal to the
                                            lesser of (x) the Excess Subordinated Amount (as defined herein) and
                                            (y) the amount available for distribution on account of principal
                                            with respect to the Class A Certificates relating to the applicable
                                            Loan Group on such Distribution Date. See 'Credit
                                            Enhancement--Overcollateralization Provisions' herein.
 

                                            'Preference Amount' means any amount previously distributed to a
                                            Class A Certificateholder that is recoverable and sought to be
                                            recovered as a voidable preference by a trustee in bankruptcy under
                                            the United States Bankruptcy Code, as amended from time to time, in
                                            accordance with a final nonappealable order of a court having
                                            competent jurisdiction.
 
Servicing.................................  The Master Servicer will be responsible for servicing, managing and
                                            making collections on the Mortgage Loans. The Master Servicer will be
                                            permitted to service the Mortgage Loans through subservicers, and
                                            will initially do so through NF Investments, Inc. ('NFI') as
                                            subservicer. See 'The Pooling and Servicing Agreement--Servicing and
                                            Sub-Servicing' herein. The Master Servicer will receive a monthly
                                            servicing fee (the 'Servicing Fee'), payable out of the interest
                                            amounts collected by the Master Servicer on each Mortgage Loan, as
                                            compensation for acting as Master Servicer, and will be responsible
                                            for all fees payable to NFI and any subsequent subservicers. The
                                            Servicing Fee for each Mortgage Loan will be paid on each
                                            Distribution Date for the related Due Period, and will be equal to
                                            0.50% per annum (the 'Servicing Fee Rate') of the then outstanding
                                            Loan Balance of each such Mortgage Loan as of the first day of the
                                            related Due Period. The amount of the Servicing Fee is subject to
                                            adjustment with respect to prepaid Mortgage Loans, as described
                                            herein under 'The Pooling and Servicing Agreement--Servicing and
                                            Sub-Servicing.' As part of its servicing responsibilities, the Master
                                            Servicer will be required to cause to be deposited, in the manner and
                                            at the times described herein, into an account or accounts (the
                                            'Collection Account'), which must be an Eligible Account, all
                                            payments received with respect to the Mortgage Loans after the
                                            Cut-off Date, except late payment penalties, prepayment premiums,
                                            extension fees and
</TABLE>

 
                                      S-10
<PAGE>
 

<TABLE>
<S>                                         <C>
                                            similar items which will be retained by the Master Servicer as
                                            additional servicing compensation. The Master Servicer is entitled to
                                            receive investment earnings on amounts in the Collection Account and
                                            shall be responsible for investment losses thereon without the right
                                            to reimbursement thereof. See 'Description of the
                                            Certificates--Deposits to Collection Account' and 'The Pooling and
                                            Servicing Agreement--Servicing and Sub-Servicing' herein.
 
P&I Advances and Compensating Interest....  The Master Servicer will be obligated to make P&I Advances no later
                                            than the Second Business Day following the Determination Date to the
                                            extent that such P&I Advances, in the Master Servicer's reasonable
                                            judgment, are reasonably recoverable from the related Mortgage Loan.
                                            P&I Advances are recoverable from (i) future collections on the
                                            Mortgage Loan which gave rise to the P&I Advance, (ii) Liquidation

                                            Proceeds for such Mortgage Loan and (iii) from certain excess cash
                                            flows not applied for any other purpose. 'P&I Advances' will equal,
                                            on any Distribution Date (A) interest on the Mortgage Loans due
                                            during the related Due Period but uncollected as of the related
                                            Determination Date (net of the Servicing Fee) and (B) principal on
                                            the Mortgage Loans required to be paid during the related Due Period
                                            but uncollected as of the related Determination Date, other than a
                                            balloon payment. The Master Servicer is only obligated to make a P&I
                                            Advance if it reasonably believes that such P&I Advance will
                                            ultimately be recoverable from the related Mortgage Loan.
 
                                            In addition, the Master Servicer will also be required to pay
                                            Compensating Interest with respect to any Prepayment received on a
                                            Mortgage Loan during the related Prepayment Period as described
                                            herein under 'The Pooling and Servicing Agreement--Servicing and
                                            Sub-Servicing.' The Master Servicer will not be required to pay
                                            Compensating Interest with respect to any Prepayment Period in an
                                            amount in excess of the one-half the Servicing Fee received by the
                                            Master Servicer for such Mortgage Loan.
 
Credit Enhancement........................  The credit enhancement provided for the benefit of the Class A
                                            Certificateholders consists of (x) the overcollateralization and
                                            crosscollateralization mechanics, which utilize the internal cash
                                            flows of the Trust Fund, and (y) the Certificate Insurance Policies.
 
                                            Overcollateralization.  The credit enhancement provisions of the
                                            Trust Fund result in a limited acceleration of the Classes of Class A
                                            Certificates then entitled to receive distributions of principal
                                            relative to the amortization of the related Mortgage Loans in the
                                            related Loan Group in the early months of the transaction. The
                                            accelerated amortization is achieved by the application of certain
                                            excess interest to the payment of principal on the Fixed Rate
                                            Certificates and Adjustable Rate Certificates. This acceleration
                                            feature creates, with respect to each Loan Group,
                                            overcollateralization (i.e., the excess of the aggregate Loan Balance
                                            of the Mortgage Loans in the related Loan Group over the aggregate
                                            Class Certificate Balance of the Class A Certificates in the related
                                            Certificate Group). Once the required level of overcollateralization
                                            is reached, and subject to the provisions described in the next
                                            paragraph, the acceleration feature
</TABLE>

 
                                      S-11
<PAGE>
 

<TABLE>
<S>                                         <C>
                                            will cease, until necessary to maintain the required level of
                                            overcollateralization.
 
                                            The Pooling and Servicing Agreement provides that, subject to certain
                                            floors, caps and triggers, the required level of

                                            overcollateralization with respect to a Loan Group may increase or
                                            decrease over time. An increase would result in a temporary period of
                                            accelerated amortization of the Classes of Class A Certificates then
                                            entitled to receive distributions of principal to increase the actual
                                            level of overcollateralization to its required level; a decrease
                                            would result in a temporary period of decelerated amortization to
                                            reduce the actual level of overcollateralization to its required
                                            level.
 
                                            As a result of the 'sequential pay' feature of the Fixed Rate
                                            Certificates, any such accelerated principal will be paid to that
                                            Class of the Fixed Rate Certificates then entitled to receive
                                            distributions of principal on the related Distribution Date.
 
                                            Crosscollateralization.  In addition to the foregoing, the Pooling
                                            and Servicing Agreement provides for crosscollateralization through
                                            the application of excess amounts generated by one Loan Group to fund
                                            shortfalls in Available Funds and the required overcollateralization
                                            level in the other Loan Group, subject to certain prior debt service
                                            and credit enhancement requirements of such Loan Group.
 
                                            See 'Certain Yield and Prepayment Considerations,' 'Credit En-
                                            hancement--Overcollateralization Provisions' and 'Credit En-
                                            hancement--Crosscollateralization Provisions' herein and 'Description
                                            of the Certificates--Description of Credit Enhancement' in the
                                            Prospectus.
 
                                            Certificate Insurance Policies.  MBIA Insurance Corporation (the
                                            'Certificate Insurer'), will provide two Certificate Insurance
                                            Policies with respect to the Class A Certificates, one with respect
                                            to the Fixed Rate Certificates and the other with respect to the
                                            Adjustable Rate Certificates.
 
                                            Subject to the terms thereof, each Certificate Insurance Policy
                                            unconditionally and irrevocably guarantees the obligation of the
                                            Trust Fund on any Distribution Date to pay Current Interest (net of
                                            any Prepayment Interest Shortfalls and the interest portion of
                                            reductions due to the Relief Act) and any Subordination Deficit with
                                            respect to the related Certificate Group.
 
                                            The Certificate Insurance Policies are not cancellable for any
                                            reason.
 
                                            'Insured Payments' means, with respect to the Related Loan Group and
                                            any Distribution Date, without duplication, (A) the excess, if any,
                                            of (i) the sum of (a) the aggregate amount of interest accrued at the
                                            related Pass-Through Rate during the preceding Accrual Period on the
                                            Class A Certificate Principal Balance of the related Class A
                                            Certificates (net of any Prepayment Interest Shortfall and the
                                            interest portion of reductions due to the Relief Act), (b) the
                                            Preference Amount as it relates to interest previously paid on each
                                            Class of the related Class A Certificates prior to such Distribution
                                            Date, (c) the portion of the Carry Forward Amount related to interest
                                            with respect to each Class of the related Class A Certificates (net

                                            of any
</TABLE>

 
                                      S-12
<PAGE>
 

<TABLE>
<S>                                         <C>
                                            Prepayment Interest Shortfall and the interest portion of reductions
                                            due to the Relief Act) and (d) the then existing Subordination
                                            Deficit for the Related Loan Group, if any over (ii) Total Available
                                            Funds (net of the Insurance Premium Amount for Related Loan Group)
                                            after taking into account any Principal Distribution Amount to be
                                            actually distributed on such Distribution Date and the cross-
                                            collateralization provisions of the Trust Fund plus (B) an amount
                                            equal to the principal portion of the Preference Amount with respect
                                            to the Related Loan Group.
 
                                            Insured Payments do not cover Realized Losses except to the extent
                                            that a Subordination Deficit exists. Insured Payments do not cover
                                            the Master Servicer's failure to make P&I Advances, except to the
                                            extent that a Subordination Deficit would otherwise result therefrom.
                                            Nevertheless, the effect of each Certificate Insurance Policy is to
                                            guarantee the timely payment of Current Interest (net of Prepayment
                                            Interest Shortfalls and the interest portion of reductions due to the
                                            Relief Act) on all Classes of the Class A Certificates and the
                                            ultimate payment of the principal amount of the Class A Certificates.
 
                                            The Certificate Insurance Policies do not guarantee any specified
                                            rate of prepayments, nor do the Certificate Insurance Policies
                                            provide funds to redeem the Class A Certificates on any specified
                                            date. The Certificate Insurer's obligation under the Certificate
                                            Insurance Policies will be discharged to the extent that funds are
                                            received by the Trustee for distribution to the Class A
                                            Certificateholders. See 'Credit Enhancement--Certificate Insurance
                                            Policies' herein.
 
Ratings...................................  It is a condition to the issuance of the Class A Certificates that
                                            each be rated AAA by Standard and Poor's Ratings Services, a division
                                            of The McGraw-Hill Companies ('S&P') and Aaa by Moody's Investors
                                            Service, Inc. ('Moody's', and each of S&P and Moody's, a 'Rating
                                            Agency'). A security rating is not a recommendation to buy, sell or
                                            hold securities and may be subject to revision or withdrawal at any
                                            time. No person is obligated to maintain any rating on any Class of
                                            Class A Certificates and, accordingly, there can be no assurance that
                                            the rating assigned to any Class of Class A Certificates upon initial
                                            issuance thereof will not be lowered or withdrawn by a Rating Agency
                                            at any time thereafter. In the event any rating is revised or
                                            withdrawn, the liquidity of the related Class of Class A Certificates
                                            may be adversely affected. In general, the ratings address credit
                                            risk and do not represent any assessment of the likelihood or rate of
                                            principal prepayments. In addition, the Rating Agencies do not

                                            address the likelihood of payment of any Basis Risk Carryover Amount.
                                            See 'Risk Factors--Limited Liquidity' in the Prospectus and 'Ratings'
                                            herein and in the Prospectus.
 
Optional Termination......................  On any Distribution Date on or after the date on which the aggregate
                                            Loan Balance of the Mortgage Loans in the Trust Fund has declined to
                                            less than 10% of the Original Pool Principal Balance (the 'Optional
                                            Termination Date'), the Holder of the 99.999% Percentage Interest in
                                            the Class R Certificates (the 'Class R Optionholder') will have the
                                            option, subject to certain conditions set forth in the Pooling and
                                            Servicing Agreement, to purchase all,
</TABLE>

 
                                      S-13
<PAGE>
 

<TABLE>
<S>                                         <C>
                                            but not less than all, of the Mortgage Loans and other assets of the
                                            Trust Fund, at the purchase price described herein. The payment of
                                            such purchase price will effect retirement of the Certificates which
                                            are outstanding on the date of purchase and may have an effect on an
                                            investor's yield on such Certificates.
 
                                            On any Distribution Date on or after the date on which the aggregate
                                            Loan Balance of the Mortgage Loans in the Trust Fund has declined to
                                            less than 5% of the Original Pool Principal Balance, the Master
                                            Servicer will also have the option, subject to certain conditions set
                                            forth in the Pooling and Servicing Agreement, to purchase all, but
                                            not less than all, of the Mortgage Loans and other assets of the
                                            Trust Fund, at the purchase price described herein. The payment of
                                            such purchase price will effect retirement of the Certificates which
                                            are outstanding on the date of purchase and may have an effect on an
                                            investor's yield on such Certificates.
 
                                            See 'The Pooling and Servicing Agreement--Termination; Retirement of
                                            the Certificates' herein.
 
Termination Auction.......................  Within 90 days following the Optional Termination Date, the Trustee
                                            shall solicit bids for the Mortgage Loans remaining in the Trust
                                            Fund. In the event that satisfactory bids are received as described
                                            in the Pooling and Servicing Agreement, the net sales proceeds will
                                            be distributed to the holders of the outstanding Certificates, in the
                                            same order of priority as collections received in respect of the
                                            Mortgage Loans. If bids which meet the requirements set forth in the
                                            Pooling and Servicing Agreement are not received, the Trustee shall
                                            decline to sell the Mortgage Loans and shall not be under any
                                            obligation to solicit any further bids or otherwise negotiate any
                                            further sale of the Mortgage Loans. Such sale and consequent
                                            termination of the Trust Fund must constitute a 'qualified
                                            liquidation' of the Trust Fund under Section 860F of the Code,
                                            including the requirement that the qualified liquidation take place

                                            over a period not to exceed 90 days. See 'The Pooling and Servicing
                                            Agreement--Termination Auction' herein and 'The Trusts--Mandatory
                                            Disposition of Primary Assets' in the Prospectus. Any early
                                            termination of the Trust Fund and early retirement of the
                                            Certificates that results from a successful termination auction may
                                            have an effect on an investor's yield on such Certificates. See
                                            'Prepayment and Yield Considerations' herein and in the Prospectus.
 
Certain Legal Aspects of
the Mortgage Loans........................  40.97% of the Mortgage Loans in the Fixed Rate Group (by Original
                                            Loan Group Balance of the Fixed Rate Group) and none of the Mortgage
                                            Loans in the Adjustable Rate Group as of the Cut-off Date are secured
                                            by second lien Mortgages which are subordinate to a mortgage lien on
                                            the related Mortgaged Property prior to the lien of such Mortgage
                                            Loan (such senior lien, if any, a 'Senior Lien'). A primary risk with
                                            respect to second lien Mortgages is that foreclosure funds received
                                            in connection therewith may not be sufficient to satisfy fully both
                                            the Senior Lien and the Mortgage relating to the Mortgage Loan. See
                                            'Risk Factors' herein and in the Prospectus and 'Certain Legal
                                            Aspects of the Primary Assets' in the Prospectus.
</TABLE>

 
                                      S-14
<PAGE>
 

<TABLE>
<S>                                         <C>
Federal Income
Tax Consequences..........................  For federal income tax purposes, the Trust Fund will include two
                                            segregated asset pools, with respect to which elections will be made
                                            to treat each as a separate 'real estate mortgage investment conduit'
                                            ('REMIC'). The Class A Certificates and Class X Certificates will
                                            constitute 'regular interests' in the Master REMIC. The Class R
                                            Certificates will represent the beneficial ownership of the sole
                                            class of 'residual interest' in the Master REMIC and the sole class
                                            of 'residual interest' in the Subsidiary REMIC and will be the class
                                            of Residual Certificates, as described in the Prospectus.
 
                                            Upon the issuance of the Certificates, Brown & Wood LLP, special tax
                                            counsel to the Depositor ('Tax Counsel'), and counsel to the
                                            Underwriters, will deliver its opinion generally to the effect that,
                                            assuming compliance with all provisions of the Pooling and Servicing
                                            Agreement, for federal income tax purposes, each of the Master REMIC
                                            and Subsidiary REMIC will qualify as a REMIC under Sections 860A
                                            through 860G of the Internal Revenue Code of 1986 (the 'Code').
 
                                            For further information regarding the federal income tax consequences
                                            of investing in the Class A Certificates, see 'Federal Income Tax
                                            Consequences' herein and in the Prospectus.
 
ERISA Considerations......................  See 'ERISA Considerations' herein and in the Prospectus.
 

Legal Investment..........................  Although upon their initial issuance each Class of the Class A
                                            Certificates will be rated AAA by S&P and Aaa by Moody's, the Class A
                                            Certificates will not constitute 'mortgage related securities' under
                                            the Secondary Mortgage Market Enhancement Act of 1984. Investors
                                            should consult their own legal advisers in determining whether and to
                                            what extent the Class A Certificates constitute legal investments for
                                            such investors.
 
Use of Proceeds...........................  The Depositor will apply the net proceeds of the sale of the Class A
                                            Certificates to purchase the Mortgage Loans from the Seller.
</TABLE>

 
                                      S-15


<PAGE>
                                  RISK FACTORS
 

     Investors should consider, among other things, the risk factors discussed
under 'Risk Factors' in the Prospectus and the following risk factors in
connection with the purchase of the Class A Certificates:

 
RISKS OF THE MORTGAGE LOANS
 

     Underwriting Standards.  The Mortgage Loans have been originated using
underwriting standards that are less stringent than the underwriting standards
applied by mortgage loan purchase programs such as those administered by FNMA or
by FHLMC. For example, the Mortgage Loans may have been made to Mortgagors
having credit histories with incidents ranging from minor delinquencies to
bankruptcies, or Mortgagors with higher ratios of monthly mortgage payments to
income or higher ratios of total monthly credit payments to income. As a result,
the Mortgage Loans are likely to experience rates of delinquency, foreclosure
and bankruptcy that are higher, and that may be substantially higher, than those
experienced by mortgage loans underwritten in a more traditional manner. As of
the Cut-off Date, none of the Mortgage Loans are more than 30 days delinquent in
payment of principal or interest. The Mortgage Loans with higher Loan-to-Value
Ratios and Combined Loan-to-Value Ratios may also present a greater risk of
loss. See 'Description of the Mortgage Pool' herein.

 

     Junior Liens.  Approximately 40.97% of the Mortgage Loans in the Fixed Rate
Group (based upon the aggregate Loan Balances as of the Cut-off Date) and none
of the Mortgage Loans in the Adjustable Rate Group are secured by second lien
Mortgages. Although little data is available, the rate of loss and delinquency
of junior mortgage loans may be greater than that of mortgage loans secured by
Senior Liens on comparable properties. See 'Risk Factors--Nature of Security' in
the Prospectus.

 


     Geographic Concentration.  Certain geographic regions of the United States
from time to time will experience weaker regional economic conditions and
housing markets, and, consequently, will experience higher rates of loss and
delinquency on mortgage loans generally. Any concentration of the Mortgage Loans
in such a region may present risk considerations in addition to those generally
present for similar mortgage-backed securities without such concentration. In
particular, 26.89%, 18.51%, 14.73% and 13.54% (based upon the aggregate Loan
Balances as of the Cut-off Date) of the Mortgage Loans in the Fixed Rate Group
are secured by Mortgaged Properties located in the States of Florida, South
Carolina, Tennessee and Georgia, respectively, and 59.15% and 8.92% (based upon
the aggregate Loan Balances as of the Cut-off Date) of the Mortgage Loans in the
Adjustable Rate Group are secured by Mortgaged Properties located in the States
of Georgia and Arizona, respectively. In addition, any deterioration of the real
estate market or weakening of the economy in a region of the country could
result in decreases in the financial strength of borrowers and decreases in the
value of collateral serving as security for loans, which may be reflected in
increases in delinquencies of loans secured by real estate, slower absorption
rates of real estate into the market and lower sales prices for real estate. See
'Description of the Mortgage Pool' herein for further information regarding the
geographic concentration of the Mortgage Loans.

 

     Occupancy Types.  As of the Cut-off Date, 96.40% (based upon the aggregate
Loan Balances as of the Cut-off Date) of the Mortgage Loans in the Adjustable
Rate Group and 96.04% (based upon the aggregate Loan Balances as of the Cut-off
Date) of the Mortgage Loans in the Fixed Rate Group were secured by Mortgaged
Properties that are the primary residence of the owner, and 3.60% (based upon
the aggregate Loan Balances as of the Cut-off Date) of such Mortgage Loans in
the Adjustable Rate Group and 3.96% (based upon the aggregate Loan Balances as
of the Cut-off Date) of the Mortgage Loans in the Fixed Rate Group were secured
by Mortgaged Properties that are vacation, second home or investor owned
properties. It is possible that the rate of delinquencies, foreclosures and
losses on mortgage loans secured by non-owner occupied or investor properties
could be higher than mortgage loans secured by the primary residence of the
borrower.

 

     Risk of Early Defaults.  97.80% (based upon the aggregate Loan Balances as
of the Cut-off Date) of the Mortgage Loans in the Fixed Rate Group and all of
the Mortgage Loans in the Adjustable Rate Group were originated after December
31, 1995. The weighted average remaining term to maturity of the Mortgage Loans
in the Fixed Rate Group and the Adjustable Rate Group as of the Cut-off Date is
approximately 209 and 340 months, respectively. Although little data is
available, defaults on mortgage loans are generally expected to occur with
greater frequency in their early years.

 
                                      S-16
<PAGE>

     Risk of Higher Default Rates for Mortgage Loans with Balloon

Payments.  28.14% (based upon the aggregate Loan Balances as of the Cut-off
Date) of the Mortgage Loans in the Fixed Rate Group are 'balloon loans' that
provide for the payment of the unamortized loan balance of such Mortgage Loan in
a single payment at maturity ('Balloon Loans'). 9.59% (based upon the aggregate
Loan Balances as of the Cut-Off Date) of the Mortgage Loans in the Adjustable
Rate Group are Balloon Loans. Such Balloon Loans provide for equal monthly
payments, consisting of principal and interest, generally based on a 30-year
amortization schedule, and a single payment of the remaining balance of the
Balloon Loan 15 years after origination. Amortization of a Balloon Loan based on
a scheduled period that is longer than the term of the loan results in a
remaining principal balance at maturity that is substantially larger than the
regular scheduled payments. The Depositor does not have any information
regarding the default history or prepayment history of payments on Balloon
Loans. Because borrowers of Balloon Loans are required to make substantial
single payments upon maturity, it is possible that the default risk associated
with the Balloon Loans is greater than that associated with fully-amortizing
Mortgage Loans.

 

LEGAL CONSIDERATIONS

 

     State law generally regulates interest rates and other charges, requires
certain disclosures, and, unless an exemption is available, requires licensing
of originators of mortgage loans. In addition, other state laws, public policy
and general principles of equity relating to the protection of consumers, unfair
and deceptive practices and debt collection practices may apply to the
origination, servicing and collection of the Mortgage Loans.

 

     The Mortgage Loans are also subject to federal laws, including: (i) the
federal Truth-in-Lending Act and Regulation Z promulgated thereunder, which
require certain disclosures to the borrowers regarding the terms of the notes or
other documents or agreements evidencing the borrower's indebtedness in respect
of the Mortgage Loans; (ii) the Equal Credit Opportunity Act and Regulation B
promulgated thereunder, which prohibit discrimination in the extension of credit
on the basis of age, race, color, sex, religion, marital status, national
origin, receipt of public assistance or the exercise of any right under the
Consumer Credit Protection Act; (iii) the Fair Credit Reporting Act, which
regulates the use and reporting of information related to the borrower's credit
experience and (iv) the Fair Debt Collection Practices Act and the Federal Trade
Commission rule on Credit Practices, which regulates practices used to effect
collections on consumer loans. Certain of the Mortgage Loans may be subject to
the Riegle Community Development and Regulatory Improvement Act of 1994 (the
'Riegle Act'), which incorporates the Home Ownership and Equity Protection Act
of 1994. These provisions impose additional disclosure and other requirements on
creditors with respect of non-purchase money mortgage loans with high interest
rates or high up-front fees and charges. The provisions of the Riegle Act apply
on a mandatory basis to all mortgage loans orginated on or after October 1,
1995. These provisions can impose specific statutory liabilities upon creditors
who fail to comply with their provisions and may affect the enforceability of

the related mortgage loans. In addition, any assignee of the creditor would
generally be subject to all claims and defenses that the consumer could assert
against the creditor, including, without limitation, the right to rescind the
mortgage loan.

 

     The application of state and federal consumer protection laws to particular
circumstances is not always certain and in some cases courts and regulatory
authorities have shown a willingness to adopt novel interpretations of these
laws. Depending on the provisions of the applicable law and the specific facts
and circumstances involved, violations of these laws may limit the ability of an
assignee (including the Trust Fund) to collect all or part of the principal of
or interest on the Mortgage Loans, may entitle the Mortgagor to a refund of
amounts previously paid and, in addition, could subject the assignee to damages
and administrative sanctions. In some instances, particularly in actions
involving fraud or deceptive practices, damage awards have been large. If the
Trust Fund were obligated to pay any such damages, its assets would be reduced,
resulting in a possible loss to Certificateholders.

 

     The Seller will represent and warrant in the Pooling and Servicing
Agreement that each Mortgage Loan was originated in compliance with applicable
law in all material respects. See 'Risk Factors--Legal Considerations' and
'Certain Legal Aspects of the Primary Assets' in the Prospectus.

 
                                      S-17
<PAGE>

CREDITORS' RIGHTS CONSIDERATIONS.

 

     Under the terms of the Pooling and Servicing Agreement, during the period
that the Certificates are outstanding and so long as (i) there is no occurrence
and continuation of an Event of Default (as defined in the Pooling & Servicing
Agreement), (ii) the Master Servicer's short-term, commercial paper rating is at
least P-1 by Moody's and A-1 by S&P, (iii) there is no suspension, termination
or withdrawal of the Master Servicer's short-term, commercial paper rating by
Moody's or S&P, (iv) the Certificate Insurer has not made a demand on the
Depositor to record assignments of the Mortgages and (v) the Master Servicer is
controlled by H&R Block, Inc., the Depositor will not be required to record
assignments of Mortgages in favor of the Trustee.

 

     Failure to record assignments of the Mortgages in favor of the Trustee, in
many states in which the Mortgaged Properties are located, will have the result
of making the sale thereof potentially ineffective against any creditors of the
holder of record of the Mortgage Loan who may have been fraudulently or
inadvertently induced to rely on the Mortgage Loans as assets of the holder of
record of the Mortgage Loan. Thirty days following any of (i) the occurrence and

continuation of any Event of Default (as defined in the Pooling and Servicing
Agreement), (ii) the reduction of the Master Servicer's short-term, commercial
paper rating below P-1 by Moody's or A-1 by S&P, (iii) the suspension,
termination or withdrawal of the Master Servicer's short-term, commercial paper
rating by Moody's or S&P, (iv) the Certificate Insurer having requested the
recordation of the assignments of the Mortgages, if in its reasonable judgment
it deems such action necessary to protect its interests or (v) the Master
Servicer ceasing to be controlled by H&R Block, Inc., the Depositor will be
required to record assignments of Mortgages in favor of the Trustee unless
opinions of counsel satisfactory to the Certificate Insurer and each Rating
Agency are delivered to the Trustee and the Certificate Insurer to the effect
that recordation of the assignments is not required in the relevant
jurisdictions to protect the interests of the Trustee in the Mortgage Loans. All
recording of assignments of Mortgages shall be at the expense of the Master
Servicer. See 'The Pooling and Servicing Agreement--Sale and Assignment of the
Mortgage Loans'.

 

YIELD AND PREPAYMENT CONSIDERATIONS

 

     Although all of the Mortgage Loans may be prepaid in whole or in part at
any time, generally the Mortgage Loans provide for prepayment penalties during
the first three years following origination, to the extent permitted by law. In
addition, a substantial portion of the Mortgage Loans contain due-on-sale
provisions which, to the extent enforced, will result in prepayment of such
Mortgage Loans. Mortgage Loans in the Mortgage Pool may also be repurchased or
substituted as a result of a breach of a representation or warranty, as provided
in the Pooling and Servicing Agreement. The rate of prepayments on fixed-rate
mortgage loans, (and to a lesser extent, adjustable rate mortgage loans), is
sensitive to prevailing interest rates. Generally, if prevailing interest rates
fall significantly below the Mortgage Rates on the Mortgage Loans, the Mortgage
Loans are likely to be subject to higher prepayment rates than if prevailing
rates remain at or above the Mortgage Rates on the Mortgage Loans,
notwithstanding any prepayment penalty on such Mortgage Loans. Conversely, if
prevailing interest rates rise significantly above the Mortgage Rates on the
Mortgage Loans, the rate of prepayments is likely to decrease. The average life
of the Class A Certificates, and, if purchased at other than par, the yields
realized by Class A Certificateholders, will be sensitive to levels of payment
(including prepayments in full relating to the Mortgage Loans ('Prepayments')
and partial prepayments relating to the Mortgage Loans ('Curtailments')) on the
Mortgage Loans. In general, the yield on a Class A Certificate that is purchased
at a premium from the Class Certificate Balance thereof will be adversely
affected by a higher than anticipated level of Prepayments and Curtailments of
the Mortgage Loans and enhanced by a lower than anticipated level. Conversely,
the yield on a Class A Certificate that is purchased at a discount from the
Class Certificate Balance thereof will be enhanced by a higher than anticipated
level of Prepayments and Curtailments and adversely affected by a lower than
anticipated level.

 


     In addition to the foregoing, the Class R Optionholder and the Master
Servicer have the right to purchase, and the Trustee has the obligation to
conduct an auction for, all, but not less than all, of the Mortgage Loans then
outstanding, at the purchase price described herein, on any Distribution Date on
or after the date on which the aggregate Loan Balances of the Mortgage Loans in
the Trust Fund has declined to less than a certain percentage of the Original
Pool Principal Balance. The payment of such purchase price or sale price will
effect retirement of the Certificates which are outstanding on the date of
purchase or sale. Any reinvestment risks resulting from the optional termination
or termination auction will be borne entirely by the Certificateholders
remaining at the time

 
                                      S-18
<PAGE>

of such termination. See 'The Pooling and Servicing Agreement--Termination;
Retirement of the Certificates' and '--Termination Auction' herein.

 

     In addition to the foregoing factors affecting the weighted average life of
each Class of the Class A Certificates, the overcollateralization provisions of
the Trust Fund may result in a limited acceleration of the Class A Certificates
relative to the amortization of the Mortgage Loans in the early months of the
transaction. The accelerated amortization is achieved by the application of
certain excess interest and principal to the payment of the Class A Class
Certificate Balance. Once the required level of overcollateralization is
reached, the acceleration feature will cease, unless necessary to maintain the
required level of overcollateralization. See 'Credit
Enhancement--Overcollateralization Provisions'.

 

RISK OF MORTGAGE LOAN RATES REDUCING THE CLASS A-4 PASS-THROUGH RATE

 

     The calculation of the Class A-4 Pass-Through Rate is based upon (i) the
value of One-Month LIBOR which is different from the value of the Mortgage
Indices applicable to the Mortgage Loans in the Adjustable Rate Group (either as
a result of the use of a different index, a different rate determination date or
a different rate adjustment date) and (ii) the weighted average of the Mortgage
Rates of the Mortgage Loans in the Adjustable Rate Group, which are subject to
periodic adjustment caps, maximum rate caps and minimum rate floors. In general,
the Mortgage Loans in the Adjustable Rate Group adjust based upon either
One-Month LIBOR, Six-Month LIBOR or One-Year CMT, as applicable, whereas the
Pass-Through Rate on the Class A-4 Certificates adjusts monthly based upon
One-Month LIBOR, as described under 'Description of the Certificates--
Calculation of One-Month LIBOR' herein, subject to the Available Funds Cap.
Consequently, the interest which becomes due on the Mortgage Loans in the
Adjustable Rate Group (net of the Servicing Fee, the Insurance Premium Amount,
the Trustee Fee and certain reductions required by the Certificate Insurer)
during any Due Period may not equal the amount of interest that would accrue at

One-Month LIBOR plus the Adjustable Rate Margin on the Class A-4 Certificates
during the related Accrual Period. In particular, the Class A-4 Pass-Through
Rate adjusts monthly, while the Mortgage Rates of the Mortgage Loans in the
Adjustable Rate Group adjust less frequently with the result that the Available
Funds Cap may limit increases in the Class A-4 Pass-Through Rate for extended
periods in a rising interest rate environment. The Mortgage Rates on 0.94% and
11.40% (based upon the aggregate Loan Balances as of the Cut-off Date) of the
Mortgage Loans in the Adjustable Rate Group will not adjust for two and three
years, respectively, following origination. In addition, the Mortgage Rates on
certain of the Mortgage Loans in the Adjustable Rate Group may respond to
different economic and market factors than the Class A-4 Pass-Through Rate and
there is not necessarily a correlation between them. Thus, it is possible, for
example, that the Mortgage Rates on certain of the Mortgage Loans in the
Adjustable Rate Group may fall during periods in which One-Month LIBOR is stable
or is rising or that, even if both the Mortgage Rates on the Mortgage Loans in
the Adjustable Rate Group and One-Month LIBOR fall during the same period, the
Mortgage Rates on certain of the Mortgage Loans in the Adjustable Rate Group may
fall more rapidly than One-Month LIBOR. Furthermore, if the Available Funds Cap
is used to determine the Class A-4 Pass-Through Rate for a Distribution Date,
the value of the Class A-4 Certificates may be temporarily or permanently
reduced.

 

     If, with respect to any Distribution Date, the amount of interest that
would accrue during the related Accrual Period on the Class A-4 Certificates
based on the applicable level of One-Month LIBOR plus the Adjustable Rate Margin
is less than the weighted average (calculated as described herein) of the
Mortgage Rates on the Mortgage Loans in the Adjustable Rate Group as of the
first day of the related Due Period, less the sum of (a) the Servicing Fee Rate,
(b) the Trustee Fee Rate, (c) the Insurance Premium Rate and (d) commencing on
the seventh Distribution Date, 0.50% per annum, and the Pass-Through Rate on the
Class A-4 Certificates is therefore based on the Available Funds Cap, a Basis
Risk Excess will, except as provided below, arise. However, no assurance can be
given that there will be sufficient Net Monthly Excess Cashflow generated from
the Mortgage Loans in the Adjustable Rate Group (or, with respect to any
crosscollateralization provisions, from the Mortgage Loans in the Fixed Rate
Group) to pay the Basis Risk Carryover Amount on any given Distribution Date.
Interest will not accrue on or be paid on the Basis Risk Carryover Amount and
the Certificate Insurance Policies will not cover any Basis Risk Carryover
Amount. Moreover, to the extent that the Available Funds Cap for any
Distribution Date equals the Net Lifetime Cap, the Basis Risk Excess for such
Distribution Date will equal zero.

 
                                      S-19

<PAGE>

                        DESCRIPTION OF THE MORTGAGE POOL

 
GENERAL
 


     The Mortgage Loans will consist of fixed-rate and adjustable-rate Mortgage
Loans with remaining terms to maturity as of the Cut-off Date of not more than
360 months (including both fully amortizing Mortgage Loans and Balloon Loans).
The Mortgage Loans have the characteristics set forth below as of the close of
business on the Cut-off Date. Percentages expressed herein based on Loan
Balances and number of Mortgage Loans have been rounded, and in the tables set
forth herein the sum of the percentages may not equal the respective totals due
to such rounding.

 

     Each Mortgage Loan in the Trust Fund will be assigned to one of two Loan
Groups comprised of Mortgage Loans which bear fixed interest rates only, in the
case of the Fixed Rate Group, and Mortgage Loans which bear adjustable interest
rates only, in the case of the Adjustable Rate Group. The Fixed Rate
Certificates represent undivided ownership interests in all Mortgage Loans
contained in the Fixed Rate Group, and distributions on the Fixed Rate
Certificates will be based primarily on amounts available for distribution in
respect of Mortgage Loans in the Fixed Rate Group. The Adjustable Rate
Certificates represent undivided ownership interests in all Mortgage Loans
contained in the Adjustable Rate Group, and distributions on the Adjustable Rate
Certificates will be based primarily on amounts available for distribution in
respect of Mortgage Loans in the Adjustable Rate Group. On the Closing Date, the
aggregate Class Certificate Balance of the Fixed Rate Certificates will equal
approximately 100% of the Loan Balance of the Mortgage Loans in the Fixed Rate
Group as of the Cut-off Date and the Class Certificate Balance of the Adjustable
Rate Certificates will equal approximately 100% of the Loan Balances of the
Mortgage Loans in the Adjustable Rate Group as of the Cut-off Date.

 

     If the residential real estate market should experience an overall decline
in property values such that the outstanding balance of any Mortgage Loan,
together with the outstanding balance of any first mortgage, if applicable,
becomes equal to or greater than the value of the Mortgaged Property, the actual
rates of delinquencies, foreclosures and losses could be higher than those now
generally experienced in the mortgage lending industry.

 

     Most of the Mortgage Loans in the Fixed Rate Group and in the Adjustable
Rate Group with Loan-to-Value Ratios at origination greater than 80%, will not
be covered by a primary mortgage guaranty insurance policy issued by a mortgage
insurance company. Such policy generally provides coverage of a portion of the
original principal balance of the related mortgage loan equal to the product of
the original principal balance thereof and a fraction, the numerator of which is
the excess of the original principal balance of the related mortgage loan over
75% of the lesser of the appraised value and selling price of the related
mortgage property and the denominator of which is the original principal balance
of the related mortgage loan, plus accrued interest thereon and related
foreclosure expenses.

 


     The Loan-to-Value Ratios and Combined Loan-to-Value Ratios shown below were
calculated based upon the appraisal, if any, drive-by evaluation or other method
made at the time of origination of the Mortgage Loan (the 'Appraised Values').
No assurance can be given that the values of the Mortgaged Properties have
remained or will remain at their Appraised Values on the dates of origination of
the related Mortgaged Loans.

 

     The statistical information presented in this Prospectus Supplement
concerning the pool of Mortgage Loans is based on the pool of Mortgage Loans as
of the close of business on Cut-off Date. Certain Mortgage Loans included in the
Trust Fund as of the Cut-off Date may prepay in full, or may be determined not
to meet the eligibility requirements, and may not be included in the Trust Fund.
As a result of the foregoing, the statistical distribution of characteristics as
of the Closing Date for the Trust Fund may vary from the statistical
distribution of such characteristics as of the Cut-off Date as presented in this
Prospectus Supplement. The Depositor believes that the information set forth
herein with respect to the Mortgage Pool as presently constituted is
representative of the characteristics of the Mortgage Pool as it will be
constituted at the Closing Date, although certain characteristics of the
Mortgage Loans in the Mortgage Pool may vary. Unless otherwise indicated,
information presented herein expressed as a percentage (other than rates of
interest) are approximate percentages based on the Original Pool Principal
Balance or Original Loan Group Balance, as applicable, as of the Cut-off Date.

 
MORTGAGE LOANS--FIXED RATE GROUP
 

     As of the Cut-off Date, the average loan balance of the Mortgage Loans in
the Fixed Rate Group was $36,639.56; the Mortgage Rates ranged from 8.000% per
annum to 16.990% per annum; the weighted average Combined Loan-to-Value Ratio
was 85.35%; the weighted average Mortgage Rate was 12.400% per annum; the

 
                                      S-20
<PAGE>

weighted average remaining term to maturity was approximately 209 months; and
the weighted average original term to maturity was approximately 212 months. The
remaining terms to maturity as of the Cut-off Date of the Mortgage Loans in the
Fixed Rate Group ranged from 52 months to 360 months. The minimum and maximum
Loan Balances of the Mortgage Loans in the Fixed Rate Group as of the Cut-off
Date were $4,410.93 and $307,921.01, respectively. As of the Cut-off Date,
Mortgage Loans in the Fixed Rate Group containing 'balloon' payments represented
not more than 28.14% of the Original Loan Group Balance of the Fixed Rate Group.
No Mortgage Loan in the Fixed Rate Group is scheduled to mature later than
January 2027. As of the Cut-off Date, none of the Mortgage Loans in the Fixed
Rate Group was more than 30 days delinquent.

 


     The Mortgage Loans in the Fixed Rate Group will be predominantly home
equity loans, i.e., loans used (x) to refinance an existing mortgage loan on
more favorable terms, (y) to consolidate debt or (z) to obtain cash proceeds by
borrowing against the Mortgagor's equity in the related Mortgaged Property.

 

     Set forth below is a description of certain additional characteristics of
the Mortgage Loans in the Fixed Rate Group as of the Cut-off Date. The
percentages set forth in the tables below may not always add to 100% due to
rounding.

 
                          REMAINING PRINCIPAL BALANCES
 

<TABLE>
<CAPTION>
                                                                                  % OF FIXED
                                                                                 RATE GROUP BY
                                                                 AGGREGATE         AGGREGATE      NUMBER OF
                                                                 PRINCIPAL         PRINCIPAL      MORTGAGE
RANGE OF PRINCIPAL BALANCES                                       BALANCE           BALANCE         LOANS
- ------------------------------------------------------------   --------------    -------------    ---------
<S>                                                            <C>               <C>              <C>
      $1-  $9,999.99........................................   $   411,984.39          0.68%           44
 $10,000- $19,999.99........................................     7,489,361.82         12.37           495
 $20,000- $29,999.99........................................     9,687,462.86         16.00           397
 $30,000- $39,999.99........................................     6,882,311.60         11.36           197
 $40,000- $49,999.99........................................     7,178,513.37         11.85           159
 $50,000- $59,999.99........................................     6,443,149.26         10.64           118
 $60,000- $69,999.99........................................     5,595,462.49          9.24            87
 $70,000- $79,999.99........................................     2,902,050.72          4.79            39
 $80,000- $89,999.99........................................     2,509,183.58          4.14            30
 $90,000- $99,999.99........................................     2,292,444.28          3.79            24
$100,000-$109,999.99........................................     1,374,304.68          2.27            13
$110,000-$119,999.99........................................       819,718.44          1.35             7
$120,000-$129,999.99........................................     1,119,725.03          1.85             9
$130,000-$139,999.99........................................     1,072,305.54          1.77             8
$140,000-$149,999.99........................................     1,165,270.15          1.92             8
$150,000-$159,999.99........................................       306,253.79          0.51             2
$160,000-$169,999.99........................................       492,476.44          0.81             3
$170,000-$179,999.99........................................       707,937.19          1.17             4
$180,000-$189,999.99........................................       371,789.64          0.61             2
Greater than $200,000.......................................     1,743,485.82          2.88             7
                                                               --------------    -------------    ---------
    Total...................................................   $60,565,191.09        100.00%        1,653
                                                               --------------    -------------    ---------
                                                               --------------    -------------    ---------
</TABLE>

 
                                      S-21


<PAGE>

                                 MORTGAGE RATES

 

<TABLE>
<CAPTION>
                                                                               % OF FIXED
                                                                              RATE GROUP BY
                                                              AGGREGATE         AGGREGATE      NUMBER OF
RANGE OF MORTGAGE                                             PRINCIPAL         PRINCIPAL      MORTGAGE
INTEREST RATES                                                 BALANCE           BALANCE         LOANS
- ---------------------------------------------------------   --------------    -------------    ---------
<S>                                                         <C>               <C>              <C>
 8.001%- 8.250%..........................................   $    19,966.86          0.03%            1
 8.751%- 9.000%..........................................       198,705.86          0.33             3
 9.001%- 9.250%..........................................       130,455.29          0.22             3
 9.251%- 9.500%..........................................       692,796.49          1.14            16
 9.501%- 9.750%..........................................       570,612.65          0.94            10
 9.751%-10.000%..........................................     2,405,935.24          3.97            50
10.001%-10.250%..........................................     1,233,396.75          2.04            28
10.251%-10.500%..........................................     2,012,310.83          3.32            42
10.501%-10.750%..........................................     2,361,769.38          3.90            51
10.751%-11.000%..........................................     2,563,319.74          4.23            52
11.001%-11.250%..........................................     3,478,480.81          5.74            63
11.251%-11.500%..........................................     2,975,036.23          4.91            60
11.501%-11.750%..........................................     3,655,135.55          6.04            70
11.751%-12.000%..........................................     3,275,719.14          5.41            72
12.001%-12.250%..........................................     2,075,968.91          3.43            43
12.251%-12.500%..........................................     6,224,670.91         10.28           132
12.501%-12.750%..........................................     2,310,415.94          3.81            50
12.751%-13.000%..........................................     4,983,193.03          8.23           162
13.001%-13.250%..........................................       875,168.40          1.45            24
13.251%-13.500%..........................................     2,047,554.29          3.38            64
13.501%-13.750%..........................................       837,741.65          1.38            23
13.751%-14.000%..........................................     6,246,005.90         10.31           248
14.001%-14.250%..........................................       510,376.69          0.84            15
14.251%-14.500%..........................................     3,448,804.29          5.69           151
14.501%-14.750%..........................................       601,110.03          0.99            22
14.751%-15.000%..........................................     2,882,550.78          4.76           108
15.001%-15.250%..........................................       584,905.39          0.97            33
15.251%-15.500%..........................................       523,911.47          0.87            25
15.501%-15.750%..........................................        98,501.15          0.16             6
15.751%-16.000%..........................................       343,397.89          0.57            14
16.001%-16.250%..........................................       143,240.60          0.24             3
16.251%-16.500%..........................................        34,965.08          0.06             1
16.501%-16.750%..........................................       119,900.00          0.20             4
16.751%-17.000%..........................................        99,167.87          0.16             4
                                                            --------------    -------------    ---------
  Total..................................................   $60,565,191.09        100.00%        1,653
                                                            --------------    -------------    ---------
                                                            --------------    -------------    ---------
</TABLE>


 
                                      S-22

<PAGE>
                     MONTHS REMAINING TO SCHEDULED MATURITY
 

<TABLE>
<CAPTION>
                                                                                         % OF FIXED
                                                                                        RATE GROUP BY
RANGE OF MONTHS                                                         AGGREGATE         AGGREGATE      NUMBER OF
  REMAINING TO                                                          PRINCIPAL         PRINCIPAL      MORTGAGE
SCHEDULED MATURITY                                                       BALANCE           BALANCE         LOANS
- ------------------                                                    --------------    -------------    ---------
<S>                                                                   <C>               <C>              <C>
 52 to  59.........................................................   $   125,972.15          0.21%            8
 60 to 119.........................................................     1,425,119.80          2.35            64
120 to 179.........................................................    32,386,534.39         53.47           950
180 to 239.........................................................    15,296,448.26         25.26           448
240 to 299.........................................................     1,126,327.40          1.86            25
300 to 359.........................................................     8,602,212.96         14.20           132
360................................................................     1,602,576.13          2.65            26
                                                                      --------------    -------------    ---------
Total..............................................................   $60,565,191.09        100.00%        1,653
                                                                      --------------    -------------    ---------
                                                                      --------------    -------------    ---------
</TABLE>

 

                        DISTRIBUTION OF OCCUPANCY STATUS

 

<TABLE>
<CAPTION>
                                                                                         % OF FIXED
                                                                                        RATE GROUP BY
                                                                        AGGREGATE         AGGREGATE      NUMBER OF
                                                                        PRINCIPAL         PRINCIPAL      MORTGAGE
OWNER OCCUPANCY                                                          BALANCE           BALANCE         LOANS
- ---------------                                                       --------------    -------------    ---------
<S>                                                                   <C>               <C>              <C>
Owner Occupied.....................................................   $58,165,897.70         96.04%        1,598
Non-Owner Occupied.................................................     2,399,293.39          3.96            55
                                                                      --------------    -------------    ---------
Total..............................................................   $60,565,191.09        100.00%        1,653
                                                                      --------------    -------------    ---------
                                                                      --------------    -------------    ---------
</TABLE>

 


                         DISTRIBUTION OF PROPERTY TYPES

 

<TABLE>
<CAPTION>
                                                                                         % OF FIXED
                                                                                        RATE GROUP BY
                                                                        AGGREGATE         AGGREGATE      NUMBER OF
                                                                        PRINCIPAL         PRINCIPAL      MORTGAGE
PROPERTY TYPE                                                            BALANCE           BALANCE         LOANS
- -------------                                                         --------------    -------------    ---------
<S>                                                                   <C>               <C>              <C>
Single Family......................................................   $59,184,816.08         97.72%        1,623
2-4 Units..........................................................       711,023.39          1.17            15
Condominium........................................................       388,856.19          0.64             9
Other..............................................................       159,765.05          0.26             3
PUD................................................................       109,488.05          0.18             2
Townhouse..........................................................        11,242.33          0.02             1
                                                                      --------------    -------------    ---------
Total..............................................................   $60,565,191.09        100.00%        1,653
                                                                      --------------    -------------    ---------
                                                                      --------------    -------------    ---------
</TABLE>

 
                                      S-23

<PAGE>

                          GEOGRAPHICAL DISTRIBUTION(1)

 

<TABLE>
<CAPTION>
                                                                                         % OF FIXED
                                                                                        RATE GROUP BY
                                                                        AGGREGATE         AGGREGATE      NUMBER OF
                                                                        PRINCIPAL         PRINCIPAL      MORTGAGE
STATE                                                                    BALANCE           BALANCE         LOANS
- -----                                                                 --------------    -------------    ---------
<S>                                                                   <C>               <C>              <C>
Florida............................................................   $16,284,109.78         26.89%          449
South Carolina.....................................................    11,208,537.24         18.51           372
Tennessee..........................................................     8,923,652.04         14.73           198
Georgia............................................................     8,202,385.63         13.54           178
Illinois...........................................................     4,471,023.84          7.38           134
North Carolina.....................................................     4,417,179.74          7.29           138
Colorado...........................................................     3,358,692.76          5.55            98
Virginia...........................................................     1,592,640.34          2.63            48
California.........................................................       566,171.48          0.93             9
Arizona............................................................       400,355.40          0.66             6

Indiana............................................................       378,717.44          0.63             4
Missisippi.........................................................       173,750.00          0.29             3
Maryland...........................................................       135,348.85          0.22             4
Michigan...........................................................       113,000.00          0.19             1
District of Columbia...............................................        78,400.00          0.13             1
Missouri...........................................................        56,700.00          0.09             2
Kansas.............................................................        46,000.00          0.08             2
Texas..............................................................        42,250.00          0.07             1
Oklahoma...........................................................        35,987.51          0.06             1
Louisiana..........................................................        29,191.99          0.05             1
Utah...............................................................        20,000.00          0.03             1
Nevada.............................................................        18,723.25          0.03             1
New Mexico.........................................................        12,373.80          0.02             1
                                                                      --------------    -------------    ---------
Total..............................................................   $60,565,191.09        100.00%        1,653
                                                                      --------------    -------------    ---------
                                                                      --------------    -------------    ---------
</TABLE>

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

(1) Geographic location generally is determined by location of the related
Mortgaged Property; however, with respect to certain Mortgage Loans, geographic
location is determined by Mortgagor mailing address.

 
                          CALENDAR YEAR OF ORIGINATION

 
<TABLE>
<CAPTION>
                                                                                         % OF FIXED
                                                                                        RATE GROUP BY
                                                                        AGGREGATE         AGGREGATE      NUMBER OF
                                                                        PRINCIPAL         PRINCIPAL      MORTGAGE
CALENDAR YEAR                                                            BALANCE           BALANCE         LOANS
- -------------                                                         --------------    -------------    ---------
<S>                                                                   <C>               <C>              <C>
1992...............................................................   $    41,037.26          0.07%            1
1993...............................................................       167,375.51          0.28             3
1994...............................................................       129,248.52          0.21             2
1995...............................................................       992,084.85          1.64            22
1996...............................................................    59,074,184.95         97.54         1,623
1997...............................................................       161,260.00          0.27             2
                                                                      --------------    -------------    ---------
Total..............................................................   $60,565,191.09        100.00%        1,653
                                                                      --------------    -------------    ---------
                                                                      --------------    -------------    ---------
</TABLE>

 
                                      S-24
<PAGE>


                         COMBINED LOAN-TO-VALUE RATIOS

 

<TABLE>
<CAPTION>
                                                                                         % OF FIXED
                                                                                        RATE GROUP BY
                                                                        AGGREGATE         AGGREGATE      NUMBER OF
RANGE OF COMBINED                                                       PRINCIPAL         PRINCIPAL      MORTGAGE
LOAN-TO-VALUE RATIOS                                                     BALANCE           BALANCE         LOANS
- --------------------                                                  --------------    -------------    ---------
<S>                                                                   <C>               <C>              <C>
 10.0000%- 19.9999%................................................   $    85,332.20          0.14%            3
 20.0000%- 29.9999%................................................        62,651.59          0.10             3
 30.0000%- 39.9999%................................................       242,035.94          0.40             8
 40.0000%- 49.9999%................................................       439,987.47          0.73            15
 50.0000%- 59.9999%................................................     1,142,507.15          1.89            36
 60.0000%- 69.9999%................................................     4,015,908.36          6.63            87
 70.0000%- 74.9999%................................................     4,189,089.67          6.92            84
 75.0000%- 79.9999%................................................     9,106,184.51         15.04           190
 80.0000%- 84.9999%................................................     9,389,160.15         15.50           186
 85.0000%- 89.9999%................................................    13,303,112.41         21.96           357
 90.0000%- 94.9999%................................................     6,139,386.01         10.14           149
 95.0000%- 99.9999%................................................     9,544,752.05         15.76           412
100.0000%-104.9999%................................................     1,005,307.07          1.66            46
105.0000%-109.9999%................................................       272,964.46          0.45            11
110.0000%-114.9999%................................................       326,600.95          0.54            14
115.0000%-119.9999%................................................       571,312.44          0.94            22
120.0000%-124.9999%................................................       642,300.66          1.06            26
125.0000%..........................................................        86,598.00          0.14             4
                                                                      --------------    -------------    ---------
  Total............................................................   $60,565,191.09        100.00%        1,653
                                                                      --------------    -------------    ---------
                                                                      --------------    -------------    ---------
</TABLE>

 
                                      S-25

<PAGE>

                               JUNIOR LOAN RATIOS

 

<TABLE>
<CAPTION>
                                                                            % OF SECOND LIEN MORTGAGE
                                                            AGGREGATE           LOANS IN THE FIXED        NUMBER OF
                                                            PRINCIPAL        RATE GROUP BY AGGREGATE      MORTGAGE
JUNIOR LOAN RATIO                                            BALANCE            PRINCIPAL BALANCE           LOANS
- -----------------                                         --------------    --------------------------    ---------
<S>                                                       <C>               <C>                           <C>

Not available..........................................   $    50,550.00                0.20%                   1
 0.001%- 5.000%........................................         4,454.84                0.02                    1
 5.001%-10.000%........................................       408,157.66                1.64                   30
10.001%-15.000%........................................     2,080,744.85                8.39                  132
15.001%-20.000%........................................     4,206,656.87               16.95                  240
20.001%-25.000%........................................     5,182,764.03               20.89                  221
25.001%-30.000%........................................     4,195,903.23               16.91                  169
30.001%-35.000%........................................     2,847,620.08               11.48                  101
35.001%-40.000%........................................     2,371,152.89                9.56                   75
40.001%-45.000%........................................       752,464.16                3.03                   25
45.001%-50.000%........................................     1,162,412.01                4.68                   28
50.001%-55.000%........................................       376,088.75                1.52                   10
55.001%-60.000%........................................       456,443.36                1.84                   10
60.001%-65.000%........................................       169,420.46                0.68                    4
65.001%-70.000%........................................       221,018.63                0.89                    4
75.001%-80.000%........................................        43,219.98                0.17                    1
80.001%-85.000%........................................       211,643.60                0.85                    3
90.001%-95.000%........................................        37,388.25                0.15                    1
95.001%-100.000%.......................................        34,809.34                0.14                    1
                                                          --------------             -------              ---------
  Total................................................   $24,812,912.99              100.00%               1,057
                                                          --------------             -------              ---------
                                                          --------------             -------              ---------
</TABLE>

 
                                      S-26
<PAGE>

MORTGAGE LOANS--ADJUSTABLE RATE GROUP

 

     As of the Cut-off Date, the average Loan Balance of the Mortgage Loans in
the Adjustable Rate Group was $119,753.97; the Mortgage Rates ranged from 6.000%
per annum to 13.780% per annum; the weighted average Loan-to-Value Ratio was
81.76%; the weighted average Mortgage Rate was 9.72% per annum; the weighted
average remaining term to maturity was approximately 340 months; and the
weighted average original term to maturity was approximately 342 months. The
remaining terms to maturity as of the Cut-off Date of the Mortgage Loans in the
Adjustable Rate Group ranged from 169 months to 360 months. The minimum and
maximum Loan Balances of the Mortgage Loans in the Adjustable Rate Group as of
the Cut-off Date were $29,932.54 and $638,879.04, respectively. As of the
Cut-off Date, Mortgage Loans in the Adjustable Rate Group containing 'balloon'
payments represented not more than 9.59% of the Original Loan Balance of the
Adjustable Rate Group. No Mortgage Loan in the Adjustable Rate Group will mature
later than January 2027. As of the Cut-off Date, none of the Mortgage Loans in
the Adjustable Rate Group was more than 30 days delinquent.

 

     All of the Mortgage Loans in the Adjustable Rate Group have maximum
Mortgage Rates. The weighted average maximum Mortgage Rate of the Mortgage Loans
in the Adjustable Rate Group was 16.444% per annum, with maximum Mortgage Rates

that range from 11.00% per annum to 20.07% per annum. The Mortgage Loans in the
Adjustable Rate Group have a weighted average gross margin as of the Cut-off
Date of 6.365% per annum. The gross margin for the Mortgage Loans in the
Adjustable Rate Group ranges from 2.000% per annum to 9.375% per annum.

 

     The Mortgage Loans in the Adjustable Rate Group bear interest rates that
adjust based on either One-Month LIBOR, Six-Month LIBOR or One-Year CMT. All of
the Mortgage Loans in the Adjustable Rate Group have periodic rate adjustment
caps. 9.36% of the Original Loan Balance of the Mortgage Loans in the Adjustable
Rate Group have a rate adjustment cap of 3% per annum for the first adjustment
and 2% per annum thereafter. 2.04% of the Original Loan Balance of the
Adjustable Rate Group have a rate adjustment cap of 3.0% per annum for the first
adjustment and 1.5% per annum thereafter. The remaining Mortgage Loans in the
Adjustable Rate Group have periodic rate adjustment caps that range from 1% per
annum to 2% per annum. Notwithstanding the foregoing, the Mortgage Rates on
0.94% and 11.40% (based upon the Original Loan Balance) of the Mortgage Loans in
the Adjustable Rate Group will not adjust for two and three years, respectively,
following origination.

 

     Set forth below is a description of certain additional characteristics of
the Mortgage Loans in the Adjustable Rate Group as of the Cut-off Date. The
percentages set forth in the table below may not always add to 100% due to
rounding.

 
                                      S-27

<PAGE>
                          REMAINING PRINCIPAL BALANCES
 

<TABLE>
<CAPTION>
                                                                                       % OF ADJUSTABLE
                                                                                        RATE GROUP BY
                                                                       AGGREGATE          AGGREGATE       NUMBER OF
                                                                       PRINCIPAL          PRINCIPAL       MORTGAGE
RANGE OF PRINCIPAL BALANCES                                             BALANCE            BALANCE          LOANS
- ---------------------------                                          --------------    ---------------    ---------
<S>                                                                  <C>               <C>                <C>
$ 20,000-$ 29,999.99..............................................   $    29,932.54           0.07%            1
$ 30,000-$ 39,999.99..............................................       316,200.48           0.74             9
$ 40,000-$ 49,999.99..............................................       908,714.83           2.13            20
$ 50,000-$ 59,999.99..............................................     1,374,213.60           3.22            25
$ 60,000-$ 69,999.99..............................................     1,710,361.59           4.01            26
$ 70,000-$ 79,999.99..............................................     2,320,207.59           5.44            31
$ 80,000-$ 89,999.99..............................................     2,899,273.18           6.80            34
$ 90,000-$ 99,999.99..............................................     3,031,168.18           7.11            32
$100,000-$109,999.99..............................................     2,201,947.56           5.16            21
$110,000-$119,999.99..............................................     2,656,740.49           6.23            23

$120,000-$129,999.99..............................................     2,251,355.23           5.28            18
$130,000-$139,999.99..............................................     2,714,647.01           6.37            20
$140,000-$149,999.99..............................................     3,182,825.77           7.47            22
$150,000-$159,999.99..............................................     1,406,826.04           3.30             9
$160,000-$169,999.99..............................................     2,148,734.06           5.04            13
$170,000-$179,999.99..............................................     1,225,338.47           2.87             7
$180,000-$189,999.99..............................................     1,121,805.27           2.63             6
$190,000-$199,999.99..............................................       193,518.82           0.45             1
$200,000-$224,999.99..............................................     2,954,343.20           6.93            14
$225,000-$249,999.99..............................................     2,407,129.81           5.65            10
$250,000-$274,999.99..............................................       532,580.23           1.25             2
$275,000-$299,999.99..............................................       874,264.60           2.05             3
$300,000-$324,999.99..............................................       300,000.00           0.70             1
$325,000-$349,999.99..............................................       325,851.50           0.76             1
$350,000-$374,999.99..............................................       360,000.00           0.84             1
$375,000-$399,999.99..............................................       385,000.00           0.90             1
$450,000-$474,999.99..............................................       471,176.49           1.11             1
$475,000-$499,999.99..............................................       492,000.00           1.15             1
$550,000-$574,999.99..............................................       562,237.57           1.32             1
$625,000-$649,999.99..............................................     1,274,020.44           2.99             2
                                                                     --------------        -------           ---
     Total........................................................   $42,632,414.55         100.00%          356
                                                                     --------------        -------           ---
                                                                     --------------        -------           ---
</TABLE>
 
                                      S-28
<PAGE>

                                 MORTGAGE RATES

<TABLE>
<CAPTION>
                                                                                       % OF ADJUSTABLE
                                                                                        RATE GROUP BY
                                                                       AGGREGATE          AGGREGATE       NUMBER OF
RANGE OF MORTGAGE                                                      PRINCIPAL          PRINCIPAL       MORTGAGE
INTEREST RATES                                                          BALANCE            BALANCE          LOANS
- -----------------                                                    --------------    ---------------    ---------
<S>                                                                  <C>               <C>                <C>
 6.001%- 6.250%...................................................   $   873,605.22           2.05%            2
 6.501%- 6.750%...................................................       165,967.61           0.39             1
 6.751%- 7.000%...................................................       148,767.18           0.35             1
 7.001%- 7.250%...................................................        86,764.86           0.20             1
 7.251%- 7.500%...................................................       102,957.00           0.24             1
 7.501%- 7.750%...................................................       250,356.47           0.59             2
 7.751%- 8.000%...................................................       186,965.52           0.44             1
 8.001%- 8.250%...................................................       815,639.42           1.91             7
 8.251%- 8.500%...................................................     1,044,264.25           2.45             8
 8.501%- 8.750%...................................................     1,501,655.01           3.52             9
 8.751%- 9.000%...................................................     2,158,386.77           5.06            17
 9.001%- 9.250%...................................................     4,172,948.23           9.79            29
 9.251%- 9.500%...................................................     4,289,529.42          10.06            33
 9.501%- 9.750%...................................................     4,822,491.99          11.31            40

 9.751%-10.000%...................................................     5,614,742.82          13.17            43
10.001%-10.250%...................................................     2,220,432.23           5.21            24
10.251%-10.500%...................................................     3,597,663.70           8.44            31
10.501%-10.750%...................................................     3,102,478.70           7.28            29
10.751%-11.000%...................................................     2,936,682.25           6.89            33
11.001%-11.250%...................................................     1,326,609.07           3.11            11
11.251%-11.500%...................................................       942,283.42           2.21            10
11.501%-11.750%...................................................       902,253.95           2.12             8
11.751%-12.000%...................................................       364,894.57           0.86             3
12.001%-12.250%...................................................       221,863.35           0.52             3
12.251%-12.500%...................................................       162,075.34           0.38             2
12.501%-12.750%...................................................       184,500.00           0.43             2
12.751%-13.000%...................................................        51,998.40           0.12             1
13.001%-13.250%...................................................       328,217.80           0.77             3
13.751%-14.000%...................................................        55,420.00           0.13             1
                                                                     --------------        -------           ---
     Total........................................................   $42,632,414.55         100.00%          356
                                                                     --------------        -------           ---
                                                                     --------------        -------           ---
</TABLE>

                                      S-29

<PAGE>

                     MONTHS REMAINING TO SCHEDULED MATURITY

<TABLE>
<CAPTION>
                                                                                       % OF ADJUSTABLE
                                                                                        RATE GROUP BY
 RANGE OF MONTHS                                                       AGGREGATE          AGGREGATE       NUMBER OF
  REMAINING TO                                                         PRINCIPAL          PRINCIPAL       MORTGAGE
SCHEDULED MATURITY                                                      BALANCE            BALANCE          LOANS
- ------------------                                                   --------------    ---------------    ---------
<S>                                                                  <C>               <C>                <C>
169 to 179........................................................   $ 2,728,209.58           6.40%           28
180 to 239........................................................     1,517,834.93           3.56            16
300 to 359........................................................    31,147,645.27          73.06           260
360...............................................................     7,238,724.77          16.98            52
                                                                     --------------        -------           ---
     Total........................................................   $42,632,414.55         100.00%          356
                                                                     --------------        -------           ---
                                                                     --------------        -------           ---
</TABLE>

                          DISTRIBUTION OF LOAN PURPOSE

<TABLE>
<CAPTION>
                                                                                          % OF ADJUSTABLE
                                                                                           RATE GROUP BY
                                                                       AGGREGATE             AGGREGATE       NUMBER OF
                                                                       PRINCIPAL             PRINCIPAL       MORTGAGE

LOAN PURPOSE                                                            BALANCE               BALANCE          LOANS
- ------------                                                     ---------------------    ---------------    ---------
<S>                                                              <C>                      <C>                <C>
Purchase......................................................      $ 28,909,927.81             67.81%          234
Refinance (Rate/Term).........................................        11,379,637.24             26.69           100
Cashout.......................................................         2,274,515.96              5.34            21
Not available.................................................            68,333.54              0.16             1
                                                                 ---------------------        -------           ---
Total.........................................................      $ 42,632,414.55            100.00%          356
                                                                 ---------------------        -------           ---
                                                                 ---------------------        -------           ---
</TABLE>

 
                        DISTRIBUTION OF OCCUPANCY STATUS

<TABLE>
<CAPTION>
                                                                                          % OF ADJUSTABLE
                                                                                           RATE GROUP BY
                                                                       AGGREGATE             AGGREGATE       NUMBER OF
                                                                       PRINCIPAL             PRINCIPAL       MORTGAGE
OWNER OCCUPANCY                                                         BALANCE               BALANCE          LOANS
- ---------------                                                  ---------------------    ---------------    ---------
<S>                                                              <C>                      <C>                <C>
Owner Occupied................................................      $ 41,099,347.09             96.40%          340
Non-Owner Occupied............................................         1,533,067.46              3.60            16
                                                                 ---------------------        -------           ---
Total.........................................................      $ 42,632,414.55            100.00%          356
                                                                 ---------------------        -------           ---
                                                                 ---------------------        -------           ---
</TABLE>
 
                         DISTRIBUTION OF PROPERTY TYPES

<TABLE>
<CAPTION>
                                                                                          % OF ADJUSTABLE
                                                                                           RATE GROUP BY
                                                                       AGGREGATE             AGGREGATE       NUMBER OF
                                                                       PRINCIPAL             PRINCIPAL       MORTGAGE
PROPERTY TYPE                                                           BALANCE               BALANCE          LOANS
- -------------                                                    ---------------------    ---------------    ---------
<S>                                                              <C>                      <C>                <C>
Single Family.................................................      $ 41,308,890.69             96.90%          342
PUD...........................................................           777,768.34              1.82             6
Condominium...................................................           302,859.97              0.71             5
2-4 Units.....................................................           242,895.55              0.57             3
                                                                 ---------------------        -------           ---
Total.........................................................      $ 42,632,414.55            100.00%          356
                                                                 ---------------------        -------           ---
                                                                 ---------------------        -------           ---
</TABLE>


 
                                      S-30
<PAGE>

                          GEOGRAPHICAL DISTRIBUTION(1)

 

<TABLE>
<CAPTION>
                                                                                       % OF ADJUSTABLE
                                                                                        RATE GROUP BY
                                                                       AGGREGATE          AGGREGATE       NUMBER OF
                                                                       PRINCIPAL          PRINCIPAL       MORTGAGE
STATE                                                                   BALANCE            BALANCE          LOANS
- -----                                                               --------------    ---------------    ---------
<S>                                                                  <C>               <C>                <C>
Georgia...........................................................   $25,215,966.19          59.15%          213
Arizona...........................................................     3,803,740.92           8.92            27
Nevada............................................................     2,558,197.37           6.00            13
Florida...........................................................     2,553,049.04           5.99            26
California........................................................     1,847,082.12           4.33            12
South Carolina....................................................     1,428,347.69           3.35            16
Tennessee.........................................................     1,179,753.86           2.77            11
North Carolina....................................................       843,175.93           1.98            10
Texas.............................................................       807,604.40           1.89             8
Illinois..........................................................       670,758.32           1.57             5
Colorado..........................................................       651,051.64           1.53             6
Maryland..........................................................       569,487.63           1.34             5
Utah..............................................................       290,029.93           0.68             2
Washington........................................................       133,200.00           0.31             1
Oregon............................................................        80,969.51           0.19             1
                                                                     --------------        -------           ---
     Total........................................................   $42,632,414.55         100.00%          356
                                                                     --------------        -------           ---
                                                                     --------------        -------           ---
</TABLE>
 
- ------------------
(1) Geographic location generally is determined by location of the related
    Mortgaged Property; however, with respect to certain Mortgage Loans,
    geographic location is determined by Mortgagor mailing address.

 

                          CALENDAR YEAR OF ORIGINATION

<TABLE>
<CAPTION>
                                                                                       % OF ADJUSTABLE
                                                                                        RATE GROUP BY
                                                                       AGGREGATE          AGGREGATE       NUMBER OF
                                                                       PRINCIPAL          PRINCIPAL       MORTGAGE
CALENDAR YEAR                                                           BALANCE            BALANCE          LOANS

- -------------                                                        --------------    ---------------    ---------
<S>                                                                  <C>               <C>                <C>
1996..............................................................   $42,632,414.55         100.00%          356
                                                                     --------------        -------           ---
                                                                     $42,632,414.55         100.00%          356
                                                                     --------------        -------           ---
                                                                     --------------        -------           ---
</TABLE>

 

                              LOAN-TO-VALUE RATIOS

<TABLE>
<CAPTION>
                                                                                       % OF ADJUSTABLE
                                                                                        RATE GROUP BY
                                                                       AGGREGATE          AGGREGATE       NUMBER OF
                                                                       PRINCIPAL          PRINCIPAL       MORTGAGE
RANGE OF LOAN-TO- VALUE RATIOS                                          BALANCE            BALANCE          LOANS
- ------------------------------                                       --------------    ---------------    ---------
<S>                                                                  <C>               <C>                <C>
20.0000%-29.9999%.................................................   $    29,932.54           0.07%            1
30.0000%-39.9999%.................................................       160,658.15           0.38             3
40.0000%-49.9999%.................................................       168,825.18           0.40             1
50.0000%-59.9999%.................................................       652,745.10           1.53             9
60.0000%-69.9999%.................................................     3,577,642.62           8.39            31
70.0000%-74.9999%.................................................     6,059,849.36          14.21            42
75.0000%-79.9999%.................................................     7,394,626.48          17.35            64
80.0000%-84.9999%.................................................     6,601,744.13          15.49            56
85.0000%-89.9999%.................................................    14,048,917.74          32.95           116
90.0000%-94.9999%.................................................     3,937,473.25           9.24            33
                                                                     --------------        -------           ---
     Total........................................................   $42,632,414.55         100.00%          356
                                                                     --------------        -------           ---
                                                                     --------------        -------           ---
</TABLE>

 
                                      S-31

<PAGE>
                            DISTRIBUTION OF MARGINS
 

<TABLE>
<CAPTION>
                                                                                          % OF ADJUSTABLE
                                                                                           RATE GROUP BY
                                                                       AGGREGATE             AGGREGATE       NUMBER OF
                                                                       PRINCIPAL             PRINCIPAL       MORTGAGE
MARGINS                                                                 BALANCE               BALANCE          LOANS
- -------                                                      -   ---------------------    ---------------    ---------
<S>                                                              <C>                      <C>                <C>

2.000%-2.499%.................................................      $     72,250.00              0.17%            1
4.000%-4.499%.................................................           635,748.95              1.49             6
4.500%-4.999%.................................................         1,196,843.69              2.81             8
5.000%-5.499%.................................................         3,656,056.63              8.58            29
5.500%-5.999%.................................................         9,955,487.47             23.35            75
6.000%-6.499%.................................................         8,243,411.67             19.34            68
6.500%-6.999%.................................................         8,392,562.68             19.69            75
7.000%-7.499%.................................................         5,411,639.20             12.69            41
7.500%-7.999%.................................................         3,501,918.90              8.21            35
8.000%-8.499%.................................................         1,184,457.20              2.78            12
8.500%-8.999%.................................................           257,189.10              0.60             4
9.000%-9.499%.................................................           124,849.06              0.29             2
                                                                 ---------------------        -------           ---
Total.........................................................      $ 42,632,414.55            100.00%          356
                                                                 ---------------------        -------           ---
                                                                 ---------------------        -------           ---
</TABLE>

 

                     DISTRIBUTION OF MAXIMUM MORTGAGE RATES

 

<TABLE>
<CAPTION>
                                                                                       % OF ADJUSTABLE
                                                                                        RATE GROUP BY
                                                                       AGGREGATE          AGGREGATE       NUMBER OF
   MAXIMUM                                                             PRINCIPAL          PRINCIPAL       MORTGAGE
MORTGAGE RATES                                                          BALANCE            BALANCE          LOANS
- --------------                                                       --------------    ---------------    ---------
<S>                                                                  <C>               <C>                <C>
10.501%-11.000%...................................................   $   873,605.22           2.05%            2
11.501%-12.000%...................................................        72,250.00           0.17             1
12.001%-12.500%...................................................       165,967.61           0.39             1
12.501%-13.000%...................................................       235,532.04           0.55             2
13.001%-13.500%...................................................       181,737.74           0.43             2
13.501%-14.000%...................................................       677,046.00           1.59             4
14.001%-14.500%...................................................     1,188,610.77           2.79             7
14.501%-15.000%...................................................     1,808,336.13           4.24            15
15.001%-15.500%...................................................     2,874,894.42           6.74            24
15.501%-16.000%...................................................     5,356,228.43          12.56            38
16.001%-16.500%...................................................     8,264,126.30          19.38            69
16.501%-17.000%...................................................     7,778,971.94          18.25            64
17.001%-17.500%...................................................     5,043,631.29          11.83            46
17.501%-18.000%...................................................     4,312,953.13          10.12            44
18.001%-18.500%...................................................     2,049,568.02           4.81            19
18.501%-19.000%...................................................       792,840.14           1.86             7
19.001%-19.500%...................................................       391,399.17           0.92             5
19.501%-20.000%...................................................       405,323.58           0.95             4
20.001%-20.500%...................................................       159,392.62           0.37             2
                                                                     --------------        -------           ---
Total.............................................................   $42,632,414.55         100.00%          356

                                                                     --------------        -------           ---
                                                                     --------------        -------           ---
</TABLE>

 
                                      S-32

<PAGE>
                   DISTRIBUTION OF MORTGAGE RATES CHANGE DATE
 

<TABLE>
<CAPTION>
                                                                                       % OF ADJUSTABLE
                                                                                        RATE GROUP BY
   NEXT                                                                AGGREGATE          AGGREGATE       NUMBER OF
 MORTGAGE                                                              PRINCIPAL          PRINCIPAL       MORTGAGE
RATE CHANGE                                                             BALANCE            BALANCE          LOANS
- -----------                                                          --------------    ---------------    ---------
<S>                                                                  <C>               <C>                <C>
January, 1997.....................................................   $   306,598.06           0.72%            3
February, 1997....................................................       523,226.54           1.23             6
March, 1997.......................................................       473,889.63           1.11             4
April, 1997.......................................................     1,097,606.70           2.57             8
May, 1997.........................................................       909,061.15           2.13             9
June, 1997........................................................     3,752,678.48           8.80            27
July, 1997........................................................     2,330,758.40           5.47            20
August, 1997......................................................     2,127,967.72           4.99            18
September, 1997...................................................     4,579,366.50          10.74            43
October, 1997.....................................................     6,402,269.62          15.02            52
November, 1997....................................................     7,516,621.85          17.63            62
December, 1997....................................................     7,353,283.01          17.25            55
October, 1998.....................................................        68,449.57           0.16             1
November, 1998....................................................       262,080.23           0.61             1
December, 1998....................................................        68,400.00           0.16             1
April, 1999.......................................................       105,969.52           0.25             1
May, 1999.........................................................       660,456.87           1.55             8
June, 1999........................................................     1,376,069.96           3.23            11
July, 1999........................................................       854,936.10           2.01             6
August, 1999......................................................       320,114.81           0.75             4
September, 1999...................................................       399,162.16           0.94             5
October, 1999.....................................................       276,239.49           0.65             2
November, 1999....................................................       648,358.18           1.52             7
December, 1999....................................................       218,850.00           0.51             2
                                                                     --------------        -------           ---
                                                                     $42,632,414.55         100.00%          356
                                                                     --------------        -------           ---
                                                                     --------------        -------           ---
</TABLE>

 

INTEREST PAYMENTS ON THE MORTGAGE LOANS


 

     Most of the Mortgage Loans in the Fixed Rate Group are mortgage loans on
which interest is charged to the obligor (the 'Mortgagor') at the interest rate
on the outstanding principal balance calculated based on the number of days
elapsed between receipt of the Mortgagor's last payment through receipt of the
Mortgagor's most current payment (such Mortgage Loans, 'Simple Interest Loans').
Such interest is deducted from the Mortgagor's payment amount and the remainder,
if any, of the payment is applied as a reduction to the outstanding principal
balance of such Mortgage Note. Although the Mortgagors of these Simple Interest
Loans generally are required to remit equal monthly payments on a specified
monthly payment date that would reduce the outstanding principal balance of such
Mortgage Note to zero at such Mortgage Note's maturity date (or with respect to
Mortgage Loans containing 'balloon' payments, reduce the principal balance of
such Mortgage Loan to a pre-determined remaining principal balance) payments
that are made by the Mortgagors after the due date therefor would cause the
outstanding principal balance of such Mortgage Note not to be reduced to zero on
its maturity date. In such a case, the Mortgagor would be required to make an
additional principal payment at the maturity date for such Mortgage Note. If it
were assumed that all the Mortgagors on the Simple Interest Loans were to pay on
the latest date possible without the Simple Interest Loans being in default, the
amount of such additional principal payment would be a de minimis amount of the
aggregate Loan Balance of the Mortgage Loans. On the other hand, if a Mortgagor
makes a payment (other than a Prepayment) before the due date therefor, the
reduction in the outstanding principal balance of such Mortgage Note would occur
over a shorter period of time than would have occurred had it been based on the
schedule of amortization in effect on the Cut-

 
                                      S-33
<PAGE>

off Date. Accordingly, the timing of principal payments to the Class A
Certificates may be affected by the fact that actual Mortgagor payments may not
be made on the due date therefor.

 

     Most of the Mortgage Loans in the Adjustable Rate Group are not Simple
Interest Loans (such Mortgage Loans, the 'Actuarial Loans'). The Actuarial Loans
provide that interest is charged to the Mortgagors thereunder, and payments are
due from such Mortgagors, as of a scheduled day of each month which is fixed at
the time or origination. Scheduled monthly payments made by the Mortgagors on
the Actuarial Loans either earlier or later than the scheduled due dates thereof
will not affect the amortization schedule or the relative application of such
payments to principal and interest.

 
                  CERTAIN YIELD AND PREPAYMENT CONSIDERATIONS
 

     The rate of principal payments on the Class A Certificates, the aggregate
amount of each interest payment on the Class A Certificates and the yield to
maturity of the Class A Certificates are related to the rate and timing of

payments of principal on the Mortgage Loans, which may be in the form of
scheduled and unscheduled payments. In general, when the level of prevailing
interest rates for similar loans significantly declines, the rate of prepayment
is likely to increase, although the prepayment rate is influenced by a number of
other factors, including those discussed below. Defaults on mortgage loans are
expected to occur with greater frequency in their early years. The rate of
default on second and more junior mortgage loans may be greater than that of
mortgage loans secured by first liens on comparable properties. Prepayments,
liquidations and purchases of the Mortgage Loans will result in distributions to
the related Class A Certificateholders of amounts of principal which would
otherwise be distributed over the remaining terms of the Mortgage Loans in the
Trust Fund.

 

     The Class R Optionholder may purchase from the Trust Fund, and the Trustee
has the obligation to conduct an auction for, all of the outstanding Mortgage
Loans, and thus effect the early retirement of the Class A Certificates,
following an Optional Termination Date. In addition, the Master Servicer may
purchase from the Trust Fund all of the outstanding Mortgage Loans, and thus
effect the early retirement of the Class A Certificates, after the aggregate
Loan Balance of the Mortgage Loans in the Trust Fund has declined to less than
5% of the Original Pool Principal Balance. See 'The Pooling and Servicing
Agreement--Termination; Retirement of the Certificates' and '--Termination
Auction' herein.

 
     The actual rate of principal prepayments on pools of mortgage loans is
influenced by a variety of economic, tax, geographic, demographic, social, legal
and other factors and has fluctuated considerably in recent years. In addition,
the rate of principal prepayments may differ among pools of mortgage loans at
any time because of specific factors relating to the mortgage loans in the
particular pool, including, among other things, the age of the mortgage loans,
the geographic locations of the properties securing the loans and the extent of
the mortgagors' equity in such properties, and changes in the mortgagors'
housing needs, job transfers and unemployment.
 

     As with fixed rate obligations generally, the rate of prepayment on a pool
of mortgage loans with fixed rates such as the Mortgage Loans in the Fixed Rate
Group is affected by prevailing market rates for mortgage loans of a comparable
term and risk level. When the market interest rate is below the mortgage coupon,
mortgagors may have an increased incentive to refinance their mortgage loans.
Depending on prevailing market rates, the future outlook for market rates and
economic conditions generally, some mortgagors may sell or refinance mortgaged
properties in order to realize their equity in the mortgaged properties, to meet
cash flow needs or to make other investments. Certain of the Mortgage Loans in
the Fixed Rate Group provide for prepayment penalties during the first three
years following origination.

 

     All of the Mortgage Loans in the Adjustable Rate Group will be
adjustable-rate mortgage loans. As is the case with conventional fixed-rate

mortgage loans, adjustable-rate mortgage loans may be subject to a greater rate
of principal prepayments in a declining interest rate environment. For example,
if prevailing interest rates fall significantly, adjustable-rate mortgage loans
could be subject to higher prepayment rates than if prevailing interest rates
remain constant, because the availability of fixed-rate mortgage loans at
competitive interest rates may encourage mortgagors to refinance their
adjustable-rate mortgage loan to 'lock in' a lower fixed interest rate. However,
no assurance can be given as to the level of prepayments that the Mortgage Loans
will experience. Certain of the Mortgage Loans in the Adjustable Rate Group
provide for prepayment penalties during the first three years following
origination.

 
                                      S-34
<PAGE>
     In addition to the foregoing factors affecting the weighted average life of
each Class of the Class A Certificates, the overcollateralization provisions of
the Trust Fund result in a limited acceleration of the Class A Certificates
relative to the amortization of the Mortgage Loans in early months of the
transaction. The accelerated amortization is achieved by the application of
certain excess interest and principal to the payment of the Class A Class
Certificate Balance. Once the required level of overcollateralization is
reached, the acceleration feature will cease, unless necessary to maintain the
required level of overcollateralization.
 
     The Final Scheduled Distribution Dates for the Class A Certificates are as
follows:
 

<TABLE>
<CAPTION>
                                                                           FINAL SCHEDULED
                                                                          DISTRIBUTION DATE
                                                                          -----------------
<S>                                                                       <C>
Class A-1 Certificates.................................................     May 25, 2009
Class A-2 Certificates.................................................   October 25, 2011
Class A-3 Certificates.................................................    March 25, 2024
Class A-4 Certificates.................................................   December 25, 2026
</TABLE>

 

     The Final Scheduled Distribution Date for each Class of Class A
Certificates is the date on which the Initial Class Certificate Balance set
forth on the cover page hereof for such Class would be reduced to zero on
account of distribution of principal, assuming that no Prepayments are received
on the Mortgage Loans, that monthly payments of principal and interest on each
of the Mortgage Loans are timely received in order to amortize such Mortgage
Loan in accordance with its terms, and that no Net Monthly Excess Cashflow will
be used to make accelerated payments of principal (i.e., Subordination Increase
Amounts) to the holders of the Class A Certificates.

 


     The weighted average life of each Class of the Class A Certificates is
likely to be shorter than would be the case if payments actually made on the
Mortgage Loans conformed to the foregoing assumptions and the date on which the
final payment on any Class of Class A Certificate could occur is significantly
earlier than its respective Final Scheduled Distribution Date, because, among
other things, (i) prepayments are likely to occur, (ii) defective Mortgage Loans
may be purchased or substituted from the Trust Fund under certain circumstances
described herein, (iii) Net Monthly Excess Cash Flow may be used to make
accelerated payments of principal to holders of the Class A Certificates and
(iv) the Class R Optionholder, the Master Servicer or the Trustee may cause the
early termination of the Trust Fund on or after the dates specified herein.

 

     The 'weighted average life' of a Certificate refers to the average amount
of time that will elapse from the date of issuance to the date each dollar in
respect of principal of such Certificate is repaid. The weighted average life of
the Class A Certificates will be influenced by, among other factors, the rate at
which principal payments are made on the Mortgage Loans in the related Loan
Group.

 

     Prepayments on Mortgage Loans are commonly measured relative to a
prepayment standard or model. The model for the Fixed Rate Loans used in this
Prospectus Supplement is the prepayment assumption (the 'Prepayment
Assumption'), which represents an assumed rate of prepayment each month relative
to the then outstanding loan balance of the pool of mortgage loans for the life
of such mortgage loans. For the Fixed Rate Certificates, a 100% Prepayment
Assumption assumes a constant prepayment rate ('CPR') of 3% per annum of the
outstanding Loan Balance of the Mortgage Loans in the Fixed Rate Group in the
first month of the life of such Mortgage Loans, an additional 1.55% per annum
(precisely 17/11% per annum) in each month thereafter until the twelfth month
and beginning in the twelfth month and in each month thereafter during the life
of such Mortgage Loans, a CPR of 20% per annum. For the Adjustable Rate
Certificates, prepayments on the Adjustable Rate Mortage Loans are modeled
assuming a specified CPR percentage. As used in the table below, 0% Prepayment
Assumption assumes a prepayment rate equal to 0% of the Prepayment Assumption,
i.e., no prepayments. Correspondingly, 150% Prepayment Assumption assumes
prepayment rates equal to 150% of the Prepayment Assumption, and so forth. The
Prepayment Assumption does not purport to be a historical description of
prepayment experience or a prediction of the anticipated rate of prepayment of
any pool of mortgage loans, including the Mortgage Loans. The Depositor believes
that no existing statistics of which it is aware provide a reliable basis for
holders of the Class A Certificates to predict the amount or the timing of
receipt of prepayments on the Mortgage Loans.

 
     Since the tables were prepared on the basis of the assumptions in the
following paragraph, there are discrepancies between characteristics of the
actual Mortgage Loans and the characteristics of the Mortgage Loans
 
                                      S-35

<PAGE>

assumed in preparing the tables. Any such discrepancy may have an effect upon
the percentages of the Class Certificate Balances outstanding and weighted
average lives of the Class A Certificates set forth in the tables. In addition,
since the actual Mortgage Loans in the Trust Fund will have characteristics
which differ from those assumed in preparing the tables set forth below,
distributions of principal on the Class A Certificates may be made earlier or
later than as indicated in the tables. For example, it is very unlikely that the
Mortgage Loans in the Fixed Rate group will prepay at the rates assumed by any
level of the Prepayment Assumption until maturity or that all of the Mortgage
Loans in the Adjustable Rate Group will prepay at a constant rate until
maturity. Moreover, the diverse remaining terms to maturity of the Mortgage
Loans could produce slower or faster principal distributions than indicated in
the tables relating to the percentage of the Initial Class Certificate Balance
outstanding for each of the Class A Certificates at the various constant
percentages of the Prepayment Assumption specified therein, even if the weighted
average remaining term to maturity of the Mortgage Loans is as assumed. Any
difference between such assumptions and the actual characteristics and
performance of the Mortgage Loans, or actual prepayment or loss experience, will
affect the percentages of original Class Certificate Balances outstanding over
time and the weighted average lives of the Class A Certificates.

 

     The tables set forth below have been prepared on the basis of certain
assumptions, including the assumptions that:

 

            (i) the Mortgage Loans consist of synthetic mortgage loans having
                the characteristics set forth in the second and third table
                below,

 

           (ii) the Closing Date is January 29, 1997,

 

           (iii) distributions on the Certificates are made on the 25th day of
                 each month regardless of the day on which the Distribution Date
                 actually occurs, commencing in February 1997, in accordance
                 with the priorities described herein,

 

           (iv) all prepayments are prepayments in full and include 30 days'
     interest thereon,

 

            (v) no early termination of the Trust Fund occurs, unless
     specifically stated therein,


 

           (vi) the 'Specified Subordinated Amounts' (as defined under 'Credit
                Enhancement-- Overcollateralization Provisions') are set
                initially as specified by the Certificate Insurer, and
                thereafter decrease as permitted by the Certificate Insurer,

 

           (vii) no Mortgage Loan is ever delinquent,

 

          (viii) the assumed levels of One-Month LIBOR, Six-Month LIBOR, and
                 One-Year CMT are 5.43750% per annum, 5.68359% per annum and
                 5.61000% per annum, respectively, and

 

           (ix) the Fixed Rate Certificates have the respective Pass-Through
                Rates set forth herein and the Adjustable Rate Certificates have
                a Pass-Through Rate equal to 5.6675% per annum throughout the
                life of the Trust Fund, and each of the Class A Certificates
                have the Initial Class Certificate Balances as set forth herein.

 
                                      S-36

<PAGE>
                              PREPAYMENT SCENARIOS
 

<TABLE>
<CAPTION>
                                        SCENARIO I    SCENARIO II    SCENARIO III    SCENARIO IV    SCENARIO V    SCENARIO VI
                                        ----------    -----------    ------------    -----------    ----------    -----------
<S>                                     <C>           <C>            <C>             <C>            <C>           <C>
Fixed Rate Group(1) .................        0%            50%             75%           100%           150%          200%
Adjustable Rate Group(2).............        0%            12%             18%            23%            32%           40%
</TABLE>

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

(1) As a percentage of the Prepayment Assumption.

 

(2) CPR.

 
                                FIXED RATE GROUP

 

<TABLE>
<CAPTION>
                                                                  ORIGINAL
 OUTSTANDING        GROSS              REMAINING     ORIGINAL     BALLOON
   BALANCE         COUPON      AGE       TERM          TERM         TERM
- --------------     -------     ---     ---------     --------     --------
<S>                <C>         <C>     <C>           <C>          <C>
$17,290,462.25     12.0740%     3         357           360         180
  1,570,895.15     12.5570%     4         104           108         n/a
 27,821,237.56     12.8250%     3         177           180         n/a
 13,882,596.16     11.7800%     5         326           331         n/a
</TABLE>

 

                             ADJUSTABLE RATE GROUP


<TABLE>
<CAPTION>
                                                                                                                       INITIAL
                                                                   ORIGINAL                               GROSS        PERIODIC
 OUTSTANDING        GROSS               REMAINING     ORIGINAL     BALLOON                     GROSS     LIFETIME     ADJUSTMENT
   BALANCE          COUPON      AGE       TERM          TERM        TERM           INDEX       MARGIN      CAP           CAP
- --------------     --------     ---     ---------     --------     -------     --------------  ------    --------     ----------
<S>                <C>          <C>     <C>           <C>          <C>         <C>             <C>       <C>          <C>
$ 4,018,800.29     10.2520%      2         358           360         180       1 month LIBOR   6.0893%   17.2410 %        2%
     62,536.54     10.8300%      2         178           180         n/a       1 month LIBOR   6.3750%   17.8300 %        2%
  2,831,044.39      8.7750%      2         358           360         n/a       1 month LIBOR   5.6579%   15.0380 %        1%
     69,645.76      9.0000%      4         356           360         180       6 month LIBOR   6.0000%   16.0000 %        1%
    398,929.80     11.1320%      1         359           360         n/a       6 month LIBOR   6.2608%   18.1270 %        2%
    869,424.76     10.5900%      1         359           360         n/a       6 month LIBOR   6.2500%   17.5880 %        3%
  2,958,158.67      9.8340%      3         357           360         n/a       6 month LIBOR   6.1159%   16.7250 %        1%
 27,433,142.01      9.6350%      2         357           360         n/a         1 yr. CMT     6.4976%   16.4130 %        2%
  3,990,732.33     10.0620%      5         355           360         n/a         1 yr. CMT     6.4595%   16.1960 %        3%
 
<CAPTION>
 
                 PERIODIC      MONTHS TO
 OUTSTANDING    ADJUSTMENT     NEXT RATE        RESET
   BALANCE         CAP         ADJUSTMENT     FREQUENCY
- --------------  ----------     ----------     ----------
<S>               <C>          <C>            <C>
$ 4,018,800.29       2%            10             12
     62,536.54       2%            10             12
  2,831,044.39       1%             8             12
     69,645.76       1%             2              6
    398,929.80       1%            23              6
    869,424.76     1.5%            35              6
  2,958,158.67       1%             4              6
 27,433,142.01       2%            10             12
  3,990,732.33       2%            31             12

</TABLE>

 

     The following tables set forth the percentages of the initial principal
amount of the Class A Certificates that would be outstanding after each of the
dates shown, based on prepayment scenarios described in the table entitled
'Prepayment Scenarios'. The percentages have been rounded to the nearest 1%.

 
                                      S-37
<PAGE>

     PERCENTAGE OF INITIAL CLASS A-1 CLASS CERTIFICATE BALANCE OUTSTANDING

 

<TABLE>
<CAPTION>
DATES                                        SCENARIO 1    SCENARIO 2    SCENARIO 3    SCENARIO 4    SCENARIO 5    SCENARIO 6
- -----                                        ----------    ----------    ----------    ----------    ----------    ----------
<S>                                          <C>           <C>           <C>           <C>           <C>           <C>
Initial...................................       100           100           100           100           100           100
January, 1998.............................        85            65            55            45            26             6
January, 1999.............................        80            39            19             1             0             0
January, 2000.............................        76            15             0             0             0             0
January, 2001.............................        70             0             0             0             0             0
January, 2002.............................        64             0             0             0             0             0
January, 2003.............................        56             0             0             0             0             0
January, 2004.............................        48             0             0             0             0             0
January, 2005.............................        39             0             0             0             0             0
January, 2006.............................        29             0             0             0             0             0
January, 2007.............................        18             0             0             0             0             0
January, 2008.............................         6             0             0             0             0             0
January, 2009.............................         0             0             0             0             0             0
January, 2010.............................         0             0             0             0             0             0
January, 2011.............................         0             0             0             0             0             0
January, 2012.............................         0             0             0             0             0             0
January, 2013.............................         0             0             0             0             0             0
January, 2014.............................         0             0             0             0             0             0
January, 2015.............................         0             0             0             0             0             0
January, 2016.............................         0             0             0             0             0             0
January, 2017.............................         0             0             0             0             0             0
January, 2018.............................         0             0             0             0             0             0
January, 2019.............................         0             0             0             0             0             0
January, 2020.............................         0             0             0             0             0             0
January, 2021.............................         0             0             0             0             0             0
January, 2022.............................         0             0             0             0             0             0
January, 2023.............................         0             0             0             0             0             0
January, 2024.............................         0             0             0             0             0             0
January, 2025.............................         0             0             0             0             0             0
January, 2026.............................         0             0             0             0             0             0
January, 2027.............................         0             0             0             0             0             0
December, 2027............................         0             0             0             0             0             0

Weighted Average Life (years):(1).........       6.2           1.7           1.2           1.0           0.7           0.6
Weighted Average Life (years):(2).........       6.2           1.7           1.2           1.0           0.7           0.6
</TABLE>

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

(1) To the Final Scheduled Distribution Date.


(2) This assumes that either the optional termination is exercised by the Class
    R Optionholder or the termination auction is successfully completed
    following the Optional Termination Date.

 

     The weighted average life of each indicated Class of Class A Certificates
has been determined by (i) multiplying the amount of each principal payment by
the number of years from the date of issuance to the related Distribution Date,
(ii) adding the results and (iii) dividing the sum of the initial respective
Class Certificate Balance for the related Class A Certificates as of the Closing
Date.

 
                                      S-38
<PAGE>

     PERCENTAGE OF INITIAL CLASS A-2 CLASS CERTIFICATE BALANCE OUTSTANDING

 

<TABLE>
<CAPTION>
DATES                                        SCENARIO 1    SCENARIO 2    SCENARIO 3    SCENARIO 4    SCENARIO 5    SCENARIO 6
- -----                                        ----------    ----------    ----------    ----------    ----------    ----------
<S>                                          <C>           <C>           <C>           <C>           <C>           <C>
Initial...................................       100           100           100           100           100           100
January, 1998.............................       100           100           100           100           100           100
January, 1999.............................       100           100           100           100            48             0
January, 2000.............................       100           100            82            46             0             0
January, 2001.............................       100            89            42             5             0             0
January, 2002.............................       100            59            11             0             0             0
January, 2003.............................       100            32             0             0             0             0
January, 2004.............................       100            10             0             0             0             0
January, 2005.............................       100             0             0             0             0             0
January, 2006.............................       100             0             0             0             0             0
January, 2007.............................       100             0             0             0             0             0
January, 2008.............................       100             0             0             0             0             0
January, 2009.............................        88             0             0             0             0             0
January, 2010.............................        64             0             0             0             0             0
January, 2011.............................        37             0             0             0             0             0
January, 2012.............................         0             0             0             0             0             0
January, 2013.............................         0             0             0             0             0             0
January, 2014.............................         0             0             0             0             0             0

January, 2015.............................         0             0             0             0             0             0
January, 2016.............................         0             0             0             0             0             0
January, 2017.............................         0             0             0             0             0             0
January, 2018.............................         0             0             0             0             0             0
January, 2019.............................         0             0             0             0             0             0
January, 2020.............................         0             0             0             0             0             0
January, 2021.............................         0             0             0             0             0             0
January, 2022.............................         0             0             0             0             0             0
January, 2023.............................         0             0             0             0             0             0
January, 2024.............................         0             0             0             0             0             0
January, 2025.............................         0             0             0             0             0             0
January, 2026.............................         0             0             0             0             0             0
January, 2027.............................         0             0             0             0             0             0
December, 2027............................         0             0             0             0             0             0
Weighted Average Life (years):(1).........      13.5           5.4           3.9           3.0           2.0           1.5
Weighted Average Life (years):(2).........      13.5           5.4           3.9           3.0           2.0           1.5
</TABLE>

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

(1) To the Final Scheduled Distribution Date.


(2) This assumes that either the optional termination is exercised by the Class
    R Optionholder or the termination auction is successfully completed
    following the Optional Termination Date.

 

     The weighted average life of each indicated Class of Class A Certificates
has been determined by (i) multiplying the amount of each principal payment by
the number of years from the date of issuance to the related Distribution Date,
(ii) adding the results and (iii) dividing the sum of the initial respective
Class Certificate Balance for the related Class A Certificates as of the Closing
Date.

 
                                      S-39
<PAGE>

     PERCENTAGE OF INITIAL CLASS A-3 CLASS CERTIFICATE BALANCE OUTSTANDING

 

<TABLE>
<CAPTION>
DATES                                        SCENARIO 1    SCENARIO 2    SCENARIO 3    SCENARIO 4    SCENARIO 5    SCENARIO 6
- -----                                        ----------    ----------    ----------    ----------    ----------    ----------
<S>                                          <C>           <C>           <C>           <C>           <C>           <C>
Initial...................................       100           100           100           100           100           100
January, 1998.............................       100           100           100           100           100           100
January, 1999.............................       100           100           100           100           100           100
January, 2000.............................       100           100           100           100            92            60

January, 2001.............................       100           100           100           100            63            35
January, 2002.............................       100           100           100            81            43            20
January, 2003.............................       100           100            89            62            29            10
January, 2004.............................       100           100            73            48            19             5
January, 2005.............................       100            92            59            37            12             1
January, 2006.............................       100            79            48            28             7             0
January, 2007.............................       100            67            38            20             3             0
January, 2008.............................       100            56            30            15             1             0
January, 2009.............................       100            46            23            10             0             0
January, 2010.............................       100            38            17             6             0             0
January, 2011.............................       100            30            12             4             0             0
January, 2012.............................        41             8             2             0             0             0
January, 2013.............................        41             7             1             0             0             0
January, 2014.............................        41             5             0             0             0             0
January, 2015.............................        41             4             0             0             0             0
January, 2016.............................        38             3             0             0             0             0
January, 2017.............................        35             2             0             0             0             0
January, 2018.............................        32             1             0             0             0             0
January, 2019.............................        28             0             0             0             0             0
January, 2020.............................        24             0             0             0             0             0
January, 2021.............................        18             0             0             0             0             0
January, 2022.............................        13             0             0             0             0             0
January, 2023.............................         6             0             0             0             0             0
January, 2024.............................         0             0             0             0             0             0
January, 2025.............................         0             0             0             0             0             0
January, 2026.............................         0             0             0             0             0             0
January, 2027.............................         0             0             0             0             0             0
December, 2027............................         0             0             0             0             0             0
Weighted Average Life (years):(1).........      18.2          11.9           9.5           7.6           5.2           3.8
Weighted Average Life (years):(2).........      18.2          11.7           8.9           6.9           4.7           3.4
</TABLE>

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

(1) To the Final Scheduled Distribution Date.


(2) This assumes that either the optional termination is exercised by the Class
    R Optionholder or the termination auction is successfully completed
    following the Optional Termination Date.

 

     The weighted average life of each indicated Class of Class A Certificates
has been determined by (i) multiplying the amount of each principal payment by
the number of years from the date of issuance to the related Distribution Date,
(ii) adding the results and (iii) dividing the sum of the initial respective
Class Certificate Balance for the related Class A Certificates as of the Closing
Date.

 
                                      S-40
<PAGE>


     PERCENTAGE OF INITIAL CLASS A-4 CLASS CERTIFICATE BALANCE OUTSTANDING

 

<TABLE>
<CAPTION>
DATES                                        SCENARIO 1    SCENARIO 2    SCENARIO 3    SCENARIO 4    SCENARIO 5    SCENARIO 6
- -----                                        ----------    ----------    ----------    ----------    ----------    ----------
<S>                                          <C>           <C>           <C>           <C>           <C>           <C>
Initial...................................       100           100           100           100           100           100
January, 1998.............................        96            84            78            73            64            57
January, 1999.............................        95            73            63            55            42            32
January, 2000.............................        95            63            51            41            29            20
January, 2001.............................        94            55            41            32            19            12
January, 2002.............................        94            48            33            24            13             7
January, 2003.............................        93            41            27            19             9             4
January, 2004.............................        92            36            22            14             5             2
January, 2005.............................        91            32            18            11             3             1
January, 2006.............................        90            27            15             8             2             0
January, 2007.............................        89            24            12             6             1             0
January, 2008.............................        88            21             9             4             0             0
January, 2009.............................        86            18             7             3             0             0
January, 2010.............................        85            16             6             2             0             0
January, 2011.............................        83            13             4             1             0             0
January, 2012.............................        73            10             3             1             0             0
January, 2013.............................        71             9             2             0             0             0
January, 2014.............................        69             7             1             0             0             0
January, 2015.............................        66             6             1             0             0             0
January, 2016.............................        63             5             1             0             0             0
January, 2017.............................        60             4             0             0             0             0
January, 2018.............................        56             3             0             0             0             0
January, 2019.............................        52             2             0             0             0             0
January, 2020.............................        47             2             0             0             0             0
January, 2021.............................        43             1             0             0             0             0
January, 2022.............................        37             1             0             0             0             0
January, 2023.............................        31             0             0             0             0             0
January, 2024.............................        24             0             0             0             0             0
January, 2025.............................        16             0             0             0             0             0
January, 2026.............................         7             0             0             0             0             0
January, 2027.............................         0             0             0             0             0             0
December, 2027............................         0             0             0             0             0             0
Weighted Average Life (years):(1).........      20.4           6.5           4.5           3.4           2.4           1.8
Weighted Average Life (years):(2).........      20.1           6.1           4.2           3.2           2.2           1.7
</TABLE>

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

(1) To the Final Scheduled Distribution Date.


(2) This assumes that either the optional termination is exercised by the Class
    R Optionholder or the termination auction is successfully completed

    following the Optional Termination Date.

 

     The weighted average life of each indicated Class of Class A Certificates
has been determined by (i) multiplying the amount of each principal payment by
the number of years from the date of issuance to the related Distribution Date,
(ii) adding the results and (iii) dividing the sum of the initial respective
Class Certificate Balance for the related Class A Certificates as of the Closing
Date.

 
                                      S-41

<PAGE>

               THE DEPOSITOR, THE SELLER AND THE MASTER SERVICER

 

     For a general discussion of the Depositor, the Seller and the Master
Servicer, see 'The Depositor', 'The Seller' and 'The Master Servicer' in the
Prospectus.

 

                              NF INVESTMENTS, INC.

 
SERVICING PORTFOLIO
 

     The Master Servicer does not presently service mortgage loans. Initially,
primary servicing of the Mortgage Loans will be provided by NF Investments, Inc.
('NFI'), as subservicer, pursuant to a subservicing agreement with the Master
Servicer. NFI is a Georgia corporation and a FNMA/FHLMC approved seller/servicer
which is actively engaged in the servicing of various financial instruments,
including first and second lien mortgage loans. NFI services several securitized
and whole loan portfolios comprised of single-family mortgage products. NFI's
corporate offices are located at 1815 North Expressway, Griffin, Georgia 30223.
NFI commenced mortgage servicing operations in 1987 and since then has managed
and serviced third-party mortgage loan portfolios.

 
DELINQUENCY AND LOSS EXPERIENCE
 

     Historically, NFI has primarily serviced mortgage loans originated pursuant
to the first mortgage loan purchase programs of FNMA and FHLMC for investors. As
of November 30, 1996, NFI was servicing 7,124 mortgage loans with an aggregate
loan balance of $611,927,363. Because the servicing practices for these types of
mortgage loans differ from the servicing practices for lower credit quality
mortgage loans, including the Mortgage Loans in the Trust Fund, in the
Depositor's view, the historical delinquency and loan loss experience of NFI

would not provide meaningful information with respect to the loan loss and
delinquency experience which could be expected on the Mortgage Loans and
therefore has not been included herein.

 

                 FORMATION OF THE TRUST FUND AND TRUST PROPERTY

 

     The Trust Fund will be created and established pursuant to the Pooling and
Servicing Agreement on the Closing Date. On such date, the Seller will convey
without recourse (except as otherwise provided herein) the Mortgage Loans to the
Depositor and the Depositor will convey without recourse the Mortgage Loans to
the Trust Fund and the Trust Fund will issue the Class A Certificates, the Class
X Certificates and the Class R Certificates.

 

     The property of the Trust Fund will include (a) the Mortgage Loans together
with the related Mortgage Loan documents and the Seller's and Depositor's
interest in any Mortgaged Property which secures the Mortgage Loans and all
payments thereon and proceeds of the conversion, voluntary or involuntary, of
the foregoing, (b) such amounts as may be held by the Trustee in the
Distribution Account, together with investment earnings on such amounts and such
amounts as may be held by the Master Servicer in the name of the Trustee in the
Collection Account, exclusive of investment earnings thereon (except as
otherwise provided) whether in the form of cash, instruments, securities or
other properties, (c) the Certificate Insurance Policies and (d) proceeds of all
the foregoing (including, but not by way of limitation, all proceeds of any
hazard insurance and title insurance policies relating to the Mortgage Loans,
cash proceeds, accounts, accounts receivables, notes, drafts, acceptances,
chattel paper, checks, deposit accounts, rights to payment of any and every
kind, and other forms of obligations and receivables which at any time
constitute all, part of or are included in the proceeds of, any of the
foregoing) to pay the Certificates as specified in the Pooling and Servicing
Agreement (collectively, the 'Trust Fund').

 

     The Class A Certificates will not represent an interest in or an obligation
of, nor will the Mortgage Loans be guaranteed by, the Depositor, the Seller, the
Master Servicer or any of their affiliates.

 

     For Federal income tax purposes, the Trust will include two segregated
asset pools, each of which will be treated as a separate REMIC. The assets of
the Subsidiary REMIC will generally consist of the Mortgage Loans.

 
                                      S-42
<PAGE>


The assets of the Master REMIC will consist of uncertified regular interests
issued by the Subsidiary REMIC, which in the aggregate will correspond to the
Certificates.

 

     Prior to its formation the Trust Fund will have had no assets or
obligations. Upon formation, the Trust Fund will not engage in any business
activity other than acquiring, holding, and collecting payments on the Mortgage
Loans and other property of the Trust Fund, issuing the Certificates and
distributing payments thereon. To the extent that borrowers make scheduled
payments under the Mortgage Loans, the Trust Fund will have sufficient liquidity
to make distributions on the Certificates. As the Trust Fund does not have any
operating history and will not engage in any business activity other than
issuing the Certificates and making distributions thereon, there has not been
included any historical or pro forma ratio of earnings to fixed charges with
respect to the Trust Fund.

 
                        DESCRIPTION OF THE CERTIFICATES
 
GENERAL
 

     The Block Mortgage Finance Asset Backed Certificates, Series 1997-1 (the
'Certificates') will consist of (i) the Class A-1, Class A-2 and Class A-3
Certificates (the 'Fixed Rate Certificates'), (ii) the Class A-4 Certificates
(the 'Adjustable Rate Certificates'; the Adjustable Rate Certificates and the
Fixed Rate Certificates collectively are referred to as the 'Class A
Certificates'), (iii) the Class X-1 and Class X-2 Certificates (the 'Class X
Certificates') and (iv) the Class R Certificates (the 'Class R Certificates').
The Class X and Class R Certificates are referred to collectively as the
'Subordinate Certificates'. Only the Class A Certificates are offered hereby.

 
     The following summary describes certain terms of the Class A Certificates
and the Pooling and Servicing Agreement. Reference is made to the accompanying
Prospectus for important additional information regarding the terms of the Class
A Certificates and the underlying documents. A form of the Pooling and Servicing
Agreement has been filed as an exhibit to the Registration Statement of which
the Prospectus forms a part. The summary does not purport to be complete and is
subject to, and is qualified in its entirety by reference to, the provisions of
the Certificates and the Pooling and Servicing Agreement. Where particular
provisions or terms used in any of such documents are referred to, the actual
provisions (including definitions of terms) are incorporated by reference as
part of such summaries.
 

DEPOSITS TO COLLECTION ACCOUNT

 

     The Master Servicer will establish and maintain on behalf of the Trustee an
account (the 'Collection Account') for the benefit of the holders of the

Certificates (the 'Certificateholders') and the Certificate Insurer. The
Collection Account will be an Eligible Account. Amounts deposited in the
Collection Account may be invested in Permitted Investments maturing no later
than one Business Day prior to the date on which the amount on deposit therein
is required to be deposited in the Distribution Account on the related Monthly
Remittance Date. 'Permitted Investments' are

 

          (a) Direct general obligations of, or obligations fully and
     unconditionally guaranteed as to the timely payment of principal and
     interest by, the United States or any agency or instrumentality thereof,
     provided such obligations are backed by the full faith and credit of the
     United States, Federal Housing Administration debentures, FHLMC senior debt
     obligations, and FNMA senior debt obligations, but excluding any of such
     securities whose terms do not provide for payment of a fixed dollar amount
     upon maturity or call for redemption;

 

          (b) Federal Housing Administration debentures;

 

          (c) Consolidated senior debt obligations of any Federal Home Loan
     Banks;

 

          (d) Federal funds, certificates of deposit, time deposits, and
     bankers' acceptances (having original maturities of not more than 365 days)
     of any domestic bank, the short-term debt obligations of which have been
     rated A-1 or better by S&P and P-1 or better by Moody's;

 

          (e) Deposits of any bank or savings and loan association (the
     long-term deposit rating of which is Baa3 or better by Moody's and BBB or
     better by S&P which has combined capital, surplus and undivided profits

 
                                      S-43
<PAGE>

     of at least $50,000,000 which deposits are insured by the FDIC and held up
     to the limits insured by the FDIC;

 

          (f) Investment agreements approved by the Certificate Insurer, subject
     to the limitations set forth in the Pooling and Servicing Agreement;

 


          (g) Repurchase agreements collateralized by securities described in
     (a) above with any registered broker/dealer subject to the Securities
     Investors Protection Corporation's jurisdiction and subject to applicable
     limits therein promulgated by Securities Investors Protection Corporation
     or any commercial bank, if such broker/dealer or bank has an uninsured,
     unsecured and unguaranteed short-term or long-term obligation rated P-1 or
     Aa2, respectively, or better by Moody's and A-1+ or AA, respectively, or
     better by S&P, subject to the limitations set forth in the Pooling and
     Servicing Agreement;

 

          (h) Commercial paper (having original maturities of not more than 270
     days) rated in the highest short-term rating categories of S&P and Moody's;
     and

 

          (i) Investments in no load money market funds rated AAAm or AAAm-G by
     S&P and Aaa by Moody's;

 

provided that no instrument described above shall evidence either the right to
receive (a) only interest 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 provided a yield to maturity at par greater than 120% of the
yield to maturity at par of the underlying obligations; and provided, further,
that all instruments described hereunder shall mature at par on or prior to the
next succeeding Distribution Date unless otherwise provided in the Pooling and
Servicing Agreement and 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 stated maturity.

 

     An 'Eligible Account' is an account that is (i) maintained with a federal
or state chartered depository institution or trust company whose short-term
unsecured debt obligations at the time of any deposit therein have the highest
short-term rating by the Rating Agencies, (ii) one or more accounts with a
depository institution or trust company 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 and the uninsured
deposits in which accounts are otherwise secured such that, as evidenced by an
opinion of counsel delivered to the Trustee, the Certificate Insurer and to each
Rating Agency, the holders of the Certificates have a claim with respect to the
funds in such account or a perfected first priority security interest against
any collateral (which shall be limited to Permitted Investments) securing such
funds that is superior to claims of any other depositors or creditors of the
depository institution or trust company in which such account is maintained,
(iii) a segregated trust account maintained with the Trustee or an affiliate of
the Trustee in its fiduciary capacity or (iv) otherwise acceptable to the
Certificate Insurer and each Rating Agency as evidenced by a letter from the

Certificate Insurer and each Rating Agency to the Trustee, without reduction or
withdrawal of their then current ratings of the Certificates.

 

DISTRIBUTION DATES

 

     On each Distribution Date, the holders of each Class of the Class A
Certificates will be entitled to receive, from amounts then on deposit in the
distribution account established and maintained by the Trustee in accordance
with the Pooling and Servicing Agreement (the 'Distribution Account') and until
the Class Certificate Balance of such Class of Class A Certificates is reduced
to zero, the aggregate Class A Distribution Amount as of such Distribution Date,
allocated among the Classes of the Class A Certificates as described below.
Distributions will be made in immediately available funds to holders of Class A
Certificates by wire transfer or otherwise, as provided in the Pooling and
Servicing Agreement, to the account of such holders at a domestic bank or other
entity having appropriate facilities therefor, if such holders have so notified
the Trustee, or by check mailed to the address of the person entitled thereto as
it appears on the register (the 'Register') maintained by the Trustee as
registrar (the 'Registrar'). Beneficial Owners may experience some delay in the
receipt of their payments due to the operations of DTC.

 

     The Pooling and Servicing Agreement will provide that a Certificateholder,
upon receiving the final distribution to such Certificateholder, will be
required to send such Certificate to the Trustee. The Pooling and

 
                                      S-44
<PAGE>

Servicing Agreement additionally will provide that, in any event, any
Certificate as to which the final distribution thereon has been made shall be
deemed canceled for all purposes under or pursuant to the Pooling and Servicing
Agreement and the related Certificate Insurance Policies except to the extent of
a Reimbursement Amount on such Certificate, in which case the Certificate
Insurer will be subrogated to the rights of such Certificateholder and the
Certificate will not be deemed canceled.

 

     Each holder of record of the related Class of the Class A Certificates will
be entitled to receive such holder's Percentage Interest in the amounts due such
Class on such Distribution Date. The 'Percentage Interest' of a Class A
Certificate as of any Distribution Date will be equal to the percentage obtained
by dividing the principal balance of such Certificate as of the related
Distribution Date (prior to giving effect to distribution of principal on such
date) by the Class Certificate Balance for the related Class of the Class A
Certificates as of the related Distribution Date (prior to giving effect to
distribution of principal on such date).


 

DISTRIBUTIONS

 

     Upon receipt, the Trustee will be required to deposit into the Distribution
Account (i)(a) payments other than those specified in clauses (b) and (c) of
this paragraph collected or advanced on or prior to the related Determination
Date with respect to the related Due Period (b) any Prepayments collected during
the related Prepayment Period and (c) any Curtailments and Net Liquidation
Proceeds collected during the related Due Period, in each case, as remitted by
the Master Servicer on the Monthly Remittance Date, together with any
Substitution Adjustment and any Loan Purchase Price amount (the 'Monthly
Remittance'), (ii) any Insured Payment, and (iii) the proceeds of any
liquidation of the Trust Fund.

 

     The Pooling and Servicing Agreement establishes a pass-through rate on each
Class of the Class A Certificates (each, a 'Pass-Through Rate') as set forth
herein.

 

     On each Distribution Date, the Trustee is required to make the following
disbursements and transfers from moneys then on deposit in the Distribution
Account as specified below in the following order of priority of each such
transfer and disbursement:

 

(i) first, the Trustee shall allocate an amount equal to the sum of (x) the
    Total Monthly Excess Spread with respect to such Loan Group and Distribution
    Date plus (y) any Subordination Reduction Amount with respect to such Loan
    Group and Distribution Date (such sum (net of the Trustee Fees with respect
    to such Loan Group then payable under clause (iii)(C) below and the amounts
    payable to the Certificate Insurer pursuant to the Pooling and Servicing
    Agreement as the premium for the Certificate Insurance Policy for such Loan
    Group (the 'Insurance Premium Amount' and the rate used to calculate such
    amount, the 'Insurance Premium Rate') as described in clause (iii)(B) below)
    being the 'Total Monthly Excess Cashflow' with respect to such Loan Group
    and Distribution Date) in the following order of priority:

 

          (A) first, such Total Monthly Excess Cashflow shall be allocated to
              the payment of the Class A Distribution Amount pursuant to clauses
              (iii)(A) and (D) below on such Distribution Date with respect to
              the related Loan Group in an amount equal to the amount, if any,
              by which (x) the Class A Distribution Amount with respect to the
              related Loan Group (determined for this purpose only by reference
              to clause (b) of the definition of Principal Distribution Amount

              and without any Subordination Increase Amount) for such
              Distribution Date exceeds (y) the Available Funds with respect to
              such Loan Group for such Distribution Date (the amount of such
              difference with respect to a Loan Group being an 'Available Funds
              Shortfall' for such Loan Group);

 
          (B) second, any portion of the Total Monthly Excess Cashflow with
              respect to such Loan Group remaining after the application
              described in clause (A) above shall be allocated against any
              Available Funds Shortfall with respect to the other Loan Group;
 

          (C) third, any portion of the Total Monthly Excess Cashflow with
              respect to such Loan Group remaining after the allocations
              described in clauses (A) and (B) above shall be paid to the
              Certificate Insurer in respect of amounts owed on account of any
              Reimbursement Amount owed to the Certificate Insurer with respect
              to the related Loan Group; and

 
                                      S-45
<PAGE>
          (D) fourth, any portion of the Total Monthly Excess Cashflow with
              respect to such Loan Group remaining after the allocations
              described in clauses (A), (B) and (C) above shall be paid to the
              Certificate Insurer in respect of any Reimbursement Amount with
              respect to the other Loan Group.
 

     (ii) second, the Trustee shall apply the amount, if any, of the Total
          Monthly Excess Cashflow with respect to such Loan Group remaining
          after the allocations described in clause (i) above (the 'Net Monthly
          Excess Cashflow') with respect to such Loan Group for such
          Distribution Date in the following order of priority:

 
          (A) first, such Net Monthly Excess Cashflow shall be used to reduce to
              zero, through the allocation of a Subordination Increase Amount to
              the payment of the Class A Distribution Amount pursuant to clause
              (iii) below, any Subordination Deficiency Amount (as defined in
              the Pooling and Servicing Agreement) with respect to such Loan
              Group as of such Distribution Date;
 
          (B) second, any Net Monthly Excess Cashflow remaining after the
              application described in clause (A) above shall be used to reduce
              to zero, through the allocation of a Subordination Increase
              Amount, the Subordination Deficiency Amount, if any, with respect
              to the other Loan Group; and
 

          (C) third, any Net Monthly Excess Cashflow remaining after the
              application described in clauses (A) and (B) above shall be paid
              to the Master Servicer to the extent of any unreimbursed P&I

              Advances and unreimbursed Servicing Advances.

 

     (iii) third, following the making by the Trustee of all allocations,
           transfers and disbursements described above from amounts then on
           deposit in the Distribution Account with respect to the related Loan
           Group, the Trustee shall distribute:

 

          (A) to the holders of the Class A Certificates of the related
              Certificate Group, the related Current Interest, on a pro rata
              basis without any priority among such Class A Certificates;

 

          (B) to the Certificate Insurer, for the related Certificate Group, the
              pro rated Insurance Premium Amount determined by the relative
              Class Certificate Balance of the related Classes of Class A
              Certificates for such Distribution Date;

 

          (C) to the Trustee, the Trustee Fees (as set forth in the Pooling and
              Servicing Agreement) with respect to such Loan Group then due;

 

          (D) to the holders of the related Class of Class A Certificates, (I)
              the Principal Distribution Amount applicable to the Fixed Rate
              Group shall be distributed as follows: (a) first, to the holders
              of the Class A-1 Certificates, until the Class Certificate Balance
              thereof is reduced to zero; (b) second, to the holders of the
              Class A-2 Certificates, until the Class Certificate Balance
              thereof is reduced to zero; and (c) third, to the holders of the
              Class A-3 Certificates, until the Class Certificate Balance
              thereof is reduced to zero; and (II) the Principal Distribution
              Amount applicable to the Adjustable Rate Group shall be
              distributed to the holders of the Class A-4 Certificates, until
              the Class Certificate Balance thereof is reduced to zero;

 

          (E) to the Adjustable Rate Certificates, the Basis Risk Carryover
              Amount outstanding on such Distribution Date;

 

          (F) to the holders of the related Class of Class A Certificates, any
              Net Prepayment Interest Shortfalls or the interest portion of
              reductions due to the Relief Act incurred by such Class of
              Certificates which remain outstanding on such Distribution Date,
              on a pro rata basis among such Classes of Certificates; and


 

          (G) to the holders of the Subordinate Certificates, all remaining
              distributable amounts as specified in the Pooling and Servicing
              Agreement;

 

provided however, that in the event of a Certificate Insurer Default, if there
is a Subordination Deficit with respect to the Fixed Rate Group, the Principal
Distribution Amount for the Fixed Rate Certificates will be distributed pro rata
to the holders of the Fixed Rate Certificates then outstanding.

 
                                      S-46
<PAGE>

     'Available Funds' as to any Loan Group and Distribution Date is the amount
on deposit in the Distribution Account with respect to such Loan Group on such
Distribution Date (net of Total Monthly Excess Cashflow and disregarding the
amounts of any Insured Payments with respect to such Loan Group to be made on
such Distribution Date).

 

     'Total Available Funds' as to any Loan Group and Distribution Date is (x)
the amount on deposit in the Distribution Account with respect to such Loan
Group (net of Total Monthly Excess Cashflow with respect to such Loan Group) on
such Distribution Date plus (y) any amounts of Total Monthly Excess Cashflow
with respect to either Loan Group to be applied on such Distribution Date to
such Loan Group, disregarding, in either case, the amount of any Insured Payment
with respect to either Loan Group to be made on such Distribution Date.

 

     The Trustee shall (i) receive as attorney-in-fact of each holder of Class A
Certificates any Insured Payment from the Certificate Insurer and (ii) disburse
the same to each holder of Class A Certificates. The Pooling and Servicing
Agreement will provide that to the extent the Certificate Insurer makes Insured
Payments, either directly or indirectly (as by paying through the Trustee), to
the holders of such Class A Certificates, if any, the Certificate Insurer will
be subrogated to the rights of such holders of Class A Certificates with respect
to such Insured Payments, and shall receive reimbursement for such Insured
Payments plus any amounts due and owing the Certificate Insurer pursuant to the
terms of the Pooling and Servicing Agreement (the 'Reimbursement Amount') to the
extent provided in the Pooling and Servicing Agreement, but only from the
sources and in the manner provided in the Pooling and Servicing Agreement for
the payment of the Class A Distribution Amount to holders of Class A
Certificates, if any; such subrogation and reimbursement will have no effect on
the Certificate Insurer's obligations under the related Certificate Insurance
Policies.

 


     The Pooling and Servicing Agreement provides that the term 'Available
Funds' does not include Insured Payments and does not include any amounts that
cannot be distributed to the holders of the Class A Certificates, if any, by the
Trustee as a result of proceedings under the United States Bankruptcy Code.

 

     Each holder of a Class A Certificate will be required promptly to notify
the Trustee in writing upon the receipt of a court order relating to a
Preference Amount and will be required to enclose a copy of such order with such
notice to the Trustee.

 
CALCULATION OF ONE-MONTH LIBOR
 

     On the second LIBOR Business Day (as defined below) preceding the
commencement of each Accrual Period for the Adjustable Rate Certificates (each
such date, a 'LIBOR Determination Date'), the Trustee will determine the London
interbank offered rate for one-month United States dollar deposits ('One-Month
LIBOR') for such Accrual Period for the Adjustable Rate Certificates as
described under 'Description of the Certificates--Indices Applicable to Floating
Rate and Inverse Floating Rate Classes' in the Prospectus. As used herein,
'LIBOR Business Day' means any day other than (i) a Saturday or a Sunday, or
(ii) a day on which banking institutions in the City of New York, New York, or
the City of London, England are authorized or obligated by law or executive
order to be closed.

 

BOOK-ENTRY CERTIFICATES

 

     The Class A Certificates will be book-entry Certificates (the 'Book-Entry
Certificates'). Persons acquiring beneficial ownership interests in the Class A
Certificates ('Certificate Owners') may elect to hold their Class A Certificates
through the Depository Trust Company ('DTC') in the United States, or CEDEL or
Euroclear (in Europe) if they are participants of such systems, or indirectly
through organizations which are participants in such systems. The Book-Entry
Certificates will be issued in one or more certificates which equal the
aggregate principal balance of each Class of Class A Certificates and will
initially be registered in the name of Cede & Co., the nominee of DTC. CEDEL and
Euroclear will hold omnibus positions on behalf of their participants through
customers' securities accounts in CEDEL's and Euroclear's names on the books of
their respective depositaries which in turn will hold such positions in
customers' securities accounts in the depositaries' names on the books of DTC.
Citibank will act as depositary for CEDEL and Chase will act as depositary for
Euroclear (in such capacities, individually the 'Relevant Depositary' and
collectively the 'European Depositaries'). Investors may hold such beneficial
interests in the Book-Entry Certificates in minimum denominations representing

 

                                      S-47
<PAGE>

Class Certificate Balances of $25,000 and in multiples of $1,000 in excess
thereof. Except as described below, no person acquiring a Book-Entry Certificate
(each, a 'beneficial owner') will be entitled to receive a physical certificate
representing such Class A Certificate (a 'Definitive Certificate'). Unless and
until Definitive Certificates are issued, it is anticipated that the only
'Certificateholder' of the Class A Certificates will be Cede & Co., as nominee
of DTC. Certificate Owners will not be Certificateholders as that term is used
in the Pooling and Servicing 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. See 'Description of the Certificates--Registration and
Transfer of the Certificates' in the Prospectus.

 

     Definitive Certificates will be issued to beneficial owners of the
Book-Entry Certificates, or their nominees, rather than to DTC, only if (a) DTC
or the Depositor advises the Trustee in writing that DTC is no longer willing,
qualified or able to discharge properly its responsibilities as nominee and
depositary with respect to the Book-Entry Certificates and the Depositor or the
Trustee is unable to locate a qualified successor, (b) the Depositor at its sole
option, elects to terminate a book-entry system through DTC or (c) after the
occurrence of an Event of Default (as defined in the Pooling and Servicing
Agreement) beneficial owners having not less than 51% of the Voting Rights (as
defined in the Pooling and Servicing Agreement) evidenced by the Class A
Certificates advise the Trustee and DTC through the Participants in writing that
the continuation of a book-entry system through DTC (or a successor thereto) is
no longer in the best interests of beneficial owners.

 

     Upon the occurrence of any of the events described in the immediately
preceding paragraph, the Trustee will be required to notify all beneficial
owners of the occurrence of such event and the availability through DTC of
Definitive Certificates. Upon surrender by DTC of the global certificate or
certificates representing the Book-Entry Certificates and instructions for
re-registration, the Trustee will issue Definitive Certificates, and thereafter
the Trustee will recognize the holders of such Definitive Certificates as
holders of Class A Certificates under the Pooling and Servicing Agreement.

 

     Although DTC, CEDEL and Euroclear have agreed to the foregoing procedures
and those outlined in the Prospectus under 'Description of the
Certificates--Registration and Transfer of the Certificates', 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.

 

REPORTS TO CLASS A CERTIFICATEHOLDERS
 

     On the Determination Date, the Master Servicer shall provide to the Trustee
such information as the Trustee will require, in a format as previously
specified by the Trustee, in order for the Trustee to prepare the statement
referred to below and to prepare a Notice for the Certificate Insurer, if
necessary, for the related Determination Date.

 

     On each Distribution Date, the Trustee will forward to each Class A
Certificateholder and to the Certificate Insurer a statement generally setting
forth as to each Loan Group and as to the Trust Fund, as applicable:

 

          (i) the amount of the related distribution to Class A
     Certificateholders of such Class of Certificates allocable to principal,
     separately identifying the aggregate amount of any Prepayments included
     therein, any principal portion of any Carry Forward Amount included in such
     distribution and any remaining principal portion of any Carry Forward
     Amount after giving effect to such distribution;

 

          (ii) the amount of such distribution to Class A Certificateholders of
     such Class of Certificates allocable to interest, any Compensating
     Interest, any interest portion of any Carry Forward Amount included in such
     distribution, any remaining interest portion of any Carry Forward Amount
     after giving effect to such distribution, any amount paid on account of any
     outstanding Basis Risk Carryover Amount and any remaining Basis Risk
     Carryover Amount after giving effect to such distribution;

 

          (iii) the Class Certificate Balance of each Class of Class A
     Certificates after giving effect to the distribution of principal on such
     Distribution Date;

 
                                      S-48
<PAGE>

          (iv) the aggregate Loan Balance of the Mortgage Loans in each Loan
     Group for the following Distribution Date;

 

          (v) the related amount of the Servicing Fees, Insurance Premium Amount
     and Trustee Fee paid to or retained by the Master Servicer or paid to the
     Certificate Insurer or the Trustee;

 


          (vi) the Pass-Through Rate for such Class of Class A Certificates with
     respect to the current Accrual Period;

 

          (vii) the amount of P&I Advances and Servicing Advances, stated
     separately, included in the distribution on such Distribution Date and the
     aggregate amount of P&I Advances and Servicing Advances, stated separately,
     outstanding as of the close of business on such Distribution Date;

 

          (viii) the number and aggregate Loan Balance of Mortgage Loans (A)
     delinquent (exclusive of Mortgage Loans in foreclosure) (1) 1 to 30 days,
     (2) 31 to 60 days, (3) 61 to 90 days and (4) 91 or more days and (B) in
     foreclosure and delinquent (1) 1 to 30 days, (2) 31 to 60 days, (3) 61 to
     90 days and (4) 91 or more days, as of the close of business on the last
     day of the calendar month preceding such Distribution Date;

 

          (ix) with respect to any Mortgage Loan that became an REO Property
     during the preceding calendar month, the loan number and Loan Balance of
     such Mortgage Loan as of the close of business on the Determination Date
     preceding such Distribution Date and the date of acquisition thereof;

 

          (x) the total number and principal balance of any REO Properties as of
     the close of business on the Determination Date preceding such Distribution
     Date;

 

          (xi) the amount of any Insured Payment included in the amounts
     distributed to the holders of each Class of the Class A Certificates on
     such Distribution Date;

 

          (xii) the aggregate Loan Balance of all Mortgage Loans and the
     aggregate Loan Balance of the Mortgage Loans in each Loan Group after
     giving effect to any payment of principal on such Distribution Date;

 

          (xiii) the Subordinated Amount and Subordination Deficit for each Loan
     Group, if any, remaining after giving effect to all distributions and
     transfers on such Distribution Date;

 

          (xiv) based upon information furnished by the Master Servicer such

     information as may be required by Section 6049(d)(7)(C) of the Code and the
     regulations promulgated thereunder to assist the holders of the Class A
     Certificates in computing their market discount;

 

          (xv) the total of any Substitution Adjustment or Loan Purchase Price
     amounts included in such distribution with respect to each Certificate
     Group;

 

          (xvi) the weighted average Mortgage Rate of the Mortgage Loans with
     respect to each Loan Group;

 

          (xvii) such other information as the Certificate Insurer may
     reasonably request with respect to delinquent Mortgage Loans; and

 

          (xviii) the largest Loan Balance outstanding.

 

     Certain obligations of the Trustee to provide information to the Class A
Certificateholders and the Certificate Insurer are conditioned upon such
information being received from the Master Servicer.

 

     In addition, within a reasonable period of time after the end of each
calendar year, the Trustee will prepare and deliver to each Certificateholder of
record during the previous calendar year and the Certificate Insurer a statement
containing information necessary to enable Certificateholders to prepare their
tax returns. Such statements will not have been examined and reported upon by an
independent public accountant.

 
                                      S-49

<PAGE>
                               CREDIT ENHANCEMENT
 
CERTIFICATE INSURANCE POLICIES
 

     The following information and the information under '--The Certificate
Insurer' herein have been supplied by MBIA Insurance Corporation (the 'Insurer')
for inclusion in this Prospectus Supplement. No representation is made by the
Underwriters, the Seller, the Master Servicer, the Depositor or any of their
affiliates as to the accuracy or completeness of such information. Terms defined
herein are exclusive to this section and '--The Certificate Insurer' herein.


 

     The Insurer, in consideration of the payment of the premium and subject to
the terms of each of the Certificate Insurance Policies (each, a 'Policy'),
thereby unconditionally and irrevocably guarantees to any Owner (as defined
below) that an amount equal to each full and complete Insured Payment will be
received by the Trustee, or its successor, as trustee for the Owners (the
'Trustee') on behalf of the Owners from the Insurer, for distribution by the
Trustee to each Owner of each Owner's proportionate share of the Insured
Payment. The Insurer's obligations under the related Policy with respect to a
particular Insured Payment shall be discharged to the extent funds equal to the
applicable Insured Payment are received by the Trustee, whether or not such
funds are properly applied by the Trustee. Insured Payments shall be made only
at the time set forth in such Policy, and no accelerated Insured Payments shall
be made regardless of any acceleration of the Class A Certificates, unless such
acceleration is at the sole option of the Insurer.

 

     Notwithstanding the foregoing paragraph, the Policies do not cover
shortfalls, if any, attributable to the liability of the Trust Fund, any REMIC
or the Trustee for withholding taxes, if any (including interest and penalties
in respect of any such liability).

 

     The Insurer will pay any Insured Payment that is a Preference Amount on the
Business Day following receipt on a Business Day by the Fiscal Agent (as
described below) of (i) a certified copy of the order requiring the return of a
preference payment, (ii) an opinion of counsel satisfactory to the Insurer that
such order is final and not subject to appeal, (iii) an assignment in such form
as is reasonably required by the Insurer, irrevocably assigning to the Insurer
all rights and claims of the Owner relating to or arising under the Class A
Certificates against the debtor which made such preference payment or otherwise
with respect to such preference payment and (iv) appropriate instruments to
effect the appointment of the Insurer as agent for such Owner in any legal
proceeding related to such preference payment, such instruments being in a form
satisfactory to the Insurer, provided that if such documents are received after
12:00 noon New York City time on such Business Day, they will be deemed to be
received on the following Business Day. Such payments shall be disbursed to the
receiver or trustee in bankruptcy named in the final order of the court
exercising jurisdiction on behalf of the Owner and not to any Owner directly
unless such Owner has returned principal or interest paid on the Class A
Certificates to such receiver or trustee in bankruptcy, in which case such
payment shall be disbursed to such Owner.

 

     The Insurer will pay any other amount payable under each Policy no later
than 12:00 noon, New York City time, on the later of the Distribution Date on
which the related Insured Payment is due or the second Business Day following
receipt in New York, New York on a Business Day by State Street Bank and Trust
Company, N.A., as the Insurer's fiscal agent or any successor fiscal agent

appointed by the Insurer (the 'Fiscal Agent') of a Notice (as described below);
provided that if such Notice is received after 12:00 noon, New York City time,
on such Business Day, it will be deemed to be received on the following Business
Day. If any such Notice received by the Fiscal Agent is not in proper form or is
otherwise insufficient for the purpose of making a claim under either Policy it
shall be deemed not to have been received by the Fiscal Agent for purposes of
this paragraph, and the Insurer or the Insurer's Fiscal Agent, as the case may
be, shall promptly so advise the Trustee and the Trustee may submit an amended
Notice.

 

     Insured Payments due under a Policy unless otherwise stated therein will be
disbursed by the Fiscal Agent to the Trustee on behalf of the Owners by wire
transfer of immediately available funds in the amount of the Insured Payment
less, in respect of Insured Payments related to Preference Amounts, any amount
held by the Trustee for the payment of such Insured Payment and legally
available therefor.

 
                                      S-50
<PAGE>

     The Fiscal Agent is the agent of the Insurer only and the Fiscal Agent
shall in no event be liable to Owners for any acts of the Fiscal Agent or any
failure of the Insurer to deposit, or cause to be deposited, sufficient funds to
make payments due under the Policies.

 

     As used in the Insurance Policies, the following terms shall have the
following meanings:

 

     'Agreement' means the Pooling and Servicing Agreement dated as of December
31, 1996, among the Depositor, the Seller, the Master Servicer, and the Trustee,
without regard to any amendment or supplement thereto unless such amendment or
supplement has been approved in writing by the Insurer.

 

     'Business Day' means any day other than a Saturday, a Sunday or a day on
which the Insurer and banking institutions in New York City or in the city in
which the corporate trust office of the Trustee is located are authorized or
obligated by law or executive order to close.

 

     'Insured Payment' means, with respect to the Related Loan Group and any
Distribution Date, without duplication, (A) the excess, if any, of (i) the sum
of (a) the aggregate amount of interest accrued at the related Pass-Through Rate
during the preceding Accrual Period on the Class A Certificate Principal Balance
of the related Class A Certificates (net of any Prepayment Interest Shortfall

and the interest portion of reductions due to the Relief Act), (b) the
Preference Amount as it relates to interest previously paid on each Class of the
related Class A Certificates prior to such Distribution Date, (c) the portion of
the Carry Forward Amount related to interest with respect to each Class of the
related Class A Certificates (net of any Prepayment Interest Shortfall and the
interest portion of reductions due to the Relief Act) and (d) the then existing
Subordination Deficit for the Related Loan Group, if any, over (ii) Total
Available Funds (net of the Insurance Premium Amount for Related Loan Group)
after taking into account any Principal Distribution Amount to be actually
distributed on such Distribution Date and (y) the cross-collateralization
provisions of the Trust Fund plus (B) an amount equal to the principal portion
of the Preference Amount with respect to the Related Loan Group.

 

     'Notice' means the telephonic or telegraphic notice, promptly confirmed in
writing by telecopy substantially in the form of Exhibit A attached to each
Policy, the original of which is subsequently delivered by registered or
certified mail, from the Trustee specifying the Insured Payment which shall be
due and owing on the applicable Distribution Date.

 

     'Owner' means each Owner (as defined in the Agreement) of any Class A
Certificate who, on the applicable Distribution Date, is entitled under the
terms of the Class A Certificates to payment thereunder.

 

     'Preference Amount' means any amount previously distributed to an Owner on
the Class A Certificates that is recoverable and sought to be recovered as a
voidable preference by a trustee in bankruptcy pursuant to the United States
Bankruptcy Code (11 U.S.C.), as amended from time to time in accordance with a
final nonappealable order of a court having competent jurisdiction.

 

     'Related Loan Group' means the Fixed Rate Group or the Adjustable Rate
Group, as the case may be.

 

     Capitalized terms used in each Policy and not otherwise defined in the
Policy shall have the respective meanings set forth in the Agreement as of the
date of execution of the Policy, without giving effect to any subsequent
amendment or modification to the Agreement unless such amendment or modification
has been approved in writing by the Insurer.

 

     Any notice under each Policy or service of process on the Fiscal Agent may
be made at the address listed below for the Fiscal Agent or such other address
as the Insurer shall specify in writing to the Trustee.


 

     The notice address of the Fiscal Agent is 61 Broadway, 15th Floor, New
York, New York, 10006, Attention: Municipal Registrar and Paying Agency, or such
other address as the Fiscal Agent shall specify in writing to the Trustee.

 

     Each Policy is being issued under and pursuant to and shall be construed
under, the laws of the State of New York, without giving effect to the conflict
of laws principles thereof.

 

     The insurance provided by each Policy is not covered by the
Property/Casualty Insurance Security Fund specified in Article 76 of the New
York Insurance Law.

 
                                      S-51
<PAGE>

     Each Policy is not cancelable for any reason. The premium on each Policy is
not refundable for any reason including payment, or provision being made for
payment, prior to maturity of the Class A Certificates.

 

THE CERTIFICATE INSURER

 

     The Insurer is the principal operating subsidiary of MBIA Inc., a New York
Stock Exchange listed company. MBIA Inc. is not obligated to pay the debts of or
claims against the Insurer. The Insurer is domiciled in the State of New York
and licensed to do business in and is subject to regulation under the laws of
all 50 states, the District of Columbia, the Commonwealth of Puerto Rico, the
Commonwealth of the Northern Mariana Islands, the Virgin Islands of the United
States and the Territory of Guam. The Insurer has two European branches, one in
the Republic of France and the other in the Kingdom of Spain. New York has laws
prescribing minimum capital requirements, limiting classes and concentrations of
investments and requiring approval of policy rates and forms. State laws also
regulate the amount of both the aggregate and individual risks that may be
insured, the payment of dividends by the Insurer, changes in control and
transactions among affiliates. Additionally, the Insurer is required to maintain
contingency reserves on its liabilities in certain amounts and for certain
periods of time.

 

     The consolidated financial statements of the Insurer, a wholly owned
subsidiary of MBIA Inc., and the Insurer's subsidiaries as of December 31, 1995
and December 31, 1994 and for the three years ended December 31, 1995, prepared
in accordance with generally accepted accounting principles, included in the

Annual Report on Form 10-K of MBIA Inc. for the year ended December 31, 1995 and
the consolidated financial statements of the Insurer and its subsidiaries for
the nine months ended September 30, 1996 and for the periods ending September
30, 1996 and September 30, 1995 included in the Quarterly Report on Form 10-Q of
MBIA Inc. for the period ending September 30, 1996, are hereby incorporated by
reference into this Prospectus Supplement and shall be deemed to be a part
hereof. Any statement contained in a document incorporated by reference herein
shall be modified or superseded for purposes of this Prospectus Supplement to
the extent that a statement contained herein or in any other subsequently filed
document which also is incorporated by reference herein modifies or supersedes
such statement. Any statement so modified or superseded shall not be deemed,
except as so modified or superseded, to constitute a part of this Prospectus
Supplement.

 

     All financial statements of the Insurer and its subsidiaries included in
documents filed by MBIA Inc. pursuant to Section 13(a), 13(c), 14 or 15(d) of
the Securities Exchange Act of 1934, as amended, subsequent to the date of this
Prospectus Supplement and prior to the termination of the offering of the Class
A Certificates shall be deemed to be incorporated by reference into this
Prospectus Supplement and to be a part hereof from the respective dates of
filing such documents.

 

     The tables below present selected financial information of the Insurer
determined in accordance with statutory accounting practices prescribed or
permitted by insurance regulatory authorities ('SAP') and generally accepted
accounting principles ('GAAP').


<TABLE>
<CAPTION>
                                                                                                SAP
                                                                              ---------------------------------------
                                                                              DECEMBER 31, 1995    SEPTEMBER 30, 1996
                                                                              -----------------    ------------------
                                                                                  (AUDITED)           (UNAUDITED)
                                                                                           (IN MILLIONS)
<S>                                                                           <C>                  <C>
Admitted Assets............................................................        $ 3,814               $4,348
Liabilities................................................................          2,540                2,911
Capital and Surplus........................................................          1,274                1,437
 
<CAPTION>
                                                                                               GAAP
                                                                              ---------------------------------------
                                                                              DECEMBER 31, 1995    SEPTEMBER 30, 1996
                                                                              -----------------    ------------------
                                                                                  (AUDITED)           (UNAUDITED)
                                                                                           (IN MILLIONS)
<S>                                                                           <C>                  <C>
Assets.....................................................................        $ 4,463               $4,861

Liabilities................................................................          1,937                2,161
Shareholder's Equity.......................................................          2,526                2,700
</TABLE>

 

     Copies of the financial statements of the Insurer incorporated by reference
herein and copies of the Insurer's 1995 year-end audited financial statements
prepared in accordance with statutory accounting practices are

 
                                      S-52
<PAGE>

available, without charge, from the Insurer. The address of the Insurer is 113
King Street, Armonk, New York 10504. The telephone number of the Insurer is
(914) 273-4545.

 

     The 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 the information regarding the Policies and the Insurer set forth under
'Credit Enhancement-- Certificate Insurance Policies' and '--The Certificate
Insurer' herein. Additionally, the Insurer makes no representation regarding the
Class A Certificates or the advisability of investing in the Class A
Certificates.

 

     Moody's rates the claims paying ability of the Insurer 'Aaa'.

 

     S&P rates the claims paying ability of the Insurer 'AAA'.

 

     Fitch Investors Service, L.P. rates the claims paying ability of the
Insurer 'AAA'.

 

     Each rating of the Insurer should be evaluated independently. The ratings
reflect the respective rating agency's current assessment of the
creditworthiness of the Insurer and its ability to pay claims on its policies of
insurance. Any further explanation as to the significance of the above ratings
may be obtained only from the applicable rating agency.

 

     The above ratings are not recommendations to buy, sell or hold the Class A
Certificates and such ratings may be subject to revision or withdrawal at any

time by the rating agencies. Any downward revision or withdrawal of any of the
above ratings may have an adverse effect on the market price of the Class A
Certificates. The Insurer does not guaranty the market price of the Class A
Certificates nor does it guaranty that the ratings on the Class A Certificates
will not be reversed or withdrawn.

 
OVERCOLLATERALIZATION PROVISIONS
 

     Overcollateralization Resulting from Cash Flow Structure.  The Pooling and
Servicing Agreement requires that, on each Distribution Date, Net Monthly Excess
Cashflow with respect to a Loan Group be applied on such Distribution Date as an
accelerated payment of principal on the related Classes of Class A Certificates
then entitled to receive distributions of principal but only to the limited
extent hereafter described. Net Monthly Excess Cashflow equals the excess of (i)
the sum of (I) the excess, if any of (x) the interest which is collected on the
Mortgage Loans in such Loan Group prior to the related Determination Date for
payments due during the related Due Period or otherwise remitted in connection
with any Prepayment made during the related Prepayment Period or other interest
portion of any Liquidation Proceeds received during the related Due Period (net
of the Servicing Fee, the Trustee Fee and the Insurance Premium Amount with
respect to such Loan Group) plus the interest portion of any P&I Advances and
any Compensating Interest paid by the Master Servicer with respect to such Due
Period over (y) the sum of the interest which accrues on the related Classes of
Class A Certificates during the related Accrual Period (such difference, the
'Total Monthly Excess Spread' with respect to such Loan Group) and (II) the
Subordination Reduction Amount with respect to such Loan Group and such
Distribution Date, over (ii) the portion of the Total Monthly Excess Cashflow
that is used to cover the amounts described in subparagraph (i) under
'Description of the Certificates--Distributions.'

 

     This has the effect of accelerating the amortization of the related Classes
of Class A Certificates then entitled to receive distributions of principal
relative to the amortization of the Mortgage Loans in the related Loan Group. To
the extent that any Net Monthly Excess Cashflow is not so used (and is not
required to satisfy requirements with respect to the other Loan Group), the
Pooling and Servicing Agreement provides that it will be used to reimburse the
Servicer with respect to any amounts owing to it, or paid to the holders of the
Subordinate Certificates.

 

     Pursuant to the Pooling and Servicing Agreement, each Loan Group's Net
Monthly Excess Cashflow will be applied as an accelerated payment of principal
on the Classes of Class A Certificates then entitled to receive distributions of
principal until the Subordinated Amount has increased to the level required.
'Subordinated Amount' means, with respect to each Loan Group and Distribution
Date, the excess, if any, of (x) the aggregate Loan Balances of the Mortgage
Loans in such Loan Group as of the close of business on the last day of the
related Due Period (taking into account all payments of principal, other than
Prepayments, due during the related Due Period and received on or prior to the

related Determination Date or, in connection with Curtailments and

 
                                      S-53
<PAGE>

Net Liquidation Proceeds, collected during the related Due Period together with
all Prepayments received on such Mortgage Loans in such Loan Group during the
related Prepayment Period) over (y) the related Class Certificate Balance of the
Class A Certificates as of such Distribution Date after taking into account the
payment of the Class A Distribution Amount (except for any Subordination Deficit
or Subordination Increase Amount with respect to such Loan Group on such
Distribution Date). With respect to each Loan Group, any amount of Net Monthly
Excess Cashflow actually applied as an accelerated payment of principal is a
'Subordination Increase Amount.' The required level of the Subordinated Amount
for each Loan Group with respect to a Distribution Date is the 'Specified
Subordinated Amount.' The Pooling and Servicing Agreement generally provides
that the Specified Subordinated Amount may, over time, decrease or increase,
subject to certain floors, caps and triggers.

 

     In the event that the required level of the Specified Subordinated Amount
with respect to a Loan Group is permitted to decrease or 'step down' on a
Distribution Date in the future, the Pooling and Servicing Agreement provides
that a portion of the principal which would otherwise be distributed to the
Class A Certificateholders on such Distribution Date may be distributed to the
holders of the Subordinate Certificates on such Distribution Date. This has the
effect of decelerating the amortization of Class A Certificates relative to the
amortization of the Mortgage Loans and of reducing the related Subordinated
Amount. With respect to any Loan Group and Distribution Date, the excess, if
any, of (x) the Subordinated Amount on such Distribution Date after taking into
account all distributions to be made on such Distribution Date (except for any
distributions of Subordination Reduction Amounts as described in this paragraph)
over (y) the Specified Subordinated Amount is the 'Excess Subordinated Amount'
for such Loan Group and Distribution Date. If, on any Distribution Date, the
Excess Subordinated Amount is, or, after taking into account all other
distributions to be made on such Distribution Date, would be, greater than zero
(i.e., the Subordinated Amount is or would be greater than the related Specified
Subordinated Amount), then any amounts relating to principal which would
otherwise be distributed to the holders of the related Class A Certificates on
such Distribution Date may instead be distributed to the holders of the
Subordinate Certificates (subject to certain other prior applications as
described below under '--Crosscollateralization Provisions') in an amount equal
to the lesser of (x) the Excess Subordinated Amount and (y) the amount available
for distribution on account of principal with respect to the Class A
Certificates relating to the applicable Loan Group on such Distribution Date;
such amount being the 'Subordination Reduction Amount' with respect to the
related Loan Group for such Distribution Date. As a result of the cash flow
structure of the Trust Fund, Subordination Reduction Amounts may result even
prior to the occurrence of any decrease or 'step down' in the Specified
Subordinated Amount. That is because the holders of the Class A Certificates
generally will, except for the provisions relating to the Subordination
Reduction Amount, be entitled to receive 100% of collected principal with

respect to the related Loan Group even though the Class A Class Certificate
Balance, following the accelerated amortization resulting from the application
of the Net Monthly Excess Cashflow, will be less than 100% of the related Loan
Group's aggregate loan balance. Accordingly, in the absence of the provisions
relating to Subordination Reduction Amounts, the Subordinated Amount would
increase above the Specified Subordinated Amount requirements even without the
further application of any Net Monthly Excess Cashflow.

 

     The Pooling and Servicing Agreement provides generally that, on any
Distribution Date, all amounts (other than Prepayments) collected on account of
principal on or prior to the related Determination Date (other than any such
amount applied to the payment of a Subordination Reduction Amount) with respect
to payments due on the Mortgage Loans in a Loan Group during the related Due
Period, plus any Curtailments and Liquidation Proceeds received during the
related Due Period and any Prepayments received during the related Prepayment
Period, will be distributed to the Class A Certificateholders then entitled to
receive distributions of principal on such Distribution Date. If any Mortgage
Loan became a Liquidated Mortgage Loan during such prior Due Period, the Net
Liquidation Proceeds related thereto and allocated to principal may be less than
the principal balance of the related Mortgage Loan; the amount of any such
insufficiency is a 'Realized Loss.' In addition, the Pooling and Servicing
Agreement provides that the Loan Balance of any Mortgage Loan which becomes a
Liquidated Mortgage Loan shall thenceforth equal zero. The Pooling and Servicing
Agreement does not contain any provisions which require that the amount of any
Realized Loss be distributed to the Class A Certificateholders on the
Distribution Date which immediately follows the event of loss; i.e., the Pooling
and Servicing Agreement does not require the current recovery of losses.
However, the occurrence of a Realized Loss will reduce the Subordinated Amount
with respect to the related Loan Group, which, to the extent that such reduction
causes the

 
                                      S-54
<PAGE>

Subordinated Amount to be less than the Specified Subordinated Amount applicable
to the related Distribution Date, will require the payment of a Subordination
Increase Amount on such Distribution Date (or, if insufficient funds are
available on such Distribution Date, on subsequent Distribution Dates, until the
Subordinated Amount equals the related Specified Subordinated Amount). The
effect of the foregoing is to allocate losses to the holders of the Subordinate
Certificates by reducing, or eliminating entirely, payments of Net Monthly
Excess Cashflow and of Subordination Reduction Amounts which such holders would
otherwise receive.

 

     Overcollateralization and the Certificate Insurance Policies.  The Pooling
and Servicing Agreement defines a 'Subordination Deficit' with respect to a Loan
Group and Distribution Date to be the amount, if any, by which (x) the aggregate
of the Class Certificate Balances relating to such Loan Group after taking into
account all distributions to be made on such Distribution Date, exceeds (y) the

aggregate Loan Balances of the Mortgage Loans in the related Loan Group as of
the close of business on the last day of the related Due Period (taking into
account all payments of principal, other than Prepayments, due during the
related Due Period and received on or prior to the related Determination Date
or, in connection with Curtailments and Net Liquidation Proceeds, collected
during the related Due Period, together with all Prepayments received on such
Mortgage Loans in such Loan Group during the related Prepayment Period). The
Pooling and Servicing Agreement requires the Trustee to make a claim for an
Insured Payment under the related Certificate Insurance Policy not later than
the third Business Day prior to any Distribution Date as to which the Trustee
has determined that a Subordination Deficit will occur for the purpose of
applying the proceeds of such Insured Payment as a payment of principal to the
holders of the Class A Certificates entitled to such Insured Payment on such
Distribution Date. Each Certificate Insurance Policy is similar to the
overcollateralization provisions described above insofar as each Certificate
Insurance Policy guarantees ultimate, rather than current, payment of the
amounts of any Realized Losses (to the extent of a Subordination Deficit) to the
holders of the Class A Certificates. Investors in the Class A Certificates
should realize that, under extreme loss or delinquency scenarios applicable to
the Mortgage Loans, they may temporarily receive no distributions of principal
when they would otherwise be entitled thereto under the principal allocation
provisions described herein. Nevertheless, the exposure to risk of loss of
principal of the holders of the Class A Certificates depends in part on the
ability of the Certificate Insurer to satisfy its obligations under the relevant
Certificate Insurance Policy. In that respect and to the extent that the
Certificate Insurer satisfies such obligations, the holders of the Class A
Certificates are insulated from shortfalls in Available Funds (to the extent
such shortfall results in a Subordination Deficit) that may arise.

 
CROSSCOLLATERALIZATION PROVISIONS
 

     In addition to the use of Total Monthly Excess Cashflow with respect to a
Loan Group to cover related Subordination Increase Amounts, Available Funds
Shortfalls and Subordination Deficits, such Total Monthly Excess Cashflow will
be available to cover such requirements for the other Loan Group as described
under the caption 'Description of the Certificates--Distributions' herein.

 
                      THE POOLING AND SERVICING AGREEMENT
 
REPRESENTATIONS AND WARRANTIES OF THE SELLER
 

     The Seller will make the representations, among others, as to each Mortgage
Loan conveyed by the Seller to the Depositor as of the Closing Date described
under 'The Trusts--Assignment of the Primary Assets' in the Prospectus and such
other representations as are set forth in the Pooling and Servicing Agreement.

 

     Pursuant to the Pooling and Servicing Agreement, upon the discovery by the
Depositor, Seller, the Master Servicer, the Certificate Insurer or the Trustee

that any representations and warranties with respect to the Mortgage Loans were
untrue in any material respect as of the Closing Date with the result that the
interests of the holders of the Certificates or of the Certificate Insurer are
materially and adversely affected, the party discovering such breach is required
to give prompt written notice to the other parties.

 

     Upon the earliest to occur of the Seller's discovery or its receipt of
notice of breach from any of the other parties, the Seller will be required
promptly to cure such breach in all material respects or, on the second Monthly
Remittance Date next succeeding such discovery or receipt of notice, the Seller
shall (i) substitute in lieu of each Mortgage Loan which has given rise to the
requirement for action by the Seller a Qualified Replacement

 
                                      S-55
<PAGE>

Mortgage Loan (as such term is defined in the Pooling and Servicing Agreement)
and deliver the Substitution Adjustment to the Trustee on behalf of the Trust
Fund on such Monthly Remittance Date or (ii) purchase such Mortgage Loan from
the Trust Fund at a purchase price equal to the Loan Purchase Price (as defined
below) thereof. Notwithstanding any provision of the Pooling and Servicing
Agreement to the contrary, with respect to any Mortgage Loan which is not in
default or as to which no default is imminent, no such repurchase or
substitution will be made unless the Seller obtains for the Trustee and the
Certificate Insurer an opinion of counsel experienced in federal income tax
matters and acceptable to the Certificate Insurer to the effect that such a
repurchase or substitution would not give rise to a Prohibited Transaction Tax
for the Trust Fund or otherwise subject the Trust Fund to tax and would not
jeopardize the status of either the Master REMIC or the Subsidiary REMIC as a
REMIC (a 'REMIC Opinion') addressed to the Trustee and the Certificate Insurer
and acceptable to the Trustee and the Certificate Insurer. Any Mortgage Loan as
to which repurchase or substitution was delayed pursuant to the Pooling and
Servicing Agreement shall be repurchased or substituted for (subject to
compliance with the provisions of the Pooling and Servicing Agreement) upon the
earlier of (a) the occurrence of a default or imminent default with respect to
such Mortgage Loan and (b) receipt by the Trustee and the Certificate Insurer of
a REMIC Opinion. The obligation of the Seller so to substitute or purchase any
Mortgage Loan constitutes the sole remedy respecting a discovery of any such
statement which is untrue in any material respect available to the holders of
the Certificates, the Trustee and the Certificate Insurer except as provided
below.

 

     Notwithstanding the foregoing, pursuant to the Pooling and Servicing
Agreement, the Seller agrees to indemnify the Trust Fund for any breach of a
representation or warranty relating to the legality of the Mortgage Loans
(including, without limitation, the origination of such Mortgage Loans) and the
mortgage loan documents thereto.

 


     'Loan Purchase Price' means the outstanding loan balance of the related
Mortgage Loan on the Cut-off Date, less any principal amounts previously
distributed to the holders of the Certificates relating to such Mortgage Loan
(such amount, the 'Loan Balance' of such Mortgage Loan) as of the date of
purchase (assuming that the Master Servicer has already remitted to the Trustee
all amounts in the Collection Account on the related Monthly Remittance Date),
plus one month's interest at the related Mortgage Rate on the outstanding Loan
Balance thereof together with the aggregate amount of all unreimbursed P&I
Advances and Servicing Advances theretofore made with respect to such Mortgage
Loan, all P&I Advances and Servicing Advances which the Master Servicer has
theretofore failed to remit with respect to such Mortgage Loan and all
reimbursed P&I Advances to the extent that the reimbursement is not made from
the Mortgagor or from proceeds with respect to a Liquidated Loan.

 

SALE AND ASSIGNMENT OF THE MORTGAGE LOANS

 

     On the Closing Date, the Seller will, pursuant to the Pooling and Servicing
Agreement, sell and assign to the Depositor without recourse (except as
otherwise provided herein) its entire interest in and to the Mortgage Loans,
including the Mortgages on the Mortgaged Properties securing the Mortgage Loans
and the right to receive all payments on, and proceeds with respect to, the
Mortgage Loans after the Cut-off Date. On the Closing Date, simultaneously with
the sale from the Seller to the Depositor, the Depositor will, pursuant to the
Pooling and Servicing Agreement, sell and assign to the Trust Fund, without
recourse (except as otherwise provided herein), its entire interest in and to
the Mortgage Loans, including the Mortgages on the Mortgaged Properties securing
the Mortgage Loans and the right to receive all payments on, or proceeds with
respect to, the Mortgage Loans after the Cut-Off Date. Each Mortgage Loan will
be identified in a schedule appearing as an exhibit to the Pooling and Servicing
Agreement. The Trustee will, concurrently with the sale and assignment of the
Mortgage Loans as described above, countersign and deliver the Certificates to
or upon the order of the Depositor.

 

     Under the terms of the Pooling and Servicing Agreement, neither the Seller
nor the Depositor shall be required to record assignments of the Mortgages in
favor of the Trustee on the Closing Date. Thirty days following any of (i) the
occurrence and continuation of an Event of Default, (ii) the reduction of the
Master Servicer's short-term, commercial paper rating below P-1 by Moody's or
A-1 by S&P, (iii) the suspension, termination or withdrawal of the Master
Servicer's short-term, commercial paper rating by Moody's or S&P, (iv) the
Certificate Insurer having requested the recordation of the assignments of the
Mortgages, if in its reasonable judgment it deems such action necessary to
protect its interests or (v) the Master Servicer ceasing to be controlled by H&R
Block, Inc., the Depositor will be required to record assignments of Mortgages
in favor of

 

                                      S-56
<PAGE>

the Trustee unless opinions of counsel satisfactory to the Certificate Insurer
and each Rating Agency are delivered to the Trustee and the Certificate Insurer
to the effect recordation of the assignments is not required in the relevant
jurisdictions to protect the interests of the Trustee in the Mortgage Loans. All
recording of assignments of Mortgages shall be at the expense of the Master
Servicer. Under the Pooling and Servicing Agreement, the Trustee is appointed
attorney-in-fact for the Depositor and the Seller with power to prepare, execute
and record assignments of the Mortgages in the event that the Depositor fails to
do so on a timely basis.

 

     The Loan Files (as defined in the Pooling and Servicing Agreement) will be
delivered to the Trustee on the Closing Date. Thereafter the Trustee will review
the Loan Files and if any document required to be included in any Loan File is
found to be defective in any material respect and such defect is not cured
within 30 days following notification thereof to the Master Servicer by the
Trustee, the Seller will be required to repurchase or substitute the related
Mortgage Loan.

 

     The Trustee is authorized to appoint a custodian, which custodian shall not
be an affiliate of the Master Servicer and shall meet certain other criteria set
forth in the Pooling and Servicing Agreement (the 'Custodian'), to maintain
possession of and review the documents with respect to the Mortgage Loans, as
the agent of the Trustee. Any such Custodian will be required to release the
Loan Files to the Master Servicer or to any subservicers in connection with its
servicing activities or for review by licensing authorities. Any such Custodial
Agreement will be on such terms as the Trustee, the Master Servicer and the
Custodian shall agree.

 

SERVICING AND SUB-SERVICING

 

     The Master Servicer is required to service, either directly or through a
subservicer, the Mortgage Loans in accordance with the Pooling and Servicing
Agreement.

 

     The Master Servicer is required to deposit to the Collection Account,
within one Business Day following receipt, all principal and interest
collections on the Mortgage Loans received after the Cut-Off Date, including any
Prepayments, the proceeds of any liquidation of a Mortgage Loan net of expenses
and unreimbursed P&I Advances ('Net Liquidation Proceeds') and any income from
REO Properties, but net of (i) the Servicing Fee with respect to each Mortgage
Loan and other servicing compensation, (ii) Net Liquidation Proceeds to the

extent that such Net Liquidation Proceeds exceed the sum of (I) the Loan Balance
of the related Mortgage Loan, plus (II) accrued and unpaid interest on such
Mortgage Loan (net of the Servicing Fee) to the date of such liquidation, (iii)
reimbursements for P&I Advances not otherwise reimbursed from Liquidation
Proceeds, and (iv) reimbursement for amounts deposited in the Collection Account
representing payments of principal and/or interest on a Mortgage Loan by a
Mortgagor which are subsequently returned by a depository institution as unpaid.

 

     The Master Servicer may make withdrawals for its own account from the
amounts on deposit in the Collection Account with respect to each Loan Group,
for the following purposes:

 

          (i) to withdraw investment earnings on amounts on deposit in the
     Collection Account;

 

          (ii) to withdraw amounts that have been deposited to the Collection
     Account in error; and

 

          (iii) to clear and terminate the Collection Account following the
     termination of the Trust Fund.

 

     The Master Servicer will remit to the Trustee for deposit in the
Distribution Account the Monthly Remittance Amount not later than the related
Monthly Remittance Date and Loan Purchase Prices and Substitution Adjustments
two Business Days following the related purchase or substitution, as the case
may be.

 

     The Master Servicer may reimburse itself for any P&I Advances paid from the
Master Servicer's own funds, from collections on the Mortgage Loans with respect
to the related Loan Group or from Net Monthly Excess Cashflow. The Master
Servicer is only obligated to make a P&I Advance if it reasonably believes that
such P&I Advance will ultimately be recoverable from the related Mortgage Loan.
The Master Servicer shall give written notice of such determination to the
Trustee and the Certificate Insurer; the Trustee shall promptly furnish a copy
of such notice to the holders of the Certificates; provided, further, that the
Master Servicer shall be entitled to recover any unreimbursed P&I Advances from
the Liquidation Proceeds for the related Mortgage Loans.

 
                                      S-57
<PAGE>


     The Master Servicer will be required to pay all 'out of pocket' costs and
expenses incurred in the performance of its servicing obligations, including,
but not limited to, (i) expenditures in connection with a foreclosed Mortgage
Loan prior to the liquidation thereof, including, without limitation,
expenditures for real estate property taxes, hazard insurance premiums, certain
amounts due with respect to Senior Liens, property restoration or preservation
('Preservation Expenses'), (ii) the cost of any enforcement or judicial
proceedings, including foreclosures and (iii) the cost of the management and
liquidation of Mortgaged Property acquired in satisfaction of the related
Mortgage. Such costs will constitute 'Servicing Advances.' The Master Servicer
may reimburse itself for a Servicing Advance (x) to the extent permitted by the
Mortgage Loans or, if not theretofore recovered from the Mortgagor on whose
behalf such Servicing Advance was made, from Liquidation Proceeds realized upon
the liquidation of the related Mortgage Loan or (y) from Net Monthly Excess
Cashflow as specified in the Pooling and Servicing Agreement.

 

     Subject to the terms of the Pooling and Servicing Agreement, the Master
Servicer, and in the absence of the exercise thereof by the Master Servicer, the
Certificate Insurer, will have the right and the option, but not the obligation,
to purchase for its own account any Mortgage Loan which becomes delinquent, in
whole or in part, as to four consecutive monthly installments or any Mortgage
Loan as to which enforcement proceedings have been brought by the Master
Servicer. The purchase price for any such Mortgage Loan is equal to the Loan
Purchase Price thereof, which purchase price shall be delivered to the Trustee.

 

     The Master Servicer is required to cause to be liquidated any Mortgage Loan
relating to a Mortgaged Property as to which ownership has been effected in the
name of the Master Servicer or sub-servicer on behalf of the Trust Fund and
which has not been liquidated within 23 months of such effecting of ownership at
such price as the Master Servicer deems necessary to comply with this
requirement, or within such period of time as may, in the opinion of counsel
experienced in federal income tax matters, be permitted under the Code.

 

     If so required by the terms of any Mortgage Loan, the Master Servicer will
be required to cause hazard insurance to be maintained with respect to the
related Mortgaged Property and to advance sums on account of the premiums
therefor if not paid by the Mortgagor if permitted by the terms of such Mortgage
Loan to the extent that such insurance is available at commercially reasonable
rates.

 

     The Master Servicer will be permitted under the Pooling and Servicing
Agreement to enter into sub-servicing agreements for any servicing and
administration of Mortgage Loans with (i) any institution which is a FHLMC or
FNMA approved seller-servicer for mortgage loans and has equity of at least
$1,500,000, (ii) any institution which is an affiliate of the Master Servicer,
or (iii) NFI. The Master Servicer has initially entered into a subservicing

agreement with NFI for the servicing and administration of the Mortgage Loans.
The Certificate Insurer will have the right to remove a sub-servicer as and to
the extent provided in the subservicing agreement.

 

     Notwithstanding any subservicing agreement, the Master Servicer will not be
relieved of its obligations under the Pooling and Servicing Agreement and the
Master Servicer will be obligated to the same extent and under the same terms
and conditions as if it alone were servicing and administering the Mortgage
Loans. The Master Servicer shall be entitled to enter into any agreement with a
sub-servicer for indemnification of the Master Servicer by such sub-servicer and
nothing contained in such sub-servicing agreement shall be deemed to limit or
modify the Pooling and Servicing Agreement.

 

     The Master Servicer will be required to deliver to the Trustee, the
Certificate Insurer, and the Rating Agencies: (1) on or before March 31 of each
year, commencing in 1998, an officers' certificate stating, as to each signer
thereof, that (i) a review of the activities of the Master Servicer during such
preceding calendar year and of performance under the Pooling and Servicing
Agreement has been made under such officers' supervision, and (ii) to the best
of such officers' knowledge, based on such review, the Master Servicer has
fulfilled all its obligations under the Pooling and Servicing Agreement for such
year, or, if there has been a default in the fulfillment of all such
obligations, specifying each such default known to such officers and the nature
and status thereof including the steps being taken by the Master Servicer to
remedy such default; and (2) on or before June 30 of any year commencing in
1997, a letter or letters of a firm of independent, nationally recognized
certified public accountants reasonably acceptable to the Certificate Insurer
dated and as of the date of the Master Servicer's fiscal audit stating that such
firm has examined the Master Servicer's overall servicing operations in
accordance with the requirements of the Uniform Single Attestation Program for
Mortgage Bankers, and stating such firm's conclusions relating thereto.

 
                                      S-58
<PAGE>

     The Master Servicer will be entitled to receive a fee on each Mortgage Loan
for each Due Period (the 'Servicing Fee') equal to one twelfth of the product of
0.50% (the 'Servicing Fee Rate') and the Loan Balance of such Mortgage Loan as
of the beginning of such Due Period or, with respect to the first Due Period,
the principal balance for the Mortgage Loan as of the Cut-off Date. In addition,
the Master Servicer will retain any benefit from the investment of funds in the
Collection Account and will collect and retain, as additional servicing
compensation, any late fees, penalty charges, prepayment premiums, bad check
fees, extension, modification or extension fees and other administrative fees or
similar charges allowed by applicable laws with respect to the Mortgage Loans.

 

     The Servicing Fee will compensate the Master Servicer for performing the

functions of a third party servicer of the Mortgage Loans, including collecting
and posting all payments, responding to inquiries of borrowers on the Mortgage
Loans, investigating delinquencies, sending coupon books or past due notices to
borrowers, and monitoring the collateral. The Servicing Fee also will compensate
the Master Servicer for all fees and expenses payable to any subservicer and for
administering the Mortgage Loans, including accounting for collections and
furnishing monthly and annual statements to the Trustee with respect to
distributions. The Master Servicer will be required to pay certain taxes,
accounting fees, outside auditor fees, data processing costs and other costs
incurred in connection with administering the Mortgage Loans.

 

     When a borrower prepays a Mortgage Loan in full ('Prepayment') between due
dates, the borrower is required to pay interest on the amount prepaid only to
the date of prepayment and not thereafter. Prepayments by borrowers received
from the day after the prior Determination Date to and including the
Determination Date in the month of a Distribution Date (the 'Prepayment Period')
will be distributed to holders of the Certificates on such Distribution Date.
Pursuant to the Pooling and Servicing Agreement, to the extent not otherwise
covered by amounts otherwise described in the Pooling and Servicing Agreement,
the Servicing Fee for any month will be reduced by an amount of not more than
one-half of the Servicing Fee with respect to any shortfall in an interest
payment which arises from such Prepayment (a 'Prepayment Interest Shortfall')
sufficient to pass through to holders of the Certificates the full amount of
interest to which they would be entitled in respect of such Mortgage Loan on the
related Distribution Date (such amount is herein referred to as 'Compensating
Interest'). To the extent the Compensating Interest does not cover a Prepayment
Interest Shortfall, such amount (a 'Net Prepayment Interest Shortfall') shall
not, unless covered by distributions discussed in 'Description of the
Certificates--Distributions', be paid to Certificateholders. If shortfalls in
interest as a result of prepayments in any month exceed the Compensating
Interest for such month, the amount of interest available to be distributed to
holders of the Certificates will be reduced by the amount of such excess.

 

REMOVAL AND RESIGNATION OF MASTER SERVICER

 

     The Certificate Insurer or the holders of the Class A Certificates as
provided in the Pooling and Servicing Agreement, with the consent of the
Certificate Insurer, will have the right pursuant to the Pooling and Servicing
Agreement, to remove the Master Servicer upon the occurrence of: (a) certain
acts of bankruptcy or insolvency on the part of the Master Servicer; (b) certain
failures on the part of the Master Servicer to perform its obligations under the
Pooling and Servicing Agreement; (c) the failure to cure material breaches of
the Master Servicer's representations in the Pooling and Servicing Agreement or
(d) the failure of the Seller, so long as the Seller is the Master Servicer or
an affiliate thereof, following the breach of a represenation or warranty to
either (i) substitute a Qualified Replacement Mortgage Loan and deliver the
Substitution Adjustment or (ii) repurchase such Mortgage Loan, as discussed
above under '--Representations and Warranties of Seller.'


 

     The Pooling and Servicing Agreement also provides that the Certificate
Insurer may remove the Master Servicer upon the occurrence of certain additional
events.

 

     The Master Servicer is not permitted to resign from the obligations and
duties imposed on it under the Pooling and Servicing Agreement except upon
determination that its duties thereunder are no longer permissible under
applicable law or are in material conflict by reason of applicable law with any
other activities carried on by it, the other activities of the Master Servicer
so causing such conflict being of a type and nature carried on by the Master
Servicer on the date of the Pooling and Servicing Agreement. Any such
determination permitting the resignation of the Master Servicer is required to
be evidenced by an opinion of counsel to such effect which shall be delivered to
the Trustee and the Certificate Insurer.

 
                                      S-59
<PAGE>

     Upon removal or resignation of the Master Servicer, the Trustee (x) may
solicit bids for a successor Master Servicer and (y) pending the appointment of
a successor Master Servicer as a result of soliciting such bids, shall serve as
Master Servicer. The Trustee, it if is unable to obtain a qualifying bid and is
prevented by law from acting as Master Servicer, will be required to appoint, or
petition a court of competent jurisdiction to appoint, any housing and home
finance institution, bank or mortgage servicing institution designated as an
approved seller-servicer by the Federal Home Loan Mortgage Corporation ('FHLMC')
or the Federal National Mortgage Association ('FNMA') having equity of not less
than $1,500,000 and acceptable to the Certificate Insurer and the holders of the
Certificates (provided that if the Certificate Insurer and such holders cannot
agree as to the acceptability of such successor Master Servicer, the decision of
the Certificate Insurer shall control) as the successor to the Master Servicer
in the assumption of all or any part of the responsibilities, duties or
liabilities of the Master Servicer.

 

     No removal or resignation of the Master Servicer will become effective
until the Trustee or a successor servicer shall have assumed the Master
Servicer's responsibilities and obligations in accordance with the Pooling and
Servicing Agreement.

 
AMENDMENT
 

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor, the Seller, the Master Servicer and the Trustee with the consent of
the Certificate Insurer and without the consent of the holders of the

Certificates, to cure any ambiguity or error, to correct or supplement any
provision therein which may be inconsistent with any other provision therein, to
evidence a succession to the Master Servicer, or to add any other provisions
with respect to matters or questions arising thereunder which are not
inconsistent with the provisions of the Pooling and Servicing Agreement;
provided that such action will not, in the opinion of counsel satisfactory to
the Trustee, adversely affect in any material respect the interest of any holder
of the Certificates. The Pooling and Servicing Agreement may also be amended by
the Depositor, the Seller, the Master Servicer and the Trustee, with the consent
of the holders of Certificates evidencing not less than a majority of the
aggregate Class Certificate Balance of the Class of Certificates affected by
such amendment for the purpose of adding any provisions to or changing in any
manner or eliminating any of the provisions of the Pooling and Servicing
Agreement or of modifying in any manner the rights of holders of the
Certificates or the terms of the Certificate Insurance Policies; provided,
however, that no such amendment may (i) increase or reduce in any manner the
amount of, or accelerate or delay the timing of, collections of payments on
Mortgage Loans or distributions that are required to be made on any Certificate
without the consent of the holder of such Certificate or (ii) reduce the
aforesaid percentage required to consent to any such amendment, without the
consent of the holders of all Certificates then outstanding.

 

     The Pooling and Servicing Agreement may also be amended, from time to time,
by the Master Servicer, the Depositor, the Seller and the Trustee, with the
consent of the Certificate Insurer and without consent of the holders of the
Certificates, to modify, eliminate or add to the provisions of the Pooling and
Servicing Agreement to the extent necessary to (i) maintain the qualification of
the REMIC, under the Code or avoid, or minimize the risk of, the imposition of
any tax on the Trust Fund under the Code that would be a claim against the Trust
Fund's assets, or (ii) prevent the Trust Fund from entering into any 'prohibited
transaction' as defined in the Code.

 

     Notwithstanding the foregoing, no amendment may be made unless the Trustee
shall have received an opinion of counsel to the effect that such amendment will
not cause the Trust Fund to be disqualified as a REMIC, or subject the Trust to
'prohibited transaction' or 'prohibited contribution' taxes.

 

     Class A Certificates held by either the Depositor or any affiliate thereof
will not be counted as outstanding for purposes of the approval of any
amendment, waiver or other consent or vote required by the Pooling and Servicing
Agreement.

 
LIST OF CERTIFICATEHOLDERS
 

     Upon written request of the Master Servicer, the Trustee will provide to
the Master Servicer, within 15 days after receipt of such request, a list of the

names and addresses of all holders of the Certificates of record as of the most
recent Record Date. Upon written request by three or more holders of the Class A
Certificates who in the

 
                                      S-60
<PAGE>

aggregate hold Certificates that evidence not less than 25% of the aggregate
Class Certificate Balance of the Class A Certificates and such request is
accompanied by a copy of the communication that such holders propose to
transmit, the Trustee or the Certificate Registrar, at its discretion, will
either afford such holders access during business hours to the current list of
holders of the Class A Certificates for purposes of communicating with other
holders of the Class A Certificates with respect to their rights under the
Pooling and Servicing Agreement or the Trustee will disseminate such
communication to all holders of the Certificates.

 

     The Pooling and Servicing Agreement will not provide for the holding of any
annual or other meetings of holders of the Certificates.

 
TERMINATION; RETIREMENT OF THE CERTIFICATES
 

     The obligations created by the Pooling and Servicing Agreement will
terminate upon the last action required to be taken by the Trustee on the final
Distribution Date following the earlier of (i) the final payment or other
liquidation of the last Mortgage Loan remaining in the Trust Fund and the
disposition of all property acquired by foreclosure or deed in lieu of
foreclosure of any Mortgage Loan and (ii) the purchase by the Class R
Optionholder or the Master Servicer from the Trust Fund, or the sale pursuant to
an auction conducted by the Trustee, of all remaining Mortgage Loans and all
property acquired in respect of any Mortgage Loan remaining in the Trust Fund.
In no event, however, will the trust created by the Pooling and Servicing
Agreement continue beyond the expiration of 21 years from the death of the
survivor of certain persons named in the Pooling and Servicing Agreement.
Written notice of termination of the Pooling and Servicing Agreement will be
given to each holder of a Certificate by the Trustee.

 

     At its option, the Class R Optionholder or the Master Servicer may purchase
on any Distribution Date on which such a purchase is permitted as described
below, all (but not fewer than all) remaining Mortgage Loans, in whole only, and
other property acquired by foreclosure, deed in lieu of foreclosure, or
otherwise then constituting the Trust Fund on terms agreed upon between the
Certificate Insurer and such Class R Optionholder or the Master Servicer, as
applicable, but in no event less than at a price equal to the greater of (i) the
sum of 100% of the aggregate Loan Balance of the related Mortgage Loans as of
the day of purchase and any Reimbursement Amounts not otherwise paid to the
Certificate Insurer minus amounts remitted from the Collection Account to the

Distribution Account representing collections of principal on the Mortgage Loans
during the current Due Period, plus one month's interest on such amount computed
at the weighted average Mortgage Rate, plus all accrued and unpaid Servicing
Fees plus the aggregate amount of any unreimbursed P&I Advances and Servicing
Advances plus P&I Advances which the Master Servicer has theretofore failed to
remit and (ii) the aggregate Class Certificate Balances of the Class A
Certificates on such date of purchase, one month's interest at the Pass-Through
Rate for each of the outstanding Class A Certificates on the date of purchase
and any Reimbursement Amounts not otherwise paid to the Certificate Insurer. The
right of the Class R Optionholder to make any such purchase is not exercisable
until the Distribution Date on which, after giving effect to principal
distributions on the Certificates that would otherwise be made on such
Distribution Date, the aggregate Loan Balance of the Mortgage Loans has declined
to less than 10% (the 'Optional Termination Date') for the Class R Optionholder
or 5% for the Master Servicer, respectively, of the sum of the Original Loan
Group Balances. The termination of the Trust Fund is required to be effected in
a manner consistent with applicable federal income tax regulations and its
status as a REMIC.

 

     In addition to the foregoing, following a final determination by the
Internal Revenue Service or by a court of competent jurisdiction, in either case
from which no appeal is taken within the permitted time for such appeal, or if
any appeal is taken, following a final determination of such appeal from which
no further appeal can be taken, to the effect that either the Master REMIC or
the Subsidiary REMIC does not and will no longer qualify as a 'REMIC' pursuant
to Section 860D of the Code (the 'Final Determination'), at any time on or after
the date which is 30 calendar days following such Final Determination the
Certificate Insurer or the holders of a majority in Percentage Interests
represented by the Class A Certificates then outstanding with the consent of the
Certificate Insurer may direct the Trustee on behalf of the Trust to adopt a
plan of complete liquidation, as contemplated by Section 860F(a)(4) of the Code.

 
                                      S-61
<PAGE>

TERMINATION AUCTION

 

     The Pooling and Servicing Agreement provides that within 90 days following
the Optional Termination Date, the Trustee shall solicit bids for the purchase
of the Mortgage Loans remaining in the Trust Fund. In the event that
satisfactory bids are received as described in the Pooling and Servicing
Agreement, the net sales proceeds will be distributed to holders of Certificates
in the same order of priority as collections received in respect of the Mortgage
Loans. If satisfactory bids are not received, the Trustee shall decline to sell
the Mortgage Loans and shall not be under any obligation to solicit any further
bids or otherwise negotiate any further sale of the Mortgage Loans. Under the
Pooling and Servicing Agreement, a satisfactory bid is one in which the purchase
price of the Mortgage Loans then outstanding is at least equal to the greater of
(i) the sum of 100% of the aggregate Loan Balance of the related Mortgage Loans

as of the day of purchase and any Reimbursement Amounts not otherwise paid to
the Certificate Insurer minus amounts remitted from the Collection Account to
the Distribution Account representing collections of principal on the Mortgage
Loans during the current Due Period, plus one month's interest on such amount
computed at the weighted average Mortgage Rate, plus all accrued and unpaid
Servicing Fees plus the aggregate amount of any unreimbursed P&I Advances and
Servicing Advances plus P&I Advances which the Master Servicer has theretofore
failed to remit and (ii) the aggregate Class Certificate Balances of the Class A
Certificates on such date of purchase, one month's interest at the Pass-Through
Rate for each of the outstanding Class A Certificates on the date of purchase
and any Reimbursement Amounts not otherwise paid to the Certificate Insurer.
Such a bid must be made in accordance with auction procedures set forth in the
Pooling and Servicing Agreement, which include a requirement that the Trustee
receive good faith bids for the Mortgage Loans by at least two prospective
purchasers (at least one of whom is not the Seller or an affiliate thereof) that
are considered by the Trustee, in its sole discretion, to be (i) competitive
participants in the market for like mortgage loans and (ii) willing and able
purchasers of the Mortgage Loans. Any sale and consequent termination of the
Trust Fund pursuant to a Termination Auction must constitute a 'qualified
liquidation' of the Trust Fund under Section 860F of the Code, including the
requirement that the qualified liquidation takes place over a period not to
exceed 90 days.

 

                                  THE TRUSTEE

 

     Bankers Trust Company of California, N.A., a national banking association
organized under the laws of the United States with its principal place of
business in the State of California, will be named Trustee pursuant to the
Pooling and Servicing Agreement. The Trustee will initially serve as custodian
for the Mortgage Files.

 

     Pursuant to the Pooling and Servicing Agreement, the Trustee is required at
all times to be a banking association organized and doing business under the
laws of the United States of America or of any State, authorized under such laws
to exercise corporate trust powers and subject to supervision or examination by
federal or state authority. If at any time the Trustee shall cease to be
eligible in accordance with the provisions described in this paragraph, the
Trustee shall give notice of such ineligibility to the Master Servicer, the
Certificate Insurer and holders of the Certificates and shall resign in the
manner and with the effect specified in the Pooling and Servicing Agreement.

 

     The Trustee may be removed upon the occurrence of any one of the following
events (whatever the reason for such event and whether it shall be voluntary or
involuntary or be effected by operation of law or pursuant to any judgment,
decree or order of any court or any order, rule or regulation of any
administrative or governmental body) on the part of the Trustee: (1) failure to

make distributions of available amounts; (2) certain breaches of covenants and
representations by the Trustee; (3) certain acts of bankruptcy or insolvency on
the part of the Trustee; and (4) failure to meet the standards of Trustee
eligibility as set forth in the Pooling and Servicing Agreement.

 

     If any such event occurs and is continuing, then and in every such case (i)
the Certficate Insurer or (ii) with the prior written consent of the Certificate
Insurer (which is required not to be unreasonably withheld) (x) the Master
Servicer or (y) the holders of a majority of the percentage interests
represented by the Class A Certificates or, if there are no Class A Certificates
then outstanding, by a majority of the percentage interests represented by the
Class X-1, Class X-2 and Class R Certificates, may appoint a successor trustee.

 
                                      S-62
<PAGE>

     The Trustee, or any successor trustee or trustees, may resign at any time
by giving written notice to the Master Servicer and the Certificate Insurer.
Upon receiving notice of resignation, the Master Servicer is required to
promptly appoint a successor trustee or trustees, with the consent of the
Certificate Insurer, meeting the eligibility requirements set forth above in the
manner set forth in the Pooling and Servicing Agreement. If no successor trustee
shall have been appointed and have accepted appointment within 30 days after the
giving of such notice of resignation, the resigning trustee may petition any
court of competent jurisdiction for the appointment of a successor trustee. Such
court may thereupon, after such notice, if any, as it may deem proper and
prescribe, appoint a successor trustee.

 

     Any resignation or removal of the Trustee and appointment of a successor
trustee shall become effective upon the acceptance of appointment by such
successor trustee.

 
     At any time, for the purpose of meeting any legal requirements of any
jurisdiction in which any part of the Trust Fund or property securing the same
may at the time be located, the Master Servicer and the Trustee acting jointly
shall have the power and shall execute and deliver all instruments to appoint
one or more persons approved by the Trustee to act as co-trustee or co-trustees,
jointly with the Trustee, or separate trustee or separate trustees, of all or
any part of the Trust Fund, and to vest in such person or persons, in such
capacity, such title to the Trust Fund, or any part thereof, and, subject to the
provisions of the Pooling and Servicing Agreement, such powers, duties,
obligations, rights and trusts as the Master Servicer and the Trustee may
consider necessary or desirable.
 

                        FEDERAL INCOME TAX CONSEQUENCES

 


     For federal income tax purposes, the Trust Fund will include two segregated
asset pools (the 'Master REMIC' and the 'Subsidiary REMIC'), with respect to
which elections will be made to treat each as a separate REMIC. The Class A
Certificates and the Class X Certificates will constitute the regular interests
in the Master REMIC. The Class R Certificates will constitute the sole class of
'residual interest' in the Master REMIC and the sole class of 'residual
interest' in the Subsidiary REMIC.

 
     The Class A Certificates generally will be treated as debt instruments
issued by the REMIC for federal income tax purposes. Income on the Class A
Certificates must be reported under an accrual method of accounting.
 

     The Classes of Class A Certificates, depending on their respective issue
prices (as described in the Prospectus under 'Federal Income Tax Consequences'),
may be treated as having been issued with OID for federal income tax purposes.
For purposes of determining the amount and rate of accrual of OID and market
discount, the Trust Fund intends to assume that there will be prepayments on the
Mortgage Loans in the Fixed Rate Group and the Adjustable Rate Group at a rate
equal to 100% of the Prepayment Assumption and 23% CPR, respectively. No
representation is made as to whether the Mortgage Loans will prepay at the
foregoing rate or any other rate. See 'Certain Yield and Prepayment
Considerations' herein and in the Prospectus and 'Federal Income Tax
Consequences' in the Prospectus. Computing accruals of OID in the manner
described in the Prospectus may (depending on the actual rate of prepayments
during the accrual period) result in the accrual of negative amounts of OID on
the Certificates issued with OID in an accrual period. Holders will be entitled
to offset negative accruals of OID only against future OID accruals on such
Certificates.

 

     A reasonable application of the principles of the OID Regulations to the
Class A-4 Certificates generally would be to report all income with respect to
such Certificates as original issue discount for each period, computing such
original issue discount (i) by assuming that the value of One-Month LIBOR will
remain constant for purposes of determining the original yield to maturity of
such Class of Certificates and projecting future distributions on such Class A-4
Certificates, thereby treating such Class A-4 Certificates as fixed rate
instruments to which the original issue discount computation rules described in
the Prospectus can be applied, and (ii) by accounting for any positive or
negative variation in the actual value of the applicable index in any period
from its assumed value as a current adjustment to original issue discount with
respect to such period.

 
     The Internal Revenue Service (the 'IRS') recently issued final regulations
(the 'Contingent Regulations') governing the calculation of OID on instruments
having contingent interest payments. The Contingent Regulations specifically do
not apply for purposes of calculating OID on debt instruments subject to Code
 
                                      S-63

<PAGE>
Section 1272(a)(6), such as the Regular Certificates. Additionally, Treasury
regulations issued on January 27, 1994 which provide rules for calculating OID
(the 'OID Regulations') do not contain provisions specifically interpreting Code
Section 1272(a)(6). The Trustee intends to base its computations on Code Section
1272(a)(6) and the OID Regulations as described in the Prospectus and this
Prospectus Supplement. However, because no regulatory guidance currently exists
under Code Section 1272(a)(6), there can be no assurance that such methodology
represents the correct manner of calculating OID.
 
     If the holders of any Class A Certificates are treated as holding such
Certificates at a premium, such holders should consult their tax advisors
regarding the election to amortize bond premium and the method to be employed.
 

     As is described more fully under 'Federal Income Tax Consequences' in the
Prospectus, the Class A Certificates will represent qualifying assets under
Sections 593(d), 856(c)(5)(A) and 7701(a)(19)(C) of the Code, and net interest
income attributable to the Offered Certificates will be 'interest on obligations
secured by mortgages on real property' within the meaning of Section
856(c)(3)(B) of the Code, to the extent the assets of the Trust Fund are assets
described in such sections. The Class A Certificates will represent qualifying
assets under Section 860G(a)(3) if acquired by a REMIC within the prescribed
time periods of the Code.

 

BACKUP WITHHOLDING

 

     Certain holders of the Certificate may be subject to backup withholding at
the rate of 31% with respect to interest paid on the Class A Certificates if the
holders of the Certificate, upon issuance, fail to supply the Trustee or their
broker with their 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 their broker with a certified statement, under
penalty of perjury, that they are not subject to backup withholding.

 

     The Trustee will be required to report annually to the IRS, and to each
holders of the Certificates of record, the amount of interest paid (and OID
accrued, if any) on the Certificates (and the amount of interest withheld for
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 holder of the 'Class A Certificates' of
record is Cede, as nominee for DTC, holders of the Certificates and the IRS will
receive tax and other information including the amount of interest paid on such
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 holder of the Certificates
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 holder of the Certificates 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.

 

     Such amounts will be deemed distributed to the affected holders of the
Certificates for all purposes of the Certificates, the Pooling and Servicing
Agreement and the Certificate Insurance Policies.

 

FEDERAL INCOME TAX CONSEQUENCES TO FOREIGN INVESTORS

 

     The following information describes the United States federal income tax
treatment of holders that are not United States Persons ('Foreign Investors').
The term 'Foreign Investor' means any person other than (i) a citizen or
resident of the United States, (ii) a corporation, partnership or other entity
organized in or under the laws of the United States or any state or political
subdivision thereof, (iii) an estate the income of which is includible in gross
income for United States federal income tax purposes, regardless of its source
or (iv) a trust if a court within the United States is able to exercise primary
supervision over the administration of the trust and one or more United States
trustees have authority to control all substantial decisions of the trust.

 
                                      S-64
<PAGE>

     The Code and Treasury regulations generally subject interest paid to a
Foreign Investor to a withholding tax at a rate of 30% (unless such rate were
changed by an applicable treaty). The withholding tax, however, is eliminated
with respect to certain 'portfolio debt investments' issued to Foreign
Investors. Portfolio debt investments include debt instruments issued in
registered form for which the United States payor receives a statement that the
beneficial owner of the instrument is a Foreign Investor. The Class A
Certificates will be issued in registered form, therefore if the information
required by the Code is furnished (as described below) and no other exceptions
to the withholding tax exemption are applicable, no withholding tax will apply
to the Certificates.

 

     For the Class A Certificates to constitute portfolio debt investments
exempt from the United States withholding tax, the withholding agent must
receive from the holder of a Certificate an executed IRS Form W-8 signed under

penalty of perjury by the holder of a Certificate stating that the holder of the
Certificate is a Foreign Investor and providing such holder's name and address.
The statement must be received by the withholding agent in the calendar year in
which the interest payment is made, or in either of the two preceding calendar
years.

 

     A holder of a Certificate that is a nonresident alien or foreign
corporation will not be subject to United States federal income tax on gain
realized on the sale, exchange, or redemption of such Class A Certificate,
provided that (i) such gain is not effectively connected with a trade or
business carried on by the holder of a Certificate in the United States, (ii) in
the case of a holder of a Certificate that is an individual, such holder is not
present in the United States for 183 days or more during the taxable year in
which such sale, exchange or redemption occurs and (iii) in the case of gain
representing accrued interest, the conditions described in the immediately
preceding paragraph are satisfied.

 

                                  STATE TAXES

 

     The Depositor makes no representations regarding the tax consequences of
purchase, ownership or disposition of the Class A Certificates under the tax
laws of any state. Investors considering an investment in the Class A
Certificates should consult their own tax advisors regarding such tax
consequences.

 

     All investors should consult their own tax advisors regarding the federal,
state, local or foreign income tax consequences of the purchase, ownership and
disposition of the Class A Certificates.

 
                                      S-65

<PAGE>
                              ERISA CONSIDERATIONS
 
     Any Plan fiduciary which proposes to cause a Plan to acquire any of the
Offered Certificates should consult with its counsel with respect to the
potential consequences under 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.
Section 406 of ERISA prohibits 'parties in interest' with respect to an employee
benefit plan subject to ERISA and the excise tax provisions set forth under
Section 4975 of the Code (a 'Plan') from engaging in certain transactions
involving such Plan and its assets unless a statutory or administrative
exemption applies to the transaction. Section 4975 of the Code imposes certain
excise taxes on prohibited transactions involving plans described under that

Section; ERISA authorizes the imposition of civil penalties for prohibited
transactions involving plans not covered under Section 4975 of the Code.
 
     Certain employee benefit plans, including governmental plans and certain
church plans, are not subject to ERISA's requirements. Accordingly, assets of
such plans may be invested in the Offered Certificates without regard to the
ERISA considerations described herein and in the Prospectus, subject to the
provisions of other applicable federal and state law. Any such plan which is
qualified and exempt from taxation under Sections 401(a) and 501(a) of the Code
may nonetheless be subject to the prohibited transaction rules set forth in
Section 503 of the Code.
 

     Except as noted above, investments by Plans are subject to ERISA's general
fiduciary requirements, including the requirement of investment prudence and
diversification and the requirement that a Plan's investments be made in
accordance with the documents governing the Plan. A fiduciary which decides to
invest the assets of a Plan in the Class A Certificates should consider, among
other factors, the extreme sensitivity of the investments to the rate of
principal payments (including prepayments) on the Mortgage Loans.

 

     The U.S. Department of Labor has granted to Morgan Stanley & Co.
Incorporated an administrative exemption (Prohibited Transaction Exemption
90-24, Exemption Application No. D-8019, 55 Fed. Reg. 20548 (1990)) (the
'Exemption') from certain of the prohibited transaction rules of ERISA and the
related excise tax provisions of Section 4975 of the Code with respect to the
initial purchase, the holding and the subsequent resale by Plans of certificates
in pass-through trusts that consist of certain receivables, loans and other
obligations that meet the conditions and requirements of the Exemption. The
Exemption applies to mortgage loans such as the Mortgage Loans in the Trust
Fund.

 
     For a general description of the Exemption and the conditions that must be
satisfied for the Exemption to apply, see 'ERISA Considerations' in the
Prospectus.
 
     It is expected that the Exemption will apply to the acquisition and holding
by Plans of the Class A Certificates and that all conditions of the Exemption
other than those within the control of the investors will be met. In addition,
as of the date hereof, there is no single Mortgagor that is the obligor on five
percent (5%) of the Mortgage Loans included in the Trust Fund by aggregate
unamortized principal balance of the assets of the Trust Fund.
 

     Prospective Plan investors should consult with their legal advisors
concerning the impact of ERISA and the Code, the applicability of PTCE 83-1
described in the Prospectus and the Exemption, and the potential consequences in
their specific circumstances, prior to making an investment in any of the Class
A Certificates. Moreover, each Plan fiduciary should determine whether under the
general fiduciary standards of investment prudence and diversification, an
investment in any of the Class A Certificates is appropriate for the Plan,

taking into account the overall investment policy of the Plan and the
composition of the Plan's investment portfolio.

 

                        LEGAL INVESTMENT CONSIDERATIONS

 

     Although upon their initial issuance all Classes of Class A Certificates
are expected to be rated AAA by S&P and Aaa by Moody's, no Class of the Class A
Certificates will constitute 'mortgage related securities' for purposes of
SMMEA.

 
                                      S-66
<PAGE>

                                  UNDERWRITING

 

     Subject to the terms and conditions set forth in the underwriting agreement
with the Depositor and the Seller (the 'Underwriting Agreement') the
Underwriters have severally agreed to purchase the respective aggregate
principal amount of each Class of Class A Certificates, in each case as set
forth opposite its name below:

 

<TABLE>
<CAPTION>
                                                          CLASS A-1       CLASS A-2       CLASS A-3       CLASS A-4
UNDERWRITER                                              CERTIFICATES    CERTIFICATES    CERTIFICATES    CERTIFICATES
- -----------                                              ------------    ------------    ------------    ------------
<S>                                                      <C>             <C>             <C>             <C>
Morgan Stanley & Co. Incorporated.....................   $ 12,027,000     $ 7,695,500    $ 10,560,000    $ 21,316,000
Salomon Brothers Inc..................................   $ 12,027,000     $ 7,695,500    $ 10,560,000    $ 21,316,000
</TABLE>

 

     The Underwriting Agreement provides that the obligations of the
Underwriters to pay for and accept delivery of the Class A Certificates are
subject to the approval of certain legal matters by their counsel and to certain
other conditions. The Underwriters are obligated to take and pay for all of the
Class A Certificates to be purchased by them if any are taken.

 

     The Underwriters initially propose to offer all or part of the Class A
Certificates directly to the public at the public offering prices for each
series set forth on the cover page of this Propsectus Supplement and may offer a
portion of the Class A Certificates to dealers at a price which represents a

concession not in excess of the amounts (approximate) set forth below for the
respective Class of the Class A Certificates. The Underwriters may allow, and
such dealers may reallow, a concession not in excess of the amounts set forth
below for the respective Class of the Class A Certificates for certain dealers.
After the intial public offering, the public offering prices and such
concessions may from time to time be varied by the Underwriters.

 

<TABLE>
<CAPTION>
                                                           CONCESSION TO    REALLOWANCE
                                                              DEALERS       CONCESSION
                                                           -------------    -----------
<S>                                                        <C>              <C>
Class A-1...............................................        0.13%           0.08%
Class A-2...............................................        0.18%           0.11%
Class A-3...............................................        0.30%           0.18%
Class A-4...............................................        0.15%           0.09%
</TABLE>

 

     Block Financial Corporation has agreed to indemnify the Underwriters
against certain liabilities including liabilities under the Securities Act of
1933, as amended.

 

     The Underwriters intend to make a secondary market in the Class A
Certificates, but neither has any obligation to do so. There can be no assurance
that a secondary market for the Class A Certificates will develop or, if it does
develop, that it will continue or that it will provide holders of the Class A
Certificates with a sufficient level of liquidity of, or trading markets for,
the Class A Certificates.

 

                                USE OF PROCEEDS

 

     The Depositor will apply the net proceeds of the sale of the Class A
Certificates to purchase the Mortgage Loans from the Seller.

 

                               REPORT OF EXPERTS

 

     The consolidated financial statements of MBIA Insurance Corporation as of
December 31, 1995 and 1994 and for the three years ended December 31, 1995
incorporated by reference into this Prospectus Supplement have been audited by

Coopers & Lybrand L.L.P., independent accountants, as set forth in their report
thereon incorporated by reference herein in reliance upon the authority of such
firm as experts in accounting and auditing.

 
                                 LEGAL MATTERS
 

     The validity of the Certificates will be passed upon for the Depositor by
Morrison & Hecker L.L.P., Kansas City, Missouri. Brown & Wood LLP will pass upon
certain legal matters on behalf of the Underwriters. In addition, Brown & Wood
LLP, as special tax counsel to the Depositor, will pass upon certain federal
income tax matters for the Depositor.

 
                                      S-67
<PAGE>
                                    RATINGS
 
     It is a condition to the issuance of the Class A Certificates that they be
rated AAA by S&P and Aaa by Moody's.
 
     The ratings assigned by Moody's to mortgage pass-through certificates
address the likelihood of the receipt of all distributions on the mortgage loans
by the related certificateholders under the agreements pursuant to which such
certificates are issued. Moody's ratings take into consideration the credit
quality of the related mortgage pool, including any credit support providers,
structural and legal aspects associated with such certificates, and the extent
to which the payment stream on the mortgage pool is adequate to make the
payments required by such certificates. Moody's ratings on such certificates do
not, however, constitute a statement regarding frequency of payments of the
mortgage loans.
 

     The ratings assigned by S&P to mortgage pass-through certificates address
the likelihood of the receipt of all distributions on the mortgage loans by the
related Certificateholders under the agreements pursuant to which such
certificates are issued. S&P's ratings take into consideration the credit
quality of the related mortgage pool, including any credit support providers,
structural and legal aspects associated with such certificates, and the extent
to which the payment stream on such mortgage pool is adequate to make payments
required by such certificates. S&P's ratings on such certificates do not,
however, constitute a statement regarding frequency of prepayments on the
related mortgage loans.

 

     The ratings of the Rating Agencies do not address (i) the possibility that,
as a result of principal prepayments, Certificateholders may receive a lower
than anticipated yield or (ii) the ability of the Trust Fund to pay any Basis
Risk Carryover Amount.

 


     The security ratings assigned to the Class A Certificates should be
evaluated independently from similar ratings on other types of securities. A
security rating is not a recommendation to buy, sell or hold securities and may
be subject to revision or withdrawal at any time by the Rating Agencies.

 

     The Depositor has not requested a rating of the Class A Certificates by any
rating agency other than the Rating Agencies; there can be no assurance,
however, as to whether any other rating agency will rate the Class A
Certificates or, if it does, what rating would be assigned by such other rating
agency. The rating assigned by such other rating agency to the Class A
Certificates could be lower than the respective ratings assigned by the Rating
Agencies.

 
                                      S-68

<PAGE>

PROSPECTUS

 
                          BLOCK MORTGAGE FINANCE, INC.
                                   DEPOSITOR
 
                           ASSET BACKED CERTIFICATES
                              (ISSUABLE IN SERIES)
 
                          BLOCK FINANCIAL CORPORATION
                                MASTER SERVICER
 
                         COMPANION MORTGAGE CORPORATION
                                     SELLER
                            ------------------------
 

THE ASSET BACKED CERTIFICATES (THE 'CERTIFICATES') OFFERED HEREBY MAY BE SOLD
      FROM TIME TO TIME IN SERIES (EACH, A 'SERIES') AS DESCRIBED IN THE
        RELATED PROSPECTUS SUPPLEMENT. EACH SERIES OF CERTIFICATES WILL
               BE ISSUED BY A SEPARATE TRUST (EACH, A 'TRUST').
 

THE ASSETS OF EACH TRUST (THE 'TRUST ASSETS') WILL CONSIST PRIMARILY OF (i) (a)
 FIRST LIEN AND JUNIOR LIEN MORTGAGE LOANS (OR PARTICIPATION INTERESTS THEREIN)
   SECURED BY ONE- TO FOUR-FAMILY RESIDENTIAL PROPERTIES, INCLUDING TITLE I
    LOANS AND OTHER TYPES OF HOME IMPROVEMENT LOANS (EACH, A 'SINGLE FAMILY
    LOAN')' AND/OR (b) FIRST LIEN AND JUNIOR LIEN MORTGAGE LOANS SECURED BY
    RESIDENTIAL REAL PROPERTY, TOGETHER WITH THE MANUFACTURED HOUSING UNIT
   LOCATED THEREON (EACH, A 'CONTRACT', AND TOGETHER WITH THE SINGLE FAMILY
   LOANS, THE 'PRIMARY ASSETS'), (ii) MONIES DUE OR RECEIVED ON THE PRIMARY
     ASSETS AFTER THE RELATED CUT-OFF DATE TO THE EXTENT PROVIDED IN THE
      RELATED PROSPECTUS SUPPLEMENT, AND (iii) CERTAIN OTHER PROPERTY,
      EACH AS DESCRIBED HEREIN AND IN THE RELATED PROSPECTUS SUPPLEMENT. 

       IN ADDITION TO THE FOREGOING, A TRUST MAY CONTAIN A PREFUNDING 
       ACCOUNT TO BE APPLIED TO ACQUIRE ADDITIONAL PRIMARY ASSETS AFTER 
        THE RELATED CLOSING DATE. THE AMOUNT INITIALLY DEPOSITED INTO 
         A PREFUNDING ACCOUNT FOR A SERIES OF CERTIFICATES WILL NOT 
         EXCEED TWENTY-FIVE PERCENT (25%) OF THE AGGREGATE PRINCIPAL
         AMOUNT OF SUCH SERIES OF CERTIFICATES. THE PRIMARY ASSETS WILL
          BE ACQUIRED BY BLOCK MORTGAGE FINANCE, INC. (THE DEPOSITOR') 
          FROM COMPANION MORTGAGE CORPORATION (THE 'SELLER') AND/OR 
           OTHER INSTITUTIONS AS SET FORTH IN THE RELATED PROSPECTUS
            SUPPLEMENT AND CONVEYED BY THE DEPOSITOR TO THE RELATED
             TRUST. THE PRIMARY ASSETS WILL BE MASTER SERVICED BY
             BLOCK FINANCIAL CORPORATION (THE 'MASTER SERVICER').
             THE PRIMARY ASSETS AND OTHER ASSETS OF EACH TRUST AS
                DESCRIBED HEREIN AND IN THE RELATED PROSPECTUS
                  SUPPLEMENT WILL BE HELD FOR THE BENEFIT OF
                     THE HOLDERS OF THE RELATED SERIES OF
                                 CERTIFICATES.


 
 EACH SERIES OF CERTIFICATES WILL BE ISSUABLE IN ONE OR MORE CLASSES (EACH, A
 'CLASS'), EACH OF WHICH WILL REPRESENT BENEFICIAL OWNERSHIP INTERESTS IN THE
  TRUST ASSETS OF THE RELATED TRUST. A SERIES MAY INCLUDE ONE OR MORE CLASSES
   OF CERTIFICATES ENTITLED TO PRINCIPAL DISTRIBUTIONS AND DISPROPORTIONATE,
    NOMINAL OR NO INTEREST DISTRIBUTIONS, OR TO INTEREST DISTRIBUTIONS AND
    DISPROPORTIONATE, NOMINAL OR NO PRINCIPAL DISTRIBUTIONS. THE RIGHTS OF
       ONE OR MORE CLASSES OF CERTIFICATES OF A SERIES MAY BE SENIOR OR
       SUBORDINATE TO THE RIGHTS OF ONE OR MORE OF THE OTHER CLASSES OF
         CERTIFICATES OF SUCH SERIES. A SERIES MAY INCLUDE TWO OR MORE
      CLASSES OF CERTIFICATES WHICH DIFFER AS TO  THE TIMING, SEQUENTIAL
            ORDER, PRIORITY OF PAYMENT, INTEREST RATE OR AMOUNT OF
                DISTRIBUTIONS OF PRINCIPAL OR INTEREST OR BOTH.


 
   IF SPECIFIED IN THE RELATED PROSPECTUS SUPPLEMENT, ONE OR MORE CLASSES OF
  CERTIFICATES OF A SERIES MAY HAVE THE BENEFIT OF ONE OR MORE OF A LETTER OF
  CREDIT, FINANCIAL GUARANTY INSURANCE POLICY, RESERVE FUND, SPREAD ACCOUNT,
  CASH COLLATERAL ACCOUNT, OVERCOLLATERALIZATION, CROSS-COLLATERALIZATION OR
   OTHER FORM OF CREDIT ENHANCEMENT. IF SPECIFIED IN THE RELATED PROSPECTUS
    SUPPLEMENT, THE PRIMARY ASSETS UNDERLYING A SERIES OF CERTIFICATES MAY
       BE INSURED UNDER ONE OR MORE OF A MORTGAGE POOL INSURANCE POLICY,
          SPECIAL HAZARD INSURANCE POLICY, BANKRUPTCY BOND OR SIMILAR
            CREDIT ENHANCEMENT. IN ADDITION TO OR IN LIEU OF ANY OR
             ALL OF THE FOREGOING, CREDIT ENHANCEMENT WITH RESPECT
              TO ONE OR MORE CLASSES OF CERTIFICATES OF A SERIES
                  MAY BE PROVIDED THROUGH SUBORDINATION. SEE
                 'DESCRIPTION OF THE CERTIFICATES--DESCRIPTION
                        OF CREDIT ENHANCEMENT' HEREIN.
 

THE YIELD ON EACH CLASS OF CERTIFICATES OF A SERIES WILL BE AFFECTED BY, AMONG
 OTHER THINGS, THE RATE OF PAYMENT OF PRINCIPAL (INCLUDING PREPAYMENTS) ON THE
     PRIMARY ASSETS IN THE RELATED TRUST AND THE TIMING OF RECEIPT OF SUCH

          PAYMENTS. SEE 'CERTAIN YIELD AND PREPAYMENT CONSIDERATIONS'
           HEREIN AND IN THE RELATED PROSPECTUS SUPPLEMENT. A TRUST
                 MAY BE SUBJECT TO EARLY TERMINATION UNDER THE
                     CIRCUMSTANCES DESCRIBED HEREIN OR IN
                      THE RELATED PROSPECTUS SUPPLEMENT.

 
    NONE OF THE CERTIFICATES OF ANY SERIES WILL REPRESENT AN INTEREST IN OR
       OBLIGATION OF THE DEPOSITOR, THE SELLER, THE MASTER SERVICER, THE
          TRUSTEE OR ANY OF THEIR RESPECTIVE AFFILIATES. NONE OF THE
          CERTIFICATES OF ANY SERIES OR THE UNDERLYING PRIMARY ASSETS
           WILL BE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY
              OR INSTRUMENTALITY OR BY THE DEPOSITOR, THE SELLER,
                  THE MASTER SERVICER, THE TRUSTEE OR ANY OF
                     THEIR AFFILIATES, EXCEPT AS SET FORTH
                     IN THE RELATED PROSPECTUS SUPPLEMENT.
 

THESE CERTIFICATES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
    AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON
          THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS OR THE RELATED
               PROSPECTUS SUPPLEMENT. ANY REPRESENTATION TO THE
                        CONTRARY IS A CRIMINAL OFFENSE.

 

    PROSPECTIVE INVESTORS SHOULD CONSIDER THE RISK FACTORS SET FORTH UNDER 'RISK
FACTORS' COMMENCING ON PAGE 12 HEREIN AND IN THE RELATED PROSPECTUS SUPPLEMENT.

 

    Prospective investors should refer to the 'Index of Definitions' on page 84
herein for the location of the definitions of capitalized terms that appear in
this Prospectus.

 
                                                   (Continued on following page)

 

January 22, 1997



<PAGE>

(Continued from Prospectus cover)

 

     Offers of the Certificates of a Series may be made through one or more
different methods, including offerings through underwriters, as described under
'Plan of Distribution' herein and 'Underwriting' in the related Prospectus

Supplement. There will have been no secondary market for the Certificates of any
Series prior to the offering thereof. There can be no assurance that a secondary
market for any Class of Certificates of any Series will develop or, if one does
develop, that it will continue. None of the Certificates will be listed on any
securities exchange.

 

     If specified in the related Prospectus Supplement, one or more elections
will be made to treat the related Trust or a designated portion of the assets of
the related Trust as one or more 'real estate mortgage investment conduits'
(each, a 'REMIC') for federal income tax purposes. For a description of certain
tax consequences of owning the Certificates, including, without limitation,
original issue discount, see 'Federal Income Tax Consequences' herein and in the
related Prospectus Supplement.

 
                             AVAILABLE INFORMATION
 

     The Depositor has filed with the Securities and Exchange Commission (the
'Commission') a Registration Statement under the Securities Act of 1933, as
amended, with respect to the Certificates. This Prospectus, which forms a part
of the Registration Statement, omits certain information contained in such
Registration Statement pursuant to the Rules and Regulations of the Commission.
The Registration Statement and the exhibits thereto may be inspected and copied
at the public reference facilities maintained by the Commission at 450 Fifth
Street, N.W., Washington, D.C. 20549, and at its Regional Offices located as
follows: Chicago Regional Office, 500 West Madison Street, Suite 1400, Chicago,
Illinois 60661-2511; and New York Regional Office, 7 World Trade Center, 3rd
Floor, New York, New York 10007. Copies of such material may also be obtained
from the Public Reference Section of the Commission, 450 Fifth Street, N.W.,
Washington, D.C. 20549, at prescribed rates. The Commission maintains an
Internet Web site that contains reports, information statements and other
information regarding the registrants that file electronically with the
Commission. The address of such Internet Web site is http://www.sec.gov.

 
                               REPORTS TO HOLDERS
 

     Periodic reports in such frequency as set forth in the related Prospectus
Supplement concerning the Trust Assets of each Trust are required to be
forwarded to holders of the Certificates of the related Series. See 'Description
of the Certificates--Reports to Holders' herein for the listing of the types of
information that will be included in such report. Any reports forwarded to
holders will not contain financial information that has been examined and
reported upon by, with an opinion expressed by, an independent public or
certified public accountant.

 
                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE
 


     All reports and other documents filed by the Depositor pursuant to Section
13(a), Section 13(c), 14 or 15(d) of the Securities Exchange Act of 1934, as
amended, with respect to the Trust for each Series subsequent to the date of
this Prospectus and prior to the termination of the offering of the Certificates
evidencing an interest in such Trust shall be deemed to be incorporated by
reference in this Prospectus and to be a part hereof. Any statement contained
herein or in a document incorporated or deemed to be incorporated by reference

herein shall be deemed to be modified or superseded for purposes of this
Prospectus to the extent that a statement contained herein or in any other
subsequently filed document which also is or is deemed to be incorporated by
reference herein modifies or supersedes such statement. Any such statement so
modified or superseded shall not be deemed, except as so modified or superseded,
to constitute a part of this Prospectus.

 
     The Depositor will provide without charge to each person to whom a copy of
this Prospectus is delivered, on the written or oral request of any such person,
a copy of any of or all the documents incorporated herein by reference (other
than exhibits to such documents). Requests for such copies should be directed to
the Depositor at 4435 Main Street, Suite 500, Kansas City, Missouri 64111,
Attention: Corporate Counsel.
 

                                       2


<PAGE>
                             SUMMARY OF PROSPECTUS
 

     The following Summary of Prospectus is qualified in its entirety by
reference to the detailed information appearing elsewhere in this Prospectus and
by reference to the information with respect to each Series of Certificates
contained in the related Prospectus Supplement. Capitalized terms used but not
defined in this Summary of Prospectus shall have the meanings ascribed to such
terms elsewhere in this Prospectus. The Index of Definitions included in this
Prospectus on page 89 hereof sets forth the pages on which the definitions of
capitalized terms appear.

 

<TABLE>
<S>                                    <C>
Title of Certificates................  Block Mortgage Finance Asset Backed Certificates, issuable in series (the
                                       'Certificates').
Depositor............................  Block Mortgage Finance, Inc., a Delaware corporation (the 'Depositor') and
                                       a wholly owned, limited purpose subsidiary of the Seller.
Seller...............................  Companion Mortgage Corporation, a Delaware corporation (the 'Seller') and
                                       a wholly owned subsidiary of Block Financial Corporation and/or other
                                       institutions as set forth in the related Prospectus Supplement.
Master Servicer......................  Block Financial Corporation, a Delaware corporation (the 'Master
                                       Servicer') and an indirect, wholly owned subsidiary of H&R Block, Inc.
Trustee..............................  The entity or entities named as trustee in the related Prospectus
                                       Supplement (the 'Trustee').
Cut-off Date.........................  The date specified in the related Prospectus Supplement after which
                                       payments due or received on the related Primary Assets, as specified in
                                       the related Prospectus Supplement, are transferred to the related Trust
                                       and available for payment to the holders of the related Certificates
                                       (each, a 'Cut-off Date').
Closing Date.........................  The date on which the Certificates of any Series are initially issued
                                       (each, a 'Closing Date') as specified in the related Prospectus

                                       Supplement.
Description of Certificates..........  The Certificates of each Series may be issued in one or more classes
                                       (each, a 'Class') and will represent beneficial interests in the related
                                       Trust Assets. See 'Description of the Primary Assets' herein.
                                       A Series of Certificates may include one or more Classes entitled to
                                       distributions of principal and disproportionate, nominal or no interest
                                       distributions or distributions of interest and disproportionate, nominal
                                       or no principal distributions. The principal amount of any Certificate may
                                       be zero or may be a notional amount as specified in the related Prospectus
                                       Supplement. A Class of Certificates of a Series entitled to payments of
                                       interest may receive interest at a specified rate (a 'Pass-Through Rate')
                                       which may be fixed or adjustable and may differ from other Classes of the
                                       same Series, may receive interest based on the weighted average interest
                                       rate on the underlying Primary Assets or may receive interest as otherwise
                                       determined, all as described in the related Prospectus Supplement. One or
                                       more Classes of a Series may be Certificates upon which interest will
                                       accrue but not be currently paid until certain other Classes have received
                                       principal payments due to them in full or until the happening of certain
                                       events, as set forth in the related Prospectus Supplement. One or more
                                       Classes of Certificates of a Series may be entitled to receive principal
                                       payments pursuant to a planned amortization schedule or may be entitled to
                                       receive interest payments based on a notional principal amount which
                                       reduces in accordance with a planned amortization schedule. A Series may
                                       also include one or more Classes of Certificates entitled to payments
                                       derived from a specified group or groups of Primary Assets held by the
                                       related Trust. The rights of one or more Classes of Certificates may be
                                       senior or subordinate to the rights of one or more of the other Classes of
                                       Certificates. A Series may include
</TABLE>

 
                                       3
<PAGE>
 

<TABLE>
<S>                                    <C>
                                       two or more Classes of Certificates which differ as to the timing,
                                       sequential order, priority of payment or amount of distributions of
                                       principal or interest or both.
Distribution Date....................  The date specified in the related Prospectus Supplement on which payments
                                       will be made to holders of Certificates (each, a 'Distribution Date').
Determination Date...................  With respect to each Distribution Date, the business day (each, a
                                       'Determination Date') specified in the related Prospectus Supplement.
Record Date..........................  The calendar day (each, a 'Record Date') specified in the related
                                       Prospectus Supplement.
Distributions of Interest on the
  Certificates.......................  Interest on each Class of Certificates of a Series (other than a Class of
                                       Certificates entitled to receive only principal) will accrue during each
                                       period specified in the related Prospectus Supplement (each, an 'Accrual
                                       Period') at the Pass-Through Rate for such Class specified in the related
                                       Prospectus Supplement. Interest accrued on each Class of Certificates at
                                       the applicable Pass-Through Rate during each Accrual Period will be paid,
                                       to the extent monies are available therefor, on each Distribution Date,

                                       commencing on the day specified in the related Prospectus Supplement, and
                                       will be distributed in the manner specified in such Prospectus Supplement,
                                       except for any Class of Certificates ('Accrual Certificates') on which
                                       interest is to accrue and not be paid until the principal of certain other
                                       Classes has been paid in full or until the occurrence of certain events as
                                       specified in such Prospectus Supplement. If so described in the related
                                       Prospectus Supplement, interest that has accrued but is not yet payable on
                                       any Accrual Certificates will be added to the principal balance thereof on
                                       each Distribution Date and will thereafter bear interest at the applicable
                                       Pass-Through Rate. Payments of interest with respect to any Class of
                                       Certificates entitled to receive interest only or a disproportionate
                                       amount of interest and principal will be paid in the manner set forth in
                                       the related Prospectus Supplement. Payments of interest (or accruals of
                                       interest, in the case of Accrual Certificates) with respect to any Series
                                       of Certificates or one or more Classes of Certificates of such Series, may
                                       be reduced to the extent of interest shortfalls not covered by Advances,
                                       if any, or by any applicable credit enhancement.
Distribution of Principal of the
  Certificates.......................  On each Distribution Date, commencing with the Distribution Date specified
                                       in the related Prospectus Supplement, principal received or advanced with
                                       respect to the related Primary Assets during the period specified in the
                                       related Prospectus Supplement (each such period, a 'Due Period') will be
                                       paid to holders of the Certificates of the related Series (other than a
                                       Class of Certificates of such Series entitled to receive interest only) in
                                       the priority, manner and amount specified in such Prospectus Supplement,
                                       to the extent funds are available therefor. Payments of principal with
                                       respect to a Series of Certificates or one or more Classes of such Series
                                       may be reduced to the extent of delinquencies or losses not covered by
                                       Advances, if any, or any applicable credit enhancement.
Denominations........................  Each Class of Certificates of a Series will be issued in the minimum
                                       denominations set forth in the related Prospectus Supplement. Each
                                       individual Certificate of a Class of Certificates will represent a
                                       percentage interest (a 'Percentage Interest') in the related Class
                                       determined by dividing the original principal balance (or original
</TABLE>

 
                                       4
<PAGE>
 

<TABLE>
<S>                                    <C>
                                       Notional Principal Amount, in the case of Certificates entitled to
                                       interest only and assigned a Notional Principal Amount) represented by
                                       such individual Certificate by the original aggregate principal balance of
                                       all Certificates of the related Class (or original aggregate Notional
                                       Principal Amount of the related Class, if applicable). The 'Notional
                                       Principal Amount' with respect to any Certificate having a Notional
                                       Principal Amount will be calculated as set forth in the related Prospectus
                                       Supplement.
Registration of the Certificates.....  Each or any Class of Certificates of a Series may be issued in definitive
                                       form or may initially be represented by one or more certificates ('Book-
                                       Entry Certificates') registered in the name of Cede & Co. ('Cede'), the

                                       nominee of The Depository Trust Company ('DTC'), and available only in the
                                       form of book-entries on the records of DTC, participating members thereof
                                       ('Participants') and other entities, such as banks, brokers, dealers and
                                       trust companies, that clear through or maintain custodial relationships
                                       with a Participant, either directly or indirectly ('Indirect
                                       Participants'). Certificateholders may also hold Certificates of a Series
                                       through CEDEL or Euroclear (in Europe), if they are participants in such
                                       systems or indirectly through organizations that are participants in such
                                       systems. Certificates representing Book-Entry Certificates will be issued
                                       in definitive form only under the limited circumstances described herein
                                       and in the related Prospectus Supplement. With respect to Book-Entry
                                       Certificates, all references herein and in the Prospectus Supplement to
                                       'holders' shall reflect the rights of owners of the Book-Entry
                                       Certificates as they may indirectly exercise such rights through DTC and
                                       Participants, except as otherwise specified herein. See 'Risk Factors' and
                                       'Description of the Certificates--Registration and Transfer of the
                                       Certificates' herein.
The Trusts...........................  The Trust for a Series of Certificates will include certain mortgage
                                       related assets (the 'Primary Assets') consisting of Single Family Loans
                                       and/or Contracts, together with payments in respect of such assets and
                                       certain other accounts, obligations or agreements, in each case as
                                       specified in the related Prospectus Supplement. All of the Primary Assets
                                       will have been purchased by the Depositor from the Seller and/or from
                                       other institutions as set forth in the related Prospectus Supplement.
  A. Single Family Loans.............  Single Family Loans will be secured by first, second or more junior liens
                                       on residential properties. Such Single Family Loans may be conventional
                                       loans (i.e., loans that are not insured or guaranteed by any governmental
                                       agency), insured by the Federal Housing Authority ('FHA') or partially
                                       guaranteed by the Veterans' Administration ('VA'), as specified in the
                                       related Prospectus Supplement. If specified in the related Prospectus
                                       Supplement, the Single Family Loans may include (i) closed-end home equity
                                       loans ('Home Equity Loans') and/or (ii) Title I Loans and other types of
                                       home improvement loans each of which will be secured by first, second or
                                       more junior liens on fee simple or leasehold interests in one- to
                                       four-family residential properties. See 'Description of the Primary
                                       Assets--Single Family Loans' herein.
  B. Contracts.......................  Contracts will consist of first lien or junior lien mortgage loans secured
                                       by residential real property, together with the Manufactured Homes located
                                       thereon. Contracts may be conventional, insured by the FHA or partially
                                       guaranteed by the VA, as specified in the related Prospectus Supplement.
                                       See 'Description of the Primary Assets--Contracts' herein.
  C. Terms of the Primary Assets.....  The payment terms of the Primary Assets to be included in a Trust will be
                                       described in the related Prospectus Supplement and may include any
</TABLE>

 
                                       5
<PAGE>
 

<TABLE>
<S>                                    <C>
                                       of the following features or combinations thereof or other features
                                       described in the related Prospectus Supplement:

                                            (a) Interest may be payable at a fixed rate, a rate adjustable from time
                                            to time in relation to an index (which will be specified in the
                                            related Prospectus Supplement), a rate that is fixed for a period of
                                            time or under certain circumstances and is followed by an adjustable
                                            rate, a rate that otherwise varies from time to time, or a rate that
                                            is convertible from an adjustable rate to a fixed rate (the 'Mortgage
                                            Rate'). Changes to an adjustable rate may be subject to periodic
                                            limitations, maximum rates, minimum rates or a combination of such
                                            limitations. Accrued interest may be deferred and added to the
                                            principal of a loan for such periods and under such circumstances as
                                            may be specified in the related Prospectus Supplement. The Primary
                                            Assets may provide for the payment of interest at a rate lower than
                                            the specified Mortgage Rate for a period of time or for the life of
                                            the loan, and the amount of any difference may be contributed from
                                            funds supplied by the seller of the Mortgaged Property or another
                                            source.
                                            (b) Principal may be payable on a level debt service basis to fully
                                            amortize the loan over its term, may be calculated on the basis of an
                                            assumed amortization schedule that is significantly longer than the
                                            original term to maturity or on an interest rate that is different
                                            from the interest rate on the Primary Asset or may not be amortized
                                            during all or a portion of the original term. Payment of all or a
                                            substantial portion of the principal may be due on maturity ('balloon
                                            payments'). Principal may include interest that has been deferred and
                                            added to the principal balance of the Primary Asset.
                                            (c) Monthly payments of principal and interest on the Primary Assets 
                                            (the 'Monthly Payments') may be fixed for the life of the loan, may
                                            increase over a specified period of time or may change from period to
                                            period. Primary Assets may include limits on periodic increases or
                                            decreases in the amount of Monthly Payments and may include maximum
                                            or minimum amounts of Monthly Payments.
                                            (d) Prepayments of principal may be subject to a prepayment fee, which 
                                            may be fixed for the life of the Primary Asset or may decline over 
                                            time, and may be prohibited for the life of the Primary Asset or for
                                            certain periods ('lockout periods'). Certain Primary Assets may
                                            permit prepayments after expiration of the applicable lockout period
                                            and may require the payment of a prepayment fee in connection with
                                            any such subsequent prepayment. Other Primary Assets may permit
                                            prepayments without payment of a fee unless the prepayment occurs
                                            during specified time periods. The Primary Assets may include
                                            'due-on-sale' clauses which permit the mortgagee to demand payment of
                                            the entire Primary Asset in connection with the sale or certain
                                            transfers of the related Mortgaged Property. Other Primary Assets may
                                            be assumable by persons meeting the then applicable underwriting
                                            standards for such Primary Asset.
                                            (e) The real property constituting security for repayment of a Primary
                                            Asset (the 'Mortgaged Property') may be located in any one of the
                                            fifty states, the District of Columbia, Guam, Puerto Rico or any
                                            other territory of the United States. The Primary Assets will be
                                            required to be covered by standard hazard insurance policies insuring
                                            against losses due to fire and various other causes as discussed
                                            herein and, to the extent not covered herein, in the related
</TABLE>


 
                                       6
<PAGE>
 

<TABLE>
<S>                                    <C>
                                            Prospectus Supplement. The Primary Assets will be covered by primary
                                            mortgage insurance policies to the extent provided in the related
                                            Prospectus Supplement.
                                       The Prospectus Supplement for each Series of Certificates will specify
                                       certain information with respect to the related Primary Assets initially
                                       deposited into the related Trust including, without limitation, the
                                       aggregate original principal balance of the Primary Assets initially
                                       deposited into the related Trust, the respective percentages of such
                                       Primary Assets which are secured by first mortgages, second mortgages and
                                       more junior mortgages, the minimum and maximum outstanding principal
                                       balances of such Primary Assets, the Mortgage Rate (fixed or adjustable)
                                       together with, with respect to such adjustable rate Primary Assets
                                       initially deposited into the related Trust, the index upon which the
                                       interest rate is based, the weighted average original term to maturity,
                                       the weighted average remaining term to maturity, the minimum and maximum
                                       remaining terms to maturity and the range of origination dates. If so
                                       specified in the related Prospectus Supplement, such information may be
                                       approximate, based on the expected Primary Assets to be included in the
                                       related Trust, in which case the final information, to the extent of any
                                       variances, will be contained in the Form 8-K referred to below. See
                                       'Description of the Primary Assets' herein and 'Description of the
                                       Mortgage Pool' in the related Prospectus Supplement.
                                       A Current Report on Form 8-K (each, a 'Form 8-K') will be available to
                                       purchasers or underwriters of the related Series of Certificates and will
                                       be filed, together with the related primary documents, with the Commission
                                       within fifteen days after the related Closing Date.
Forward Commitments;
  Prefunding.........................  If so specified in the related Prospectus Supplement, a portion of the
                                       proceeds of the sale of one or more Classes of Certificates of a Series
                                       may be deposited in a segregated account (a 'Prefunding Account') to be
                                       applied to acquire additional Primary Assets. The times and requirements
                                       for the acquisition of such Primary Assets will be set forth in the
                                       related Pooling and Servicing Agreement or other agreement with the
                                       Depositor and/or Seller and will be disclosed in the related Prospectus
                                       Supplement. Monies on deposit in the Prefunding Account and not applied to
                                       acquire such additional Primary Assets within the time set forth in the
                                       related Pooling and Servicing Agreement or other applicable agreement,
                                       which shall in no event exceed six months, shall be used in the manner set
                                       forth in related Prospectus Supplement, including being treated as a
                                       principal prepayment and applied in the manner described in the related
                                       Prospectus Supplement. The amount initially deposited into a Prefunding
                                       Account for a Series of Certificates will not exceed twenty-five percent
                                       (25%) of the aggregate principal amount of such Series of Certificates.
Optional Termination.................  The Master Servicer, the Depositor and/or any other entity specified in
                                       the related Prospectus Supplement may have the option to effect the early
                                       termination of a Series of Certificates through the purchase of the
                                       Primary Assets and other assets in the related Trust under the

                                       circumstances and in the manner described in 'The Trusts--Optional
                                       Disposition of Primary Assets' herein and in 'The Pooling and Servicing
                                       Agreement--Termination; Retirement of the Certificates' in the related
                                       Prospectus Supplement.
Mandatory Termination................  If so specified in the related Prospectus Supplement, the Trustee, the
                                       Master Servicer, the Seller, the Depositor and/or any other entity as may
                                       be specified in such Prospectus Supplement may be required to effect
</TABLE>

 
                                       7
<PAGE>
 

<TABLE>
<S>                                    <C>
                                       early retirement of a Series of Certificates by soliciting competitive
                                       bids for the purchase of the Primary Assets and other assets in the
                                       related Trust or otherwise, under the circumstances and in the manner
                                       specified under 'The Trusts--Mandatory Disposition of Primary Assets'
                                       herein.
Yield and Prepayment
  Considerations.....................  The yield on each Class of Certificates of a Series will be affected by,
                                       among other things, the rate of payment of principal (including
                                       prepayments) on the Primary Assets in the related Trust and the timing of
                                       receipt of such payments. See 'Certain Yield and Prepayment
                                       Considerations' herein and in the related Prospectus Supplement. The
                                       Prospectus Supplement for a Series may specify certain yield calculations
                                       for Classes receiving disproportionate allocations of principal and
                                       interest based upon an assumed rate or range of prepayment assumptions on
                                       the related Primary Assets. A higher level of principal prepayments on the
                                       related Primary Assets than anticipated is likely to have an adverse
                                       effect on the yield of any Class of Certificates that is purchased at a
                                       premium (including Certificates entitled to receive interest only) and a
                                       lower level of principal prepayments on the related Primary Assets than
                                       anticipated is likely to have an adverse effect on the yield of any Class
                                       of Certificates that is purchased at a discount. In either case, those
                                       Certificateholders may fail to recoup fully their initial investment. See
                                       'Certain Yield and Prepayment Considerations' herein and in the related
                                       Prospectus Supplement.
Credit Enhancement...................  If so specified in the related Prospectus Supplement, credit enhancement
                                       may be provided by any one or a combination of a letter of credit,
                                       financial guaranty insurance policy, reserve fund, spread account, cash
                                       collateral account, overcollateralization, cross-collateralization or
                                       other type of credit enhancement to provide full or partial coverage for
                                       certain defaults and losses relating to the underlying Primary Assets. In
                                       addition, if specified in the related Prospectus Supplement, the Primary
                                       Assets underlying a Series of Certificates may be insured under one or
                                       more of a mortgage pool insurance policy, special hazard insurance policy,
                                       bankruptcy bond or similar credit enhancement. Credit support may also be
                                       provided by subordination. The amount of any credit enhancement may be
                                       limited or have exclusions from coverage and may decline or be reduced
                                       over time or under certain circumstances, all as specified in the related
                                       Prospectus Supplement. See 'Description of the Certificates-- Description

                                       of Credit Enhancement' herein.
  A. Subordination...................  A Series of Certificates may consist of one or more classes of Senior
                                       Certificates and one or more classes of Subordinated Certificates. The
                                       rights of the holders of the Subordinated Certificates of a Series to
                                       receive distributions with respect to the Trust Assets will be
                                       subordinated to such rights of the holders of the Senior Certificates of
                                       the same Series to the extent described in the related Prospectus
                                       Supplement. This subordination is intended to enhance the likelihood of
                                       regular receipt by holders of Senior Certificates of the full amount of
                                       monthly payments of principal and interest due them. The protection
                                       afforded to the holders of Senior Certificates of a Series by means of the
                                       subordination feature will be accomplished by: (i) the preferential right
                                       of such holders to receive, prior to any distribution being made in
                                       respect of the related Subordinated Certificates, the amounts of interest
                                       and/or principal due them on each Distribution Date out of the funds
                                       available for distribution on such date and, to the extent described in
                                       the related Prospectus Supplement, by the right of such holders to receive
                                       future distributions on the assets in the related Trust that would
                                       otherwise have been payable to
</TABLE>

 
                                       8
<PAGE>
 

<TABLE>
<S>                                    <C>
                                       the holders of Subordinated Certificates; (ii) reducing the ownership
                                       interest (if applicable) or principal balance of the related Subordinated
                                       Certificates through the allocation of losses on the related Primary
                                       Assets; (iii) a combination of clauses (i) and (ii) above; or (iv) as
                                       otherwise described in the related Prospectus Supplement. If so specified
                                       in the related Prospectus Supplement, subordination may apply only in the
                                       event of certain types of losses not covered by other forms of credit
                                       enhancement, such as hazard losses not covered by standard hazard
                                       insurance policies or losses due to the bankruptcy or fraud of the
                                       Mortgagor. The related Prospectus Supplement will set forth information
                                       concerning, among other things, the amount of subordination of a Class or
                                       Classes of Subordinated Certificates in a Series, the circumstances in
                                       which such subordination will be applicable, and the manner, if any, in
                                       which the amount of subordination will decrease over time.
  B. Reserve Account.................  One or more reserve accounts (each, a 'Reserve Account') may be
                                       established and maintained for each Series of Certificates. The related
                                       Prospectus Supplement will specify whether such Reserve Accounts will be
                                       included in the corpus of the Trust for such Series and will also specify
                                       the manner of funding such Reserve Accounts and the conditions under which
                                       the amounts in any such Reserve Accounts will be used to make
                                       distributions to holders of Certificates of a particular Class or released
                                       from such Reserve Accounts.
  C. Overcollateralization...........  If specified in the related Prospectus Supplement, credit support may
                                       consist of overcollateralization whereby the aggregate principal amount of
                                       the Primary Assets exceeds the aggregate principal balance of the
                                       Certificates of such Series. Such overcollateralization may exist on the

                                       Closing Date or develop thereafter as a result of the application of
                                       certain interest collections or other collections received in connection
                                       with the Trust Assets in excess of amounts necessary to pay the
                                       Pass-Through Rate on the Certificates. The existence of any
                                       overcollateralization and the manner, if any, by which it increases or
                                       decreases, will be set forth in the related Prospectus Supplement.
  D. Special Hazard Insurance
  Policy.............................  If so specified in the related Prospectus Supplement, certain classes of
                                       Certificates of a Series may have the benefit of a special hazard
                                       insurance policy or policies (each, a 'Special Hazard Policy') covering
                                       certain physical risks that are not otherwise insured against by standard
                                       hazard insurance policies. Each Special Hazard Policy will be limited in
                                       scope and will cover losses pursuant to the provisions of each such
                                       Special Hazard Policy as described in the related Prospectus Supplement.
  E. Bankruptcy Bond.................  One or more bankruptcy bonds (each, a 'Bankruptcy Bond') may be obtained
                                       covering certain losses resulting from action which may be taken by a
                                       bankruptcy court in connection with a Primary Asset. The level of coverage
                                       and the limitations in scope of each Bankruptcy Bond will be specified in
                                       the related Prospectus Supplement.
  F. Pool Insurance Policy...........  A mortgage pool insurance policy or policies (each, a 'Pool Insurance
                                       Policy') may be obtained and maintained for Primary Assets relating to any
                                       Series of Certificates, which shall be limited in scope, covering defaults
                                       on the related Primary Assets in an amount equal to a specified percentage
                                       of the aggregate principal balance of all Primary Assets included in the
                                       Trust.
  G. Cross-collateralization.........  If specified in the related Prospectus Supplement, separate Classes of a
                                       Series of Certificates may evidence the beneficial ownership of, or be
                                       secured by, separate groups of assets included in a Trust. In such case,
</TABLE>

 
                                       9
<PAGE>
 

<TABLE>
<S>                                    <C>
                                       credit support may be provided by a cross-collateralization feature which
                                       requires that distributions be made with respect to Certificates
                                       evidencing beneficial ownership of, or secured by, one or more asset
                                       groups prior to distributions to other Classes of Certificates evidencing
                                       a beneficial ownership interest in, or secured by, other asset groups
                                       within the same Trust.
                                       If specified in the related Prospectus Supplement, the coverage provided
                                       by one or more forms of credit support may apply concurrently to two or
                                       more separate Trusts. If applicable, the related Prospectus Supplement
                                       will identify the Trusts to which such credit support relates and the
                                       manner of determining the amount of the coverage provided thereby and of
                                       the application of such coverage to the identified Trusts.
  H. Other Arrangements..............  Other arrangements as described in the related Prospectus Supplement
                                       including, but not limited to, one or more letters of credit, surety
                                       bonds, other insurance or third-party guarantees may be used to provide
                                       coverage for certain risks of defaults or various types of losses.
Advances.............................  If so specified in the related Prospectus Supplement, the Master Servicer

                                       may be required (i) to make advances (each, a 'P&I Advance'), to the
                                       extent deemed recoverable, or (ii) to withdraw from any Collection Account
                                       specified in the related Prospectus Supplement amounts on deposit therein
                                       and held for future distribution, in each case in respect of (A) interest
                                       on the Primary Assets due during the related Due Period but uncollected as
                                       of the related Determination Date (net of the Servicing Fee) and/or (B)
                                       principal on the Primary Assets scheduled to be paid during the related
                                       Due Period but uncollected as of the related Determination Date, other
                                       than a balloon payment. See 'The Trusts-- Advances; Servicing Advances'
                                       herein.
Servicing Fee........................  The Master Servicer will be entitled to receive a fee for its servicing
                                       duties in the amount specified in the related Prospectus Supplement (the
                                       'Servicing Fee'), payable from payments on the related Primary Assets (as
                                       specified in the related Prospectus Supplement), Liquidation Proceeds,
                                       Released Mortgaged Property Proceeds and certain other sources as provided
                                       in the related Pooling and Servicing Agreement.
Ratings..............................  It is a condition to the issuance of each Series of Certificates that each
                                       Class of the Certificates of such Series offered pursuant to this
                                       Prospectus and the related Prospectus Supplement be rated by one or more
                                       of Moody's Investors Service, Inc. ('Moody's'), Standard & Poor's Ratings
                                       Services, a division of The McGraw-Hill Companies, Inc. ('S&P'), Fitch
                                       Investors Service, L.P. ('Fitch') and Duff & Phelps Credit Rating Co.
                                       ('D&P'; and each of D&P, Fitch, Moody's and S&P, a 'Rating Agency') in one
                                       of their four highest rating categories. A security rating is not a
                                       recommendation to buy, sell or hold securities and may be subject to
                                       revision or withdrawal at any time. No person is obligated to maintain any
                                       rating on any Certificate, and, accordingly, there can be no assurance
                                       that the ratings assigned to any Class of Certificates upon initial
                                       issuance thereof will not be lowered or withdrawn by a Rating Agency at
                                       any time thereafter. If a rating of any Class of Certificates of a Series
                                       is revised or withdrawn, the liquidity of such Class of Certificates may
                                       be adversely affected. In general, the ratings address credit risk and do
                                       not represent any assessment of the likelihood or rate of principal
                                       prepayments. See 'Risk Factors--Limited Liquidity' and 'Ratings' herein.
Federal Income Tax
  Consequences.......................  The federal income tax consequences of each Trust will depend upon,
</TABLE>

 
                                       10
<PAGE>
 

<TABLE>
<S>                                    <C>
                                       among other factors, whether one or more elections are made to treat a
                                       Trust or specific portion thereof as a 'real estate mortgage investment
                                       conduit' ('REMIC') under the Internal Revenue Code of 1986, as amended
                                       (the 'Code'), or, if no REMIC election is made, whether the Certificates
                                       are considered to be Pass-Through Securities or Stripped Securities. The
                                       related Prospectus Supplement will specify whether a REMIC election will
                                       be made.
                                       See 'Federal Income Tax Consequences' herein and in the related Prospectus
                                       Supplement.

Legal Investment.....................  Unless otherwise specified in the related Prospectus Supplement, no Class
                                       of Certificates will constitute 'mortgage related securities' for purposes
                                       of the Secondary Mortgage Market Enhancement Act of 1984 ('SMMEA')
                                       because, among other things, the related Trust will include Primary Assets
                                       that are secured by second mortgages. Investors should consult their own
                                       legal advisors in determining whether and to what extent a Class of
                                       Certificates constitutes legal investments for such investors. See 'Legal
                                       Investment Matters' herein.
ERISA Considerations.................  A fiduciary of any employee benefit plan or other retirement plan or
                                       arrangement subject to the Employee Retirement Income Security Act of
                                       1974, as amended ('ERISA'), or the Code should carefully review with its
                                       legal advisors whether the purchase or holding of Certificates could give
                                       rise to a transaction prohibited or not otherwise permissible under ERISA
                                       or the Code. Certain Classes of Certificates may not be acquired or
                                       transferred unless the Trustee and the Depositor are furnished with a
                                       letter of representation or an opinion of counsel to the effect that such
                                       acquisition or transfer will not result in a violation of the prohibited
                                       transaction provisions of ERISA and the Code and will not subject the
                                       Trustee, the Depositor or the Master Servicer to additional obligations.
                                       See 'ERISA Considerations' herein and in the related Prospectus
                                       Supplement.
</TABLE>

 
                                       11

<PAGE>
                                  RISK FACTORS
 

     Investors should consider the following material risks in connection with
the purchase of Certificates:

 

     LIMITED LIQUIDITY. There will be no market for the Certificates of any
Series prior to the issuance thereof, and there is no assurance that a secondary
market for any of the Certificates will develop or, if one does develop, that it
will provide Certificateholders with liquidity of investment or that it will
continue for the life of such Certificates.

 

     LIMITED SOURCE OF PAYMENTS, LIMITED OBLIGATIONS OF SELLER, DEPOSITOR OR
MASTER SERVICER. The Depositor does not have, nor is it expected to have, any
significant assets. Unless otherwise specified in the related Prospectus
Supplement, the Certificates of a Series will be payable solely from the Trust
Assets in the related Trust and will not have any claim against or security
interest in the Trust for any other Series. There will be no recourse to the
Depositor or any other person for any failure to receive distributions on the
Certificates. Consequently, Certificateholders of each Series must rely solely
upon payments with respect to the Trust Assets for a Series of Certificates,
including, if applicable, any amounts available pursuant to any credit
enhancement for such Series, for the payment of principal of and interest on the

Certificates of such Series.

 

     The Certificates of any Series will not represent an interest in or
obligation of the Depositor, the Seller, the Master Servicer, the Trustee or any
of their respective affiliates. In addition, if the Seller fails to repurchase
any Primary Asset with respect to which it has a repurchase obligation as a
result of a breach of a representation or warranty, the Depositor will have no
obligation to purchase such Primary Asset from the Trust. The Master Servicer's
servicing obligations under the related Pooling and Servicing Agreement may
include its limited obligation to make certain Advances, but only to the extent
deemed recoverable.

 

     YIELD AND PREPAYMENT CONSIDERATIONS. The yield to maturity of each Class of
Certificates of a Series will depend on the rate and timing of payment of
principal on the related Primary Assets, including prepayments, liquidations due
to defaults, repurchases due to defective documentation and breaches of
representations and warranties or early termination of the Trust. Such yield may
be adversely affected by a higher or lower than anticipated rate of prepayments
on the Primary Assets. Prepayments are influenced by a number of factors,
including prevailing mortgage market interest rates, local and regional economic
conditions and homeowner mobility. The yield to maturity of certain Classes of
Certificates identified in the related Prospectus Supplement may be particularly
sensitive to the rate and timing of principal payments (including prepayments,
liquidations and repurchases) of the related Primary Assets, which may fluctuate
significantly from time to time. Generally, mortgage loans with rates which are
higher, and especially if they are significantly higher, than prevailing
mortgage market interest rates will prepay faster than mortgage loans which have
rates set closer to the then prevailing mortgage market interest rates.
Therefore, in a declining interest rate environment, Primary Assets with higher
Mortgage Rates may prepay faster than anticipated. Investors in a Class of
Certificates offered at a discount from the principal amount thereof or with no
stated principal amount should fully consider the associated risks, including
the risk that a rapid rate of principal payments could result in the failure of
such investors to recoup their initial investments. See 'Certain Yield and
Prepayment Considerations' herein and in the related Prospectus Supplement.

 

     LOWER CREDIT QUALITY PRIMARY ASSETS. Certain of the Primary Assets
underlying a Series of Certificates may have been made to lower credit quality
borrowers who have marginal credit and fall into one of two categories:
customers with moderate income, limited assets and other income characteristics
which cause difficulty in borrowing from banks and other traditional sources of
lenders, and customers with a derogatory credit report including a history of
irregular employment, previous bankruptcy filings, repossession of property,
charged-off loans and garnishment of wages. The average Mortgage Rate on Primary
Assets made to these types of borrowers is generally higher than that charged by
lenders that typically impose more stringent credit requirements. The payment
experience on loans made to these types of borrowers is likely to be different
(i.e., greater likelihood of late payments or defaults, less likelihood of

prepayments) from that on loans made to borrowers with higher credit quality,
and is likely to be more sensitive to changes in the economic climate in the
areas in which such borrowers reside. See 'Description of the Primary Assets'
herein and 'Description of the Mortgage Pool' in the related Prospectus
Supplement.

 

     NATURE OF SECURITY. Certain of the Primary Assets underlying the
Certificates of a Series may be secured by Mortgages junior or subordinate to
one or more other mortgages ('Senior Liens'), and the related Senior Liens

 
                                       12
<PAGE>

will not be included in the Primary Assets. Although little data is available,
the rate of default of second or more junior mortgage loans may be greater than
that of mortgage loans secured by Senior Liens on comparable properties. A
primary risk to holders of Primary Assets secured by junior Mortgages is the
possibility that adequate funds will not be received in connection with a
foreclosure of the related Senior Lien to satisfy fully both the Senior Lien and
the Primary Asset. If a holder of the Senior Lien forecloses on a Mortgaged
Property, the proceeds of the foreclosure or similar sale generally will be
applied first to the payment of court costs and fees in connection with the
foreclosure, second to real estate taxes, and third to satisfaction of all
principal, interest, prepayment or acceleration penalties, if any, and any other
sums due and owing to the holder of the Senior Lien. The claims of the holder of
the Senior Lien will be satisfied in full out of proceeds of the liquidation of
the Primary Asset, if such proceeds are sufficient, before the related Trust, as
holder of the junior Mortgage, receives any payments in respect of such Primary
Asset. If the Master Servicer were to foreclose on any Primary Asset which is a
junior mortgage loan, it would do so subject to any related Senior Lien. The
debt related to such Primary Asset would not be paid in full at such sale unless
a bidder at the foreclosure sale of such Primary Asset bids an amount sufficient
to pay off all sums due under such Primary Asset and the Senior Lien or
purchases the Mortgaged Property subject to the Senior Lien. If such proceeds
from a foreclosure or similar sale of the related Mortgaged Property are
insufficient to satisfy such loans in the aggregate, the related Trust, as the
holder of the junior Mortgage, and, accordingly, holders of the Certificates
would bear (i) the risk of delay in distributions while a deficiency judgment
against the Mortgagor is obtained and (ii) the risk of loss if the deficiency
judgment is not realized upon. Moreover, deficiency judgments may not be
available in certain jurisdictions. In addition, a junior mortgagee may not
foreclose on the property securing a junior Mortgage unless it forecloses
subject to the Senior Lien. In servicing second Mortgages, the Master Servicer
may, but is not obligated to, advance funds to keep the related Senior Lien
current in the event the Mortgagor is in default thereunder until such time as
the Master Servicer satisfies the Senior Lien by sale of the Mortgaged Property,
if it determines such Advances will be recoverable from future payments and
collections on that Primary Asset or otherwise. The related Trust will have no
source of funds to satisfy any Senior Lien or make payments due to any senior
mortgagee. The junior Mortgages securing the Primary Assets are subject and
subordinate to any Senior Liens affecting the related Mortgaged Property.


 

     In addition to the foregoing, certain of the Primary Assets underlying the
Certificates of a Series may have Loan-to-Value Ratios or Combined Loan-to-Value
Ratios in excess of 100%. As a result, the Mortgaged Property may not provide
adequate security for the related Primary Asset. In the event the Mortgaged
Property fails to provide adequate security for the related Primary Asset, the
Certificateholders of the related Trust could, absent credit enhancement
features, experience a loss.

 

     BALLOON PAYMENTS. Certain of the Primary Assets underlying a Series of
Certificates may provide for the payment of the unamortized principal balance of
the Primary Asset in a single payment at the maturity of the Primary Asset that
is greater than the preceding monthly payment ('Balloon Loans'). See
'Description of the Primary Assets' herein and 'Description of the Mortgage
Pool' in the related Prospectus Supplement. Because Mortgagors under Balloon
Loans are required to make a relatively large single payment upon maturity, it
is possible that the default risk associated with Balloon Loans is greater than
that associated with fully-amortizing mortgage loans. The ability of a Mortgagor
on a Balloon Loan to repay the Primary Asset upon maturity frequently depends
upon, among other things, the Mortgagor's ability to refinance the Primary
Asset, which will be affected by a number of factors, including, without
limitation, the level of mortgage rates available in the primary mortgage market
at the time, the Mortgagor's equity in the related Mortgaged Property, the
financial condition of the Mortgagor, the condition of the Mortgaged Property,
tax law, general economic conditions and the general willingness of financial
institutions and primary mortgage bankers to extend credit.

 

     Although a low interest rate environment may facilitate the refinancing of
a balloon payment, the receipt and reinvestment by holders of the Certificates
of the proceeds in such an environment may produce a lower return than that
previously received in respect of the related Primary Asset. Conversely, a high
interest rate environment may make it more difficult for the Mortgagor to
accomplish a refinancing and may result in delinquencies or defaults.

 

     PREFUNDING ACCOUNTS MAY ADVERSELY AFFECT INVESTMENT. If a Trust includes a
Prefunding Account and the principal balance of additional Primary Assets
delivered to the Trust after the Closing Date is less than the amount initially
deposited into the Prefunding Account, the holders of the Certificates of the
related Series will

 
                                       13
<PAGE>

receive a prepayment of principal as and to the extent described in the related
Prospectus Supplement. Any such principal prepayment may adversely affect the

yield to maturity of the applicable Certificates. Since prevailing interest
rates are subject to fluctuation, there can be no assurance that investors will
be able to reinvest such prepayments at yields equaling or exceeding the yields
on the related Certificates. It is possible that the yield on any such
reinvestment will be lower, and may be substantially lower, than the yield on
the related Certificates.

 

     The ability of a Trust to invest in additional Primary Assets during the
Prefunding Period (as defined in the related Prospectus Supplement) will be
dependent upon the ability of the Depositor to acquire Primary Assets that
satisfy the requirements for transfer to the Trust. Although such additional
Primary Assets must satisfy the characteristics described in the related
Prospectus Supplement, such Primary Assets may have certain different
characteristics, including, without limitation, a more recent origination date
than the Primary Assets originally transferred to the Trust or a lesser credit
quality. As a result, the addition of such additional Primary Assets pursuant to
the Prefunding Account may adversely affect the performance of the related
Certificates.

 

     LIMITATIONS, REDUCTION AND SUBSTITUTION OF CREDIT ENHANCEMENT. Credit
enhancement may be provided with respect to one or more Classes of Certificates
of a Series to cover certain types of losses on the underlying Primary Assets.
Credit enhancement may be provided by one or more forms, including but not
limited to subordination of one or more Classes of Certificates of such Series,
letter of credit, financial guaranty insurance policy, mortgage pool insurance
policy, special hazard insurance policy, bankruptcy bond, reserve fund, spread
account, cash collateral account, overcollateralization, cross-collateralization
or other type of credit enhancement. The coverage of any credit enhancement may
be limited or have exclusions from coverage and may decline over time or under
certain circumstances, all as specified in the related Prospectus Supplement.
See 'Description of the Certificates--Description of Credit Enhancement' herein.

 

     BASIS RISK. The Primary Assets in a Trust may accrue interest at variable
rates based on changes in specified indexes (as set forth in the related
Prospectus Supplement) which may adjust monthly, quarterly, annually or
otherwise. The Certificates, however, may accrue interest at Pass-Through Rates
that are variable rates based on different indexes and which may adjust at
different periods. Consequently, the weighted average rate on the Primary Assets
may not equal the weighted average of the Pass-Through Rates on the
Certificates. The difference between the interest rates on the Primary Assets
and the Pass-Through Rates may limit the Pass-Through Rates and the amount paid
to Certificateholders accordingly.

 

     GENERAL ECONOMIC CONDITIONS. General economic conditions have an impact on
the ability of borrowers to repay mortgage loans. Loss of earnings, illness and
other similar factors may lead to an increase in delinquencies and bankruptcy

filings by borrowers. In the event of personal bankruptcy of a borrower under a
Primary Asset (a 'Mortgagor'), it is possible that the holders of the related
Certificates could experience a loss with respect to such Mortgagor's Primary
Asset. In conjunction with a Mortgagor's bankruptcy, a bankruptcy court may
suspend, reduce or reschedule the payments of principal and interest to be paid
with respect to such Primary Asset, thus delaying or reducing the amount
received by the holders of the related Certificates with respect to such Primary
Asset. Moreover, if a bankruptcy court prevents or avoids the transfer of the
related Mortgaged Property to the related Trust, any remaining balance on such
Primary Asset may not be recoverable.

 

     REAL ESTATE MARKET CONDITIONS. An investment in securities such as the
Certificates which are secured by or represent interests, either directly or
indirectly, in mortgage loans or similar assets may be affected by, among other
things, a decline in real estate values. No assurance can be given that values
of the Mortgaged Properties will remain at the levels existing on the dates of
origination of the related Primary Asset. If the residential real estate market
should experience an overall decline in property values such that the
outstanding balances of the Primary Assets, together with loans secured by
Senior Liens, if any, on the Mortgaged Properties, become equal to or greater
than the value of the Mortgaged Properties, the actual rates of delinquencies,
foreclosures and losses could be higher than those now generally experienced in
the mortgage lending industry.

 

     GEOGRAPHIC CONCENTRATION. Certain geographic regions of the United States
from time to time will experience weaker regional economic conditions and
housing markets, and, consequently, will experience higher rates of loss and
delinquency on mortgage loans generally. Any concentration of the Primary Assets
relating to any Series of Certificates in such a region may present risk
considerations in addition to those generally present for similar
mortgage-backed securities without such concentration. See the related
Prospectus Supplement for

 
                                       14
<PAGE>

further information regarding the geographic concentration of the Primary Assets
underlying the Certificates of any Series.

 

     DELAYS IN LIQUIDATING DEFAULTED PRIMARY ASSETS. Even assuming that the
Mortgaged Properties provide adequate security for the Primary Assets underlying
a Series of Certificates, substantial delays could be encountered in connection
with the liquidation of defaulted Primary Assets and corresponding delays in the
receipt of related proceeds by the related Trust could occur. An action to
foreclose on a Mortgaged Property securing a Primary Asset is regulated by state
statutes and rules and is subject to many of the delays and expenses of other
lawsuits if defenses or counterclaims are interposed, sometimes requiring

several years to complete. Furthermore, in some states an action to obtain a
deficiency judgment is not permitted following a nonjudicial sale of a Mortgaged
Property. In the event of a default by a Mortgagor, these restrictions, among
other things, may impede the ability of the Master Servicer to foreclose on or
sell the Mortgaged Property or to obtain Net Liquidation Proceeds sufficient to
repay all amounts due on the related Primary Assets. In addition, the Master
Servicer will be entitled to deduct from the Collection Account to the extent
specified in the related Prospectus Supplement all previously made Advances for
all expenses reasonably incurred in attempting to recover amounts due and not
yet repaid on Liquidated Primary Assets, including payments to senior
lienholders, legal fees and costs of legal action, real estate taxes and
maintenance and preservation expenses, thereby reducing collections available to
the related Trust. See 'Certain Legal Aspects of the Primary Assets--Foreclosure
of Single Family Loans' and '--Rights of Redemption' herein.

 

     LIKELIHOOD OF DISPROPORTIONATE LIQUIDATION EXPENSES. Liquidation expenses
with respect to defaulted Primary Assets do not vary directly with the
outstanding principal balance of the loan at the time of default. Therefore,
assuming that the Master Servicer took the same steps in realizing upon a
defaulted Primary Asset having a small remaining principal balance as it would
in the case of a defaulted Primary Asset having a large remaining principal
balance, the amount realized after expenses of liquidation would be smaller as a
percentage of the outstanding principal balance of the defaulted Primary Asset
having a small remaining principal balance than would be the case with the
defaulted Primary Asset having a large remaining principal balance. Because the
average outstanding principal balance of the Primary Assets is small relative to
the size of the average outstanding principal balance of the loans in a typical
pool consisting only of conventional purchase-money mortgage loans, Net
Liquidation Proceeds on Liquidated Primary Assets may also be smaller as a
percentage of the principal balance of a Primary Asset than would be the case in
a typical pool consisting only of conventional purchase-money mortgage loans.

 

     LEGAL CONSIDERATIONS. Applicable state laws generally regulate interest
rates and other charges, require certain disclosures and, unless an exemption is
available, require licensing of the originators of certain Primary Assets. In
addition, most states have other laws, public policies and general principles of
equity relating to the protection of consumers, unfair and deceptive practices
and practices which may apply to the origination, servicing and collection of
the Primary Assets.

 

     The Primary Assets are also subject to federal laws, including, without
limitation: (i) the Federal Truth in Lending Act and Regulation Z promulgated
thereunder, which require certain disclosures to the Mortgagors regarding the
terms of the Primary Assets; (ii) the Equal Credit Opportunity Act and
Regulation B promulgated thereunder, which prohibit discrimination on the basis
of age, race, color, sex, religion, marital status, national origin, receipt of
public assistance or the exercise of any right under the Consumer Credit
Protection Act, in the extension of credit; (iii) the Fair Credit Reporting Act,

which regulates the use and reporting of information related to the Mortgagor's
credit experience; (iv) the Real Estate Settlement Procedures Act, which
regulates closing and servicing practices relating to first mortgage loans for
one- to four-family residential properties; and (v) certain other laws and
regulations. The Contracts are also subject to general equitable principles and
other rules in consumer credit transactions. See 'Certain Legal Aspects of the
Primary Assets--The Contracts' herein.

 

     Certain of the Primary Assets may be subject to the Riegle Community
Development and Regulatory Improvement Act of 1994 (the 'Riegle Act'), which
incorporates the Home Ownership and Equity Protection Act of 1994. These
provisions impose additional disclosure and other requirements on creditors with
respect to non-purchase money mortgage loans with high interest rates or high
up-front fees and charges. The provisions of the Riegle Act apply on a mandatory
basis to all mortgage loans originated on or after October 1, 1995. These
provisions can impose specific statutory liabilities upon creditors who fail to
comply with their provisions and

 
                                       15
<PAGE>

may affect the enforceability of the related mortgage loans. In addition, any
assignee of the creditor would generally be subject to all claims and defenses
that the consumer could assert against the creditor, including, without
limitation, the right to rescind the mortgage loan.

 

     The application of State and Federal consumer protection laws to particular
circumstances is not always certain and in some cases courts and regulatory
authorities have shown a willingness to adopt novel interpretations of these
laws. Depending on the provisions of the applicable law and the specific facts
and circumstances involved, violations of these laws, policies and principles
may limit the ability of an assignee (including a Trust) to collect all or part
of the principal of or interest on the Primary Assets, may entitle the Mortgagor
to a refund of amounts previously paid and, in addition, could subject the
assignee to damages and administrative sanctions. In some instances,
particularly in actions involving fraud or deceptive practices, damage awards
have been large. If a Trust were obligated to pay any such damages, its assets
would be reduced, resulting in a possible loss to Certificateholders. See
'Certain Legal Aspects of the Primary Assets' herein.

 

     Generally, under the terms of the Soldiers' and Sailors' Civil Relief Act
of 1940, as amended (the 'Relief Act'), a Mortgagor who enters military service
after the origination of such Mortgagor's Primary Asset (including a Mortgagor
who is a member of the National Guard or is in reserve status at the time of the
origination of the Primary Asset and is later called to active duty) may not be
charged interest (including fees and charges) above an annual rate of 6% during
the period of such Mortgagor's active duty status, unless a court orders

otherwise upon application of the lender. It is possible that such action could
have an effect, for an indeterminate period of time, on the ability of the
Master Servicer to collect full amounts of interest on certain of the Primary
Assets underlying a Series of Certificates. In addition, the Relief Act imposes
limitations which would impair the ability of the Master Servicer to foreclose
on an affected Primary Asset during the Mortgagor's period of active duty
status. Thus, in the event that such a Primary Asset goes into default, there
may be delays and losses occasioned by the inability to realize upon the related
Mortgaged Property in a timely fashion.

 

     Under environmental legislation and case law applicable in certain states,
it is possible that liability for environmental hazards in respect of real
property may be imposed on a holder of a mortgage note (such as the Trust)
secured by real property. See 'Certain Legal Aspects of the Primary
Assets--Environmental Legislation' herein.

 

     INSOLVENCY RELATED MATTERS. Counsel to the Depositor and the Seller will
render an opinion to the Trustee that in the event that the Seller became a
debtor under the United States Bankruptcy Code, the transfer of the Primary
Assets from the Seller to the Depositor in accordance with the Pooling and
Servicing Agreement would be treated as a true sale and not as a pledge to
secure borrowings and that the Depositor would not be substantively consolidated
with the Seller as a single entity or that the assets and/or liabilities of the
Depositor and Seller would not be consolidated. If, however, the transfer of the
Primary Assets from the Seller to the Depositor were treated as a pledge to
secure borrowings by the Seller or if the Depositor were ordered substantively
consolidated with the Seller as a single entity or if the Depositor were to
become bankrupt for any reason, the distribution of proceeds from the Primary
Assets to the Trust might be subject to the automatic stay provisions of the
United States Bankruptcy Code, which would delay the distribution of such
proceeds for an uncertain period of time. In addition, a bankruptcy trustee
would have the power to sell the Primary Assets, or the bankruptcy trustee could
substitute other collateral in lieu of the Primary Assets to secure such debt,
or such debt could be subject to reduction or adjustment by the bankruptcy court
if the Seller were to become the subject of a case for reorganization under
Chapter 11 of the United States Bankruptcy Code.

 

     In addition, the case of Octagon Gas Systems, Inc. v. Rimmer, 995 F.2d 948
(10th Cir. 1993) contains language to the effect that accounts sold by an entity
which subsequently became a debtor in bankruptcy remained property of such
debtor's bankruptcy estate. Although the Contracts constitute chattel paper
rather than accounts under the UCC, sales of chattel paper, like sales of
accounts, are governed by Article 9 of the UCC. If the Depositor or the Seller
were to become a debtor under the United States Bankruptcy Code and a court were
to follow the reasoning of the Tenth Circuit and apply such reasoning to chattel
paper, holders of the Certificates in the related Trust could experience a delay
or reduction in distributions.


 

     Additionally, because the Seller may have purchased the Primary Assets from
other originators or sellers, it is possible that (as a result of recourse
retained against such other originators or sellers or otherwise) the transfer of
the Primary Assets from such originators or sellers to the Seller could be
treated as a pledge rather than a sale and the corresponding negative
implications for delay and reduction of payments by a Trust could apply.

 
                                       16
<PAGE>

     ORIGINAL ISSUE DISCOUNT. Certain Classes of Certificates of a Series may be
treated as having been issued with original issue discount for federal income
tax purposes. As a result, holders of such Certificates will be required to
include amounts in income without the receipt of cash corresponding to that
income. See 'Federal Income Tax Consequences--Original Issue Discount' herein
and, if applicable, in the related Prospectus Supplement.
 

     ERISA CONSIDERATIONS. An investment in a Class of Certificates of any
Series by an employee benefit plan or other plan or arrangement subject to ERISA
or Section 4975 of the Code (a 'Plan') may give rise to a prohibited transaction
under Section 406 of ERISA and/or be subject to tax under Section 4975 of the
Code, unless a statutory or administrative exemption is available. Accordingly,
fiduciaries of any Plan or any insurance company (whether through its general or
separate accounts) or other person investing 'plan assets' of any Plan, should
consult their counsel before purchasing any Class of Certificates. Certain
Classes of Certificates will not be eligible for purchase by, on behalf of or
with 'plan assets' of Plans. See 'ERISA Considerations' herein and in the
related Prospectus Supplement.
 

     RATINGS NOT A RECOMMENDATION. It is a condition to the issuance of the
Certificates offered pursuant to this Prospectus and the related Prospectus
Supplement that each such Class of Certificates be rated in one of the four
highest rating categories by one or more of Moody's, S&P, Fitch or D&P. See
'Ratings' herein. A security rating is not a recommendation to buy, sell or hold
securities and may be subject to revision or withdrawal at any time. No person
is obligated to maintain the rating on any Certificate and, accordingly, there
can be no assurance that the ratings assigned to any Class of Certificates on
the date on which such Certificates are initially issued will not be lowered or
withdrawn by a Rating Agency at any time thereafter. In the event any rating is
revised or withdrawn, the liquidity of the related Certificates may be adversely
affected.

 

     BOOK-ENTRY CERTIFICATES. Issuance of any of the Certificates in book-entry
form may reduce the liquidity of such Certificates in the secondary trading
market because investors may be unwilling to purchase Certificates for which
they cannot obtain physical certificates. See 'Description of the
Certificates--Registration and Transfer of the Certificates' herein.


 

     DIFFICULTY IN PLEDGING. Because transactions in Certificates of a Series in
book-entry form may be effected only through DTC, Participants and Indirect
Participants, the ability of an Owner to pledge such a Certificate to persons or
entities that do not participate in the DTC system, or otherwise to take actions
in respect of such Certificates, may be limited due to the lack of a physical
certificate representing such Certificate. See 'Description of the
Certificates--Registration and Transfer of the Certificates' herein.

 

     POTENTIAL DELAYS IN RECEIPT OF PAYMENTS. Owners of Certificates issued in
book-entry form may experience some delay in their receipt of payments of
interest and principal on the Certificates because such payments will be
forwarded to DTC and DTC will credit such payments to the accounts of its
Participants which will thereafter credit them to the accounts of Owners either
directly or indirectly through Indirect Participants. See 'Description of the
Certificates--Registration and Transfer of the Certificates' herein.

 
                                       17
<PAGE>

                       DESCRIPTION OF THE PRIMARY ASSETS

 
GENERAL
 

     The property of each Trust will consist of: (i) the Primary Assets
(subject, if specified in the Prospectus Supplement, to certain exclusions)
having the aggregate principal balance outstanding as of the related Cut-off
Date, after giving effect to payments due or received on or prior to such date,
as specified in the related Prospectus Supplement (the 'Original Pool Principal
Balance'); (ii) all payments (subject, if specified in the Prospectus
Supplement, to certain exclusions) in respect of such Primary Assets; (iii) if
specified in the Prospectus Supplement, reinvestment income on such payments;
(iv) all property acquired by foreclosure or deed in lieu of foreclosure with
respect to any such Primary Asset; (v) certain rights of the Trustee, the
Depositor and the Master Servicer under any insurance policies required to be
maintained in respect of the related Primary Assets; and (vi) if so specified in
the Prospectus Supplement, one or more forms of credit enhancement (together,
the 'Trust Assets').

 

     While it is expected that the Primary Assets will be acquired by the
Depositor from the Seller, if so specified in the related Prospectus Supplement,
Primary Assets may be acquired by the Depositor from affiliated or unaffiliated
originators. The following is a brief description of the Primary Assets expected
to be included in the Trusts. If specific information respecting the Primary
Assets is not known at the time the related Series of Certificates initially are

offered, more general information of the nature described below will be provided
in the related Prospectus Supplement, and specific information may, in certain
instances as set forth in the related Prospectus Supplement, be set forth in a
report on Form 8-K to be filed with the Commission within fifteen days after the
initial issuance of such Certificates. A copy of the Pooling and Servicing
Agreement with respect to each Series of Certificates will be attached to the
Form 8-K and will be available for inspection at the corporate trust office of
the Trustee specified in the related Prospectus Supplement. Unless so specified
in the related Prospectus Supplement, no Form 8-K will be filed with respect to
additional Primary Assets acquired by a Trust with funds from a Prefunding
Account. A schedule of the Primary Assets relating to each Series of
Certificates, will be attached to the related Pooling and Servicing Agreement
delivered to the Trustee upon delivery of such Certificates.

 
SINGLE FAMILY LOANS
 

     Each Single Family Loan will be evidenced by a promissory note (the
'Mortgage Note') secured by a mortgage or deed of trust (the 'Mortgage')
creating a first, second or more junior lien in one- to four-family residential
properties (the 'Mortgaged Properties'). If specified in the Prospectus
Supplement, the Primary Assets may include cooperative apartment loans
('Cooperative Loans') secured by security interests in shares issued by
Cooperatives and in the related proprietary leases or occupancy agreements
granting exclusive rights to occupy specific dwelling units in such
Cooperatives' buildings. The Mortgaged Properties securing the Single Family
Loans may include investment properties, vacation and second homes and leasehold
interests. Each Single Family Loan will be selected by the Depositor for
inclusion in the Trust from among those acquired by the Depositor from the
Seller or from one or more affiliated or unaffiliated originators, including
newly originated loans. In the case of leasehold interests, the term of the
leasehold will exceed the scheduled maturity of the Primary Asset by at least
five years, unless a shorter period is specified in the related Prospectus
Supplement.

 

     The Single Family Loans may be (i) 'conventional' mortgage loans, that is,
they will not be insured or guaranteed by any governmental agency, (ii) insured
by the Federal Housing Authority ('FHA') or (iii) partially guaranteed by the
Veteran's Administration ('VA'), as specified in the related Prospectus
Supplement. If specified in the related Prospectus Supplement, the Single Family
Loans may include closed-end home equity loans ('Home Equity Loans'). Such Home
Equity Loans will be secured by first, second or more junior liens on fee simple
or leasehold interests in one- to four-family residential properties. See
'Description of the Primary Assets--Single Family Loans.' The principal and
interest on the Single Family Loans included in the Trust for a Series of
Certificates will be payable either on the first day of each month or on
different scheduled days throughout each month, and the interest will be
calculated either on a simple interest, actuarial method or 'Rule of 78s'
method, as described herein and in the related Prospectus Supplement. When a
full principal prepayment is paid on a Single Family Loan during a month, the
Mortgagor is generally charged interest only on the days of the month actually

elapsed up to the date of such prepayment, at a daily interest rate that is
applied to the principal amount of the Single Family Loan so prepaid.

 
                                       18
<PAGE>
     The payment terms of the Single Family Loans to be included in a Trust for
a Series will be described in the related Prospectus Supplement and may include
any of the following features or combinations thereof or other features
described in the related Prospectus Supplement:
 

          (a) Interest may be payable at a fixed rate, a rate adjustable from
     time to time in relation to an index (which will be specified in the
     related Prospectus Supplement), a rate that is fixed for a period of time
     or under certain circumstances and is followed by an adjustable rate, a
     rate that otherwise varies from time to time, or a rate that is convertible
     from an adjustable rate to a fixed rate. Changes to an adjustable rate may
     be subject to periodic limitations, maximum rates, minimum rates or a
     combination of such limitations. Accrued interest may be deferred and added
     to the principal of a Single Family Loan for such periods and under such
     circumstances as may be specified in the related Prospectus Supplement.
     Single Family Loans may provide for the payment of interest at a rate lower
     than the specified Mortgage Rate for a period of time or for the life of
     the Single Family Loan, and the amount of any difference may be contributed
     from funds supplied by the seller of the Mortgaged Property or another
     source.

 

          (b) Principal may be payable on a level debt service basis to fully
     amortize the Single Family Loan over its term, may be calculated on the
     basis of an assumed amortization schedule that is significantly longer than
     the original term to maturity or on an interest rate that is different from
     the Mortgage Rate or may not be amortized during all or a portion of the
     original term. Payment of all or a substantial portion of the principal may
     be due on maturity ('balloon payment'). Principal may include interest that
     has been deferred and added to the principal balance of the Single Family
     Loan.

 
          (c) Monthly Payments of principal and interest may be fixed for the
     life of the Single Family Loan, may increase over a specified period of
     time or may change from period to period. Single Family Loans may include
     limits on periodic increases or decreases in the amount of Monthly Payments
     and may include maximum or minimum amounts of Monthly Payments.
 

          (d) Prepayments of principal may be subject to a prepayment fee, which
     may be fixed for the life of the Single Family Loan or may decline over
     time, and may be prohibited for the life of the Single Family Loan or for
     certain periods ('lockout periods'). Certain Single Family Loans may permit
     prepayments after expiration of the applicable lockout period and may
     require the payment of a prepayment fee in connection with any such

     subsequent prepayment. Other Single Family Loans may permit prepayments
     without payment of a fee unless the prepayment occurs during specified time
     periods. The Single Family Loans may include 'due on sale' clauses which
     permit the mortgagee to demand payment of the entire Single Family Loan in
     connection with the sale or certain transfers of the related Mortgaged
     Property. Other Single Family Loans may be assumable by persons meeting the
     then applicable underwriting standards of the Seller.

 

CONTRACTS

 

     Each Contract included as a Primary Asset in the Trust with respect to a
Series of Certificates will be secured by a Manufactured Home and a mortgage or
deed of trust relating to the real estate to which the Manufactured Home is
permanently affixed. Contracts are similar to Single Family Loans, and the
description herein to Single Family Loans is generally applicable to Contracts,
except as otherwise noted. The Prospectus Supplement will specify whether the
Contracts will be fully amortizing or have a balloon payment, whether they will
bear interest at a fixed, adjustable or variable rate and other pertinent
information with respect to the Contracts. As used herein, Mortgaged Property
includes Manufactured Homes, unless otherwise noted.

 

     The 'Manufactured Homes' securing the Contracts consist of manufactured
homes within the meaning of Section 5402(6) of title 42 of the United States
Code which defines a 'manufactured home' as 'a structure, transportable in one
or more sections, which, in the traveling mode, is eight body feet or more in
width or forty body feet or more in length, or, when erected on site, is three
hundred twenty or more square feet, and which is built on a permanent chassis
and designed to be used as a dwelling with or without permanent foundation when
connected to the required utilities, and includes the plumbing, heating,
air-conditioning, and electrical systems contained therein; except that such
term shall include any structure which meets all the requirements of this
paragraph except the size requirements and with respect to which the
manufacturer voluntarily files a certification required by the [Secretary of
Housing and Urban Development] and complies with the standards established under
[Chapter 70 of title 42 of the United States Code].' Moreover, if an election is
made to treat the Trust as a

 
                                       19
<PAGE>

REMIC as described in 'Federal Income Tax Consequences' herein, Manufactured
Homes will have a minimum of 400 square feet of living space and a minimum width
in excess of 102 inches.

 

     Certain of the Single Family Loans or Contracts contained in a Trust may be

loans insured under the FHA Title I credit insurance program created pursuant to
Sections 1 and 2(a) of the National Housing Act of 1934 (the 'Title I Program').
Under the Title I Program, the FHA is authorized and empowered to insure
qualified lending institutions against losses on eligible loans. The Title I
Program operates as a coinsurance program in which the FHA insures up to 90% of
certain losses incurred on an individual insured loan, including the unpaid
principal balance of the loan, but only to the extent of the insurance coverage
available in the lender's FHA insurance coverage reserve account. The owner of
the loan bears the uninsured loss on each loan. The types of loans which are
eligible for insurance by the FHA under the Title I Program include property
improvement loans ('Title I Loans'). Title I Loan means a loan made to finance
actions or items that substantially protect or improve the basic livability or
utility of a property and includes: (1) single family, multifamily and
nonresidential property improvement loans; (2) manufactured home improvement
loans, where the home is classified as personalty; (3) historic preservation
loans; and (4) fire safety equipment loans in existing health care facilities.

 

CERTAIN CHARACTERISTICS OF THE PRIMARY ASSETS

 

     The related Prospectus Supplement will describe certain characteristics of
the related Primary Assets initially included in the Trust, which may include,
without limitation (i) the range of dates of origination and the latest
scheduled maturity date, (ii) the minimum remaining term to maturity, the
weighted average original term to maturity and the weighted average remaining
term to maturity, (iii) the range of Mortgage Rates, the weighted average
Mortgage Rate and, with respect to adjustable-rate Primary Assets, the index
upon which the Mortgage Rate is based, (iv) the range of principal balances
outstanding and the weighted average outstanding principal balance, (v) the
percentages of Primary Assets secured by first Mortgages, second Mortgages and
more junior Mortgages, respectively, (vi) the range of Combined Loan-to-Value
Ratios at origination, the weighted average Combined Loan-to-Value Ratio, the
range of Loan-to-Value Ratios at origination and the weighted average
Loan-to-Value Ratio, (vii) the percentage of Primary Assets secured by fee
simple interests in single-family dwelling units, investor properties, units in
planned unit developments and condominiums, respectively, the percentage of
Primary Assets secured by leasehold interests and the percentage of Primary
Assets secured by units in Cooperatives, (viii) the percentage of Primary Assets
as to which the related Mortgagor represented at the time of origination that
the related Mortgaged Property would be occupied by such Mortgagor as a primary
or secondary residence, (ix) the percentage of Primary Assets that are
Contracts, (x) certain summary information relating to the geographic
concentration of the Mortgaged Properties securing the Primary Assets, (xi) the
percentage of Primary Assets which are Balloon Loans, and (xii) the percentage
of Primary Assets which are Bankruptcy Loans, the percentage of Bankruptcy Loans
which are 30 days or more contractually delinquent and the percentages of
Primary Assets other than Bankruptcy Loans which are 30 days and 60 days or more
contractually delinquent, respectively. If so specified in the related
Prospectus Supplement, the characteristics of the Primary Assets may be
approximate, based on the expected characteristics of the Primary Assets to be
included in the related Trust and any significant variations therefrom will be

provided on the related Form 8-K.

 

     For purposes of the foregoing, the 'Combined Loan-to-Value Ratio' of any
Primary Asset is the ratio (expressed as a percentage) of (i) the sum of (a) the
original principal balance of such Primary Asset at the date of origination
(which, if specified in the related Prospectus Supplement, may include certain
financed fees and insurance premiums) plus (b) the outstanding balance of the
Senior Lien, if any, divided by (ii) the lesser of (a) the value of the related
Mortgaged Property, based upon the appraisal, if any, or drive-by evaluation or
other method made at the time of origination of the Primary Asset and (b) the
purchase price of the Mortgaged Property if the Primary Asset proceeds were used
to purchase the Mortgaged Property. See 'The Primary Asset Program--Underwriting
Procedures' herein. The 'Loan-to-Value Ratio' of any Primary Asset is the ratio
(expressed as a percentage) of (i) the original principal balance of such
Primary Asset at the date of origination (which, if specified in the related
Prospectus Supplement, may include certain financed fees and insurance premiums)
divided by (ii) the lesser of (a) the value of the related Mortgaged Property,
based upon the appraisal, if any, or drive-by evaluation or other method made at
the time of origination of the Primary Asset and (b) the purchase price of the
Mortgaged Property if the Primary Asset proceeds were used to purchase the
Mortgaged Property. For purposes of calculating the Loan-to-Value Ratio of a
Contract relating to a Manufactured Home, the 'value' is the appraised value of
the Manufactured Home, based upon the age and condition of the

 
                                       20
<PAGE>

Manufactured Home and the quality and condition of the community in which it is
situated, if applicable. For Primary Assets secured by a first Mortgage, the
Combined Loan-to-Value Ratio and the Loan-to-Value Ratio will be the same.

 

     In the event that title to any Primary Asset is acquired in foreclosure or
by deed in lieu of foreclosure (or, in the case of Contracts in certain states,
by repossession of the related Manufactured Home), the deed or certificate of
sale will be issued to the Trustee or to its nominee on behalf of
Certificateholders. Notwithstanding any such acquisition of title and
cancellation of the related Primary Asset, such Primary Asset (an 'REO
Property') will be considered for most purposes to be an outstanding Primary
Asset held in the Trust until such time as the Primary Asset is sold and all
recoverable proceeds have been received with respect to such defaulted Primary
Asset.

 

     A 'Bankruptcy Loan' is a Primary Asset on which the related Mortgagor is
making payments pursuant to a personal bankruptcy plan or proceeding (each, a
'Bankruptcy Plan'). The entire principal balance and the right to receive
interest accrued after the Cut-off Date with respect to each Bankruptcy Loan
will generally be included in the assets of the related Trust, while the right

to interest accrued but unpaid prior to the related Cut-off Date under each
Bankruptcy Loan will generally be retained by the Seller. The Seller's right to
collect interest accrued on a Bankruptcy Loan prior to the date of the related
Bankruptcy Plan filing will generally be subordinate to the related Trust's
right to receive timely payments of principal and interest with respect to such
Bankruptcy Loan.

 

PAYMENTS ON THE PRIMARY ASSETS

 

     The Primary Asset underlying a Series of Certificates will provide for
payments that are allocated to principal and interest according to either the
actuarial method (an 'Actuarial Primary Asset'), the simple interest method (a
'Simple Interest Primary Asset') or the 'Rule of 78s' method (a 'Rule of 78s
Primary Asset'), as set forth in the related Prospectus Supplement. The related
Prospectus Supplement will set forth whether any of the Primary Assets will
provide for deferred interest or negative amortization.

 

     An Actuarial Primary Asset provides for payments in level monthly
installments (except, in the case of a Balloon Loan, the final payment)
consisting of interest equal to one-twelfth of the applicable Mortgage Rate
times the unpaid principal balance, with the remainder of such payment applied
to principal.

 

     A Simple Interest Primary Asset provides for the amortization of the amount
financed under such Primary Asset over a series of equal Monthly Payments
(except, in the case of a Balloon Loan, the final payment). Each Monthly Payment
consists of an installment of interest which is calculated on the basis of the
outstanding principal balance of the Primary Asset being multiplied by the
stated Mortgage Rate and further multiplied by a fraction, the numerator of
which is the number of days in the period elapsed since the preceding payment of
interest was made and the denominator of which is the number of days in the
annual period for which interest accrues on such Primary Asset. As payments are
received under a Simple Interest Primary Asset, the amount received is applied
first to interest accrued to the date of payment and the balance is applied to
reduce the unpaid principal balance. Accordingly, if a borrower pays a fixed
monthly installment on a Simple Interest Primary Asset before its scheduled due
date, the portion of the payment allocable to interest for the period since the
preceding payment was made will be less than it would have been had the payment
been made as scheduled, and the portion of the payment applied to reduce the
unpaid principal balance will be correspondingly greater. However, the next
succeeding payment will result in an allocation of a greater amount to interest
if such payment is made on its scheduled due date.

 

     Conversely, if a borrower pays a fixed monthly installment after its

scheduled due date, the portion of the payment allocable to interest for the
period since the preceding payment was made will be greater than it would have
been had the payment been made as scheduled, and the remaining portion, if any,
of the payment applied to reduce the unpaid principal balance will be
correspondingly less. If each scheduled payment under a Simple Interest Primary
Asset is made on or prior to its scheduled due date, the principal balance of
the Primary Asset will amortize in the manner described in the preceding
paragraph. However, if the borrower consistently makes scheduled payments after
the scheduled due date, the Primary Asset will amortize more slowly than
scheduled. If a Simple Interest Primary Asset is prepaid, the borrower is
required to pay interest only to the date of prepayment.

 
                                       21
<PAGE>

     A Rule of 78s Primary Asset provides for the payment by the borrower of a
specified total amount of payments, payable in equal monthly installments on
each due date, which total represents the amount financed and add-on interest in
an amount calculated on the basis of the stated note rate for the term of the
Primary Asset. The rate at which such amount of add-on interest is earned and,
correspondingly, the portion of each fixed monthly payment allocated to
reduction of the outstanding principal balance are calculated in accordance with
the 'sum of the digits' or 'Rule of 78s'. Under a Rule of 78s Primary Asset, the
portion of a payment allocable to interest is determined by multiplying the
total amount of add-on interest payable over the term of the Primary Asset by a
fraction derived as described herein. The fraction used in the calculation of
add-on interest earned each month under a Rule of 78s Primary Asset has as its
denominator a number equal to the sum of a series of numbers beginning with one
and ending with the number of monthly payments due under the Primary Asset. For
example, for a Primary Asset providing for twelve scheduled payments, the
denominator of each month's fraction would be 78, the sum of the series of
numbers from one to twelve. The numerator of the fraction for a given month
would be the number of payments remaining before giving effect to the payment to
which the fraction is being applied. Accordingly, in the case of such Primary
Asset, the fraction for the first payment would be 12/78, for the second
payment, 11/78, for the third payment, 10/78, and so on through the final
payment, for which the fraction would be 1/78. The applicable fraction is then
multiplied by the total add-on interest payable over the term of the Primary
Asset to determine the amount of interest 'earned' that month. The difference
between the amount of the monthly payment made by the borrower and the amount of
earned add-on interest calculated for the month is applied to principal
reduction. As a result, the rate at which interest is earned in the initial
months of a Rule of 78s Primary Asset is somewhat higher than the interest
computed for a Primary Asset computed on an actuarial basis, and the rate at
which interest is earned at the end of a Rule of 78s Primary Asset is somewhat
less than that computed for a Primary Asset under an actuarial basis.

 

     Payments to holders of the related Certificates and the Servicing Fee with
respect to Rule of 78s Primary Assets will be computed as if such Primary Assets
were Simple Interest Primary Assets. Unless otherwise specified in the related
Prospectus Supplement, amounts received upon prepayment in full of a Rule of 78s

Primary Asset in excess of (i) the then outstanding principal balance of such
Primary Asset (computed on a daily simple interest amortization basis) and (ii)
accrued interest computed on a daily simple interest basis at the Mortgage Rate,
plus servicing compensation exclusive of Servicing Fees, will not be available
to make required payments of principal and interest to holders of the related
Certificates and will not be treated as collected principal for purposes of
computing the amount to be distributed.

 

     In the event of the prepayment in full (voluntarily or by acceleration) of
a Rule of 78s Primary Asset, under the terms of such Primary Asset the entire
remaining amount of payments will be due but a 'refund' or 'rebate' will be made
to the Mortgagor of the portion of the total amount of the scheduled payments
remaining under such Primary Asset immediately prior to such prepayment which is
allocable to 'unearned' add-on interest. Such rebate will be calculated in
accordance with the Rule of 78s method.

 
                  CERTAIN YIELD AND PREPAYMENT CONSIDERATIONS
 
     The rate of principal payments on each Class of Certificates of a Series
entitled to principal, the aggregate amount of each interest payment on each
Class of Certificates of a Series entitled to interest and the yield to maturity
of each Class of Certificates of a Series will be related to the rate and timing
of payments of principal on the related Primary Assets, which may be in the form
of scheduled and unscheduled payments. The rate of prepayment on a pool of
mortgage loans is affected by prevailing market rates for mortgage loans of a
comparable term and risk level. In general, when the level of prevailing
interest rates for similar loans significantly declines, the rate of prepayment
is likely to increase, although the prepayment rate is influenced by a number of
other factors, including general economic conditions and homeowner mobility.
Defaults on mortgage loans are expected to occur with greater frequency in their
early years. The rate of default on second or more junior mortgage loans may be
greater than that of mortgage loans secured by first liens on comparable
properties. Prepayments, liquidations and purchases of the Primary Assets will
result in distributions to the holders of amounts of principal which would
otherwise be distributed over the remaining terms of the Primary Assets.
 
     In addition, as specified in the related Prospectus Supplement, the Master
Servicer, the Seller, the Depositor and/or another party specified in the
related Prospectus Supplement, may have the option to effect the early
termination of a Series of Certificates through the purchase of the Primary
Assets and other assets in the related
 
                                       22
<PAGE>
Trust under the circumstances and in the manner described in 'The
Trusts--Optional Disposition of Primary Assets' herein. Further, if so specified
in the related Prospectus Supplement, the Trustee, the Master Servicer, the
Seller, the Depositor and/or such other entities as may be specified in such
Prospectus Supplement may be required to effect early retirement of a Series of
Certificates by soliciting competitive bids for the purchase of the assets of
the related Trust or otherwise. See 'The Trusts--Mandatory Disposition of

Primary Assets' herein.
 

     If the Pooling and Servicing Agreement for a Series of Certificates
provides for a Prefunding Account or other means of funding the transfer of
additional Primary Assets to the related Trust and the Trust is unable to
acquire such additional Primary Assets within any applicable time limit, the
amounts set aside for such purpose may be required to be applied to effect the
retirement of all or a portion of one or more Classes of Certificates of such
Series.

 

     As described above, the rate of prepayment on a pool of mortgage loans is
affected by prevailing market rates for comparable mortgage loans. When the
market interest rate is below the Mortgage Rate for a Primary Asset, Mortgagors
may have an increased incentive to refinance such Primary Asset. Depending on
prevailing market rates, the future outlook for market rates and economic
conditions generally, some Mortgagors may sell or refinance Mortgaged Properties
in order to realize their equity in such Mortgaged Properties, to meet cash flow
needs or to make other investments. No representation is made as to the
particular factors that will affect the prepayment of the Primary Assets
underlying any Series of Certificates, as to the relative importance of such
factors, as to the percentage of the principal balance of the Primary Assets
that will be paid as of any date or as to the overall rate of prepayment on the
related Primary Assets.

 

     The yield to maturity of certain Classes of Certificates of a Series may be
particularly sensitive to the rate and timing of principal payments (including
prepayments) of the Primary Assets, which may fluctuate significantly from time
to time. The Prospectus Supplement relating to such Certificates may provide
certain additional information with respect to the effect of such payments on
the yield to maturity of such Certificates under varying rates of prepayment,
including the rate of prepayment, if any, which would reduce the holder's yield
to zero.

 
     Greater than anticipated prepayments of principal will increase the yield
on Certificates purchased at a price less than par. Conversely, greater than
anticipated prepayments of principal will decrease the yield on Certificates
purchased at a price greater than par. The effect on an investor's yield due to
principal prepayments on the Primary Assets occurring at a rate that is faster
(or slower) than the rate anticipated by the investor in the period immediately
following the issuance of the Certificates will not be entirely offset by a
subsequent like reduction (or increase) in the rate of principal payments. The
weighted average life of each Class of Certificates of a Series will also be
affected by the amount and timing of delinquencies and defaults on the related
Primary Assets and the recoveries, if any, on defaulted Primary Assets and
foreclosed properties in the related Trust Assets.
 

     The 'weighted average life' of a Certificate refers to the average amount

of time that will elapse from the date of issuance to the date each dollar in
respect of principal of such Certificate is repaid. The weighted average life of
each Class of Certificates of a Series will be influenced by, among other
factors, the rate at which principal payments are made on the Primary Assets,
including final payments made upon the maturity of Balloon Loans.

 
                                   THE TRUSTS
 
GENERAL
 

     Each Trust will be formed under a pooling and servicing agreement among the
Depositor, the Master Servicer and the Trustee named therein (a 'Trustee') or
another agreement to be specified in the related Prospectus Supplement (a
'Pooling and Servicing Agreement'). The property of each Trust will consist of:
(i) the Primary Assets (subject, if specified in the Prospectus Supplement, to
certain exclusions) as from time to time are subject to the related Pooling and
Servicing Agreement; (ii) all payments (subject, if specified in the Prospectus
Supplement, to certain exclusions) in respect of such Primary Assets; (iii) if
specified in the Prospectus Supplement, reinvestment income on such payments;
(iv) all property acquired by foreclosure or deed in lieu of foreclosure with
respect to any such Primary Assets; (v) certain rights of the Trustee, the
Depositor and the Master Servicer under any insurance policies required to be
maintained in respect of the related Primary

 
                                       23
<PAGE>
Assets; and (vi) if so specified in the Prospectus Supplement, one or more forms
of credit enhancement (together, the 'Trust Assets').
 
ASSIGNMENT OF THE PRIMARY ASSETS
 

     Assignment of the Single Family Loans. At the time of issuance of the
Certificates, the Depositor will assign the Single Family Loans to the Trustee,
including all security interests created thereby and any related mortgages or
deeds of trust, together with principal and interest due or received on or after
the Cut-off Date, as specified in the related Prospectus Supplement. The Trustee
will, concurrently with such assignment, execute, countersign and deliver the
Certificates to the Depositor in exchange for the Single Family Loans. Each
Single Family Loan will be identified in a schedule appearing as an exhibit to
the Pooling and Servicing Agreement. Such schedule may include information as to
the principal balance of each Single Family Loan as of the Cut-off Date, as well
as information respecting the Mortgage Rate, the scheduled Monthly Payment of
principal and interest as of the Cut-off Date and the maturity date of each
Mortgage Note.

 

     In addition, as to each Single Family Loan, the Depositor will cause to be
delivered to the Trustee the Mortgage Note and Mortgage, any assumption and
modification agreement, an assignment of the Mortgage in recordable form (but

not necessarily recorded), evidence of title insurance, if obtained, and, if
applicable, the certificate of private mortgage insurance. In instances where
recorded documents cannot be delivered due to delays in connection with
recording, the Depositor may deliver copies thereof and deliver the original
recorded documents promptly upon receipt.

 

     With respect to any Single Family Loans which are Cooperative Loans, the
Depositor will cause to be delivered to the Trustee the Mortgage Note, the
original security agreement, the proprietary lease or occupancy agreement, the
recognition agreement, an executed financing agreement and the relevant stock
certificate and related blank stock powers. The Depositor will file in the
appropriate office an assignment and a financing statement evidencing the
Trustee's security interest in each Cooperative Loan upon demand by the Trustee.

 

     The Seller will represent and warrant to the Depositor with respect to the
Single Family Loans sold by it that (i) the information set forth in the
schedule of Single Family Loans attached thereto is correct in all material
respects; (ii) a lender's title insurance policy or binder for each Single
Family Loan subject to the Pooling and Servicing Agreement was issued on the
date of origination thereof and each such policy or binder assurance is valid
and remains in full force and effect or a legal opinion concerning title or
title search was obtained or conducted in connection with the origination of the
Single Family Loans; (iii) at the date of assignment to the Depositor, the
Seller has good title to the Single Family Loans and the Single Family Loans are
free of offsets, defenses or counterclaims; (iv) at the date of initial issuance
of the Certificates, each Mortgage is either a valid first lien on the property
securing the Mortgage Note (subject only to (a) the lien of current real
property taxes and assessments, (b) covenants, conditions, restrictions, rights
of way, easements and other matters of public record as of the date of the
recording of such Mortgage, such exceptions appearing of record being acceptable
to mortgage lending institutions generally in the area wherein the property
subject to the Mortgage is located or specifically reflected in the appraisal
obtained by the originator, (c) other matters to which like properties are
commonly subject which do not materially interfere with the benefits of the
security intended to be provided by such Mortgage, (d) leases and subleases
pertaining to such Mortgaged Property and to Seller's knowledge such property is
free of material damage and is in good repair or, with respect to a junior lien
Single Family Loan, that such Mortgage is a valid junior lien Mortgage (subject
only to (a) the lien of current real property taxes and assessments, (b)
covenants, conditions, restrictions, rights of way, easements and other matters
of public record as of the date of the recording of such Mortgage, such
exceptions appearing of record being acceptable to mortgage lending institutions
generally in the area wherein the property subject to the Mortgage is located or
specifically reflected in the appraisal obtained by the originator, (c) other
matters to which like properties are commonly subject which do not materially
interfere with the benefits of the security intended to be provided by such
Mortgage, (d) leases and subleases pertaining to such Mortgaged Property and (e)
any existing Senior Lien), as the case may be, and specifying the percentage of
the Primary Assets and Single Family Loans comprised of junior lien Single
Family Loans; (v) at the Cut-off Date, no Single Family Loan is 31 or more days

delinquent (with such exceptions as may be specified in the related Prospectus
Supplement) and to Seller's knowledge there are no delinquent tax or assessment
liens against the Mortgaged Property covered by the related Mortgage; (vi) at
the date of assignment to the Depositor, the portion of each Single Family Loan,
if any, which, pursuant to the

 
                                       24
<PAGE>

terms set forth in the related Prospectus Supplement should be insured with a
private mortgage insurer is so insured; and (vii) each Single Family Loan at the
time it was made complied in all material respects with applicable state and
federal laws, including, without limitation, usury, equal credit opportunity and
disclosure laws. The Prospectus Supplement may set forth additional
representations and warranties made by the Seller to the Depositor. The
Depositor's rights against the Seller in the event of a breach of its
representations will be assigned to the Trustee for the benefit of the holders
of the Certificates of such Series.

 

     Assignment of Contracts. The Depositor will cause the Contracts to be
assigned to the Trustee, including all security interests created thereby and
any related mortgages or deeds of trust, together with principal and interest
due or received on or after the Cut-off Date, as specified in the related
Prospectus Supplement. Each Contract will be identified in a loan schedule
('Contract Loan Schedule') appearing as an exhibit to the related Pooling and
Servicing Agreement. Such Contract Loan Schedule may specify, with respect to
each Contract, among other things: the original principal balance and the
outstanding principal balance as of the Cut-off Date, the Mortgage Rate, the
current scheduled payment of principal and interest and the maturity date.

 

     In addition, with respect to each Contract, the Depositor will deliver or
cause to be delivered to the Trustee, the original Contract and copies of
documents and instruments related to each Contract and the security interest in
the Manufactured Home securing each Contract. To give notice of the right, title
and interest of the Trust to the Contracts, the Depositor will cause the Seller
to file a UCC-1 financing statement identifying the Trustee as the secured party
and identifying all Contracts as collateral. See 'Risk Factors' and 'Certain
Legal Aspects of the Primary Assets' herein.

 

     The Seller will provide representations and warranties to the Depositor
concerning the Contracts. Such representations and warranties generally will
include the same types of representations and warranties made with respect to
Single Family Loans, plus the following additional representations and
warranties: (i) no contract was originated in or is subject to the laws of any
jurisdiction whose laws would make the transfer of the Contract or an interest
therein to the Depositor or from the Depositor to the Trustee pursuant to the
related Pooling and Servicing Agreement unlawful; (ii) no Contract has been

satisfied, subordinated in whole or in part or rescinded and the Manufactured
Home securing the Contract has not been released from the lien of the Contract
in whole or in part; (iii) each Contract creates a valid and enforceable
security interest in favor of the Seller in the Manufactured Home and real
estate covered thereby and the lien created thereby has been recorded and such
security interest or lien has been assigned by the Seller to the Depositor; (iv)
the related Manufactured Home is a 'manufactured home' within the meaning of 42
United States Code, Section 5402(6); and (v) each Contract is a 'qualified
mortgage' under Section 860G(a)(3) of the Code and each Manufactured Home is
'manufactured housing' within the meaning of Section 25(3)(10) of the Code. The
Prospectus Supplement may set forth additional representations and warranties
made by the Seller to the Depositor. The Depositor's rights against the Seller
in the event of a breach of its representations will be assigned to the Trustee
for the benefit of the holders of the Certificates of such Series.

 

     Forward Commitments; Prefunding. If so specified in the related Prospectus
Supplement, a Pooling and Servicing Agreement or other agreement may provide for
the transfer by the Seller to the Depositor and from the Depositor to the
related Trust of additional Primary Assets after the Closing Date for the
related Certificates. Such additional Primary Assets will be required to conform
to the requirements set forth in the related Pooling and Servicing Agreement or
other agreement providing for such transfer. As specified in the related
Prospectus Supplement, such transfer may be funded by the establishment of a
Prefunding Account (a 'Prefunding Account'). The amount intially deposited into
a Prefunding Account for a Series of Certificates will not exceed twenty-five
percent (25%) of the aggregate principal amount of such Series of Certificates.
If a Prefunding Account is established, all or a portion of the proceeds of the
sale of one or more Classes of Certificates of the related Series will be
deposited in such account to be released as additional Primary Assets are
transferred. A Prefunding Account will be required to be maintained as an
Eligible Account. The related Pooling and Servicing Agreement or other agreement
providing for the transfer of additional Primary Assets will generally establish
a specified period of time within which such transfers must be made, which in no
event shall exceed six months from the initial deposit of funds into the
Prefunding Account. Amounts set aside to fund such transfers (whether in a
Prefunding Account or otherwise) and not so applied within the required period
of time will be used in the manner set forth in the related Prospectus
Supplement, including being treated as a principal prepayment and applied in the
manner set forth in such Prospectus Supplement.

 
                                       25
<PAGE>

     Repurchase or Substitution of Primary Assets. The Trustee will review the
documents delivered to it with respect to the Primary Assets included in the
related Trust. If any document is not delivered or is found to be defective in
any material respect and the Depositor or the Seller, if so required, cannot
deliver such document or cure such defect within the period specified in the
related Prospectus Supplement after notice thereof (which the Trustee will
undertake to give within the period specified in the related Prospectus
Supplement), and if any other party obligated to deliver such document or cure

such defect has not done so and has not substituted or repurchased the affected
Primary Asset then, if the failure to deliver such document or to cure such
defect materially and adversely affects the interest of the Owners of the
Certificates in a Primary Asset, the Depositor will cause the Seller, not later
than the first date designated for the deposit of payments into the Collection
Account (a 'Deposit Date') which is more than a specified number of days after
such period, (a) if so provided in the Prospectus Supplement to remove the
affected Primary Asset from the Trust and substitute one or more other Primary
Assets therefor or (b) repurchase the Primary Asset from the Trustee for a price
equal to 100% of its principal balance of such repurchased Mortgage Loan plus
all accrued and unpaid interest thereon together with all Servicing Advances, as
set forth in the related Pooling and Servicing Agreement. This repurchase and,
if applicable, substitution obligation will, unless otherwise set forth in the
related Prospectus Supplement, generally constitute the sole remedy available to
the Trustee for a material defect in a document relating to a Primary Asset.

 

     The Depositor is required to cause the Seller to do either of the
following: (a) cure any breach of any representation or warranty that materially
and adversely affects the interest of the holders of the Certificates in a
Primary Asset (each, a 'Defective Primary Asset') within a specified number of
days of its discovery by the Depositor or its receipt of notice thereof from the
Trustee, (b) repurchase such Defective Primary Asset not later than the first
Deposit Date which is more than a specified number of days after such period for
a price equal to 100% of its principal balance plus all accrued and unpaid
interest thereon together with all Servicing Advances, as set forth in the
related Pooling and Servicing Agreement, or (c) if so specified in the
Prospectus Supplement, remove the affected Primary Asset from the Trust, and
substitute one or more other Primary Assets therefor. This repurchase and, if
applicable, substitution obligation will generally constitute the sole remedies
available to the Trustee for any such breach.

 

     If a REMIC election is to be made with respect to all or a portion of a
Trust, there may be federal income tax limitations on the right to substitute
Primary Assets, which limitations will be disclosed in the applicable Prospectus
Supplement.

 

PAYMENTS ON THE PRIMARY ASSETS

 

     Unless otherwise specified in the related Prospectus Supplement, each
Pooling and Servicing Agreement will require the Master Servicer to cause to be
established and maintained an account (the 'Collection Account', but which may
have such designation as is set forth in the related Prospectus Supplement) at
an institution meeting certain ratings and other criteria set forth in the
Pooling and Servicing Agreement (an 'Eligible Account'), into which it is
required to deposit certain payments received in respect of the Primary Assets,
as more fully described below. All funds in the Collection Account are required

to be held (i) uninvested or (ii) invested in certain permitted investments,
which will include, but will not be limited to, United States government
securities, Federal funds, certificates of deposits and bankers' acceptance of
domestic banks with acceptable credit ratings, commercial paper with original
maturities of not more than 270 days rated in the highest short term rating
categories and other high-quality investments and repurchase agreements or
similar arrangements with respect to such investments (collectively, 'Permitted
Investments'). Any investment earnings on funds held in the Collection Account
will be for the account of the Master Servicer.

 

     The Master Servicer is required to deposit into the Collection Account
within one business day of receipt all Monthly Payments received after the
related Cut-off Date (other than amounts received after the Cut-off Date in
respect of interest accrued, or principal due, on the Primary Assets prior to
the Cut-off Date, unless the related Prospectus Supplement provides that such
amounts are part of the Trust) and all Principal Prepayments and Curtailments
collected after the Cut-off Date (net of the Servicing Fee with respect to each
Primary Asset and other servicing compensation payable to the Master Servicer as
permitted by the Pooling and Servicing Agreement), all Net Liquidation Proceeds,
Insurance Proceeds, Released Mortgaged Property Proceeds, any amounts paid in
connection with the repurchase of any Primary Asset, the amount of any deposit
made by the Seller when substituting a Defective Primary Asset in order to equal
the balance of the deleted Primary Asset (a

 
                                       26
<PAGE>

'Substitution Adjustment'), the amount of any losses incurred in connection with
investments in Permitted Investments and certain amounts relating to
insufficient insurance policies and REO Property. If the related Prospectus
Supplement provides that there will be no Collection Account, all of such
payments will be deposited directly in the Distribution Account, as specified
therein.

 

     The Master Servicer may make withdrawals from the Collection Account for
the following purposes:

 
          (i) for deposit to the Distribution Account no later than the business
     day preceding each Distribution Date, the Available Payment Amount for the
     related Due Period;
 

          (ii) to reimburse itself for any unreimbursed Advances. The Master
     Servicer's right to reimburse itself for unreimbursed Advances will be
     limited to collections on the related Primary Asset, including late
     collections, Liquidation Proceeds, Released Mortgaged Property Proceeds,
     Insurance Proceeds and such other amounts as may be collected by the Master
     Servicer from the related Mortgagor or otherwise relating to the Primary

     Asset in respect of which such unreimbursed amounts are owed;

 

          (iii) to withdraw any amount received from a Mortgagor that is
     recoverable and sought to be recovered as a voidable preference pursuant to
     the United States Bankruptcy Code in accordance with a final, nonappealable
     order of a court having competent jurisdiction;

 

          (iv) to make investments in Permitted Investments and to pay itself
     interest or other income earned in respect of Permitted Investments or on
     funds deposited in the Collection Account;

 
          (v) to withdraw any funds deposited in the Collection Account that
     were not required to be deposited therein (such as servicing compensation)
     or were deposited therein in error;
 

          (vi) to pay itself the accrued unpaid Servicing Fee and any other
     permitted servicing compensation to the extent not previously retained or
     paid;

 
          (vii) to withdraw funds necessary for the conservation and disposition
     of REO Property;
 

          (viii) to make Advances out of excess amounts on deposit in the
     Collection Account and held for future distribution, as more fully
     described below;

 
          (ix) with respect to a Bankruptcy Loan, to remit to the Seller certain
     payments, as provided in the Pooling and Servicing Agreement;
 
          (x) to reimburse itself for any Nonrecoverable Advances previously
     made and unreimbursed; and
 
          (xi) to clear and terminate the Collection Account upon the
     termination of the Pooling and Servicing Agreement.
 

     The Master Servicer is required to wire transfer to the Distribution
Account the amount described in clause (i) above no later than the business day
preceding each Distribution Date or such other date as provided in the related
Prospectus Supplement.

 
ADVANCES; SERVICING ADVANCES
 


     If so specified in the related Prospectus Supplement, not later than the
close of business on the business day prior to each Distribution Date or such
other date as provided in the related Prospectus Supplement, the Master Servicer
may be required to withdraw from amounts on deposit in any Collection Account
and held for future distribution or, if so specified in the related Prospectus
Supplement, to pay from its own funds, and remit for deposit in the Distribution
Account an amount (each, a 'P&I Advance'), to be distributed on the related
Distribution Date, equal to (x) the sum of the interest portions of the
aggregate amount of Monthly Payments (net of the Servicing Fee) due during the
related Due Period, but uncollected as of the close of business on the related
Determination Date and/or (y) the principal portion of the aggregate amount of
Monthly Payments (other than balloon payments) due during the related Due Period
but uncollected as of the close of business on the related Determination Date.
Unless so specified in the related Prospectus Supplement, the Master Servicer
shall not be required to make such P&I Advance from its own funds or be liable
for the recovery thereof from collections on the related Primary Assets or
otherwise.

 
     In the course of performing its servicing obligations, the Master Servicer
will pay all reasonable and customary 'out-of-pocket' costs and expenses
incurred in the performance of its servicing obligations ('Servicing Advances'
and together with P&I Advances, 'Advances'), including, but not limited to, the
cost of
 
                                       27
<PAGE>

(i) maintaining REO Properties; (ii) any enforcement or judicial proceedings,
including foreclosures; and (iii) the management and liquidation of Mortgaged
Property acquired in full or partial satisfaction of the related Primary Asset.
To the extent provided in the related Pooling and Servicing Agreement, the
Master Servicer may pay all or a portion of any Servicing Advance out of excess
amounts on deposit in the Collection Account and held for future distribution on
the date on which such Servicing Advance is made. Any such excess amounts so
used will be required to be replaced by the Master Servicer by deposit to the
Collection Account no later than the date specified in the related Pooling and
Servicing Agreement.

 

     The Master Servicer may recover Advances to the extent permitted by the
Pooling and Servicing Agreement or, if not theretofore recovered from the
Mortgagor on whose behalf such Advance was made, from collections on the related
Primary Asset, including late collections, Liquidation Proceeds, Released
Mortgaged Property Proceeds, Insurance Proceeds and such other amounts as may be
collected by the Master Servicer from the Mortgagor or otherwise relating to the
Primary Asset. If so provided in the related Pooling and Servicing Agreement, to
the extent the Master Servicer, in its good faith business judgment, determines
that certain Advances will not be ultimately recoverable from late collections,
Liquidation Proceeds, Released Mortgaged Property Proceeds, Insurance Proceeds
or otherwise on the related Primary Assets ('Nonrecoverable Advances'), the
Master Servicer may reimburse itself from the amounts on deposit in the
Collection Account.


 
     The Master Servicer is not required to make any Advance which it determines
would be a Nonrecoverable Advance.
 
DISTRIBUTIONS
 

     The Trustee is required to establish a trust account (referred to herein as
the 'Distribution Account', but which may have such other designation as is set
forth in the related Prospectus Supplement) into which there shall be deposited
amounts transferred by the Master Servicer from the Collection Account or, if so
specified in the related Prospectus Supplement, collections on or with respect
to Primary Assets deposited by the Master Servicer into the Distribution Account
directly. The Distribution Account is required to be maintained as an Eligible
Account. Amounts on deposit in the Distribution Account may be invested in
Permitted Investments and other investments specified in the related Prospectus
Supplement.

 

     On each Distribution Date the Trustee is required to withdraw from the
Distribution Account and distribute the amounts set forth in the related
Prospectus Supplement, to the extent available, in the priority set forth
therein, which generally will include (in no particular order of priority):

 
          (i) deposits into any account established for the purpose of paying
     credit enhancement fees and premiums;
 

          (ii) if a Spread Account, Reserve Account or similar account is
     established with respect to a Series of Certificates, deposits into such
     fund or account of the amounts required to be deposited therein;

 
          (iii) payments to the holders of the Certificates on account of
     interest and principal, in the order and manner set forth in the related
     Prospectus Supplement;
 
          (iv) reimbursement of the Master Servicer for amounts expended by the
     Master Servicer and reimbursable thereto under the related Pooling and
     Servicing Agreement but not previously reimbursed; and
 
          (v) after the payments and deposits described above and in the related
     Prospectus Supplement, the balance, if any, to the persons specified in the
     related Prospectus Supplement.
 

     The amount available to make the payments described above will generally
equal (a) the sum of (i) the Available Payment Amount for the related Due Period
and (ii) the amount available under any credit enhancement, including amounts
withdrawn from any Spread Account or Reserve Account, less (b) the amount of the
premiums or fees payable to the Credit Provider, if any, for the related Due

Period.

 
     Generally, to the extent a Credit Provider makes payments to holders of
Certificates, such Credit Provider will be subrogated to the rights of such
holders with respect to such payments and shall be deemed, to the extent of the
payments so made, to be a registered holder of such Certificates.
 
     For purposes of the provisions described above, the following terms have
the respective meanings ascribed to them below, each determined as of any
Distribution Date.
 
                                       28
<PAGE>

     'Available Payment Amount' generally means the result of (a) collections on
or with respect to the Primary Assets due during the related Due Period, net of
the Servicing Fee paid to the Master Servicer for the related Due Period and
reimbursements for accrued unpaid Servicing Fees and other servicing
compensation, unreimbursed Advances and for certain expenses paid by the Master
Servicer, plus (b) the amount of Advances, if any.

 

     'Realized Losses' means, for Primary Assets that become Liquidated Primary
Assets during the related Due Period, the amount, if any, by which (i) the sum
of the outstanding principal balance of each such Primary Asset (determined
immediately before such Primary Asset became a Liquidated Primary Asset) and
accrued and unpaid interest thereon at the Mortgage Rate to the date on which
such Primary Asset became a Liquidated Primary Asset exceeds (ii) the Net
Liquidation Proceeds received during such Due Period in connection with the
liquidation of such Primary Asset which have not theretofore been used to reduce
the principal balance of such Primary Asset.

 
     'Distribution Date' means the monthly date specified in the related
Prospectus Supplement on which payments will be made to holders of the related
Certificates.
 
OPTIONAL DISPOSITION OF PRIMARY ASSETS
 

     The Master Servicer, the Seller, the Depositor and/or any other entities
specified in the related Prospectus Supplement may have the option to effect the
early termination of a Series of Certificates through the purchase of the
Primary Assets and other assets in the related Trust when the outstanding
principal balance of such Series of Certificates declines to the percentage of
the original principal balance of such Series specified in the related
Prospectus Supplement or at such other time as is specified in the related
Prospectus Supplement. The related Pooling and Servicing Agreement will
establish a minimum price at which such Primary Assets and other assets in the
related Trust may be sold, which price will be sufficient to pay all accrued but
unpaid interest on the Certificates, the outstanding Certificate Balance of the
Certificate, any outstanding Advances plus all expenses of the Trust Fund

incurred in connection with such sale. Any such sale will be made without
recourse to the Trust or the Certificateholders. The proceeds of any such sale
will be distributed to Certificateholders on the Distribution Date next
following the date of disposition or at such other time as set forth in the
related Prospectus Supplement.

 
MANDATORY DISPOSITION OF PRIMARY ASSETS
 

     If so specified in the related Prospectus Supplement, the Trustee or such
other entity as may be specified in such Prospectus Supplement may be required
to effect early retirement of a Series of Certificates by soliciting competitive
bids for the purchase of the Primary Assets and other assets in the related
Trust or otherwise, under the circumstances set forth in such Prospectus
Supplement. The procedures for the solicitation of such bids will be described
in the related Prospectus Supplement. The Master Servicer and any Underwriter
will be permitted to submit bids unless the Prospectus Supplement specifically
states otherwise. The related Pooling and Servicing Agreement will establish a
minimum price at which such Primary Assets and other assets in the related Trust
may be sold, which price will be sufficient to pay all accrued but unpaid
interest on the Certificates, the outstanding Certificate Balance of the
Certificate, any outstanding Advances plus all expenses of the Trust Fund
incurred in connection with such sale. If so specified in the related Prospectus
Supplement, the Underwriter or such other entity specified in such Prospectus
Supplement will be required to confirm that the accepted bid will result in the
sale of the Primary Assets and other assets of the Trust at their fair market
value. Any such sale will be made without recourse to the Trust or the
Certificateholders.

 

                                 THE DEPOSITOR

 

     Block Mortgage Finance, Inc., a Delaware corporation, was incorporated in
October, 1996 for the limited purpose of acquiring, owning and transferring the
Primary Assets and selling interests therein. The Depositor is a wholly owned
subsidiary of the Seller. The principal executive offices of the Depositor are
located at 4435 Main Street, Suite 500, Kansas City, Missouri 64111. Its
telephone number is (816) 751-6090.

 
     Neither the Depositor nor any of the Depositor's affiliates will insure or
guarantee distributions on the Certificates of any Series, unless otherwise set
forth in the related Prospectus Supplement.
 
                                       29

<PAGE>
                                   THE SELLER
 


     Companion Mortgage Corporation, a Delaware corporation, is a wholly owned
subsidiary of the Master Servicer. Its sole business activity consists of
purchasing, investing in and selling mortgage loans. The Seller's principal
executive offices are located at 4435 Main Street, Suite 500, Kansas City,
Missouri 64111. Its telephone number is (816) 751-6000.

 

     The Seller is licensed, to the extent required, to purchase, invest in and
sell mortgage loans in the states in which the Mortgaged Properties are located.
If so specified in the related Prospectus Supplement, the term 'Seller' may
include another or additional institutions. The Seller will sell and assign the
Primary Assets to the Depositor pursuant to the Pooling and Servicing Agreement.
Each Primary Asset will be serviced by the Master Servicer. The Master Servicer
will be entitled to receive the Servicing Fees and certain other servicing
compensation. Neither the Master Servicer or the Seller nor any of their
affiliates will insure or guarantee the Certificates of any Series.

 
                              THE MASTER SERVICER
 
     The Master Servicer is an indirect wholly owned subsidiary of H&R Block,
Inc. ('Block'). The Master Servicer and its subsidiaries are engaged in various
financial and computer technology businesses, including consumer finance,
commercial finance, electronically delivered financial services and personal
productivity computer software products. Block is a diversified services company
engaged primarily in income tax return preparation services, financial services
and computer-based information and communications services.
 
                                USE OF PROCEEDS
 

     The Depositor will apply all or substantially all of the net proceeds from
the sale of each Series of Certificates for one or more of the following
purposes: (i) to purchase the related Primary Assets, (ii) to repay indebtedness
which has been incurred to obtain funds to acquire such Primary Assets, (iii) to
establish a Reserve Account described in the related Prospectus Supplement and
(iv) to pay costs of structuring and issuing such Certificates, including the
costs of obtaining credit enhancements, if any. If so specified in the related
Prospectus Supplement, the purchase of the Primary Assets for a Series may be
effected in whole or in part by an exchange of Certificates with the Seller for
such Primary Assets.

 

                           THE PRIMARY ASSET PROGRAM

 

     The Seller will acquire, directly or indirectly, the Primary Assets either
(i) from National Consumer Services Corp., L.L.C. ('NCS') or NF Investments,
Inc. ('NFI') pursuant to wholesale or correspondent lending programs or from
Block Mortgage Company, L.L.C. ('BMC') pursuant to a retail lending program
through which BMC originates mortgage loans through a loan underwriting and

processing arrangement with NCS or (ii) from other mortgage loan originators as
set forth in the related Prospectus Supplement. The Master Servicer has an
option to acquire 40% of the equity interest of NCS.

 
NATIONAL CONSUMER SERVICES CORP., L.L.C.
 

     NCS was formed in September 1995 to originate nonconforming mortgage loans
through a broker network and to underwrite, process and purchase nonconforming
mortgage loans originated through mortgage lenders owned by franchisees of H&R
Block Tax Services, Inc. ('HRB Tax Services'), an indirect wholly owned
subsidiary of Block. NCS began originating broker loans in November 1995 and
began in January 1996 underwriting, processing and purchasing mortgage loans
originated by mortgage loan companies owned by franchisees of HRB Tax Services.

 
                                       30
<PAGE>

     NCS primarily originates closed-end, fixed-rate mortgages targeted
primarily at B and C credit quality customers, although NCS's mortgage loan
program also competes for A credit quality customers. As of November, 1996, NCS
acquires mortgage loans through the following means:

 
          o Wholesale originations through a network of approximately 225
            brokers located in 8 states. These brokers are managed by an
            in-house sales force of approximately 15 sales representatives.
 
          o Correspondent lender programs through approximately 20 lenders
            located in 6 states.
 
          o Retail originations through mortgage loan companies owned by
            franchisees of HRB Tax Services.
 
          o Bulk purchases from other lenders identified by state sales
            representatives.
 
NF INVESTMENTS, INC.
 

     NFI was formed in March 1986 under the name National Mortgage Investments
Co., Inc. In October 1995, NFI changed its name to NF Investments, Inc. From
inception until October 2, 1995, NFI engaged in the business of originating,
selling and servicing mortgage loans secured by liens on one-to-four-family
residential properties and had become one of the prominent mortgage banking
firms in Atlanta, Georgia.

 

     On October 2, 1995, NFI sold its conforming mortgage loan origination
business to The Dime Savings Bank of New York, FSB. NFI retained the rights to
offer second mortgages and nonconforming first mortgages and retained its

servicing business. Since the sale of its conforming mortgage loan origination
business, NFI has focused primarily on servicing residential mortgage loans and
originating nonconforming residential mortgage loans. NFI originates primarily
adjustable-rate first mortgages for A and B credit quality borrowers. As of
November, 1996, NFI obtains mortgage loans through a network of approximately
150 brokers in 10 states.

 
BLOCK MORTGAGE COMPANY, L.L.C.
 

     BMC is a mortgage loan lender that was formed in August 1995 by Bay Colony,
Ltd. ('Bay Colony'), a former franchisee of HRB Tax Services. In June 1996,
Block acquired Bay Colony and BMC. NCS underwrites and processes all mortgage
loans originated by BMC utilizing the same underwriting criteria and procedures
utilized by NCS for mortgage loans originated by NCS. Mortgage loans originated
by BMC are purchased by the Seller.

 

PRIMARY ASSETS

 

     The Primary Assets consist primarily of purchase money loans, refinancings
and home equity borrowings. The Primary Assets are originated through retail,
wholesale and correspondent lending programs conducted through NCS, NFI and BMC.
Primary Assets originated through retail programs ('Retail Loans') are
originated through H&R Block tax preparation offices by BMC or mortgage lenders
owned by franchisees of HRB Tax Services. All Retail Loans are underwritten by
NCS pursuant to loan underwriting and processing arrangements between NCS and
the applicable mortgage lenders. Primary Assets originated through wholesale
programs ('Wholesale Loans') are generally originated through mortgage brokers
eligible to refer Primary Asset applications to NCS or NFI. Wholesale Loans are
generally underwritten by NCS or NFI, processed primarily by the mortgage broker
and closed by NCS or NFI in its name. Primary Assets acquired pursuant to
correspondent programs ('Correspondent Loans') are purchased from approved
correspondent lenders in negotiated transactions. Correspondent Loans generally
are closed in the name of the applicable correspondent lenders and are
subsequently sold and ultimately assigned to the Seller. Correspondent lenders
are generally required to follow the Seller's loan underwriting policies, as
described below, with respect to Correspondent Loans.

 
UNDERWRITING PROCEDURES
 

     The underwriting procedures pertaining to the Primary Assets evaluate the
prospective mortgagor's credit standing and ability to repay the Primary Asset,
as well as the value and adequacy of the underlying Mortgaged Property that
serves as collateral for the Primary Asset.

 
                                       31

<PAGE>

     All Primary Asset applications received by NCS or NFI (NCS and NFI may
hereinafter be referred to as a 'Primary Asset Underwriter') are subject to a
credit investigation. As part of such investigation, the Primary Asset
Underwriter (i) reviews at least two independent credit bureau reports (which
may consist of a merged report), (ii) obtains verification of income and
employment, which generally includes at least one current pay stub, and either
the borrower's most recent W-2 form or verification of employment (verbal or
written), (iii) conducts a title search and (iv) obtains an independent
appraisal of the property, as described further below. In addition, in the case
of a junior Primary Asset, the Primary Asset Underwriter may obtain a written or
telephone verification of the current principal balance and payment history for
the mortgage loan secured by the Senior Lien.

 

     After the investigation is completed, the Primary Asset Underwriter decides
whether to accept or reject the loan application and assigns a loan class based
upon the borrower's credit history and ability to repay the loan. Generally,
borrowers must have a debt-to-income ratio not greater than 55%. For purposes of
this calculation, 'debt' is defined as the sum of all deed of trust or mortgage
payments, including escrow payments for hazard insurance premiums, real estate
taxes, mortgage insurance premiums and any owner's association dues, plus
payments on any installment debt, and alimony or child support payments and
'income' is defined as stable monthly gross income from the borrower's primary
source of employment plus acceptable secondary income.

 

     The Seller generally has not acquired first-priority Primary Assets when
the Combined Loan-to-Value Ratio exceeded 90% and generally has not acquired
junior Primary Assets when the Combined Loan-to-Value Ratio has exceeded 90%,
except in connection with its 'High LTV' program, under which the Seller has
acquired Primary Assets with Combined Loan-to-Value Ratios of up to 125%. Under
the High LTV program, certain borrowers with high credit ratings have been
permitted to borrow: (i) varying amounts under Primary Assets with Combined
Loan-to-Value Ratios not exceeding 100%, or (ii) up to an amount (at least 40%
of which is for home improvement) generally not exceeding $25,000 under Primary
Assets with Combined Loan-to-Value Ratios not exceeding 125%. Borrowers under
the High LTV program must also meet minimum credit score levels to qualify. A
Primary Asset Underwriter's determination of an acceptable Combined
Loan-to-Value Ratio for a particular Primary Asset application is based on the
quality, condition and appreciation history of the related Mortgaged Property
and prospective market conditions with regard to such Mortgaged Property. If the
related Mortgaged Property constitutes rural property, the Combined
Loan-to-Value Ratio generally will not exceed 80%.

 

     Certain Primary Assets may be acquired under the Seller's No Income
Verification ('NIV') program. To qualify for the NIV program, a borrower
generally must have a debt-to-income ratio of no greater than 45% and a Combined
Loan-to-Value Ratio of no greater than 85%. The credit investigation of an

applicant for a loan under the NIV program is generally the same as described
above except that the income of the borrower will not be verified.

 

     An appraisal satisfying either FNMA/FHLMC or state guidelines is required
for all Primary Assets acquired by the Seller, except for the High LTV program
where the stronger credit quality of the borrowers warrants a more limited
appraisal. In addition to the appraisal evaluation which each Mortgaged Property
undergoes, the Primary Asset Underwriter has established a system for conducting
periodic reviews of each appraiser using internal and third party appraisers.

 
TERMS
 

     The Primary Assets include fixed- and variable-rate, closed-end Single
Family Loans and Contracts. The fixed-rate Primary Assets are predominantly
Simple Interest Primary Assets that provide for the amortization of the amount
financed under the Primary Asset over a series of equal Monthly Payments. The
fixed-rate Primary Assets acquired by the Seller typically have original terms
to maturity ranging from 180 to 360 months and, except for Balloon Loans,
provide for Monthly Payments of principal and interest in substantially equal
installments for the contractual term of the related Mortgage Note in sufficient
amounts to fully amortize the principal thereof by maturity. Generally, the
fixed-rate Balloon Loans will have an amortization schedule based upon a
360-month term and have a term to maturity of 180 months.

 
                                       32
<PAGE>

     The variable-rate Primary Assets are either Simple Interest Primary Assets
which amortize over 180 to 360 months as explained above, or are Actuarial
Primary Assets or Rule of 78s Primary Assets which amortize over 180 to 360
months with the monthly principal and interest amounts computed as of the first
of the month, regardless of when the Monthly Payment is actually received. The
variable rate Primary Assets are indexed to short term base rates (such as 30
day LIBOR) and may adjust every six to 12 months.

 

     Payments on the Primary Assets in the form of late payment charges,
prepayment premiums or other miscellaneous administrative charges, to the extent
collected from Mortgagors, will be retained by the Master Servicer as additional
servicing compensation.

 

     Unless specified in the related Prospectus Supplement, none of the Primary
Assets will be insured by the FHA, guaranteed by the VA or otherwise insured or
guaranteed in any manner (except in some cases for title and hazard insurance,
which insurance is required to be obtained by the Mortgagor).


 
SERVICING
 

     The Master Servicer has established policies for servicing Primary Assets.
The Master Servicer retains the right to service the Primary Assets and will
generally assign subservicing rights to servicers (including NFI) who are
FNMA/FHLMC approved servicers. Servicing includes but is not limited to customer
service, collections and loss mitigation, remittance processing, investor
reporting, foreclosure and REO Properties.

 

     The Master Servicer or its subservicers (collectively, 'Servicer') utilize
an on-line real-time servicing system. It provides payment processing and
cashiering functions, automated payoff statements, on-line collections, hazard
insurance and tax monitoring, and a full range of investor reporting
requirements for both fixed-rate and adjustable-rate loans. The servicing
standards applied by the Servicer shall be comparable to those used in the
industry as a whole for assets similar to the Primary Assets.

 

     The Pooling and Servicing Agreement for a Series of Certificates, which
will govern the distribution of cash flows within the related Trust, may require
that the Servicer advance interest and principal on any delinquent Primary Asset
until satisfaction of the Mortgage Note, liquidation of the Mortgaged Property
or charge-off of the Primary Asset to the extent the Servicer deems such
Advances of interest and/or principal to be ultimately recoverable. Realized
losses on Primary Assets are paid out of the related credit enhancement or
similar account or, if necessary, from the related monoline insurance company to
the extent such coverage exists and is otherwise disclosed in the related
Prospectus Supplement.

 

     Once a Primary Asset becomes 30 days delinquent, the Servicer will take
additional steps to evaluate the Mortgagor's ability to repay the Primary Asset
and may also inspect the Mortgaged Property. Collection activity on accounts 60
days delinquent typically emphasize curing the delinquency, including the use of
formal forbearance, refinance and voluntary liquidation, and other means
directed at curing the delinquency. Depending on the circumstances surrounding
the delinquent account, a temporary suspension of payments or a repayment plan
to return the account to an up-to-date status may be authorized by the
collection supervisor. In any event, it is the Servicer's policy to work with
the delinquent customer to resolve the past due balance before legal action is
initiated.

 

     In most cases, accounts that cannot be cured by reasonable means will be
moved to foreclosure as soon as all legal documentation permits. Foreclosures
are initiated by the collections manager after performing a pre-foreclosure loan
analysis and require the approval of the Master Servicer. When foreclosure

proceedings are initiated, a third-party appraiser inspects the Mortgaged
Property or completes a drive-by evaluation and obtains comparable sales prices
and listings in the area. In addition, the Servicer checks the status of the
homeowner's insurance, Senior Liens, and property taxes. Subject to applicable
state law, all legal expenses are assessed to the account and become the
responsibility of the Mortgagor.

 

DELINQUENCY AND LOSS EXPERIENCE

 

     The related Prospectus Supplement will set forth certain information
relating to the delinquency and loan loss experience for mortgage loans or
subservicers in the related Prospectus Supplement. The data presented is
unlikely to be indicative of the delinquency and loss experience that will be
experienced on the Primary Assets in

 
                                       33
<PAGE>

a specific Trust, in light of the fact that such portfolio may include Primary
Assets which were originated by different originators under different
underwriting standards and which have a different geographic distribution from
the Primary Assets for a specific Trust. There is no assurance that future
delinquency or loss experience of the related Primary Assets will be similar to
that set forth in the related Prospectus Supplement.

 
                        DESCRIPTION OF THE CERTIFICATES
 
GENERAL
 
     The following summary describes certain terms of the Certificates, common
to each Pooling and Servicing Agreement. A form of the Pooling and Servicing
Agreement has been filed as an Exhibit to the Registration Statement of which
this Prospectus forms a part. The summary does not purport to be complete and is
subject to, and is qualified in its entirety by reference to, the provisions of
the Certificates, the Pooling and Servicing Agreement and the related Prospectus
Supplement. Where particular provisions or terms used in any of such documents
are referred to, the actual provisions (including definitions of terms) are
incorporated by reference as part of such summaries.
 

     The Certificates will represent beneficial interests in the assets of the
related Trust, including (i) the Primary Assets and all proceeds thereof, (ii)
REO Property, (iii) amounts on deposit in the funds and accounts established
with respect to the related Trust, including all investments of amounts on
deposit therein, and (iv) certain other property, as described in the related
Prospectus Supplement. If specified in the related Prospectus Supplement, one or
more Classes of Certificates of a Series may have the benefit of one or more of
a letter of credit, financial guaranty insurance policy, reserve fund, spread

account, cash collateral account, overcollateralization, cross-collateralization
or other form of credit enhancement. If so specified in the related Prospectus
Supplement, the Primary Assets underlying a Series of Certificates may be
insured under one or more of a mortgage pool insurance policy, special hazard
insurance policy, bankruptcy bond or similar credit enhancement. In addition to,
or in lieu of any or all of the foregoing, credit enhancement with respect to
one or more Classes of Certificates of a Series may be provided through
subordination. Any such credit enhancement may be included in the assets of the
related Trust. See '--Description of Credit Enhancement' herein.

 

     A Series of Certificates may include one or more Classes entitled to
distributions of principal and disproportionate, nominal or no interest
distributions or distributions of interest and disproportionate, nominal or no
principal distributions. The principal amount of any Certificate may be zero or
may be a notional amount as specified in the related Prospectus Supplement. A
Class of Certificates of a Series entitled to payments of interest may receive
interest at a specified rate (a 'Pass-Through Rate') which may be fixed,
variable or adjustable and may differ from other Classes of the same Series, may
receive interest based on the weighted average Mortgage Rate on the related
Primary Assets, or may receive interest as otherwise determined, all as
described in the related Prospectus Supplement. One or more Classes of a Series
may be Certificates upon which interest will accrue but not be currently paid
until certain other Classes have received principal payments due to them in full
or until the occurrence of certain events, as set forth in the related
Prospectus Supplement. One or more Classes of Certificates of a Series may be
entitled to receive principal payments pursuant to a planned amortization
schedule or may be entitled to receive interest payments based on a notional
principal amount which reduces in accordance with a planned amortization
schedule. A Series may also include one or more Classes of Certificates entitled
to payments derived from a specified group or groups of Primary Assets held by
the related Trust. The rights of one or more Classes of Certificates may be
senior or subordinate to the rights of one or more of the other Classes of
Certificates. A Series may include two or more Classes of Certificates which
differ as to the timing, sequential order, priority of payment or amount of
distributions of principal or interest or both.

 
     Each Class of Certificates of a Series will be issued in the denominations
specified in the related Prospectus Supplement. Each Certificate will represent
a percentage interest (a 'Percentage Interest') in the Certificates of the
respective Class, determined by dividing the original principal balance (or
Notional Principal Amount, in the case of certain Certificates entitled to
receive interest only) represented by such Certificate by the original principal
balance (or Notional Principal Amount) of such Class. The related Prospectus
Supplement will set forth the amount or method of calculating the Notional
Principal Amount with respect to any Certificate.
 
                                       34
<PAGE>

     One or more Classes of Certificates of a Series may be issuable in the form
of fully registered definitive certificates or, if so specified in the related

Prospectus Supplement, one or more Classes of Certificates of a Series (the
'Book-Entry Certificates') may initially be represented by one or more
certificates registered in the name of Cede & Co. ('Cede'), the nominee of The
Depository Trust Company ('DTC'), and available only in the form of book-entries
on the records of DTC, participating members thereof ('Participants') and other
entities, such as banks, brokers, dealers and trust companies, that clear
through or maintain custodial relationships with a Participant, either directly
or indirectly ('Indirect Participants'). Certificateholders may also hold
Certificates of a Series through CEDEL or Euroclear (in Europe), if they are
participants in such systems or indirectly through organizations that are
participants in such systems. Certificates representing the Book-Entry
Certificates will be issued in definitive form only under the limited
circumstances described herein and in the related Prospectus Supplement. With
respect to Book-Entry Certificates, all references herein to 'holders' of
Certificates shall reflect the rights of owners ('Owners') of the Book-Entry
Certificates, as they may indirectly exercise such rights through DTC and
Participants, except as otherwise specified herein. See '--Registration and
Transfer of Certificates' herein.

 

     On each Distribution Date there shall be paid to each person in whose name
a Certificate is registered on the related Record Date (which in case of the
Book-Entry Certificates initially will be only Cede, as nominee of DTC), the
portion of the aggregate payment to be made to holders of such Class to which
such holder is entitled, if any, based on the Percentage Interest, held by such
holder of such Class, as further described in the related Prospectus Supplement.

 
INTEREST
 

     Interest will accrue on each Class of Certificates of a Series (other than
a Class of Certificates entitled to receive only principal) during each period
specified in the related Prospectus Supplement (each, an 'Accrual Period') at
the Pass-Through Rate for such Class specified in the related Prospectus
Supplement. Interest accrued on each Class of Certificates at the applicable
Pass-Through Rate during each Accrual Period will be paid, to the extent monies
are available therefor, on each Distribution Date, commencing on the day
specified in the related Prospectus Supplement and will be distributed in the
manner specified in such Prospectus Supplement, except for any Class of
Certificates ('Accrual Certificates') on which interest is to accrue and not be
paid until the principal of certain other Classes has been paid in full or the
occurrence of certain events as specified in such Prospectus Supplement. If so
described in the related Prospectus Supplement, interest that has accrued but is
not yet payable on any Accrual Certificates will be added to the principal
balance thereof on each Distribution Date and will thereafter bear interest at
the applicable Pass-Through Rate. Payments of interest with respect to any Class
of Certificates entitled to receive interest only or a disproportionate amount
of interest and principal will be paid in the manner set forth in the related
Prospectus Supplement. Payments of interest (or accruals of interest, in the
case of Accrual Certificates) with respect to any Series of Certificates or one
or more Classes of Certificates of such Series, may be reduced to the extent of
interest shortfalls not covered by Advances, if any, or by any applicable credit

enhancement.

 
INDICES APPLICABLE TO FLOATING RATE AND INVERSE FLOATING RATE CLASSES
 
  LIBOR
 

     On the LIBOR Determination Date (as such term is defined in the related
Prospectus Supplement) for each class of Certificates of a Series as to which
the applicable interest rate is determined by reference to an index denominated
as LIBOR, the person designated in the related Pooling and Servicing Agreement
(the 'Calculation Agent') will determine LIBOR by reference to the quotations,
as set forth on the Telerate Screen Page 3750 offered by the principal London
office of each of the designated reference banks meeting the criteria set forth
herein (the 'Reference Banks') for making one-month United States dollar
deposits in leading banks in the London Interbank market, as of 11:00 a.m.
(London time) on such LIBOR Determination Date. In lieu of relying on the
quotations for those Reference Banks that appear at such time on the Telerate
Screen Page, the Calculation Agent will request each of the Reference Banks to
provide such offered quotations at such time.

 
                                       35
<PAGE>
     LIBOR will be established by the Calculation Agent on each LIBOR
Determination Date as follows:
 
          (a) If on any LIBOR Determination Date two or more Reference Banks
     provide such offered quotations, LIBOR for the next Interest Accrual Period
     shall be the arithmetic mean of such offered quotations (rounded upwards if
     necessary to the nearest whole multiple of 1/32%).
 

          (b) If on any LIBOR Determination Date only one or none of the
     Reference Banks provides such offered quotations, LIBOR for the next
     Interest Accrual Period (as such term is defined in the related Prospectus
     Supplement) shall be whichever is the higher of (i) LIBOR as determined on
     the previous LIBOR Determination Date or (ii) the Reserve Interest Rate.
     The 'Reserve Interest Rate' shall be the rate per annum which the
     Calculation Agent determines to be either (i) the arithmetic mean (rounded
     upwards if necessary to the nearest whole multiple of 1/32%) of the
     one-month United States dollar lending rates that New York City banks
     selected by the Calculation Agent are quoting, on the relevant LIBOR
     Determination Date, to the principal London offices of at least two of the
     Reference Banks to which such quotations are, in the opinion of the
     Calculation Agent, being so made, or (ii) in the event that the Calculation
     Agent can determine no such arithmetic mean, the lowest one-month United
     States dollar lending rate which New York City banks selected by the
     Calculation Agent are quoting on such LIBOR Determination Date to leading
     European banks.

 


          (c) If on any LIBOR Determination Date for a Class specified in the
     related Prospectus Supplement, the Calculation Agent is required but is
     unable to determine the Reserve Interest Rate in the manner provided in
     paragraph (b) above, LIBOR for the next Accrual Period shall be LIBOR as
     determined on the preceding LIBOR Determination Date, or, in the case of
     the first LIBOR Determination Date, LIBOR shall be deemed to be the per
     annum rate specified as such in the related Prospectus Supplement.

 
     Each Reference Bank (i) shall be a leading bank engaged in transactions in
Eurodollar deposits in the international Eurocurrency market; (ii) shall not
control, be controlled by, or be under common control with the Calculation
Agent; and (iii) shall have an established place of business in London. If any
such Reference Bank should be unwilling or unable to act as such or if
appointment of any such Reference Bank is terminated, another leading bank
meeting the criteria specified above will be appointed.
 

     The establishment of LIBOR on each LIBOR Determination Date by the
Calculation Agent and its calculation of the rate of interest for the applicable
classes for the related Accrual Period shall (in the absence of manifest error)
be final and binding.

 
  COFI
 
     The Eleventh District Cost of Funds Index is designed to represent the
monthly weighted average cost of funds for savings institutions in Arizona,
California and Nevada that are member institutions of the Eleventh Federal Home
Loan Bank District (the 'Eleventh District'). The Eleventh District Cost of
Funds Index for a particular month reflects the interest costs paid on all types
of funds held by Eleventh District member institutions and is calculated by
dividing the cost of funds by the average of the total amount of those funds
outstanding at the end of that month and of the prior month and annualizing and
adjusting the result to reflect the actual number of days in the particular
month. If necessary, before these calculations are made, the component figures
are adjusted by the Federal Home Loan Bank of San Francisco ('FHLBSF') to
neutralize the effect of events such as member institutions leaving the Eleventh
District or acquiring institutions outside the Eleventh District. The Eleventh
District Cost of Funds Index is weighted to reflect the relative amount of each
type of funds held at the end of the relevant month. The major components of
funds of Eleventh District member institutions are: (i) savings deposits, (ii)
time deposits, (iii) FHLBSF advances, (iv) repurchase agreements and (v) all
other borrowings. Because the component funds represent a variety of maturities
whose costs may react in different ways to changing conditions, the Eleventh
District Cost of Funds Index does not necessarily reflect current market rates.
 
     A number of factors affect the performance of the Eleventh District Cost of
Funds Index, which may cause it to move in a manner different from indices tied
to specific interest rates, such as United States Treasury bills or LIBOR.
Because the liabilities upon which the Eleventh District Cost of Funds Index is
based were issued at
 
                                       36

<PAGE>

various times under various market conditions and with various maturities, the
Eleventh District Cost of Funds Index may not necessarily reflect the prevailing
market interest rates on new liabilities of similar maturities. Moreover, as
stated above, the Eleventh District Cost of Funds Index is designed to represent
the average cost of funds for Eleventh District savings institutions for the
month prior to the month in which it is due to be published. Additionally, the
Eleventh District Cost of Funds Index may not necessarily move in the same
direction as market interest rates at all times, since as longer term deposits
or borrowings mature and are renewed at prevailing market interest rates, the
Eleventh District Cost of Funds Index is influenced by the differential between
the prior and the new rates on those deposits or borrowings. In addition,
movements of the Eleventh District Cost of Funds Index, as compared to other
indices tied to specific interest rates, may be affected by changes instituted
by the FHLBSF in the method used to calculate the Eleventh District Cost of
Funds Index.

 
     The FHLBSF publishes the Eleventh District Cost of Funds Index in its
monthly Information Bulletin. Any individual may request regular receipt by mail
of Information Bulletins by writing the Federal Home Loan Bank of San Francisco,
P.O. Box 7948, 600 California Street, San Francisco, California 94120, or by
calling (415) 616-1000. The Eleventh District Cost of Funds Index may also be
obtained by calling the FHLBSF at (415) 616-2600.
 

     The FHLBSF has stated in its Information Bulletin that the Eleventh
District Cost of Funds Index for a month 'will be announced on or near the last
working day' of the following month and also has stated that it 'cannot
guarantee the announcement' of such index on an exact date. So long as such
index for a month is announced on or before the tenth day of the second
following month, the interest rate for each Class of Certificates of a Series as
to which the applicable interest rate is determined by reference to an index
denominated as COFI (each, a Class of 'COFI Certificates') for the Accrual
Period commencing in such second following month will be based on the Eleventh
District Cost of Funds Index for the second preceding month. If publication is
delayed beyond such tenth day, such interest rate will be based on the Eleventh
District Cost of Funds Index for the third preceding month.

 

     If on the tenth day of the month in which any Accrual Period commences for
a Class of COFI Certificates the most recently published Eleventh District Cost
of Funds Index relates to a month prior to the third preceding month, the index
for such current Accrual Period and for each succeeding Accrual Period will,
except as described in the next to last sentence of this paragraph, be based on
the National Monthly Median Cost of Funds Ratio to SAIF-Insured Institutions
(the 'National Cost of Funds Index') published by the Office of Thrift
Supervision (the 'OTS') for the third preceding month (or the fourth preceding
month if the National Cost of Funds Index for the third preceding month has not
been published on such tenth day of an Interest Accrual Period). Information on
the National Cost of Funds Index may be obtained by writing the OTS at 1700 G
Street, N.W., Washington, D.C. 20552 or calling (202) 906-6677, and the current

National Cost of Funds Index may be obtained by calling (202) 906-6988. If on
any such tenth day of the month in which an Interest Accrual Period commences
the most recently published National Cost of Funds Index relates to a month
prior to the fourth preceding month, the applicable index for such Accrual
Period and each succeeding Accrual Period will be based on LIBOR, as determined
by the Calculation Agent in accordance with the Pooling and Servicing Agreement
relating to such Series of Certificates. A change of index from the Eleventh
District Cost of Funds Index to an alternative index will result in a change in
the index level, and, particularly if LIBOR is the alternative index, could
increase its volatility.

 

     The establishment of COFI by the Calculation Agent and its calculation of
the rates of interest for the applicable Classes for the related Accrual Period
shall (in the absence of manifest error) be final and binding.

 
TREASURY INDEX
 

     On the Treasury Index Determination Date (as such term is defined in the
related Prospectus Supplement) for each Class of Certificates of a Series as to
which the applicable interest rate is determined by reference to an index
denominated as a Treasury Index, the Calculation Agent will ascertain the
Treasury Index for Treasury securities of the maturity and for the period (or,
if applicable, date) specified in the related Prospectus Supplement. Unless
otherwise specified in the related Prospectus Supplement, the Treasury Index for
any period means the average of the yield for each business day during the
period specified therein (and for any date means the yield for such date),
expressed as a per annum percentage rate, on (i) U.S. Treasury securities
adjusted to the

 
                                       37
<PAGE>
'constant maturity' (as further described below) specified in such Prospectus
Supplement or (ii) if no 'constant maturity' is so specified, U.S. Treasury
securities trading on the secondary market having the maturity specified in such
Prospectus Supplement, in each case as published by the Federal Reserve Board in
its Statistical Release No. H.15(519). Statistical Release No. H.15(519) is
published on Monday or Tuesday of each week and may be obtained by writing or
calling the Publications Department at the Board of Governors of the Federal
Reserve System, 21st and C Streets, Washington, D.C. 20551, (202) 452-3244. If
the Calculation Agent has not yet received Statistical Release No. H.15(519) for
such week, then it will use such Statistical Release from the immediately
preceding week.
 

     Yields on U.S. Treasury securities at 'constant maturity' are derived from
the U.S. Treasury's daily yield curve. This curve, which relates the yield on a
security to its time to maturity, is based on the closing market bid yields on
actively traded Treasury securities in the over-the-counter market. These market
yields are calculated from composites of quotations reported by five leading

U.S. Government securities dealers to the Federal Reserve Bank of New York. This
method provides a yield for a given maturity even if no security with that exact
maturity is outstanding. In the event that the Treasury Index is no longer
published, a new index based upon comparable data and methodology will be
designated in accordance with the Pooling and Servicing Agreement relating to
the particular Series of Certificates. The Calculation Agent's determination of
the Treasury Index, and its calculation of the rates of interest for the
applicable Classes for the related Accrual Period shall (in the absence of
manifest error) be final and binding.

 
PRIME RATE
 

     On the Prime Rate Determination Date (as such term is defined in the
related Prospectus Supplement) for each Class of Certificates of a Series as to
which the applicable interest rate is determined by reference to an index
denominated as the Prime Rate, the Calculation Agent will ascertain the Prime
Rate for the related Accrual Period. Unless otherwise specified in the related
Prospectus Supplement, the 'Prime Rate' for an Accrual Period will be the 'prime
rate' as published in the 'Money Rates' section of The Wall Street Journal (or
if not so published, the 'prime rate' as published in a newspaper of general
circulation selected by the Calculation Agent in its sole discretion) on the
related Prime Rate Determination Date. If a prime rate range is given, then the
average of such range will be used. In the event that the 'prime rate' is no
longer published, a new index based upon comparable data and methodology will be
designated in accordance with the Pooling and Servicing Agreement relating to
the particular Series of Certificates. The Calculation Agent's determination of
the Prime Rate and its calculation of the rates of interest for the related
Accrual Period shall (in the absence of manifest error) be final and binding.

 
PRINCIPAL
 

     On each Distribution Date, commencing with the Distribution Date specified
in the related Prospectus Supplement, principal with respect to the related
Primary Assets due during the period specified in the related Prospectus
Supplement (each such period, a 'Due Period') will be paid to holders of the
Certificates of the related Series (other than a Class of Certificates of such
Series entitled to receive interest only) in the priority, manner and amount
specified in such Prospectus Supplement, to the extent funds are available
therefor. Such principal payments will generally include to the extent of funds
available (i) the principal portion of all Monthly Payments on the related
Primary Assets which are received or advanced, (ii) any principal prepayments of
any such Primary Assets in full ('Principal Prepayments') and in part
('Curtailments') received during the related Due Period or such other period
(each, a 'Prepayment Period') specified in the related Prospectus Supplement,
(iii) the principal portion received during the related Due Period or such other
period as specified in the related Prospectus Supplement of (A) the proceeds of
any insurance policy relating to a Primary Asset, a Mortgaged Property or a REO
Property net of any amounts applied to the repair of the Mortgaged Property or
released to the Mortgagor and net of reimbursable expenses ('Insurance
Proceeds'), (B) proceeds received in connection with the liquidation of any

defaulted Primary Assets or REO Properties ('Liquidation Proceeds'), net of fees
and advances reimbursable therefrom ('Net Liquidation Proceeds') and (C) net
proceeds received in connection with a taking of a related Mortgaged Property by
condemnation or the exercise of eminent domain or in connection with any partial
release of any such Mortgaged Property from the related lien ('Released
Mortgaged Property Proceeds'), (iv) the principal portion of all amounts paid by
the Seller in connection with the purchase

 
                                       38
<PAGE>

of a Primary Asset as to which there is defective documentation or a breach of a
representation or warranty contained in the related Pooling and Servicing
Agreement that materially and adversely affects the interests of the
Certificateholders and (v) the principal portion of amounts received on each
defaulted Primary Asset or REO Property as to which the Master Servicer has
determined that all amounts expected to be recovered have been recovered (each,
a 'Liquidated Primary Asset'), to the extent not included in the amounts
described in clauses (i) through (iv) above. Payments of principal with respect
to a Series of Certificates or one or more Classes of such Series may be reduced
to the extent of delinquencies or losses not covered by Advances or any
applicable credit enhancement.

 
REPORTS TO HOLDERS
 
     On each Distribution Date, there will be forwarded to each holder a
statement prepared by the Trustee setting forth, among other things, the
information as to such Distribution Date required by the related Pooling and
Servicing Agreement, which generally will include, except as otherwise provided
therein or the related Prospectus Supplement, if applicable:
 
          (i) the Available Payment Amount (and any portion of the Available
     Payment Amount that has been deposited in the Distribution Account but may
     not be withdrawn therefrom pursuant to an order of a court of competent
     jurisdiction imposing a stay pursuant to Section 362 of the United States
     Bankruptcy Code);
 

          (ii) the principal balance of each Class of Certificates as reported
     in the report for the immediately preceding Distribution Date, or, with
     respect to the first Distribution Date for a Series of Certificates, the
     original principal balance of such Class;

 
          (iii) the principal portion of all Monthly Payments received during
     the related Due Period;
 
          (iv) the amount of interest received on the Primary Assets during the
     related Due Period;
 
          (v) the aggregate amount of the Advances, if any, to be made with
     respect to the Distribution Date;

 

          (vi) certain delinquency and foreclosure information as described more
     fully in the related Pooling and Servicing Agreement, and the amount of
     Realized Losses during the related Due Period;

 
          (vii) the amount of interest and principal due to the holders of each
     Class of Certificates of such Series on such Distribution Date;
 
          (viii) the amount then available in any Spread Account, Reserve
     Account or Prefunding Account;
 
          (ix) the amount of the payments, if any, to be made from any credit
     enhancement on the Distribution Date;
 
          (x) the amount to be distributed on the Distribution Date to the
     holders of any subordinated or residual Certificates issued pursuant to the
     related Pooling and Servicing Agreement and not otherwise offered pursuant
     to this Prospectus or the related Prospectus Supplement;
 
          (xi) the principal balance of each Class of Certificates of such
     Series after giving effect to the payments to be made on the Distribution
     Date;
 

          (xii) with respect to the Trust, the weighted average maturity and the
     weighted average Mortgage Rate of the Primary Assets as of the last day of
     the related Due Period;

 

          (xiii) the amount of all payments or reimbursements to the Master
     Servicer for accrued unpaid Servicing Fees, unreimbursed Advances, and
     interest in respect of Permitted Investments or funds on deposit in the
     Collection Account and certain other amounts during the related Due Period;

 

          (xiv) the Pool Principal Balance as of the immediately preceding
     Distribution Date, the Pool Principal Balance after giving effect to
     payments received prior to the related Determination Date or during the
     related Due Period, as specified in the related Prospectus Supplement and
     Realized Losses incurred during the related Due Period and the ratio of the
     Pool Principal Balance to the Original Pool Principal Balance. As of any
     Distribution Date, the 'Pool Principal Balance' equals the aggregate
     outstanding principal balance of

 
                                       39
<PAGE>

     all Primary Assets, together with all amounts in any Prefunding Account not
     otherwise distributed pursuant to the terms of the Pooling and Servicing

     Agreement, as reduced by the aggregate Realized Losses, at the end of the
     related Due Period;

 
          (xv) certain information with respect to the funding, availability and
     release of monies from any Spread Account, Reserve Account or Prefunding
     Account;
 
          (xvi) the number of Primary Assets outstanding at the beginning and at
     the end of the related Due Period;
 
          (xvii) the amounts that are reimbursable to the Master Servicer, the
     Trustee or the Depositor, as appropriate; and
 
          (xviii) such other information as the Depositor reasonably determines
     to be necessary or appropriate.
 
DESCRIPTION OF CREDIT ENHANCEMENT
 
     To the extent specified in the related Prospectus Supplement, credit
enhancement for one or more Classes of a Series of Certificates may be provided
by one or more of a letter of credit, financial guaranty insurance policy,
mortgage pool insurance policy, special hazard insurance policy, bankruptcy
bond, reserve fund, spread account, cash collateral account,
overcollateralization, cross-collateralization subordination or other type of
credit enhancement to cover one or more risks with respect to the Primary Assets
or the Certificates, as specified in the related Prospectus Supplement. Credit
enhancement may also be provided by subordination of one or more Classes of
Certificates of a Series to one or more other Classes of Certificates of such
Series. Any credit enhancement will be limited in amount and scope of coverage.
Unless otherwise specified in the related Prospectus Supplement, credit
enhancement for a Series of Certificates will not be available for losses
incurred with respect to any other Series of Certificates. To the extent credit
enhancement for any Series of Certificates is exhausted, or losses are incurred
which are not covered by such credit enhancement, the holders of the
Certificates will bear all further risk of loss.
 

     The amounts and types of credit enhancement, as well as the provider
thereof (the 'Credit Provider'), if applicable, with respect to each Series of
Certificates will be set forth in the related Prospectus Supplement. To the
extent provided in the applicable Prospectus Supplement and the related Pooling
and Servicing Agreement, any credit enhancement may be periodically modified,
reduced or substituted, either as the aggregate principal balance of the
Certificates decreases, upon the occurrence of certain events or otherwise. To
the extent permitted by the applicable Rating Agencies and provided that the
then current rating of the affected Certificates is not reduced or withdrawn as
a result thereof, any credit enhancement may be cancelled, reduced or modified
in amount or scope of coverage or both, as provided in the related Prospectus
Supplement.

 

     The descriptions of credit enhancement arrangements included in this

Prospectus or any Prospectus Supplement and the coverage thereunder do not
purport to be complete and are qualified in their entirety by reference to the
actual forms of governing documents, copies of which will be filed with the
related Form 8-K.

 
     Financial Guaranty Insurance Policy. If so specified in the related
Prospectus Supplement, a financial guaranty insurance policy or surety bond (a
'Certificate Insurance Policy') may be obtained and maintained for a Class or
Series of Certificates. The issuer of the Certificate Insurance Policy (the
'Insurer') will be described in the related Prospectus Supplement and a copy of
the form of Certificate Insurance Policy will be filed with the related Form
8-K.
 

     A Certificate Insurance Policy will be described in the related Prospectus
Supplement and will generally be unconditional and irrevocable and will
guarantee to holders of the applicable Certificates that an amount equal to the
full amount of distributions due to such holders will be received by the Trustee
or its agent on behalf of such holders for distribution on each Distribution
Date. The specific terms of any Certificate Insurance Policy will be set forth
in the related Prospectus Supplement. A Certificate Insurance Policy may have
limitations and generally will not insure the obligation of the Seller to
purchase or substitute for a defective Primary Asset and will not guarantee any
specific rate of principal prepayments. The Insurer will, to the extent
described in the related

 
                                       40
<PAGE>

Prospectus Supplement, be subrogated to the rights of each holder to the extent
the Insurer makes payments under the Certificate Insurance Policy.

 

     Letter of Credit.  If so specified in the related Prospectus Supplement,
all or a component of credit enhancement for a Class or a Series of Certificates
may be provided by a letter of credit (a 'Letter of Credit') issued by a bank or
other financial institution (a 'Letter of Credit Issuer') identified in the
related Prospectus Supplement. Each Letter of Credit will be described in the
related Prospectus Supplement and will generally be irrevocable. A Letter of
Credit may provide coverage with respect to one or more Classes of Certificates
or the underlying Primary Assets or, if specified in the related Prospectus
Supplement, may support a specified obligation or be provided in lieu of the
funding with cash of a Reserve Account or Spread Account. The amount available,
conditions to drawing, if any, and right to reimbursement with respect to a
Letter of Credit will be specified in the related Prospectus Supplement. A
Letter of Credit will expire on the date specified in the related Prospectus
Supplement, unless earlier terminated or extended in accordance with its terms.

 

     Mortgage Pool Insurance Policy.  If so specified in the related Prospectus

Supplement, credit enhancement with respect to a Series of Certificates may be
provided by a mortgage pool insurance policy (a 'Pool Insurance Policy') issued
by the insurer (a 'Pool Insurer') specified in the related Prospectus
Supplement. Each Pool Insurance Policy will, subject to limitations described in
such Prospectus Supplement, insure against losses due to defaults in the payment
of principal or interest on the underlying Primary Assets up to the amount
specified in such Prospectus Supplement (or in the related Form 8-K). The
Pooling and Servicing Agreement with respect to any Series of Certificates for
which a Pool Insurance Policy is provided will require the Master Servicer or
other party specified therein to use reasonable efforts to maintain at the
expense of the Trust the Pool Insurance Policy and to present claims to the Pool
Insurer in the manner required thereby. No Pool Insurance Policy will be a
blanket policy against loss and each such policy will be subject to the
limitations and conditions precedent described in the related Prospectus
Supplement.

 
     Special Hazard Insurance Policy.  If so specified in the related Prospectus
Supplement, credit enhancement with respect to a Series of Certificates may be
provided in part by an insurance policy (a 'Special Hazard Policy') covering
losses due to physical damage to a Mortgaged Property other than a loss of the
type covered by a standard hazard insurance policy or flood insurance policy or
losses resulting from the application of co-insurance clauses contained in
standard hazard insurance policies. The Prospectus Supplement relating to a
Series of Certificates for which a Special Hazard Policy is provided will
identify the issuer of such policy and any limitations on coverage. No Special
Hazard Policy will cover extraordinary losses such as those due to war, civil
insurrection, governmental action, errors in design or workmanship, chemical
contamination or similar causes. Each Special Hazard Policy will contain an
aggregate limit on claims specified in the related Prospectus Supplement. No
claim will be paid under any Special Hazard Policy unless hazard insurance on
the Mortgaged Property is in force and protection and preservation expenses have
been paid.
 

     Spread Account and Reserve Account.  If so specified in the related
Prospectus Supplement, all or any component of credit enhancement for a Series
of Certificates may be provided by a reserve account (a 'Reserve Account') or a
spread account (a 'Spread Account'). A Reserve Account or Spread Account may be
funded by a combination of cash, one or more letters of credit or one or more
Permitted Investments provided by the Depositor or other party identified in the
related Prospectus Supplement, amounts otherwise distributable to one or more
Classes of Certificates subordinated to one or more other Classes of
Certificates or all or any portion of the interest accrued on the Primary Assets
in excess of that accrued on the related Certificates ('Excess Spread'). If so
specified in the related Prospectus Supplement, a Reserve Account for a Series
of Certificates may be funded in whole or in part on the applicable Closing
Date. If so specified in the related Prospectus Supplement, cash deposited in a
Reserve Account or a Spread Account may be withdrawn and replaced with one or
more letters of credit or Permitted Investments. A Reserve Account or Spread
Account may be pledged or otherwise made available to a Credit Provider. If so
specified in the related Prospectus Supplement, a Reserve Account or Spread
Account may not be deemed part of the assets of the related Trust or the related
REMIC or may be deemed to be pledged or provided by one or more of the

Depositor, the holders of the Class of Certificates otherwise entitled to the
amounts deposited in such account or such other party as is identified in such
Prospectus Supplement. If so specified in the related Prospectus Supplement, a
Spread Account, Prefunding Account or Reserve Account may also require the
establishment of an account (a 'Yield Supplement Account') to cover interest
shortfalls, as more fully described in the related Prospectus Supplement. Funds
on deposit in the

 
                                       41
<PAGE>

Yield Supplement Account for any Series may be applied to supplement interest
payable on the related Primary Assets if necessary to pay interest to holders of
one or more Classes of Certificates of such Series at the applicable
Pass-Through Rate.

 
     Cash Collateral Account.  If so specified in the related Prospectus
Supplement, all or any portion of credit enhancement for a Series of
Certificates may be provided by the establishment of a cash collateral account
(a 'Cash Collateral Account'). A Cash Collateral Account will be similar to a
Reserve Account or Spread Account except that generally a Cash Collateral
Account is funded initially by a loan from a cash collateral lender (the 'Cash
Collateral Lender'), the proceeds of which are invested with the Cash Collateral
Lender or other eligible institution. Unless otherwise specified in the related
Pospectus Supplement, the Cash Collateral Account will be required to be
maintained as an Eligible Account. The loan from the Cash Collateral Lender will
be repaid from Excess Spread, if any, or such other amounts as are specified in
the related Prospectus Supplement. Amounts on deposit in the Cash Collateral
Account will be available in generally the same manner described above with
respect to a Spread Account or Reserve Account. As specified in the related
Prospectus Supplement, a Cash Collateral Account may be deemed to be part of the
assets of the related Trust, may be deemed to be part of the assets of a
separate cash collateral trust or may be deemed to be property of the party
specified in the related Prospectus Supplement and pledged for the benefit of
the holders of one or more Classes of Certificates of a Series.
 

     Subordination.  If so specified in the related Prospectus Supplement,
distributions of scheduled principal, Principal Prepayments, Curtailments,
interest or any combination thereof otherwise payable to one or more Classes of
Certificates of a Series ('Subordinated Certificates') may instead be payable to
holders of one or more other Classes of Certificates of such Series ('Senior
Certificates') under the circumstances and to the extent specified in such
Prospectus Supplement. If so specified in the related Prospectus Supplement,
delays in receipt of scheduled payments on the Primary Assets and losses on
defaulted Primary Assets will be borne first by the various Classes of
Subordinated Certificates and thereafter by the various Classes of Senior
Certificates, in each case under the circumstances and subject to the
limitations specified in such Prospectus Supplement. A Series of Certificates
may include one or more Classes of Subordinated Certificates entitled to receive
cash flows remaining after distributions are made to all other Classes
designated as being senior thereto. Such right to receive payments will

effectively be subordinate to the rights of holders of such senior designated
Classes of Certificates. A Series may also include one or more Classes of
Subordinated Certificates that will be allocated losses prior to any losses
being allocated to Classes of Subordinated Certificates designated as being
senior thereto. The aggregate losses in respect of defaulted Primary Assets
which must be borne by the Subordinated Certificates by virtue of subordination
and the amount of the distributions otherwise distributable to the Subordinated
Certificates that will be distributable to Senior Certificates on any
Distribution Date may be limited as specified in the related Prospectus
Supplement or the availability of subordination may otherwise be limited as
specified in the related Prospectus Supplement. If losses or delinquencies were
to exceed the amounts payable and available to holders of Subordinated
Certificates of a Series or if such amounts were to exceed any limitation on the
amount of subordination available, holders of Senior Certificates of such Series
could experience losses.

 
     In addition, if so specified in the related Prospectus Supplement, amounts
otherwise payable to holders of Subordinated Certificates on any Distribution
Date may be deposited in a Reserve Account or Spread Account, as described
above. Such deposits may be made on each Distribution Date, on each Distribution
Date for a specified period or to the extent necessary to cause the balance in
such account to reach or maintain a specified amount, as specified in the
related Prospectus Supplement, and thereafter, amounts may be released from such
Reserve Account or Spread Account in the amounts and under the circumstances
specified in such Prospectus Supplement.
 
     Distributions may be allocated as among Classes of Senior Certificates and
as among Classes of Subordinated Certificates in order of their final scheduled
payment dates, in accordance with a schedule or formula or otherwise, as
specified in the related Prospectus Supplement. As between Classes of
Subordinated Certificates, payments to holders of Senior Certificates on account
of delinquencies or losses and deposits to any Reserve Account or Spread Account
will be allocated as specified in the related Prospectus Supplement. Principal
Prepayments and Curtailments may be paid disproportionately to Classes of Senior
Certificates pursuant to a 'shifting interest' structure or otherwise, as
specified in the related Prospectus Supplement.
 
                                       42

<PAGE>
     Overcollateralization.  If specified in the Prospectus Supplement,
subordination provisions of a Trust may be used to accelerate to a limited
extent the amortization of one or more Classes of Certificates relative to the
amortization of the related Primary Assets. The accelerated amortization is
achieved by the application of certain excess interest to the payment of
principal of one or more Classes of Certificates. This acceleration feature
creates, with respect to the Primary Assets or groups thereof,
overcollateralization which results from the excess of the aggregate principal
balance of the related Primary Assets, or a group thereof, over the principal
balance of the related Class of Certificates. Such acceleration may continue for
the life of the related Certificates, or may be limited. In the case of limited
acceleration, once the required level of overcollateralization is reached, and
subject to certain provisions specified in the related Prospectus Supplement,

such limited acceleration feature may cease, unless necessary to maintain the
required level of overcollateralization.
 

     Cross-Collateralization.  If specified in the related Prospectus
Supplement, the beneficial ownership of separate groups of Primary Assets
included in the Trust for a Series may be evidenced by separate Classes of
Certificates. In such case, credit enhancement may be provided by a
cross-support feature which may require that distributions be made with respect
to Certificates evidencing beneficial ownership of one or more groups of Primary
Assets prior to distribution to Subordinated Certificates evidencing a
beneficial ownership interest in other groups of Primary Assets within the same
Trust. The Prospectus Supplement for a Series which includes a cross-support
feature will describe the manner and conditions for applying such cross-support
feature.

 
PAYMENT OF CERTAIN EXPENSES
 
     If so specified in the related Prospectus Supplement, in order to provide
for the payment of the fees of the Credit Provider, if any, the Trustee may be
required to establish a credit enhancement account and to deposit therein on the
dates specified in the related Prospectus Supplement, from amounts on deposit in
the Distribution Account, in the priority indicated, an amount that is
sufficient to pay the premiums or fees due to the Credit Provider.
 

     Each Pooling and Servicing Agreement will set forth the terms of the
payment to the Trustee from time to time of its fees and the reasonable
expenses, disbursements and advances incurred or made by the Trustee, either
from amounts on deposit in the Distribution Account or as otherwise described
therein.

 
SERVICING COMPENSATION
 

     As compensation for servicing and administering the Primary Assets, the
Master Servicer is entitled to a fee in the amount specified in the related
Prospectus Supplement (the 'Servicing Fee'), payable from all or a portion of
payments on the related Primary Assets, Liquidation Proceeds, Released Mortgaged
Property Proceeds, Insurance Proceeds and certain other collections on the
related Primary Assets, as specified in the related Prospectus Supplement. In
addition to the Servicing Fee, the Master Servicer will generally be entitled
under the related Pooling and Servicing Agreement to retain as additional
servicing compensation any assumption, modification and other administrative
fees (including bad check charges, prepayment premiums, late payment fees and
similar fees), the excess of any Net Liquidation Proceeds over the outstanding
principal balance of a Liquidated Primary Asset, to the extent not otherwise
required to be remitted to the Trustee for deposit into the Distribution
Account, and interest paid on funds on deposit in the Collection Account.

 
SERVICING STANDARDS

 

     General Servicing Standards.  The Master Servicer will agree to service the
Primary Assets in accordance with the Pooling and Servicing Agreement, and, in
servicing and administering the Primary Assets, to employ or cause to be
employed procedures, including collection, foreclosure and REO Property
management procedures, and exercise the same care it customarily employs and
exercises in servicing and administering assets similar to the Primary Assets
for other third party portfolios or its own account, in accordance with accepted
servicing practices of prudent servicing institutions that service assets
similar to the Primary Assets and giving due consideration to the holders of the
related Certificates, and any Credit Provider's interests. The interests of the
holders of each Class of Certificates of any Series and the Credit Provider, if
any, may differ with respect to servicing decisions which may affect the rate at
which prepayments are received. No holder of a Certificate will have the right
to make any decisions with respect to the underlying Primary Assets. The Master
Servicer will

 
                                       43
<PAGE>
have the right and obligation to make such decisions in accordance with its
normal servicing procedures and the standards set forth in the related Pooling
and Servicing Agreement, and, in certain cases, the consent or approval of the
Credit Provider, if any, may be permitted or required.
 

     Hazard Insurance.  The Master Servicer will exercise its best reasonable
efforts to cause to be maintained fire and hazard insurance with extended
coverage (sometimes referred to as 'standard hazard insurance') customary in the
area where the Mortgaged Property is located, to the extent required or
permitted under the related Mortgage, in an amount which is at least equal to
that of the standard form of fire insurance policy with extended coverage
customary in the state in which the property is located. Such coverage generally
will be in an amount equal to the lesser of the principal balance of such
Primary Asset or 100% of the insurable value of the improvements securing the
Primary Asset. Generally, if the Mortgaged Property is in an area identified in
the Federal Register by the Flood Emergency Management Agency as Flood Zone 'A',
the Mortgage will require the Mortgagor to maintain a flood insurance policy
with a generally acceptable insurance carrier in an amount representing coverage
not less than that required under guidelines promulgated by the Federal National
Mortgage Association. The Master Servicer will also be required to maintain on
REO Property, to the extent such insurance is available at commercially
reasonable rates, fire and hazard insurance in the applicable amounts described
above, liability insurance and, to the extent required and available under the
National Flood Insurance Act of 1968, as amended, and the Master Servicer
determines that such insurance is necessary in accordance with accepted
servicing practices of prudent servicing institutions for assets similar to the
Primary Assets, flood insurance in an amount equal to that required above. Any
amounts collected by the Master Servicer under any such policies (other than
amounts to be applied to the restoration or repair of the Mortgaged Property, or
to be released to the Mortgagor in accordance with the related Mortgage or
customary mortgage servicing procedures) will be deposited in the Collection
Account, subject to retention by the Master Servicer to the extent such amounts

constitute servicing compensation or to withdrawal pursuant to the related
Pooling and Servicing Agreement.

 

     If the Master Servicer obtains and maintains a blanket policy or master
forced placed insurance policy insuring all of the Primary Assets against some
or all of the risks described above, then, to the extent such policy names the
Master Servicer as loss payee and provides coverage in an amount equal to the
aggregate outstanding principal balance on the Primary Assets without
co-insurance, the Master Servicer will be deemed conclusively to have satisfied
its obligations with respect to such insurance coverage.

 

     In general, the standard hazard insurance policy covers physical damage to
or destruction of the improvements on the property by fire, lightning,
explosion, smoke, windstorm and hail, and riot, strike and civil commotion,
subject to the conditions and exclusions specified in each policy. Although the
policies relating to Primary Assets will be underwritten by different insurers
under different state laws in accordance with different applicable state forms
and therefore will not contain identical terms and conditions, the basic terms
thereof are dictated by respective state laws, and most such policies typically
do not cover any physical damage resulting from war, revolution, governmental
actions, floods and other water related causes, earth movement (including
earthquakes, landslides and mudflows), nuclear reactions, wet or dry rot,
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. No other insurance coverage (other than
title insurance as specified herein) is required under the Primary Assets or the
Pooling and Servicing Agreement.

 

     The Mortgagors under some of the Primary Assets may obtain credit life or
disability insurance policies. Such policies require the insurers to make
payments on the related Primary Assets in the event of death or certain events
of disability of the Mortgagor. To the extent such policies are obtained, the
proceeds thereof will constitute assets of the related Trust. No Mortgagor is
required to obtain credit life or disability insurance.

 

     Since, as a general matter, the cost of construction of residential
properties has increased in recent years, if the amount of hazard insurance
maintained on the improvements securing a Primary Asset were to decline as its
principal balance decreased, hazard insurance proceeds could be insufficient to
restore fully the damaged property in the event of a loss.

 
     Enforcement of 'Due-on-Sale' Clauses.  When a Mortgaged Property has been
or is about to be conveyed by the Mortgagor, the Master Servicer, on behalf of
the Trustee, is required, to the extent it has knowledge of such conveyance or
prospective conveyance to enforce the rights of the Trustee as the mortgagee of

record to
 
                                       44
<PAGE>

accelerate the maturity of the related Primary Asset under any 'due-on-sale'
clause contained in the related Mortgage or Mortgage Note; provided, however,
that the Master Servicer will not be permitted to exercise any such right if the
'due-on-sale' clause, in the reasonable belief of the Master Servicer, is not
enforceable under applicable law or unless, in the Master Servicer's reasonable
judgment, doing so would materially increase the risk of default or delinquency
on, or materially impair the security for, such Primary Asset. See 'Certain
Legal Aspects of the Primary Assets--Enforceability of Certain Provisions.' In
such event, the Master Servicer will be required to enter into an assumption and
modification agreement with the person to whom such property has been or is
about to be conveyed, pursuant to which such person becomes liable under the
Mortgage Note and, unless prohibited by applicable law or the Mortgage Note or
Mortgage, the Mortgagor remains liable thereon. The Master Servicer will also be
authorized (with the prior approval of any Credit Provider, if required) to
enter into a substitution of liability agreement with such person, pursuant to
which the original Mortgagor is released from liability and such person is
substituted as Mortgagor and becomes liable under the Mortgage Note.

 

     Realization Upon Defaulted Primary Assets.  The Master Servicer is required
to use its best reasonable efforts to foreclose upon or otherwise comparably
effect the ownership in the name of the Trustee on behalf of the holders of the
related Certificates of Mortgaged Properties relating to defaulted Mortgage
Loans as to which no satisfactory arrangements can be made for collection of
delinquent payments; provided, however, that the Master Servicer will not be
required to foreclose if it determines that foreclosure would not be in the best
interests of the holders or any Credit Provider. In connection with such
foreclosure or other conversion, the Master Servicer is required to exercise
collection and foreclosure procedures which are consistent with accepted
servicing practices of prudent servicing institutions for assets similar to the
Primary Assets.

 

     Collection of Primary Asset Payments.  Each Pooling and Servicing Agreement
will require the Master Servicer to make reasonable efforts to collect all
payments called for under the terms and provisions of the Primary Assets.
Consistent with the foregoing, the Master Servicer may, based upon its
reasonable determination of what is necessary or desirable, waive any late
payment charge, prepayment premiums, assumption fee or any penalty interest in
connection with the prepayment of a Primary Asset or any other fee or charge
which the Master Servicer would be entitled to retain as servicing compensation.
The Pooling and Servicing Agreement for each Series will provide the Master
Servicer with the discretion to modify, waive or amend certain of the terms of
any Primary Asset without the consent of the Trustee or any Certificateholder
subject to certain conditions set forth therein, including the condition that
such modification, waiver or amendment will not result in such Primary Asset
ceasing to be a 'qualified mortgage' under the REMIC Regulations.


 
USE OF SUBSERVICERS
 

     The Master Servicer will be permitted under each Pooling and Servicing
Agreement to enter into subservicing agreements ('Subservicing Agreements') for
any servicing and administration of Primary Assets with any institution (each, a
'Subservicer') which meets the requirements set forth in the related Pooling and
Servicing Agreements. Such Subservicer shall have all the rights and powers of
the Master Servicer with respect to such Primary Assets under the Pooling and
Servicing Agreement. The related Prospectus Supplement shall set forth whether a
Subservicer is required to be designated by Federal National Mortgage
Association ('FNMA') or the Federal Home Loan Mortgage Corporation ('FHLMC') as
an approved Seller-Servicer for first and second mortgage loans or the standards
under which a Subservicer may service the Primary Assets.

 

     Notwithstanding any Subservicing Agreement, the Master Servicer will not be
relieved of its obligations under a Pooling and Servicing Agreement, and the
Master Servicer shall be obligated to the same extent and under the same terms
and conditions as if it alone were servicing and administering the Primary
Assets. The Master Servicer will be entitled to enter into any agreement with a
Subservicer for indemnification of the Master Servicer by such Subservicer and
nothing contained in any Pooling and Servicing Agreement shall be deemed to
limit or modify such indemnification.

 
SERVICING CERTIFICATES AND AUDITS
 
     The Pooling and Servicing Agreement for each Series will generally provide
that on or before a specified date in each year, beginning the first such date
that is at least a specified number of months after the Cut-off Date, there will
be furnished to the related Trustee a report of a firm of independent certified
public accountants stating
 
                                       45
<PAGE>

that (i) it has obtained a letter of representation regarding certain matters
from the management of the Master Servicer which includes an assertion that the
Master Servicer has complied with certain minimum mortgage loan servicing
standards, identified in the Uniform Single Attestation Program for Mortgage
Bankers established by the Mortgage Bankers Association of America, with respect
to the Master Servicer's servicing of mortgage loans during the most recently
completed calendar year and (ii) on the basis of an examination conducted by
such firm in accordance with standards established by the American Institute of
Certified Public Accountants, such representation is fairly stated in all
material respects, subject to such exceptions and other qualifications that, in
the opinion of such firm, such standards require it to report. In rendering its
report, such firm may rely, as to the matters relating to the direct servicing
of mortgage loans by sub-servicers, upon comparable reports of firms of
independent public accountants rendered on the basis of examinations conducted

in accordance with the same standards (rendered within one year of such report)
with respect to those sub-servicers. The Prospectus Supplement may provide that
additional reports of independent certified public accountants relating to the
servicing of mortgage loans may be required to be delivered to the Trustee.

 
     In addition, the Pooling and Servicing Agreement for each Series will
generally provide that the Master Servicer will each deliver to the Trustee, the
Depositor and each Rating Agency, annually on or before a date specified in the
Pooling and Servicing Agreement, a statement signed by an officer of the Master
Servicer to the effect that, based on a review of its activities during the
preceding calendar year, to the best of such officer's knowledge, the Master
Servicer has fulfilled in all material respects its obligations under the
Pooling and Servicing Agreement throughout such year or, if there has been a
default in the fulfillment of any such obligation, specifying each default known
to such officer.
 
LIMITATIONS ON LIABILITY OF THE MASTER SERVICER AND ITS AGENTS
 

     Each Pooling and Servicing Agreement will provide that the Master Servicer
and any director, officer, employee or agent of the Master Servicer may rely on
any document of any kind that is reasonably and in good faith believed to be
genuine and adopted or signed by the proper authorities respecting any matters
arising under the Pooling and Servicing Agreement. In addition, the Master
Servicer will not be required to appear with respect to, prosecute or defend any
legal action that is not incidental to the Master Servicer's duty to service the
Primary Assets in accordance with the related Pooling and Servicing Agreement,
other than certain claims made by third parties with respect to such Pooling and
Servicing Agreement. In such event, the legal expenses and costs of such action
and any liability resulting therefrom will be expenses, costs and liabilities of
the related Trust and the Master Servicer will be entitled to reimbursement
therefor out of funds otherwise distributable to the Certificateholders. The
Pooling and Servicing Agreement for each Series will also provide that none of
the Depositor, the Master Servicer, the Seller or any director, officer,
employee or agent of the Depositor, the Master Servicer or the Seller will be
under any liability to the Trust Fund or the Certificateholders for any action
taken, or for refraining from the taking of any action, in good faith pursuant
to the the Pooling and Servicing Agreement, or for errors in judgment; provided,
however, that neither the Depositor, the Master Servicer, the Seller nor any
such person will be protected against any liability for a breach of any
representations or warranties under the Pooling and Servicing Agreement or that
would otherwise be imposed by reason of willful misfeasance, bad faith or
negligence (or, in the case of the Master Servicer a breach of the servicing
standards set forth in the Pooling and Servicing Agreement) in the performance
of its duties or by reason of negligent disregard of its obligations and duties
thereunder. The Pooling and Servicing Agreement will further provide that the
Depositor, the Master Servicer, the Seller and any director, officer, employee
or agent of the Depositor, the Master Servicer, the Seller will be entitled to
indemnification by the Trust Fund for any loss, liability or expense incurred in
connection with any legal action relating to the Pooling and Servicing Agreement
or the Certificates, other than any loss, liability or expense incurred by
reason of its respective willful misfeasance, bad faith, fraud or negligence
(or, in the case of the Master Servicer a breach of the servicing standard set

forth in the Pooling and Servicing Agreement) in the performance of duties
thereunder or by reason of negligent disregard of its respective obligations and
duties thereunder. Any loss resulting from such indemnification will reduce
amounts distributable to Certificateholders. The Prospectus Supplement will
specify any variations to the foregoing required by the Rating Agencies rating
Certificates of a Series. Additional information with respect to the limitation
on liabilities of the Master Servicer will be provided in the related Prospectus
Supplement.

 
                                       46
<PAGE>
REMOVAL AND RESIGNATION OF MASTER SERVICER
 
     Unless otherwise specified in the related Prospectus Supplement, any Credit
Provider or either the Trustee or the holders of Certificates of a Series
representing a majority in principal amount of Certificates of such Series,
voting as a single class (a 'Majority in Aggregate Voting Interest'), with the
consent of any Credit Provider, may, pursuant to the related Pooling and
Servicing Agreement, remove the Master Servicer upon the occurrence and
continuation of any of the following events (each a 'Master Servicer Termination
Event'):
 
          (i) Any failure by the Master Servicer to deliver to the Trustee for
     distribution to Certificateholders any proceeds or payment required to be
     so delivered under the terms of the Certificates and the Pooling and
     Servicing Agreement that shall continue unremedied for a period of five
     Business Days (an 'Event of Nonpayment'); or
 

          (ii) Failure of the Seller, so long as it is an affiliate of the
     Master Servicer, to repurchase or substitute a Primary Asset pursuant to
     the terms of the related Pooling and Servicing Agreement; or

 

          (iii) Failure on the part of the Master Servicer duly to observe or to
     perform in any material respect any other covenants or agreements of the
     Master Servicer set forth in the Certificates or in the Pooling and
     Servicing Agreement which failure materially and adversely affects the
     rights of Certificateholders and which failure shall continue unremedied
     for a period of 60 days after the date on which written notice of such
     failure requiring the same to be remedied shall have been given to the
     Master Servicer by the Trustee, or to the Master Servicer and to the
     Trustee by the Holders of Certificates evidencing not less than a majority
     of the aggregate principal amount of Certificates of such Series; or

 

          (iv) The Master Servicer shall file a petition commencing a voluntary
     case under any chapter of the federal bankruptcy laws, or the Master
     Servicer shall file a petition or answer or consent seeking reorganization,
     arrangement, adjustment or composition under any other similar applicable
     federal law, or shall consent to the filing of any such petition, answer or

     consent, or the Master Servicer shall appoint, or consent to the
     appointment of, a custodian, receiver, liquidator, trustee, assignee,
     sequestrator or other similar official in bankruptcy or insolvency, of it
     or of any substantial part of its property, or shall make an assignment for
     the benefit of creditors, or shall admit in writing its inability to pay
     its debts generally as they become due; or

 

          (v) Any order for relief against the Master Servicer shall have been
     entered by a court having jurisdiction in the premises under any chapter of
     the federal bankruptcy laws, and such order shall have continued
     undischarged or unstayed for a period of 120 days, or a decree or order by
     a court having jurisdiction in the premises shall have been entered,
     approving as properly filed a petition seeking reorganization, arrangement,
     adjustment or composition of the Master Servicer under any other similar
     applicable federal law, and such decree or order shall have continued
     undischarged or unstayed for a period of 120 days, or a decree or order of
     a court having jurisdiction in the premises for the appointment of a
     custodian, receiver, liquidator, trustee, assignee, sequestrator or other
     similar official in bankruptcy or insolvency of the Master Servicer or of
     any substantial part of its property, or for the winding up or liquidation
     of its affairs, shall have been entered, and such decree or order shall
     have remained in force undischarged or unstayed for a period of 120 days.

 
     To the extent specified in the related Prospectus Supplement, the Depositor
may, with the consent of any Credit Provider and holders representing a majority
in aggregate Percentage Interest of each Class of Certificates of a Series,
remove the Master Servicer upon 90 days' prior written notice. No such removal
shall be effective until the appointment and acceptance of a successor Master
Servicer other than the Trustee (unless the Trustee agrees to serve) meeting the
requirements described below and otherwise acceptable to any Credit Provider and
majority in Percentage Interest of each Class of Certificates of such Series.
 

     The Master Servicer may not assign the related Pooling and Servicing
Agreement nor resign from the obligations and duties thereby imposed on it
except by mutual consent of the Master Servicer, any Credit Provider, the
Trustee, the Depositor and the Majority in Aggregate Voting Interest or upon the
determination that the Master Servicer's duties thereunder are no longer
permissible under applicable law and such incapacity cannot be cured by the
Master Servicer. No such resignation shall become effective until a successor
has assumed the Master Servicer's responsibilities and obligations in accordance
with the Pooling and Servicing Agreement.

 
                                       47
<PAGE>

     Upon removal or resignation of the Master Servicer other than as described
in the second preceding paragraph, the Trustee will be the successor servicer
(the 'Successor Master Servicer'). Unless otherwise provided in the Prospectus
Supplement, the Trustee, as Successor Master Servicer, is obligated to make any

Servicing Advances and certain other Advances, unless it determines reasonably
and in good faith that such Advances would not be recoverable. If, however, the
Trustee is unwilling or unable to act as Successor Master Servicer, the Trustee
may appoint, or petition a court of competent jurisdiction to appoint any
housing and home finance institution, bank or mortgage servicing institution
which has been designated as an approved Seller-Servicer by FNMA or FHLMC for
first and second mortgage loans and having equity of not less than the amount
set forth in the related Pooling and Servicing Agreement as the Successor Master
Servicer in the assumption of all or any part of the responsibilities, duties or
liabilities of the Master Servicer.

 
     The Trustee and any other Successor Master Servicer in such capacity is
entitled to the same reimbursement for Advances and other Servicing Compensation
as the Master Servicer. See '--Servicing Compensation' above.
 
REGISTRATION AND TRANSFER OF THE CERTIFICATES
 

     If so specified in the related Prospectus Supplement, one or more Classes
of Certificates of a Series will be issued in definitive certificated form and
will be transferable and exchangeable at the office of the registrar identified
in the related Prospectus Supplement. The related Prospectus Supplement will set
forth whether a service charge will be made for any such registration or
transfer of such Certificates. Whether or not there is a service charge, the
owner may be required to pay a sum sufficient to cover any tax or other
governmental charge.

 
     If so specified in the related Prospectus Supplement, one or more Classes
of Certificates of a Series ('Book-Entry Certificates') may be initially
represented by one or more certificates registered in the name of The Depository
Trust Company ('DTC') or other securities depository and be available only in
the form of book-entries. Any Book-Entry Certificates will initially be
registered in the name of Cede, the nominee of DTC. Certificateholders may also
hold Certificates of a Series through CEDEL or Euroclear (in Europe), if they
are participants in such systems or indirectly through organizations that are
participants in such systems. CEDEL and Euroclear will hold omnibus positions on
behalf of their participants through customers' certificates accounts in CEDEL's
and Euroclear's names on the books of their respective Depositaries which in
turn will hold such positions in customers' certificates accounts in the
Depositaries' names on the books of DTC. Citibank, N.A. ('Citibank'), will act
as depositary for CEDEL and The Chase Manhattan Bank ('Chase'), will act as
depositary for Euroclear (in such capacities, the 'Depositaries').
 
     Transfers between DTC participants will occur in the ordinary way in
accordance with DTC rules. Transfers between CEDEL Participants and Euroclear
Participants will occur in the ordinary way in accordance with their applicable
rules and operating procedures.
 
     Cross-market transfers between persons holding directly or indirectly
through DTC, on the one hand, and directly or indirectly through CEDEL or
Euroclear Participants, on the other, will be effected in DTC in accordance with
DTC rules on behalf of the relevant European international clearing system by

its Depositary; however, such cross-market transactions will require delivery of
instructions to the relevant European international clearing system by the
counterparty in such system in accordance with its rules 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 its Depositary to take action to effect
final settlement on its behalf by delivering or receiving certificates through
DTC, and making or receiving payment in accordance with normal procedures for
same-day funds settlement applicable to DTC. CEDEL Participants and Euroclear
Participants may not deliver instructions directly to the Depositaries.
 
     Because of time-zone differences, credits of certificates received in CEDEL
or Euroclear as a result of a transaction with a DTC participant will be made
during subsequent certificates settlement processing and dated the business day
following the DTC settlement date. Such credits or any transactions in such
certificates settled during such processing will be reported to the relevant
Euroclear or CEDEL Participant on such business day. Cash received in CEDEL or
Euroclear as a result of sales of certificates by or through a CEDEL Participant
or a Euroclear Participant to a DTC Participant will be received with value on
the DTC settlement date but will be available in the relevant CEDEL or Euroclear
cash account only as of the business day following settlement in
 
                                       48
<PAGE>

DTC. For information with respect to tax documentation procedures relating to
the Certificates, see 'Federal Income Tax Consequences' herein.

 
     DTC is a limited-purpose trust company organized under the laws of the
State of New York, a member of the Federal Reserve System, a 'clearing
corporation' within the meaning of the New York Uniform Commercial Code, and a
'clearing agency' registered pursuant to the provisions of Section 17A of the
Securities Exchange Act of 1934, as amended. DTC accepts securities for deposit
from its participating organizations ('Participants') and facilitates the
clearance and settlement of securities transactions between Participants in such
securities through electronic book-entry changes in accounts of Participants,
thereby eliminating the need for physical movement of certificates. Participants
include securities brokers and dealers, banks and trust companies and clearing
corporations and may include certain other organizations. Indirect access to the
DTC system is also available to others such as banks, brokers, dealers and trust
companies that clear through or maintain a custodial relationship with a
Participant, either directly or indirectly ('Indirect Participants').
 
     Beneficial owners ('Owners') that are not Participants but desire to
purchase, sell or otherwise transfer ownership of Book-Entry Certificates may do
so only through Participants (unless and until Definitive Certificates are
issued). In addition, Owners will receive all distributions of principal of, and
interest on, the Book-Entry Certificates from the Trustee through DTC and
Participants. Owners will not receive or be entitled to receive certificates
representing their respective interests in the Book-Entry Certificates, except
under the limited circumstances described below.
 
     Unless and until Definitive Certificates are issued, it is anticipated that

the only 'holder' of Book-Entry Certificates of any Series will be Cede, as
nominee of DTC. Owners will only be permitted to exercise the rights of holders
indirectly through Participants and DTC.
 
     While any Book-Entry Certificates of a Series are outstanding (except under
the circumstances described below), under the rules, regulations and procedures
creating and affecting DTC and its operations (the 'Rules'), DTC is required to
make book-entry transfers among Participants on whose behalf it acts with
respect to the Book-Entry Certificates and is required to receive and transmit
distributions of principal of, and interest on, the Book-Entry Certificates.
Participants with whom Owners have accounts with respect to Book Entry
Certificates are similarly required to make book-entry transfers and receive and
transmit such distributions on behalf of their respective Owners. Accordingly,
although Owners will not possess certificates, the Rules provide a mechanism by
which Owners will receive distributions and will be able to transfer their
interests.
 
     Unless and until Definitive Certificates are issued, Owners who are not
Participants may transfer ownership of Book-Entry Certificates of a Series only
through Participants by instructing such Participants to transfer Book-Entry
Certificates, by book-entry transfer, through DTC for the account of the
purchasers of such Book-Entry Certificates, which account is maintained with
their respective Participants. Under the Rules and in accordance with DTC's
normal procedures, transfers of ownership of Book-Entry Certificates will be
executed through DTC and the accounts of the respective Participants at DTC will
be debited and credited. Similarly, the respective Participants will make debits
or credits, as the case may be, on their records on behalf of the selling and
purchasing Owners.
 
     Book-Entry Certificates of a Series will be issued in registered form to
Owners, or their nominees, rather than to DTC (such Book-Entry Certificates
being referred to herein as 'Definitive Certificates') only under the
circumstances provided in the related Pooling and Servicing Agreement, which
generally will include, except if otherwise provided therein, if (i) DTC or the
Master Servicer advises the Trustee in writing that DTC is no longer willing or
able to discharge properly its responsibilities as nominee and depository with
respect to the Book-Entry Certificates of such Series and the Master Servicer is
unable to locate a qualified successor, (ii) the Master Servicer, at its sole
option, elects to terminate the book-entry system through DTC or (iii) after the
occurrence of a Master Servicer Termination Event, a majority of the aggregate
Percentage Interest of any Class of Certificates of such Series advises DTC in
writing that the continuation of a book-entry system through DTC (or a successor
thereto) to the exclusion of any physical certificates being issued to Owners is
no longer in the best interests of Owners of such Class of Certificates. Upon
issuance of Definitive Certificates of a Series to Owners, such Book-Entry
Certificates will be transferable directly (and not exclusively on a book-entry
basis) and registered holders will deal directly with the Trustee with respect
to transfers, notices and distributions.
 
                                       49
<PAGE>
     DTC has advised the Master Servicer and the Depositor that, unless and
until Definitive Certificates are issued, DTC will take any action permitted to
be taken by a holder only at the direction of one or more Participants to whose

DTC accounts the Certificates are credited. DTC has advised the Master Servicer
and the Depositor that DTC will take such action with respect to any Percentage
Interests of the Book-Entry Certificates of a Series only at the direction of
and on behalf of such Participants with respect to such Percentage Interests of
the Book-Entry Certificates. DTC may take actions, at the direction of the
related Participants, with respect to some Book-Entry Certificates which
conflict with actions taken with respect to other Book-Entry Certificates.
 
     Centrale de Livraison de Valeurs Mobilieres S.A. ('CEDEL') is incorporated
under the laws of Luxembourg as a professional depository. CEDEL holds
securities for its participating organizations ('CEDEL Participants') and
facilitates the clearance and settlement of securities transactions between
CEDEL Participants through electronic book-entry changes in accounts of CEDEL
Participants, thereby eliminating the need for physical movement of securities.
Transactions may be settled in CEDEL in any of 28 currencies, including United
States dollars. CEDEL provides to its Participants, among other things, services
for safekeeping, administration, clearance and settlement of internationally
traded securities and securities lending and borrowing. CEDEL interfaces with
domestic markets in several countries. As a professional depository, CEDEL is
subject to regulation by the Luxembourg Monetary Institute. CEDEL Participants
are recognized financial institutions around the world, including underwriters,
securities brokers and dealers, banks, trust companies, clearing corporations
and certain other organizations and may include any underwriters, agents or
dealers with respect to a Series of Certificates offered hereby. Indirect access
to CEDEL is also available to others, such as banks, brokers, dealers and trust
companies that clear through or maintain a custodial relationship with a CEDEL
Participant, either directly or indirectly.
 
     The Euroclear System ('Euroclear') was created in 1968 to hold securities
for participants of the Euroclear System ('Euroclear Participants') and to clear
and settle transactions between Euroclear Participants through simultaneous
electronic book-entry delivery against payment, thereby eliminating the need for
physical movement of certificates and any risk from lack of simultaneous
transfers of securities and cash. Transactions may now be settled in any of 27
currencies, including United States dollars. The Euroclear System includes
various other services, including securities lending and borrowing, and
interfaces with domestic markets in several countries generally similar to the
arrangements for cross-market transfers with DTC described above. The Euroclear
System is operated by Morgan Guaranty Trust Company of New York, Brussels,
Belgium office (the 'Euroclear Operator'), under contract with Euroclear
Clearance System S.C., a Belgian cooperative corporation (the 'Cooperative').
All operations are conducted by the Euroclear Operator, and all Euroclear
securities clearance accounts and Euroclear cash accounts are accounts with the
Euroclear Operator, not the Cooperative. The Cooperative establishes policy for
Euroclear on behalf of Euroclear Participants. Euroclear Participants include
banks (including central banks), securities brokers and dealers with respect to
a Series of Certificates offered hereby. Indirect access to Euroclear is also
available to other firms that clear through or maintain a custodial relationship
with a Euroclear Participant, either directly or indirectly.
 
     The Euroclear Operator is the Belgian branch of a New York banking
corporation that is a member bank of the Federal Reserve System. As such, it is
regulated and examined by the Board of Governors of the Federal Reserve System
and the New York State Banking Department, as well as the Belgian Banking

Commission.
 

     Certificates clearance accounts and cash accounts with the Euroclear
Operator are governed by the Terms and Conditions Governing Use of Euroclear and
the related Operating Procedures of Euroclear and applicable Belgian law
(collectively, the 'Terms and Conditions'). The Terms and Conditions govern
transfers of securities and cash within Euroclear, withdrawals of securities and
cash from Euroclear and 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 with respect to Certificates held through CEDEL or Euroclear
will be credited to the cash accounts of CEDEL Participants or Euroclear
Participants in accordance with the relevant systems' rules and procedures, to
the extent received by its Depositary. Such distributions will be subject to tax
reporting in accordance with relevant United States tax laws and regulations.
See 'Federal Income Tax Consequences.'

 
                                       50
<PAGE>
CEDEL or the Euroclear Operator, as the case may be, will take any other action
permitted to be taken by a Certificateholder under the Pooling and Servicing
Agreement or the relevant Supplement on behalf of a CEDEL Participant or
Euroclear Participant only in accordance with its relevant rules and procedures
and subject to its Depositary's ability to effect such actions on its behalf
through DTC.
 

                  CERTAIN LEGAL ASPECTS OF THE PRIMARY ASSETS

 
     The following discussion contains summaries of certain legal aspects of
mortgage loans and manufactured housing contracts that are general in nature.
Because such legal aspects are governed in part by applicable state laws (which
laws may differ substantially from one another), the summaries do not purport to
be complete nor to reflect the laws of any particular state nor to encompass the
laws of all states in which the Single Family Loans and Contracts may be
situated. The summaries are qualified in their entirety by reference to the
applicable federal and state laws governing the Single Family Loans and
Contracts.
 
SINGLE FAMILY LOANS
 
     The Single Family Loans will be secured by either deeds of trust or
mortgages, depending upon the prevailing practice in the state in which the
Mortgaged Property subject to a Single Family Loan is located. A mortgage
conveys legal title to or creates a lien upon the property to the mortgagee

subject to a condition subsequent, i.e., the payment of the indebtedness secured
thereby. There are two parties to a mortgage, the mortgagor, who is the borrower
and homeowner, and the mortgagee, who is the lender. Under the mortgage
instrument, the mortgagor delivers to the mortgagee a note or bond and the
mortgage. Although a deed of trust is similar to a mortgage, a deed of trust has
three parties, the borrower-homeowner called the trustor (similar to a
mortgagor), a lender called the beneficiary (similar to a mortgagee), and a
third-party grantee called the trustee. Under a deed of trust, the borrower
grants the property, irrevocably until the debt is paid, in trust, generally
with a power of sale, to the trustee to secure payment of the obligation. The
trustee's authority under a deed of trust and the mortgagee's authority under a
mortgage are governed by law, the express provisions of the deed of trust or
mortgage, and, in some cases, the directions of the beneficiary. Some states use
a security deed or deed to secure debt which is similar to a deed of trust
except that it has only two parties: a grantor (similar to a mortgagor) and a
grantee (similar to a mortgagee). Mortgages, deeds of trust and deeds to secure
debt are not prior to liens for real estate taxes and assessments and other
charges imposed under governmental police powers. Priority between mortgages,
deeds of trust and deeds to secure debt and other encumbrances depends on their
terms in some cases and generally on the order of recordation of the mortgage,
deed of trust or the deed to secure debt in the appropriate recording office.
 

     If so specified in the related Prospectus Supplement, Primary Assets may
include loans on units in cooperatives ('Cooperative Loans'). Cooperative Loans
are evidenced by notes secured by security interests in shares issued by
cooperatives, which are corporations entitled to be treated as housing
cooperatives under federal tax law, and in the related proprietary leases or
occupancy agreements granting rights to occupy specific dwelling units within
the cooperative buildings. The security agreement will create a lien upon or
grant a title interest in the property which it covers, the priority of which
lien will depend on the terms of the agreement and the order of recordation in
the appropriate recording office. Ownership of a unit in a cooperative is held
through the ownership of stock in the corporation, together with the related
proprietary lease or occupancy agreement. Such ownership interest is generally
financed through a cooperative share loan evidenced by a promissory note and
secured by an assignment of and a security interest in the proprietary lease or
occupancy agreement and a security interest in the related cooperative shares.

 
     Each cooperative owns in fee or has a leasehold interest in the real
property and improvements, including all separate dwelling units therein. The
cooperative is responsible for property management and generally for the payment
of real estate taxes, insurance and similar charges, the cost of which is shared
by the owners. The cooperative building or underlying land may be subject to one
or more mortgages (generally incurred in connection with the construction or
purchase of the building) for which the cooperative is responsible. The interest
of an occupant under proprietary leases or occupancy agreements is generally
subordinate to that of the holder of such a mortgage or land lease. If the
cooperative is unable to meet the payment obligations under such mortgage or any
land lease, the holder of such mortgage or land lease could foreclose the
mortgage or terminate
 
                                       51

<PAGE>

the land lease, which may have the effect of terminating all proprietary leases
or occupancy agreements. In the event of such foreclosure or termination, the
value of any collateral held by a lender which financed the purchase by a
tenant/shareholder of cooperative shares or, in the case of the Primary Assets,
the collateral securing the Cooperative Loans could be eliminated or
significantly reduced.

 
FORECLOSURE OF SINGLE FAMILY LOANS
 
     Foreclosure of a mortgage is generally accomplished by judicial action. The
action is initiated by the service of legal pleadings upon all parties having an
interest in the real property. Delays in completion of the foreclosure may
occasionally result from difficulties in locating necessary parties defendant.
Although judicial foreclosure proceedings are often not contested by any of the
parties defendant, any activity by any one defendant may materially delay
completion of a foreclosure.
 
     Foreclosure of a deed of trust or a security deed is generally accomplished
by a non-judicial trustee's sale under a specific provision in the deed of trust
or security deed which authorizes the sale of the property to a third party upon
any default by the borrower under the terms of the note, deed of trust or
security deed. In some states, the trustee must record a notice of default and
send a copy to the borrower-trustor and to any person who has recorded a request
for a copy of a notice of default and notice of sale. In addition, the trustee
must provide notice in some states to any other individual having an interest in
the real property, including any junior lienholders. The borrower, or any other
person having a junior encumbrance on the real estate, may, during a specified
period, cure the default by paying the entire amount in arrears plus the costs
and expenses incurred in enforcing the obligations. Generally, state laws
require that a copy of the notice of sale be posted on the property and sent to
all parties having an interest in the real property.
 
     In case of foreclosure under either a mortgage or a deed of trust, the sale
by the referee or other designated officer or by the trustee is often a public
sale. Because of the difficulty a potential buyer at the sale would have in
determining the exact status of title and because the physical condition of the
property subject to the lien of the mortgage or the deed of trust may have
deteriorated during the foreclosure proceedings, a third party may be unwilling
to purchase the property at a foreclosure sale. Potential buyers may further
question the prudence of purchasing property at a foreclosure sale as a result
of several court decisions permitting such a sale to be rescinded as a
fraudulent conveyance, including the 1980 decision of the United States Court of
Appeals for the Fifth Circuit in Durrett v. Washington National Insurance
Company. The court in Durrett held that even a non-collusive, regularly
conducted foreclosure sale was a fraudulent transfer under section 67d of the
former Bankruptcy Act (which is analogous to section 548 of the current United
States Bankruptcy Code) and, therefore, could be rescinded in favor of the
bankrupt's estate, if (i) the foreclosure sale was held while the debtor was
insolvent and not more than one year prior to the filing of the bankruptcy
petition, and (ii) the price paid for the foreclosed property did not represent
'fair consideration' (which is analogous to 'reasonably equivalent value' under

the United States Bankruptcy Code). However, on May 23, 1994, Durrett was
effectively overruled by the United States Supreme Court in BFP v. Resolution
Trust Corporation, as Receiver for Imperial Federal Savings and Loan
Association, et al., in which the Court held, in relevant part, that '
'reasonable equivalent value', for the foreclosed property, is the price in fact
received at foreclosure sale, so long as all the requirements of the State's
foreclosure law have been complied with.'
 
     For these reasons, it is common for the lender to purchase the property
from the trustee or referee for an amount equal to some or all of the principal
amount of the indebtedness secured by the mortgage or deed of trust, accrued and
unpaid interest and the expenses of foreclosure. The lender thereby assumes the
burdens of ownership, including the obligation to pay taxes, obtain casualty
insurance and to make such repairs at its own expense as are necessary to render
the property suitable for sale. In some states there is a statutory minimum
purchase price which the lender may offer for the property. The lender will
commonly obtain the services of a real estate broker and pay the broker's
commission in connection with the sale of the property. Depending upon market
conditions, the ultimate proceeds from the sale of the property may be
substantially less than the loan balance.
 
     A second mortgagee may not foreclose on the property securing a second
mortgage unless it forecloses subject to the first mortgage, in which case it
must either pay the entire amount due on the first mortgage to the first
mortgagee prior to or at the time of the foreclosure sale or undertake the
obligation to make payments on the
 
                                       52
<PAGE>
first mortgage in the event the mortgagor is in default thereunder, in either
event adding the amounts expended to the balance due on the second loan, and may
be subrogated to the rights of the first mortgagee. In addition, in the event
that the foreclosure of a second mortgage triggers the enforcement of a
'due-on-sale' clause, the second mortgagee may be required to pay the full
amount of the first mortgage to the first mortgagee. Accordingly, with respect
to those Single Family Loans which are second mortgage loans, if the lender
purchases the property, the lender's title will be subject to all senior liens
and claims and certain governmental liens.
 
     The proceeds received by the referee or trustee from the sale generally are
applied first to the costs, fees and expenses of sale and then in satisfaction
of the indebtedness secured by the mortgage or deed of trust under which the
sale was conducted. Any remaining proceeds are generally payable to the holders
of junior mortgages or deeds or trust and other liens and claims in order of
their priority, whether or not the borrower is in default. Any additional
proceeds are generally payable to the mortgagor or trustor. The payment of the
proceeds to the holders of junior mortgages may occur in the foreclosure action
of the senior mortgagee or may require the institution of separate legal
proceedings.
 
     Under the Pooling and Servicing Agreement (and the REMIC Provisions of the
Code), the Master Servicer may hire an independent contractor to operate any REO
Property. The costs of such operation may be significantly greater than the cost
of direct operation by the Master Servicer.

 
     Some states impose prohibitions or limitations on remedies available to the
mortgagee, including the right to recover the debt from the mortgagor. See
'--Anti-Deficiency Legislation and Other Limitations on Lenders' herein.
 
JUNIOR MORTGAGES
 

     Some of the Single Family Loans may be secured by second or more junior
mortgages or deeds of trust, which are subordinate to first or more senior
mortgages or deeds of trust held by other lenders. The rights of the holders, as
the holders of a junior deed of trust or a junior mortgage, are subordinate in
lien and in payment to those of the holder of the senior mortgage or deed of
trust, including the prior rights of the senior mortgagee or beneficiary to
receive and apply hazard insurance and condemnation proceeds and, upon default
of the mortgagor, to cause a foreclosure on the property. Upon completion of the
foreclosure proceedings by the holder of the senior mortgage, the junior
mortgagee's or junior beneficiary's lien will be extinguished unless the junior
mortgagee satisfies the defaulted senior loan or asserts its subordinate
interest in a property in foreclosure proceedings. See '--Foreclosure of Single
Family Loans' herein.

 

     Furthermore, the terms of the second or more junior mortgage or deed of
trust are subordinate to the terms of the first or senior mortgage or deed of
trust. In the event of a conflict between the terms of the senior mortgage or
deed of trust and the junior mortgage or deed of trust, the terms of the senior
mortgage or deed of trust will govern generally. Upon a failure of the mortgagor
or trustor to perform any of its obligations, the senior mortgagee or
beneficiary, subject to the terms of the senior mortgage or deed of trust, may
have the right to perform the obligation itself. Generally, all sums so expended
by the mortgagee or beneficiary become part of the indebtedness secured by the
mortgage or deed of trust. To the extent a senior mortgagee expends such sums,
such sums will generally have priority over all sums due under the junior
mortgage. See 'Risk Factors--Nature of Security' for a further discussion of
certain risks associated with junior mortgage loans.

 
RIGHTS OF REDEMPTION
 
     In some states, after sale pursuant to a deed of trust or foreclosure of a
mortgage, the borrower and foreclosed junior lienors are given a statutory
period in which to redeem the property from the foreclosure sale. In some
states, redemption may occur only upon payment of the entire principal balance
of the loan, accrued interest and expenses of foreclosure. In other states,
redemption may be authorized if the former borrower pays only a portion of the
sums due. The effect of a statutory right of redemption is to diminish the
ability of the lender to sell the foreclosed property. The rights of redemption
would defeat the title of any purchaser from the lender subsequent to
foreclosure or sale under a deed of trust. Consequently, the practical effect of
the redemption right is to force the lender to retain the property and pay the
expenses of ownership until the redemption period has expired.
 

                                       53
<PAGE>
ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS
 
     Certain states have imposed statutory prohibitions which limit the remedies
of a beneficiary under a deed of trust or a mortgagee under a mortgage. In some
states, statutes limit the right of the beneficiary or mortgagee to obtain a
deficiency judgment against the borrower following foreclosure or sale under a
deed of trust. A deficiency judgment would be a personal judgment against the
former borrower equal in most cases to the difference between the net amount
realized upon the public sale of the real property and the amount due to the
lender. Other statutes require the beneficiary or mortgagee to exhaust the
security afforded under a deed of trust or mortgage by foreclosure in an attempt
to satisfy the full debt before bringing a personal action against the borrower.
Finally, other statutory provisions limit any deficiency judgment against the
former borrower following a judicial sale to the excess of the outstanding debt
over the fair market value of the property at the time of the public sale. The
purpose of these statutes is generally to prevent a beneficiary or a mortgagee
from obtaining a large deficiency judgment against the former borrower as a
result of low or no bids at the judicial sale.
 

     In addition to laws limiting or prohibiting deficiency judgments, numerous
other statutory provisions, including the federal bankruptcy laws and state laws
affording relief to debtors, may interfere with or affect the ability of the
secured mortgage lender to realize upon collateral and/or enforce a deficiency
judgment. For example, with respect to federal bankruptcy law, a court with
federal bankruptcy jurisdiction may permit a debtor through a Chapter 11 or
Chapter 13 plan to cure a monetary default in respect of a mortgage loan on a
debtor's residence by paying arrearages within a reasonable time period and
reinstating the original mortgage loan payment schedule even though the lender
accelerated the mortgage loan and final judgment of foreclosure had been entered
in state court provided no sale of the residence had yet occurred prior to the
filing of the debtor's petition. Some courts with federal bankruptcy
jurisdiction have approved plans, based on the particular facts of the
reorganization case, that effected the curing of a mortgage loan default by
paying arrearages over a number of years. Also, if the last payment on the
original payment schedule for a loan secured only by a security interest in real
property that is the debtor's principal residence is due before the date on
which the final payment on a Chapter 13 plan is due, the Chapter 13 plan may
provide for the payment of the claim as modified pursuant to the Chapter 13
plan. If a Chapter 13 plan proposes to cure a default, the amount necessary to
cure the default is determined in accordance with the underlying agreement and
applicable nonbankruptcy law.

 
     Courts with federal bankruptcy jurisdiction have also indicated that the
terms of a mortgage loan secured by property of the debtor may be modified.
These courts have allowed modifications that include reducing the amount of each
monthly payment, changing the rate of interest, altering the repayment schedule,
forgiving all or a portion of the debt and reducing the lender's security
interest to the value of the residence, thus leaving the lender a general
unsecured creditor for the difference between the value of the residence and the
outstanding balance of the loan. Generally, however, the terms of a mortgage

loan secured only by a mortgage on real property that is the debtor's principal
residence may not be modified pursuant to a plan confirmed pursuant to Chapter
13 except with respect to mortgage payment arrearages, which may be cured within
a reasonable time period.
 
     Courts with federal bankruptcy jurisdiction have also approved full or
partial surrender of collateral in full or partial satisfaction of the debt
based on appraisal evidence that may or may not reflect the amount ultimately
received from a sale of the collateral. Courts with federal bankruptcy
jurisdiction have also approved full or partial substitution of new collateral
for the existing collateral, including but not limited to stock and partnership
interests, based on appraisal evidence that may or may not reflect the amount
ultimately received from a sale of the substitute collateral.
 

     The United States Bankruptcy Code provides priority to certain tax liens
over the lien of a mortgage. In addition, substantive requirements are imposed
upon mortgage lenders in connection with the origination and the servicing of
mortgage loans by numerous federal and some state consumer protection laws.
These laws include the federal Truth-in-Lending Act, Real Estate Settlement
Procedures Act, Equal Credit Opportunity Act, Fair Credit Billing Act, Fair
Credit Reporting Act, and related statutes. These federal laws impose specific
statutory liabilities upon lenders who originate mortgage loans and who fail to
comply with the provisions of the applicable laws. In some cases, this liability
may affect assignees of the Primary Assets.

 
                                       54
<PAGE>
ENFORCEABILITY OF CERTAIN PROVISIONS
 

     The Primary Assets will generally include a debt-acceleration clause, which
permits the lender to accelerate the debt upon a monetary default of the
borrower, after the applicable cure period. The courts of all states will
enforce clauses providing for acceleration in the event of a material payment
default. However, courts of any state, exercising equity jurisdiction, may
refuse to allow a lender to foreclose a mortgage or deed of trust when an
acceleration of the indebtedness would be inequitable or unjust and the
circumstances would render the acceleration unconscionable.

 
     Some courts have imposed general equitable principles to limit the remedies
available in connection with foreclosure. These equitable principles are
generally designed to relieve the borrower from the legal effect of his defaults
under the loan documents. For example, some courts have required that the lender
undertake affirmative and expensive actions to determine the causes for the
borrower's default and the likelihood that the borrower will be able to
reinstate the loan. In some cases, courts have substituted their judgment for
the lenders' judgment and have required that lenders reinstate loans or recast
payment schedules in order to accommodate borrowers who are suffering from
temporary financial disability. In other cases, courts have limited the right of
the lenders to foreclose if the default under the mortgage instrument or deed of
trust is not monetary, such as the borrower's failure to maintain adequately the

property or the borrower's execution of a second mortgage or deed of trust
affecting the property. Finally, some courts have been willing to relieve a
borrower from the consequences of the default if the borrower has not received
adequate notice of the default.
 

     The Primary Assets will generally contain due-on-sale clauses, which permit
the lender to accelerate the maturity of the Primary Asset if the borrower
sells, transfers, or conveys the related Mortgaged Property. The enforceability
of these clauses has been the subject of legislation or litigation in many
states. Some jurisdictions automatically enforce such clauses, while others
require a showing of reasonableness and hold, on a case-by-case basis, that a
'due-on-sale' clause may be invoked only where a sale threatens the legitimate
security interests of the lender.

 

     The Garn-St. Germain Depository Institutions Act of 1982 purports to
preempt state laws which prohibit the enforcement of 'due-on-sale' provisions in
certain loans made after October 15, 1982. The Master Servicer may thus be able
to accelerate the Primary Assets that were originated after that date and
contain a 'due-on-sale' provision, upon transfer of an interest in the related
Mortgaged Property, regardless of its ability to demonstrate that a sale
threatens its legitimate security interest. Each Pooling and Servicing Agreement
will provide that the Master Servicer, on behalf of the Trustee, will enforce
any right of the Trustee as the mortgagee of record to accelerate a Mortgage
Loan in the event of a sale or other transfer of the related Mortgaged Property
unless, in the Master Servicer's reasonable judgment, doing so would materially
increase the risk of default or delinquency on, or materially impair the
security for, such Primary Asset.

 

APPLICABILITY OF CERTAIN REGULATORY REQUIREMENTS

 
     Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980, enacted in March, 1980 ('Title V'), provides that state usury
limitations shall not apply to certain types of residential first mortgage loans
originated by certain lenders after March 31, 1980. A similar federal statute
was in effect with respect to mortgage loans made during the first three months
of 1980. The statute authorized any state to reimpose interest rate limits by
adopting, before April 1, 1983, a law or constitutional provision which
expressly rejects application of the federal law. In addition, even where Title
V is not so rejected, any state is authorized by the law to adopt a provision
limiting discount points or other charges on mortgage loans covered by Title V.
Certain states have taken action to reimpose interest rate limits and/or to
limit discount points or other charges.
 

     Applicable state laws generally regulate interest rates and other charges,
require certain disclosures and, unless an exemption is available, require
certain disclosures and, unless an exemption is available, require licensing of
the originators of certain Primary Assets. In addition, most states have other

laws, public policies and general principles of equity relating to the
protection of consumers, unfair and deceptive practices and practices which may
apply to the origination, servicing and collection of the Primary Assets.

 

     The Primary Assets are also subject to federal laws, including, without
limitation: (i) the Federal Truth in Lending Act and Regulation Z promulgated
thereunder, which require certain disclosures to the Mortgagors

 
                                       55
<PAGE>

regarding the terms of the Primary Assets; (ii) the Equal Credit Opportunity Act
and Regulation B promulgated thereunder, which prohibit discrimination on the
basis of age, race, color, sex, religion, marital status, national origin,
receipt of public assistance or the exercise of any right under the Consumer
Credit Protection Act, in the extension of credit; (iii) the Fair Credit
Reporting Act, which regulates the use and reporting of information related to
the Mortgagor's credit experience; (iv) the Real Estate Settlement Procedures
Act, which regulates closing and servicing practices relating to first mortgage
loans for one- to four-family residential properties; and (v) certain other laws
and regulations.

 

     Certain of the Primary Assets may be subject to the Riegle Community
Development and Regulatory Improvement Act of 1994 (the 'Riegle Act'), which
incorporates the Home Ownership and Equity Protection Act of 1994. These
provisions impose additional disclosure and other requirements on creditors with
respect of non-purchase money mortgage loans with high interest rates or high
up-front fees and charges. The provisions of the Riegle Act apply on a mandatory
basis to all mortgage loans orginated on or after October 1, 1995. These
provisions can impose specific statutory liabilities upon creditors who fail to
comply with their provisions and may affect the enforceability of the related
mortgage loans. In addition, any assignee of the creditor would generally be
subject to all claims and defenses that the consumer could assert against the
creditor, including, without limitation, the right to rescind the mortgage loan.

 

     The application of State and Federal consumer protection laws to particular
circumstances is not always certain and in some cases courts and regulatory
authorities have shown a willingness to adopt novel interpretations of these
laws. Depending on the provisions of the applicable law and the specific facts
and circumstances involved, violations of these laws, policies and principles
may limit the ability of an assignee (including a Trust) to collect all or part
of the principal of or interest on the Primary Assets, may entitle the Mortgagor
to a refund of amounts previously paid and, in addition, could subject the
assignee to damages and administrative sanctions. In some instances,
particularly in actions involving fraud or deceptive practices, damage awards
have been large. If a Trust were obligated to pay any such damages, its assets
would be reduced, resulting in a possible loss to Certificateholders.


 

     The Seller will represent and warrant in the related Pooling and Servicing
Agreement that each related Primary Asset was originated in compliance with
applicable state law in all material respects.

 
ENVIRONMENTAL LEGISLATION
 

     Certain states impose a statutory lien for associated costs on property
that is the subject of a cleanup action by the state on account of hazardous
wastes or hazardous substances released or disposed of on the property. Such a
lien will generally have priority over all subsequent liens on the property and,
in certain of these states, will have priority over prior recorded liens
including the lien of a mortgage. In addition, under federal environmental
legislation and possibly under state law in a number of states, a secured party
which takes a deed in lieu of foreclosure, acquires a mortgaged property at a
foreclosure sale or which has been involved in decisions which may lead to
contamination of a property, may be liable for the costs of cleaning up a
contaminated site. Although such costs could be substantial, it is unclear
whether they would be imposed on a secured lender (such as the related Trust).
The Pooling and Servicing Agreement requires that the Master Servicer, in making
a determination to foreclose on or otherwise acquire a Mortgaged Property, take
into account (and the Master Servicer is not required to foreclose or otherwise
acquire a Mortgaged Property in the case of) the existence of hazardous wastes
or hazardous substances on such Mortgaged Property. If title to a Mortgaged
Property securing a Primary Asset is acquired by a Trust and cleanup costs are
incurred in respect of the Mortgaged Property, the holders of the Certificates
might incur a loss if such costs were required to be paid by the Trust and
sufficient funds were not available from any Reserve Account, Spread Account or
similar account or from collections on the Primary Assets.

 
FORFEITURES IN DRUG AND RICO PROCEEDINGS
 
     Federal law provides that property owned by persons convicted of
drug-related crimes or of criminal violations of the Racketeer Influenced and
Corrupt Organizations ('RICO') statute can be seized by the government if the
property was used in, or purchased with the proceeds of, such crimes. Under
procedures contained in the Comprehensive Crime Control Act of 1984, the
government may seize the property even before
 
                                       56

<PAGE>

conviction. The government must publish notice of the forfeiture proceeding and
may give notice to all parties 'known to have an alleged interest in the
property,' including the holders of mortgage loans.
 
     A lender may avoid forfeiture of its interest in the property if it
establishes that (i) its mortgage was executed and recorded before commission of

the crime upon which the forfeiture is based, or (ii) the lender was, at the
time of execution of the mortgage, 'reasonably without cause to believe' that
the property was used in, or purchased with the proceeds of, illegal drug or
RICO activities.
 
THE CONTRACTS
 
     General.  As a result of the Depositor's assignment of the Contracts to the
Trustee, the holders of Certificates will succeed collectively to all the rights
(including the right to receive payment on the Contracts) and will assume
certain obligations of the Depositor. Each Contract evidences both (a) the
obligation of the obligor to repay the loan evidenced thereby, and (b) the grant
of a security interest in the Manufactured Home to secure repayment of such
loan. Certain aspects of both features of the Contracts are described more fully
below.
 
     The Contracts generally are 'chattel paper' as defined in the UCC in effect
in the states in which the Manufactured Homes initially were registered.
Pursuant to the UCC, the sale of chattel paper is treated in a manner similar to
perfection of a security interest in chattel paper. Under the Pooling and
Servicing Agreement, the Depositor will transfer physical possession of the
Contracts to the Trustee or its custodians. In addition, the Depositor will
cause to be made an appropriate filing of a UCC-1 financing statement in the
appropriate states to give notice of the Trustee's ownership of the Contracts.
 
     Security Interests in the Manufactured Homes.  The Manufactured Homes
securing the Contracts may be located in all 50 states. Security interests in
manufactured homes may be perfected either by notation of the secured party's
lien on the certificate of title or by delivery of the required documents and
payment of a fee to the state motor vehicle authority, depending on state law.
In some nontitle states, perfection pursuant to the provisions of the UCC is
required. The Depositor may effect such notation or delivery of the required
documents and fees, and obtain possession of the certificate of title, as
appropriate under the laws of the state in which any Manufactured Home securing
a Contract is registered. In the event the Depositor fails, due to clerical
errors, to effect such notation or delivery, or files the security interest
under the wrong law (for example, under a motor vehicle title statute rather
than under the UCC, in a few states), the Trustee may not have a first priority
security interest in the Manufactured Home securing a Contract. As manufactured
homes have become larger and often have been attached to their sites without any
apparent intention to move them, courts in many states have held that
manufactured homes, under certain circumstances, may become subject to real
estate title and recording laws. As a result, a security interest in a
manufactured home could be rendered subordinate to the interests of other
parties claiming an interest in the manufactured home under applicable state
real estate law. In order to perfect a security interest in a manufactured home
under real estate law, the holder of the security interest must file either a
'fixture filing' under the provisions of the UCC or a real estate mortgage under
the real estate laws of the state where the manufactured home is located. These
filings must be made in the real estate records office of the county where the
manufactured home is located. So long as the Mortgagor does not violate this
agreement, a security interest in the Manufactured Home will be governed by the
certificate of title laws or the UCC, and the notation of the security interest
on the certificate of title or the filing of a UCC financing statement will be

effective to maintain the priority of the security interest in the Manufactured
Home. If, however, a Manufactured Home is permanently attached to a site, other
parties could obtain an interest in the Manufactured Home which is prior to the
security interest transferred to the Trustee. With respect to a Series of
Certificates and as described in the related Prospectus Supplement, the
Depositor may be required to perfect a security interest in the Manufactured
Home under applicable real estate laws. If such real estate filings are not
required and if any of the foregoing events were to occur, the only recourse
would be to pursue the Trust's rights to require the Seller to repurchase for
breach of warranties.
 
     The Depositor will assign its security interest in the Manufactured Homes
to the Trustee. Neither the Depositor nor the Trustee will amend the
certificates of title to identify the Trust as the new secured party.
Accordingly, the Depositor will continue to be named as the secured party on the
certificates of title relating to the Manufactured Homes. In most states, such
assignment is an effective conveyance of such security interest without
amendment of any lien noted on the related certificate of title and the new
secured party succeeds to the
 
                                       57

<PAGE>
Depositor's rights as the secured party. However, in some states there exists a
risk that, in the absence of an amendment to the certificate of title, such
assignment of the security interest might not be held effective against
creditors of the Depositor.
 
     In the absence of fraud, forgery or permanent affixation of the
Manufactured Home to its site by the Manufactured Home owner, or administrative
error by state recording officials, the notation of the lien of the Depositor on
the certificate of title or delivery of the required documents and fees will be
sufficient to protect the Trust against the rights of subsequent purchasers of a
Manufactured Home or subsequent lenders who take a security interest in the
Manufactured Home. If there are any Manufactured Homes as to which the security
interest is not perfected, such security interest would be subordinate to, among
others, subsequent purchasers for value of Manufactured Homes and holders of
perfected security interests. There also exists a risk in not identifying the
Trust as the new secured party on the certificate of title that, through fraud
or negligence, the security interest of the Trust could be released.
 
     Enforcement of Security Interests in Manufactured Homes.  The Master
Servicer on behalf of the Trustee, to the extent required by the related Pooling
and Servicing Agreement, may take action to enforce the Trustee's security
interest with respect to Contracts in default by repossession and resale of the
Manufactured Homes securing such Contracts in default. So long as the
Manufactured Home has not become subject to the real estate law, a creditor can
repossess a Manufactured Home securing a Contract by voluntary surrender, by
'self-help' repossession that is 'peaceful' (i.e., without breach of the peace)
or in the absence of voluntary surrender and the ability to repossess without
breach of the peace, by judicial process. The holder of a Contract must give the
debtor a certain number of days' notice, which varies from 10 to 30 days
depending on the state, prior to commencement of any repossession. The UCC and
consumer protection laws in most states place restrictions on repossession

sales, including requiring prior notice to the debtor and commercial
reasonableness in effecting such a sale. The law in most states also requires
that the debtor be given notice of any sale prior to resale of the unit so that
the debtor may redeem at or before such resale. In the event of such
repossession and resale of a Manufactured Home, the Trustee would be entitled to
be paid out of the sale proceeds before such proceeds could be applied to the
payment of the claims of unsecured creditors or the holders of subsequently
perfected security interests or, thereafter, to the debtor.
 

     If the owner of a Manufactured Home moves it to a state other than the
state in which such Manufactured Home initially is registered, under the laws of
most states the perfected security interest in the Manufactured Home would
continue for four months after such relocation and thereafter only if and after
the owner registers the Manufactured Home in such state. If the owner were to
relocate a Manufactured Home to another state and not re-register the
Manufactured Home in such state, and if steps are not taken to re-perfect the
Trustee's security interest in such state, the security interest in the
Manufactured Home would cease to be perfected. A majority of states generally
require surrender of a certificate of title to re-register a Manufactured Home;
accordingly, the Trustee must surrender possession if it holds the certificate
of title to such Manufactured Home, or, in the case of a Manufactured Home
registered in a state which provides for notation of lien, the Trustee would
receive notice of surrender if the security interest in the Manufactured Home is
noted on the certificate of title. Accordingly, the Trustee would have the
opportunity to re-perfect its security interest in the Manufactured Home in the
state of relocation. In states which do not require a certificate of title for
registration of a Manufactured Home, re-registration could defeat perfection. In
the ordinary course of servicing the Contracts, the Master Servicer will be
required to take steps to effect such re-perfection upon receipt of notice of
reregistration or information from the obligor as to relocation. Similarly, when
an obligor under a Contract sells a Manufactured Home, the Trustee must
surrender possession of the certificate of title and accordingly will have an
opportunity to require satisfaction of the related Contract before release of
the lien. Under each Pooling and Servicing Agreement, the Master Servicer is
obligated to take such steps, at the Master Servicer's expense, as are necessary
to maintain perfection of security interests in the Manufactured Homes.

 

     Under the laws of most states, liens for repairs performed on a
Manufactured Home take priority even over a perfected security interest. The
Seller will represent in the related Pooling and Servicing Agreement that there
are no such liens with respect to any Manufactured Home securing payment on any
Contract. However, such liens could arise at any time during the term of a
Contract. No notice will be given to the Trustee in the event such a lien
arises.

 
                                       58

<PAGE>
     Under the laws of most states, a creditor is entitled to obtain a
deficiency judgment from a debtor for any deficiency on repossession and resale

of the manufactured home securing such debtor's loan. However, some states
impose prohibitions or limitations on deficiency judgments.
 
     Certain other statutory provisions, including federal and state bankruptcy
and insolvency laws and general equitable principles, may limit or delay the
ability of a lender to repossess and resell collateral or enforce a deficiency
judgment.
 
     Consumer Protection Laws.  Numerous federal and state consumer protection
laws impose requirements applicable to the origination of and lending pursuant
to the Contracts, including the Truth-in-Lending Act, the Federal Trade
Commission Act, the Fair Credit Billing Act, the Fair Credit Reporting Act, the
Equal Credit Opportunity Act, the Fair Debt Collection Practices Act and the
Uniform Consumer Credit Code. In the case of some of these laws, the failure to
comply with their provisions may affect the enforceability of the related
Contract.
 
     Transfer of Manufactured Homes; Enforceability of 'Due-on-Sale'
Clauses.  The Contracts, in general, prohibit the sale or transfer of the
related Manufactured Homes without the consent of the lender and permit the
acceleration of the maturity of the Contracts by the lender upon any such sale
or transfer for which consent has not been granted. In certain cases, the
transfer may be made by a delinquent obligor in order to avoid a repossession
proceeding with respect to a Manufactured Home.
 

     In the case of a transfer of a Manufactured Home after which the Master
Servicer desires to accelerate the maturity of the related Contract, the Master
Servicer's ability to do so will depend on the enforceability under state law of
the 'due-on-sale' clause. The Garn-St. Germain Act preempts, subject to certain
exceptions and conditions, state laws prohibiting enforcement of 'due-on-sale'
clauses applicable to the Manufactured Homes.

 
                                       59


<PAGE>
                            LEGAL INVESTMENT MATTERS
 

     Unless otherwise specified in the related Prospectus Supplement, no Class
of Certificates will constitute 'mortgage related securities' for purposes of
the Secondary Mortgage Market Enhancement Act of 1984 ('SMMEA') because, among
other things, the related Trust will include Primary Assets that are secured by
second mortgages. Investors should consult their own legal advisors in
determining whether and to what extent a Class of Certificates constitutes legal
investments for such investors.

 

                        FEDERAL INCOME TAX CONSEQUENCES

 

GENERAL
 

     The following is a summary of the anticipated material federal income tax
consequences of the purchase, ownership and disposition of the Certificates
offered hereunder. This discussion is directed solely to Certificateholders that
hold the Certificates as capital assets within the meaning of Section 1221 of
the Internal Revenue Code of 1986 (the 'Code') and does not purport to discuss
all federal income tax consequences that may be applicable to particular
categories of investors, some of which (such as banks, insurance companies and
foreign investors) may be subject to special rules. Further, the authorities on
which this discussion, and the opinion referred to below, are based are subject
to change or differing interpretations, which could apply retroactively.
Taxpayers and preparers of tax returns (including those filed by any REMIC or
other issuer) should be aware that under applicable Treasury regulations a
provider of advice on specific issues of law is not considered an income tax
return preparer unless the advice (i) is given with respect to events that have
occurred at the time the advice is rendered and is not given with respect to the
consequences of contemplated actions, and (ii) is directly relevant to the
determination of an entry on a tax return. Accordingly, taxpayers should consult
their own tax advisors and tax return preparers regarding the preparation of any
item on a tax return, even where the anticipated tax treatment has been
discussed herein. In addition to the federal income tax consequences described
herein, potential investors should consider the state and local tax
consequences, if any, of the purchase, ownership and disposition of the
Certificates. See 'State and Other Tax Consequences.' Certificateholders are
advised to consult their own tax advisors concerning the federal, state, local
or other tax consequences to them of the purchase, ownership and disposition of
the Certificates offered hereunder.

 
     The following discussion addresses securities ('REMIC Certificates')
representing interests in a Trust, or a portion thereof, which the Trustee will
covenant to elect to have treated as a REMIC under Sections 860A through 860G
(the 'REMIC Provisions') of the Code. The Prospectus Supplement for each series
of Certificates will indicate whether a REMIC election (or elections) will be
made for the related Trust and, if such an election is to be made, will identify
all 'regular interests' and 'residual interests' in the REMIC. For purposes of
this tax discussion, references to a 'Certificateholder' or a 'holder' are to
the beneficial owner of a Certificate.
 
     The following discussion is based in part upon the rules governing original
issue discount that are set forth in Sections 1271-1273 and 1275 of the Code and
in the Treasury regulations issued thereunder (the 'OID Regulations'), and in
part upon the REMIC Provisions and the Treasury regulations issued thereunder
(the 'REMIC Regulations'). The OID Regulations, which are effective with respect
to debt instruments issued on or after April 4, 1994, do not adequately address
certain issues relevant to, and in some instances provide that they are not
applicable to, securities such as the Certificates.
 
REMICS
 
  Classification of REMICs
 


     The special tax counsel to the Depositor identified in the related
Prospectus Supplement ('Tax Counsel') shall file with the Commission on the
related Form 8-K prior to the Closing Date for each Series an opinion with
respect to the validity of the information set forth under 'Federal Income Tax
Consequences' herein and in the related Prospectus Supplement. In the opinion of
Tax Counsel, assuming compliance with all provisions of the related Pooling and
Servicing Agreement, the related Trust (or each applicable portion thereof) will
qualify as a REMIC and the REMIC Certificates offered with respect thereto will
be considered to evidence ownership of

 
                                       60

<PAGE>

'regular interests' ('REMIC Regular Certificates') or 'residual interests'
('REMIC Residual Certificates') in that REMIC within the meaning of the REMIC
Provisions.
 
     If an entity electing to be treated as a REMIC fails to comply with one or
more of the ongoing requirements of the Code for such status during any taxable
year, the Code provides that the entity will not be treated as a REMIC for such
year and thereafter. In that event, such entity may be taxable as a separate
corporation under Treasury regulations, and the related REMIC Certificates may
not be accorded the status or given the tax treatment described below. Although
the Code authorizes the Treasury Department to issue regulations providing
relief in the event of an inadvertent termination of REMIC status, no such
regulations have been issued. Any such relief, moreover, may be accompanied by
sanctions, such as the imposition of a corporate tax on all or a portion of the
Trust's income for the period in which the requirements for such status are not
satisfied. The Pooling and Servicing Agreement with respect to each REMIC will
include provisions designed to maintain the Trust's status as a REMIC under the
REMIC Provisions. It is not anticipated that the status of any Trust as a REMIC
will be terminated.
 
  Characterization of Investments in REMIC Certificates
 

     In the opinion of Tax Counsel, the REMIC Certificates will be 'real estate
assets' within the meaning of Section 856(c)(5)(A) of the Code and assets
described in Section 7701(a)(19)(C) of the Code in the same proportion that the
assets of the REMIC underlying such Certificates would be so treated. Moreover,
in the opinion of Tax Counsel, if 95% or more of the assets of the REMIC qualify
for any of the foregoing treatments at all times during a calendar year, the
REMIC Certificates will qualify for the corresponding status in their entirety
for that calendar year. Interest (including original issue discount) on the
REMIC Regular Certificates and income allocated to the class of REMIC Residual
Certificates will be interest described in Section 856(c)(3)(B) of the Code to
the extent that such Certificates are treated as 'real estate assets' within the
meaning of Section 856(c)(5)(A) of the Code. In addition, in the opinion of Tax
Counsel, the REMIC Regular Certificates will be 'qualified mortgages' within the
meaning of Section 860G(a)(3)(C) of the Code if transferred to another REMIC on
its startup day in exchange for regular or residual interests therein. The

determination as to the percentage of the REMIC's assets that constitute assets
described in the foregoing sections of the Code will be made with respect to
each calendar quarter based on the average adjusted basis of each category of
the assets held by the REMIC during such calendar quarter. The Trustee will
report those determinations to Certificateholders in the manner and at the times
required by applicable Treasury regulations.

 

     The assets of the REMIC will include, in addition to Primary Assets,
payments on Primary Assets held pending distribution on the REMIC Certificates
and property acquired by foreclosure held pending sale, and may include amounts
in reserve accounts. It is unclear whether property acquired by foreclosure held
pending sale and amounts in reserve accounts would be considered to be part of
the Primary Assets, or whether such assets (to the extent not invested in assets
described in the foregoing sections) otherwise would receive the same treatment
as the Primary Assets for purposes of all of the foregoing sections. In
addition, in some instances Primary Assets may not be treated entirely as assets
described in the foregoing sections. If so, the related Prospectus Supplement
will describe the Primary Assets that may not be so treated. The REMIC
Regulations do provide, however, that payments on Primary Assets held pending
distribution are considered part of the Primary Assets for purposes of Section
856(c)(5)(A) of the Code.

 
  Tiered REMIC Structures
 

     For certain series of REMIC Certificates, two or more separate elections
may be made to treat designated portions of the related Trust as REMICs ('Tiered
REMICs') for federal income tax purposes. Upon the issuance of any such series
of REMIC Certificates, Tax Counsel will deliver their opinion to the effect
that, assuming compliance with all provisions of the related Pooling and
Servicing Agreement, the Tiered REMICs will each qualify as a REMIC and the
REMIC Certificates issued by the Tiered REMICs, respectively, will be considered
to evidence ownership of REMIC Regular Certificates or REMIC Residual
Certificates in the related REMIC within the meaning of the REMIC Provisions.

 

     Solely for purposes of determining whether the REMIC Certificates will be
'real estate assets' within the meaning of Section 856(c)(5)(A) of the Code, and
'loans secured by an interest in real property' under

 
                                       61

<PAGE>

Section 7701 (a)(19)(C) of the Code, and whether the income on such Certificates
is interest described in Section 856(c)(3)(B) of the Code, the Tiered REMICs
will be treated as one REMIC.
 
TAXATION OF OWNERS OF REMIC REGULAR CERTIFICATES

 
  General
 
     Except as otherwise stated in this discussion, in the opinion of Tax
Counsel, REMIC Regular Certificates will be treated for federal income tax
purposes as debt instruments issued by the REMIC and not as ownership interests
in the REMIC or its assets. Moreover, holders of REMIC Regular Certificates that
otherwise report income under a cash method of accounting will be required to
report income with respect to REMIC Regular Certificates under an accrual
method.
 
  Original Issue Discount
 
     In the opinion of Tax Counsel, certain REMIC Regular Certificates may be
issued with 'original issue discount' within the meaning of Section 1273(a) of
the Code. Any holders of REMIC Regular Certificates issued with original issue
discount generally will be required to include original issue discount in income
as it accrues, in accordance with the method described below, in advance of the
receipt of the cash attributable to such income. In addition, Section 1272(a)
(6) of the Code provides special rules applicable to REMIC Regular Certificates
and certain other debt instruments issued with original issue discount.
Regulations have not been issued under that section.
 

     The Code requires that a prepayment assumption be used with respect to
Primary Assets held by a REMIC in computing the accrual of original issue
discount on REMIC Regular Certificates issued by that REMIC, and that
adjustments be made in the amount and rate of accrual of such discount to
reflect differences between the actual prepayment rate and the prepayment
assumption. The prepayment assumption is to be determined in a manner prescribed
in Treasury regulations; as noted above, those regulations have not been issued.
The Committee Report indicates that the regulations will provide that the
prepayment assumption used with respect to a REMIC Regular Certificate must be
the same as that used in pricing the initial offering of such REMIC Regular
Certificate. The prepayment assumption used by the Trustee in reporting original
issue discount for each series of REMIC Regular Certificates (the 'Prepayment
Assumption') will be consistent with this standard and will be disclosed in the
related Prospectus Supplement. However, neither the Depositor, the Trustee nor
the Master Servicer will make any representation that the Primary Assets will in
fact prepay at a rate conforming to the Prepayment Assumption or at any other
rate.

 
     In the opinion of Tax Counsel, the original issue discount, if any, on a
REMIC Regular Certificate will be the excess of its stated redemption price at
maturity over its issue price. The issue price of a particular class of REMIC
Regular Certificates will be the first cash price at which a substantial amount
of REMIC Regular Certificates of that class is sold (excluding sales to bond
houses, brokers and underwriters). If less than a substantial amount of a
particular class of REMIC Regular Certificates is sold for cash on or prior to
the date of their initial issuance (the 'Closing Date'), the issue price for
such class will be treated as the fair market value of such class on the Closing
Date. Under the OID Regulations, the stated redemption price of a REMIC Regular
Certificate is equal to the total of all payments to be made on such Certificate

other than 'qualified stated interest.' 'Qualified stated interest' includes
interest that is unconditionally payable at least annually at a single fixed
rate, or in the case of a variable rate debt instrument, at a 'qualified
floating rate,' an 'objective rate,' a combination of a single fixed rate and
one or more 'qualified floating rates' or one 'qualified inverse floating rate,'
or a combination of 'qualified floating rates' that generally does not operate
in a manner that accelerates or defers interest payments on such REMIC Regular
Certificate.
 
     In the case of REMIC Regular Certificates bearing adjustable interest
rates, the determination of the total amount of original issue discount and the
timing of the inclusion thereof will vary according to the characteristics of
such REMIC Regular Certificates. Generally, an adjustable rate instrument that
is determined to have original issue discount is converted to a fixed rate
instrument for which a schedule of hypothetical accruals is determined. Original
issue discount on the adjustable rate instrument is accrued in accordance with
that schedule with
 
                                       62

<PAGE>

adjustments in each period to account for the divergence of the actual interest
rate on the instrument from the interest rate for that period assumed in the
preparation of the hypothetical schedule.
 
     Certain Classes of the REMIC Regular Certificates may provide for the first
interest payment with respect to such Certificates to be made more than one
month after the date of issuance, a period which is longer than the subsequent
monthly intervals between interest payments. Assuming the 'accrual period' for
original issue discount is each monthly period that ends on a Distribution Date,
in some cases, as a consequence of this 'long first accrual period,' some or all
interest payments may be required to be included in the stated redemption price
of the REMIC Regular Certificate and accounted for as original issue discount.
Because interest on REMIC Regular Certificates must in any event be accounted
for under an accrual method, applying this analysis would result in only a
slight difference in the timing of the inclusion in income of the yield on the
REMIC Regular Certificates.
 
     In addition, if the accrued interest to be paid on the first Distribution
Date is computed with respect to a period that begins prior to the Closing Date,
a portion of the purchase price paid for a REMIC Regular Certificate will
reflect such accrued interest. In such cases, information returns to the
Certificateholders and the IRS will be based on the position that the portion of
the purchase price paid for the interest accrued with respect to periods prior
to the Closing Date is treated as part of the overall cost of such REMIC Regular
Certificate (and not as a separate asset the cost of which is recovered entirely
out of interest received on the next Distribution Date) and that portion of the
interest paid on the first Distribution Date in excess of interest accrued for a
number of days corresponding to the number of days from the Closing Date to the
first Distribution Date should be included in the stated redemption price of
such REMIC Regular Certificate. However, the OID Regulations state that all or
some portion of such accrued interest may be treated as a separate asset the
cost of which is recovered entirely out of interest paid on the first

Distribution Date. It is unclear how an election to do so would be made under
the OID Regulations and whether such an election could be made unilaterally by a
Certificateholder.
 
     Notwithstanding the general definition of original issue discount, in the
opinion of Tax Counsel, original issue discount on a REMIC Regular Certificate
will be considered to be de minimis if it is less than 0.25% of the stated
redemption price of the REMIC Regular Certificate multiplied by its weighted
average life. For this purpose, the weighted average life of the REMIC Regular
Certificate is computed as the sum of the amounts determined, as to each payment
included in the stated redemption price of such REMIC Regular Certificate, by
multiplying (i) the number of complete years (rounding down for partial years)
from the issue date until such payment is expected to be made (presumably taking
into account the Prepayment Assumption) by (ii) a fraction, the numerator of
which is the amount of the payment, and the denominator of which is the stated
redemption price at maturity of such REMIC Regular Certificate. Under the OID
Regulations, original issue discount of only a de minimis amount (other than de
minimis original issue discount attributable to a so-called 'teaser' interest
rate or an initial interest holiday) will be included in income as each payment
of stated principal is made, based on the product of the total amount of such de
minimis original issue discount and a fraction, the numerator of which is the
amount of such principal payment and the denominator of which is the outstanding
stated principal amount of the REMIC Regular Certificate. The OID Regulations
also would permit a Certificateholder to elect to accrue de minimis original
issue discount into income currently based on a constant yield method. See
'--Taxation of Owners of REMIC Regular Certificates--Market Discount' for a
description of such election under the OID Regulations.
 
     If original issue discount on a REMIC Regular Certificate is in excess of a
de minimis amount, in the opinion of Tax Counsel, the holder of such Certificate
must include in ordinary gross income the sum of the 'daily portions' of
original issue discount for each day during its taxable year on which it held
such REMIC Regular Certificate, including the purchase date but excluding the
disposition date. In the case of an original holder of a REMIC Regular
Certificate, the daily portions of original issue discount will be determined as
follows.
 

     As to each 'accrual period,' that is, unless each period that ends on a
date that corresponds to a Distribution Date and begins on the first day
following the immediately preceding accrual period (or in the case of the first
such period, begins on the Closing Date), or such other 'accrued period' as
defined in the related Prospectus Supplement, a calculation will be made of the
portion of the original issue discount that accrued during such accrual period.
The portion of original issue discount that accrues in any accrual period will
equal the

 
                                       63

<PAGE>


excess, if any, of (i) the sum of (A) the present value, as of the end of the

accrual period, of all of the distributions remaining to be made on the REMIC
Regular Certificate, if any, in future periods and (B) the distributions made on
such REMIC Regular Certificate during the accrual period of amounts included in
the stated redemption price, over (ii) the adjusted issue price of such REMIC
Regular Certificate at the beginning of the accrual period. The present value of
the remaining distributions referred to in the preceding sentence will be
calculated (i) assuming that distributions on the REMIC Regular Certificate will
be received in future periods based on the Primary Assets being prepaid at a
rate equal to the Prepayment Assumption and (ii) using a discount rate equal to
the original yield to maturity of the Certificate. For these purposes, the
original yield to maturity of the Certificate will be calculated based on its
issue price and assuming that distributions on the Certificate will be made in
all accrual periods based on the Primary Assets being prepaid at a rate equal to
the Prepayment Assumption. The adjusted issue price of a REMIC Regular
Certificate at the beginning of any accrual period will equal the issue price of
such Certificate, increased by the aggregate amount of original issue discount
that accrued with respect to such Certificate in prior accrual periods, and
reduced by the amount of any distributions made on such REMIC Regular
Certificate in prior accrual periods of amounts included in its stated
redemption price. The original issue discount accruing during any accrual
period, computed as described above, will be allocated ratably to each day
during the accrual period to determine the daily portion of original issue
discount for such day.

 
     In the opinion of Tax Counsel, a subsequent purchaser of a REMIC Regular
Certificate that purchases such Certificate at a cost (excluding any portion of
such cost attributable to accrued qualified stated interest) less than its
remaining stated redemption price will also be required to include in gross
income the daily portions of any original issue discount with respect to such
Certificate. However, each such daily portion will be reduced, if such cost is
in excess of its 'adjusted issue price,' in proportion to the ratio such excess
bears to the aggregate original issue discount remaining to be accrued on such
REMIC Regular Certificate. The adjusted issue price of a REMIC Regular
Certificate on any given day equals the sum of (i) the adjusted issue price (or,
in the case of the first accrual period, the issue price) of such Certificate at
the beginning of the accrual period which includes such day and (ii) the daily
portions of original issue discount for all days during such accrual period
prior to such day.
 

     The Internal Revenue Service (the 'IRS') recently issued final regulations
(the 'Contingent Regulations') governing the calculation of OID on instruments
having contingent interest payments. The Contingent Regulations specifically do
not apply for purposes of calculating OID on debt instruments subject to Code
Section 1272(a)(6), such as the Regular Certificates. Additionally, Treasury
regulations issued on January 27, 1994 which provide rules for calculating OID
(the 'OID Regulations') do not contain provisions specifically interpreting Code
Section 1272(a)(6). The Trustee intends to base its computations on Code Section
1272(a)(6) and the OID Regulations as described in the Prospectus and this
Prospectus Supplement. However, because no regulatory guidance currently exists
under Code Section 1272(a)(6), there can be no assurance that such methodology
represents the correct manner of calculating OID.


 
  Market Discount
 
     In the opinion of Tax Counsel, a Certificateholder that purchases a REMIC
Regular Certificate at a market discount, that is, in the case of a REMIC
Regular Certificate issued without original issue discount, at a purchase price
less than its remaining stated principal amount, or in the case of a REMIC
Regular Certificate issued with original issue discount, at a purchase price
less than its adjusted issue price, will recognize income upon receipt of each
distribution representing stated redemption price. In particular, under Section
1276 of the Code such a Certificateholder generally will be required to allocate
the portion of each such distribution representing stated redemption price first
to accrued market discount not previously included in income, and to recognize
ordinary income to that extent. A Certificateholder may elect to include market
discount in income currently as it accrues rather than including it on a
deferred basis in accordance with the foregoing. If made, such election will
apply to all market discount bonds acquired by such Certificateholder on or
after the first day of the first taxable year to which such election applies. In
addition, the OID Regulations permit a Certificateholder to elect to accrue all
interest, discount (including de minimis market or original issue discount) and
premium in income as interest, based on a constant yield method. If such an
election were made with respect to a REMIC Regular Certificate with market
discount, the Certificateholder would be deemed to have made an election to
include currently market discount in income with respect to all other debt
instruments having market discount that such Certificateholder acquires during
the taxable year of the election or thereafter, and possibly previously acquired
 
                                       64
<PAGE>
instruments. Similarly, a Certificateholder that made this election for a
Certificate that is acquired at a premium would be deemed to have made an
election to amortize bond premium with respect to all debt instruments having
amortizable bond premium that such Certificateholder owns or acquires. See
'--Taxation of Owners of REMIC Regular Certificates--Premium.' Each of these
elections to accrue interest, discount and premium with respect to a Certificate
on a constant yield method or as interest would be irrevocable.
 
     However, in the opinion of Tax Counsel, market discount with respect to a
REMIC Regular Certificate will be considered to be de minimis for purposes of
Section 1276 of the Code if such market discount is less than 0.25% of the
remaining stated redemption price of such REMIC Regular Certificate multiplied
by the number of complete years to maturity remaining after the date of its
purchase. In interpreting a similar rule with respect to original issue discount
on obligations payable in installments, the OID Regulations refer to the
weighted average maturity of obligations, and it is likely that the same rule
will be applied with respect to market discount, presumably taking into account
the Prepayment Assumption. If market discount is treated as de minimis under
this rule, it appears that the actual discount would be treated in a manner
similar to original issue discount of a de minimis amount. See '--Taxation of
Owners of REMIC Regular Certificates--Original Issue Discount.' Such treatment
would result in discount being included in income at a slower rate than discount
would be required to be included in income using the method described above.
 
     Section 1276(b)(3) of the Code specifically authorizes the Treasury

Department to issue regulations providing for the method for accruing market
discount on debt instruments, the principal of which is payable in more than one
installment. Until regulations are issued by the Treasury Department, certain
rules described in the Conference Committee Report (the 'Committee Report')
apply. The Committee Report indicates that in each accrual period market
discount on REMIC Regular Certificates should accrue, at the Certificateholder's
option: (i) on the basis of a constant yield method, (ii) in the case of a REMIC
Regular Certificate issued without original issue discount, in an amount that
bears the same ratio to the total remaining market discount as the stated
interest paid in the accrual period bears to the total amount of stated interest
remaining to be paid on the REMIC Regular Certificate as of the beginning of the
accrual period, or (iii) in the case of a REMIC Regular Certificate issued with
original issue discount, in an amount that bears the same ratio to the total
remaining market discount as the original issue discount accrued in the accrual
period bears to the total original issue discount remaining on the REMIC Regular
Certificate at the beginning of the accrual period. Moreover, the Prepayment
Assumption used in calculating the accrual of original issue discount is to be
used in calculating the accrual of market discount. Because the regulations
referred to in this paragraph have not been issued, it is not possible to
predict what effect such regulations might have on the tax treatment of a REMIC
Regular Certificate purchased at a discount in the secondary market.
 
     To the extent that REMIC Regular Certificates provide for monthly or other
periodic distributions throughout their term, the effect of these rules may be
to require market discount to be includable in income at a rate that is not
significantly slower than the rate at which such discount would accrue if it
were original issue discount. Moreover, in any event a holder of a REMIC Regular
Certificate generally will be required to treat a portion of any gain on the
sale or exchange of such Certificate as ordinary income to the extent of the
market discount accrued to the date of disposition under one of the foregoing
methods, less any accrued market discount previously reported as ordinary
income.
 
     Further, under Section 1277 of the Code a holder of a REMIC Regular
Certificate may be required to defer a portion of its interest deductions for
the taxable year attributable to any indebtedness incurred or continued to
purchase or carry a REMIC Regular Certificate purchased with market discount.
For these purposes, the de minimis rule referred to above applies. Any such
deferred interest expense would not exceed the market discount that accrues
during such taxable year and is, in general, allowed as a deduction not later
than the year in which such market discount is includable in income. If such
holder elects to include market discount in income currently as it accrues on
all market discount instruments acquired by such holder in that taxable year or
thereafter, the interest deferral rule described above will not apply.
 
                                       65

<PAGE>

PREMIUM
 
     In the opinion of Tax Counsel, a REMIC Regular Certificate purchased at a
cost (excluding any portion of such cost attributable to accrued qualified
stated interest) greater than its remaining stated redemption price will be

considered to be purchased at a premium. The holder of such a REMIC Regular
Certificate may elect under Section 171 of the Code to amortize such premium
under the constant yield method over the life of the Certificate. If made, such
an election will apply to all debt instruments having amortizable bond premium
that the holder owns or subsequently acquires. Amortizable premium will be
treated as an offset to interest income on the related REMIC Regular
Certificate, rather than as a separate interest deduction. The OID Regulations
also permit Certificateholders to elect to include all interest, discount and
premium in income based on a constant yield method, further treating the
Certificateholder as having made the election to amortize premium generally. See
'--Taxation of Owners of REMIC Regular Certificates--Market Discount.' The
Committee Report states that the same rules that apply to accrual of market
discount (which rules will require use of a Prepayment Assumption in accruing
market discount with respect to REMIC Regular Certificates without regard to
whether such Certificates have original issue discount) will also apply in
amortizing bond premium under Section 171 of the Code.
 
  Realized Losses
 
     In the opinion of Tax Counsel, under Section 166 of the Code, both
corporate holders of the REMIC Regular Certificates and noncorporate holders of
the REMIC Regular Certificates that acquire such Certificates in connection with
a trade or business should be allowed to deduct, as ordinary losses, any losses
sustained during a taxable year in which their Certificates become wholly or
partially worthless as the result of one or more realized losses on the Primary
Assets. However, it appears that a noncorporate holder that does not acquire a
REMIC Regular Certificate in connection with a trade or business will not be
entitled to deduct a loss under Section 166 of the Code until such holder's
Certificate becomes wholly worthless (i.e., until its outstanding principal
balance has been reduced to zero) and that the loss will be characterized as a
short-term capital loss.
 
     Each holder of a REMIC Regular Certificate will be required to accrue
interest and original issue discount with respect to such Certificate, without
giving effect to any reductions in distributions attributable to defaults or
delinquencies on the Primary Assets until it can be established that any such
reduction ultimately will not be recoverable. As a result, the amount of taxable
income reported in any period by the holder of a REMIC Regular Certificate could
exceed the amount of economic income actually realized by the holder in such
period. Although the holder of a REMIC Regular Certificate eventually will
recognize a loss or reduction in income attributable to previously accrued and
included income that, as the result of a realized loss, ultimately will not be
realized, the law is unclear with respect to the timing and character of such
loss or reduction in income.
 
TAXATION OF OWNERS OF REMIC RESIDUAL CERTIFICATES
 
  General
 
     As residual interests, the REMIC Residual Certificates will be subject to
tax rules that differ significantly from those that would apply if the REMIC
Residual Certificates were treated for federal income tax purposes as direct
ownership interests in the Primary Assets or as debt instruments issued by the
REMIC.

 
     In the opinion of Tax Counsel, a holder of a REMIC Residual Certificate
generally will be required to report its daily portion of the taxable income or,
subject to the limitations noted in this discussion, the net loss of the REMIC
for each day during a calendar quarter that such holder owned such REMIC
Residual Certificate. For this purpose, the taxable income or net loss of the
REMIC will be allocated to each day in the calendar quarter ratably using a '30
days per month/90 days per quarter/360 days per year' convention unless
otherwise disclosed in the related Prospectus Supplement. The daily amounts will
then be allocated among the REMIC Residual Certificateholders in proportion to
their respective ownership interests on such day. Any amount included in the
gross income or allowed as a loss of any REMIC Residual Certificateholder by
virtue of this allocation will be treated as ordinary income or loss. The
taxable income of the REMIC will be determined under the rules described below
in '--Taxable Income of the REMIC' and will be taxable to the REMIC Residual
Certificateholders without regard to the timing or amount of cash distributions
by the REMIC. Ordinary income
 
                                       66

<PAGE>

derived from REMIC Residual Certificates will be 'portfolio income' for purposes
of the taxation of taxpayers subject to limitations under Section 469 of the
Code on the deductibility of 'passive losses.'
 
     In the opinion of Tax Counsel, a holder of a REMIC Residual Certificate
that purchased such Certificate from a prior holder of such Certificate also
will be required to report on its federal income tax return amounts representing
its daily portion of the taxable income (or net loss) of the REMIC for each day
that it holds such REMIC Residual Certificate. These daily portions generally
will equal the amounts of taxable income or net loss determined as described
above. The Committee Report indicates that certain modifications of the general
rules may be made, by regulations, legislation or otherwise, to reduce (or
increase) the income or loss of a holder of a REMIC Residual Certificateholder
that purchased such REMIC Residual Certificate from a prior holder of such
Certificate at a price greater than (or less than) the adjusted basis such REMIC
Residual Certificate would have had in the hands of an original holder of such
Certificate. The REMIC Regulations, however, do not provide for any such
modifications.
 
     Any payments received by a holder of a REMIC Residual Certificate in
connection with the acquisition of such REMIC Residual Certificate will be taken
into account in determining the income of such holder for federal income tax
purposes. Although it appears likely that any such payment would be includable
in income immediately upon its receipt, the IRS might assert that such payment
should be included in income over time according to an amortization schedule or
according to some other method. Because of the uncertainty concerning the
treatment of such payments, holders of REMIC Residual Certificates should
consult their tax advisors concerning the treatment of such payments for income
tax purposes.
 

     The amount of income REMIC Residual Certificateholders will be required to

report (or the tax liability associated with such income) may exceed the amount
of cash distributions received from the REMIC for the corresponding period.
Consequently, REMIC Residual Certificateholders should have other sources of
funds sufficient to pay any federal income taxes due as a result of their
ownership of REMIC Residual Certificates, because it is unlikely that unrelated
deductions will be available to offset such income due to the rules relating to
'excess inclusions,' and 'noneconomic' residual interests discussed below. The
fact that the tax liability associated with the income allocated to REMIC
Residual Certificateholders may exceed the cash distributions received by such
REMIC Residual Certificateholders for the corresponding period may significantly
adversely affect such REMIC Residual Certificateholders' after-tax rate of
return.

 
  Taxable Income of the REMIC
 

     In the opinion of Tax Counsel, the taxable income of the REMIC will equal
the income from the Primary Assets, including stated interest and any OID or
market discount on the Primary Assets, and other assets of the REMIC plus any
cancellation of indebtedness income due to the allocation of realized losses to
REMIC Regular Certificates, less the deductions allowed to the REMIC for
interest (including original issue discount and reduced by the amortization of
any premium received on issuance) on the REMIC Regular Certificates (and any
other class of REMIC Certificates constituting 'regular interests' in the REMIC
not offered hereby), amortization of any premium on the Primary Assets, bad debt
deductions with respect to the Primary Assets and, except as described below,
for servicing, administrative and other expenses.

 

     For purposes of determining its taxable income, the REMIC will have an
initial aggregate basis in its assets equal to their fair market value
immediately after their transfer to the REMIC. For this purpose, the Trustee
intends to treat the fair market value of the Primary Assets as being equal to
the aggregate issue prices of the REMIC Regular Certificates and REMIC Residual
Certificates. Such aggregate basis will be allocated among the Primary Assets
collectively and the other assets of the REMIC in proportion to their respective
fair market values. The issue price of any REMIC Certificates offered hereby
will be determined in the manner described above under '--Taxation of Owners of
REMIC Regular Certificates--Original Issue Discount.' Accordingly, if one or
more classes of REMIC Certificates are retained initially rather than sold, the
Trustee may be required to estimate the fair market value of such interests in
order to determine the basis of the REMIC in the Primary Assets and other
property held by the REMIC.

 
     Subject to the possible application of the de minimis rules, the method of
accrual by the REMIC of original issue discount income and market discount
income with respect to Primary Assets that it holds will be equivalent to the
method of accruing original issue discount income for REMIC Regular
Certificateholders (that is, under
 
                                       67


<PAGE>

the constant yield method taking into account the Prepayment Assumption).
However, a REMIC that acquires loans at a market discount must include such
discount in income currently, as it accrues, on a constant interest basis. See
'--Taxation of Owners of REMIC Regular Certificates' above, which describes a
method of accruing discount income that is analogous to that required to be used
by a REMIC as to Primary Assets with market discount that it holds.
 
     In the opinion of Tax Counsel, Primary Assets will be deemed to have been
acquired with discount (or premium) to the extent that the REMIC's basis
therein, determined as described in the preceding paragraph, is less than (or
greater than) its stated redemption price. Any such discount will be includable
in the income of the REMIC as it accrues, in advance of receipt of the cash
attributable to such income, under a method similar to the method described
above for accruing original issue discount on the REMIC Regular Certificates. It
is anticipated that each REMIC will elect under Section 171 of the Code to
amortize any premium on the Primary Assets. Premiums on Primary Assets to which
such election applies may be amortized under a constant yield method, presumably
taking into account a Prepayment Assumption.
 
     In the opinion of Tax Counsel, the REMIC will be allowed deductions for
interest (including original issue discount) on the REMIC Regular Certificates
(including any other class of REMIC Certificates constituting 'regular
interests' in the REMIC not offered hereby) equal to the deductions that would
be allowed if the REMIC Regular Certificates (including any other class of REMIC
Certificates constituting 'regular interests' in the REMIC not offered hereby)
were indebtedness of the REMIC. Original issue discount will be considered to
accrue for this purpose as described above under '--Taxation of Owners of REMIC
Regular Certificates-- Original Issue Discount,' except that the de minimis rule
and the adjustments for subsequent holders of REMIC Regular Certificates
(including any other Class of Certificates constituting 'regular interests' in
the REMIC not offered hereby) described therein will not apply.
 
     In the opinion of Tax Counsel, if a class of REMIC Regular Certificates is
issued at a price in excess of the stated redemption price of such class (such
excess, 'Issue Premium'), the REMIC will have an additional item of income in
each taxable year in an amount equal to the portion of the Issue Premium that is
considered to be amortized or repaid in that year. Although the matter is not
entirely certain, it is likely that Issue Premium would be amortized under a
constant yield method in a manner analogous to the method of accruing original
issue discount described above under '--Taxation of Owners of REMIC Regular
Certificates--Original Issue Discount.'
 
     As a general rule, the taxable income of the REMIC will be determined in
the same manner as if the REMIC were an individual having the calendar year as
its taxable year and using the accrual method of accounting. However, no item of
income, gain, loss or deduction allocable to a prohibited transaction will be
taken into account. See '--Prohibited Transactions and Other Possible REMIC
Taxes' below. Further, the limitation on miscellaneous itemized deductions
imposed on individuals by Section 67 of the Code (which allows such deductions
only to the extent they exceed in the aggregate two percent of the taxpayer's
adjusted gross income) will not be applied at the REMIC level so that the REMIC

will be allowed deductions for servicing, administrative and other non-interest
expenses in determining its taxable income. All such expenses will be allocated
as a separate item to the holders of REMIC Certificates, subject to the
limitation of Section 67 of the Code. See '--Possible Pass-Through of
Miscellaneous Itemized Deductions.' If the deductions allowed to the REMIC
exceed its gross income for a calendar quarter, such excess will be the net loss
for the REMIC for that calendar quarter.
 
  Basis Rules, Net Losses and Distributions
 
     In the opinion of Tax Counsel, the adjusted basis of a REMIC Residual
Certificate will be equal to the amount paid for such REMIC Residual
Certificate, increased by amounts included in the income of the REMIC Residual
Certificateholder and decreased (but not below zero) by distributions made, and
by net losses allocated, to such REMIC Residual Certificateholder.
 
     In the opinion of Tax Counsel, a REMIC Residual Certificateholder is not
allowed to take into account any net loss for any calendar quarter to the extent
such net loss exceeds such REMIC Residual Certificateholder's adjusted basis in
its REMIC Residual Certificate as of the close of such calendar quarter
(determined without regard to such net loss). Any loss that is not currently
deductible by reason of this limitation may be carried
 
                                       68

<PAGE>

forward indefinitely to future calendar quarters and, subject to the same
limitation, may be used only to offset income from the REMIC Residual
Certificate. The ability of REMIC Residual Certificateholders to deduct net
losses may be subject to additional limitations under the Code, as to which
REMIC Residual Certificateholders should consult their tax advisors.
 
     In the opinion of Tax Counsel any distribution on a REMIC Residual
Certificate will be treated as a non-taxable return of capital to the extent it
does not exceed the holder's adjusted basis in such REMIC Residual Certificate.
To the extent a distribution on a REMIC Residual Certificate exceeds such
adjusted basis, it will be treated as gain from the sale of such REMIC Residual
Certificate. Holders of certain REMIC Residual Certificates may be entitled to
distributions early in the term of the related REMIC under circumstances in
which their bases in such REMIC Residual Certificates will not be sufficiently
large that such distributions will be treated as nontaxable returns of capital.
Their bases in such REMIC Residual Certificates will initially equal the amount
paid for such REMIC Residual Certificates and will be increased by their
allocable shares of taxable income of the Trust. However, such basis increases
may not occur until the end of the calendar quarter, or perhaps the end of the
calendar year, with respect to which such REMIC taxable income is allocated to
the REMIC Residual Certificateholders. To the extent such REMIC Residual
Certificateholders' initial bases are less than the distributions to such REMIC
Residual Certificateholders, and increases in such initial bases either occur
after such distributions or (together with their initial bases) are less than
the amount of such distributions, gain will be recognized to such REMIC Residual
Certificateholders on such distributions and will be treated as gain from the
sale of their REMIC Residual Certificates.

 
     The effect of these rules is that a REMIC Residual Certificateholder may
not amortize its basis in a REMIC Residual Certificate, but may only recover its
basis through distributions, through the deduction of its share of any net
losses of the REMIC or upon the sale of its REMIC Residual Certificate. See
'--Sales of REMIC Certificates.' For a discussion of possible modifications of
these rules that may require adjustments to income of a holder of a REMIC
Residual Certificate other than an original holder in order to reflect any
difference between the cost of such REMIC Residual Certificate to such holder
and the adjusted basis such REMIC Residual Certificate would have had in the
hands of the original holder, see '--Taxation of Owners of REMIC Residual
Certificates--General.'
 
  Excess Inclusions
 

     In the opinion of Tax Counsel, any 'excess inclusions' with respect to a
REMIC Residual Certificate will be subject to federal income tax in all events.

 
     In general, the 'excess inclusions' with respect to a REMIC Residual
Certificate for any calendar quarter will be the excess, if any, of (i) the sum
of the daily portions of REMIC taxable income allocable to such REMIC Residual
Certificate over (ii) the sum of the ' daily accruals' for each day during such
quarter that such REMIC Residual Certificate was held by such REMIC Residual
Certificateholder. The 'daily accruals' of a REMIC Residual Certificateholder
will be determined by allocating to each day during a calendar quarter its
ratable portion of the product of the 'adjusted issue price' of the REMIC
Residual Certificate at the beginning of the calendar quarter and 120% of the
'long-term federal rate' in effect on the Closing Date. For this purpose, the
adjusted issue price of a REMIC Residual Certificate as of the beginning of any
calendar quarter will be equal to the issue price of the REMIC Residual
Certificate, increased by the sum of the daily accruals for all prior quarters
and decreased (but not below zero) by all distributions made with respect to
such REMIC Residual Certificate before the beginning of such quarter. The issue
price of a REMIC Residual Certificate is the initial offering price to the
public (excluding bond houses and brokers) at which a substantial amount of the
REMIC Residual Certificates were sold. The 'long-term federal rate' is an
average of current yields on Treasury securities with a remaining term of
greater than nine years, computed and published monthly by the IRS.
 
     For REMIC Residual Certificateholders, an excess inclusion (i) will not be
permitted to be offset by deductions, losses or loss carryovers from other
activities, (ii) will be treated as 'unrelated business taxable income' to an
otherwise tax-exempt organization and (iii) will not be eligible for any rate
reduction or exemption under any applicable tax treaty with respect to the 30%
United States withholding tax imposed on distributions to REMIC Residual
Certificateholders that are foreign investors. See, however, '--Foreign
Investors in REMIC Certificates' below.
 
                                       69

<PAGE>



     The Small Business Job Protection Act of 1996 has eliminated the special
rule permitting Section 593 institutions ('thrift institutions') to use net
operating losses and other allowable deductions to offset their excess inclusion
income from REMIC residual certificates that have 'significant value' within the
meaning of the REMIC Regulations, effective for taxable years beginning after
December 31, 1995, except with respect to residual certificates continuously
held by a thrift institution since November 1, 1995.

 

     In addition, the Small Business Job Protection Act of 1996 provides three
rules for determining the effect on excess inclusions on the alternative minimum
taxable income of a residual holder. First, alternative minimum taxable income
for such residual holder is determined without regard to the special rule that
taxable income cannot be less than excess inclusions. Second, a residual
holder's alternative minimum taxable income for a tax year cannot be less than
excess inclusions for the year. Third, the amount of any alternative minimum tax
net operating loss deductions must be computed without regard to any excess
inclusions. These rules are effective for tax years beginning after December 31,
1986, unless a residual holder elects to have such rules apply only to tax years
beginning after August 20, 1996.

 
     In the case of any REMIC Residual Certificates held by a real estate
investment trust, the aggregate excess inclusions with respect to such REMIC
Residual Certificates, reduced (but not below zero) by the real estate
investment trust taxable income (within the meaning of Section 857(b)(2) of the
Code, excluding any net capital gain), will be allocated among the shareholders
of such trust in proportion to the dividends received by such shareholders from
such trust, and any amount so allocated will be treated as an excess inclusion
with respect to a REMIC Residual Certificate as if held directly by such
shareholder. Treasury regulations yet to be issued could apply a similar rule to
regulated investment companies, common trust funds and certain cooperatives; the
REMIC Regulations currently do not address this subject.
 
  Noneconomic REMIC Residual Certificates
 
     Under the REMIC Regulations, transfers of 'noneconomic' REMIC Residual
Certificates will be disregarded for all federal income tax purposes if 'a
significant purpose of the transfer was to enable the transferor to impede the
assessment or collection of tax.' If such transfer is disregarded, the purported
transferor will continue to remain liable for any taxes due with respect to the
income on such 'noneconomic' REMIC Residual Certificate. The REMIC Regulations
provide that a REMIC Residual Certificate is noneconomic unless, based on the
Prepayment Assumption and on any required or permitted clean up calls, or
required qualified liquidation provided for in the REMIC's organizational
documents, (1) the present value of the expected future distributions
(discounted using the 'applicable federal rate' for obligations whose term ends
on the close of the last quarter in which excess inclusions are expected to
accrue with respect to the REMIC Residual Certificate, which rate is computed
and published monthly by the IRS) on the REMIC Residual Certificate equals at
least the present value of the expected tax on the anticipated excess
inclusions, and (2) the transferor reasonably expects that the transferee will

receive distributions with respect to the REMIC Residual Certificate at or after
the time the taxes accrue on the anticipated excess inclusions in an amount
sufficient to satisfy the accrued taxes. Accordingly, all transfers of REMIC
Residual Certificates that may constitute noneconomic residual interests will be
subject to certain restrictions under the terms of the related Pooling and
Servicing Agreement that are intended to reduce the possibility of any such
transfer being disregarded. Such restrictions will require each party to a
transfer to provide an affidavit that no purpose of such transfer is to impede
the assessment or collection of tax, including certain representations as to the
financial condition of the prospective transferee, as to which the transferor
also is required to make a reasonable investigation to determine such
transferee's historic payment of its debts and ability to continue to pay its
debts as they come due in the future. Prior to purchasing a REMIC Residual
Certificate, prospective purchasers should consider the possibility that a
purported transfer of such REMIC Residual Certificate by such a purchaser to
another purchaser at some future date may be disregarded in accordance with the
above-described rules which would result in the retention of tax liability by
such purchaser.
 
     The related Prospectus Supplement will disclose whether offered REMIC
Residual Certificates may be considered 'noneconomic' residual interests under
the REMIC Regulations; provided, however, that any disclosure that a REMIC
Residual Certificate will not be considered 'noneconomic' will be based upon
certain assumptions, and the Depositor will make no representation that a REMIC
Residual Certificate will not be considered 'noneconomic' for purposes of the
above-described rules. See '--Foreign Investors in REMIC
 
                                       70

<PAGE>

Certificates--REMIC Residual Certificates' below for additional restrictions
applicable to transfers of certain REMIC Residual Certificates to foreign
persons.
 
  Mark-to-Market Rules
 
     On January 4, 1995, the IRS released proposed regulations (the
'Mark-to-Market Regulations') relating to the requirement that a securities
dealer mark to market securities held for sale to customers. This mark-to-market
requirement applies to all securities owned by a dealer, except to the extent
that the dealer has specifically identified a security as held for investment.
The Mark-to-Market Regulations provide that for purposes of this mark-to-market
requirement, a REMIC Residual Certificate issued after January 4, 1995 would not
be treated as a security and thus generally could not be marked to market.
Prospective purchasers of a REMIC Residual Certificate should consult their tax
advisors regarding the possible application of the mark-to-market requirement to
REMIC Residual Certificates.
 
  Possible Pass-Through of Miscellaneous Itemized Deductions
 
     Fees and expenses of a REMIC generally will be allocated to the holders of
the related REMIC Residual Certificates. The applicable Treasury regulations
indicate, however, that in the case of a REMIC that is similar to a single class

grantor trust, all or a portion of such fees and expenses should be allocated to
the holders of the related REMIC Regular Certificates. Unless otherwise stated
in the related Prospectus Supplement, such fees and expenses will be allocated
to holders of the related REMIC Residual Certificates in their entirety and not
to the holders of the related REMIC Regular Certificates.
 
     With respect to REMIC Residual Certificates or REMIC Regular Certificates
the holders of which receive an allocation of fees and expenses in accordance
with the preceding discussion, if any holder thereof is an individual, estate or
trust, or a 'pass-through entity' beneficially owned by one or more individuals,
estates or trusts, (i) an amount equal to such individual's, estate's or trust's
share of such fees and expenses will be added to the gross income of such holder
and (ii) such individual's, estate's or trust's share of such fees and expenses
will be treated as a miscellaneous itemized deduction allowable subject to the
limitation of Section 67 of the Code, which permits such deductions only to the
extent they exceed in the aggregate 2% of a taxpayer's adjusted gross income. In
addition, Section 68 of the Code provides that the amount of itemized deductions
otherwise allowable for an individual whose adjusted gross income exceeds a
specified amount will be reduced by the lesser of (i) 3% of the excess of the
individual's adjusted gross income over such amount or (ii) 80% of the amount of
itemized deductions otherwise allowable for the taxable year. The amount of
additional taxable income reportable by REMIC Certificateholders that are
subject to the limitations of either Section 67 or Section 68 of the Code may be
substantial. Furthermore, in determining the alternative minimum taxable income
of such a holder of a REMIC Certificate that is an individual, estate or trust,
or a 'pass-through entity' beneficially owned by one or more individuals,
estates or trusts, no deduction will be allowed for such holder's allocable
portion of servicing fees and other miscellaneous itemized deductions of the
REMIC, even though an amount equal to the amount of such fees and other
deductions will be included in such holder's gross income. Accordingly, such
REMIC Certificates may not be appropriate investments for individuals, estates
or trusts, or pass-through entities beneficially owned by one or more
individuals, estates or trusts. Such prospective investors should consult
carefully with their tax advisors prior to making an investment in such
Certificates.
 
SALES OF REMIC CERTIFICATES
 
     If a REMIC Certificate is sold, the selling Certificateholder will
recognize gain or loss equal to the difference between the amount realized on
the sale and its adjusted basis in the REMIC Certificate. The adjusted basis of
a REMIC Regular Certificate generally will equal the cost of such REMIC Regular
Certificate to such Certificateholder, increased by income reported by such
Certificateholder with respect to such REMIC Regular Certificate (including
original issue discount and market discount income) and reduced (but not below
zero) by distributions on such REMIC Regular Certificate received by such
Certificateholder and by any amortized premium. The adjusted basis of a REMIC
Residual Certificate will be determined as described under '--Taxation of Owners
of REMIC Residual Certificates--Basis Rules, Net Losses and Distributions.'
Except as described below, any such gain or loss generally will be capital gain
or loss. The Code as of the date of this Prospectus provides for a top marginal
tax rate of 39.6% for individuals and a maximum marginal rate for long-
 
                                       71


<PAGE>

term capital gains of individuals of 28%. No such rate differential exists for
corporations. In addition, the distinction between a capital gain or loss and
ordinary income or loss remains relevant for other purposes.
 
     Gain from the sale of a REMIC Regular Certificate that might otherwise be
capital gain will be treated as ordinary income to the extent such gain does not
exceed the excess, if any, of (i) the amount that would have been includable in
the seller's income with respect to such REMIC Regular Certificate had income
accrued thereon at a rate equal to 110% of the 'applicable federal rate'
(generally, a rate based on an average of current yields on Treasury securities
having a maturity comparable to that of the Certificate, which rate is computed
and published monthly by the IRS), determined as of the date of purchase of such
REMIC Regular Certificate, over (ii) the amount of ordinary income actually
includable in the seller's income prior to such sale. In addition, gain
recognized on the sale of a REMIC Regular Certificate by a seller who purchased
such REMIC Regular Certificate at a market discount will be taxable as ordinary
income to the extent of any accrued and previously unrecognized market discount
that accrued during the period the Certificate was held. See '--Taxation of
Owners of REMIC Regular Certificates--Market Discount' herein.
 
     REMIC Certificates will be 'evidences of indebtedness' within the meaning
of Section 582(c) (1) of the Code, so that gain or loss recognized from the sale
of a REMIC Certificate by a bank or thrift institution to which such section
applies will be ordinary income or loss.
 
     A portion of any gain from the sale of a REMIC Regular Certificate that
might otherwise be capital gain may be treated as ordinary income to the extent
that such Certificate is held as part of a 'conversion transaction' within the
meaning of Section 1258 of the Code. A conversion transaction generally is one
in which the taxpayer has taken two or more positions in Certificates or similar
property that reduce or eliminate market risk, if substantially all of the
taxpayer's return is attributable to the time value of the taxpayer's net
investment in such transaction. The amount of gain so realized in a conversion
transaction that is recharacterized as ordinary income generally will not exceed
the amount of interest that would have accrued on the taxpayer's net investment
at 120% of the appropriate 'applicable federal rate' (which rate is computed and
published monthly by the IRS) at the time the taxpayer enters into the
conversion transaction, subject to appropriate reduction for prior inclusion of
interest and other ordinary income items from the transaction.
 
     Finally, a taxpayer may elect to have net capital gain taxed at ordinary
income rates rather than capital gains rates in order to include such net
capital gain in total net investment income for the taxable year, for purposes
of the limitation on the deduction of interest on indebtedness incurred to
purchase or carry property held for investment to a taxpayer's net investment
income.
 
     Except as may be provided in Treasury regulations yet to be issued, if a
person who sells or otherwise disposes of a REMIC Residual Certificate
reacquires the Certificate, any other residual interest in a REMIC or any
similar interest in a 'taxable mortgage pool' (as defined in Section 7701 (i) of

the Code) within six months of the date of such sale, the sale will be subject
to the 'wash sale' rules of Section 1091 of the Code. In that event, any loss
realized by the REMIC Residual Certificateholder on the sale will not be
deductible, but instead will be added to such REMIC Residual Certificateholder's
adjusted basis in the newly-acquired asset.
 
PROHIBITED TRANSACTIONS AND OTHER POSSIBLE REMIC TAXES
 

     The Code imposes a tax on REMICs equal to 100% of the net income derived
from 'prohibited transactions' (a 'Prohibited Transactions Tax'). In general,
subject to certain specified exceptions a prohibited transaction means the
disposition of a Primary Asset, the receipt of income from a source other than a
Primary Asset or certain other permitted investments, the receipt of
compensation for services, or gain from the disposition of an asset purchased
with the payments on the Primary Assets for temporary investment pending
distribution on the REMIC Certificates. It is not anticipated that any REMIC
will engage in any prohibited transactions in which it would recognize a
material amount of net income.

 
     In addition, certain contributions to a REMIC made after the day on which
the REMIC issues all of its interests could result in the imposition of a tax on
the REMIC equal to 100% of the value of the contributed property (a
'Contributions Tax'). Each Pooling and Servicing Agreement will include
provisions designed to prevent the acceptance of any contributions that would be
subject to such tax.
 
                                       72

<PAGE>

     REMICs also are subject to federal income tax at the highest corporate rate
on 'net income from foreclosure property,' determined by reference to the rules
applicable to real estate investment trusts. 'Net income from foreclosure
property' generally means gain from the sale of a foreclosure property that is
inventory property and gross income from foreclosure property other than
qualifying rents and other qualifying income for a real estate investment trust.
Unless otherwise disclosed in the related Prospectus Supplement, it is not
anticipated that any REMIC will recognize 'net income from foreclosure property'
subject to federal income tax.
 
     Unless otherwise stated in the related Prospectus Supplement, and to the
extent permitted by then applicable laws, any Prohibited Transactions Tax,
Contributions Tax, tax on 'net income from foreclosure property' or state or
local income or franchise tax that may be imposed on the REMIC will be borne by
the related Master Servicer or Trustee in either case out of its own funds,
provided that the Master Servicer or the Trustee, as the case may be, has
sufficient assets to do so, and provided further that such tax arises out of the
negligence, bad faith or willful misconduct of the Master Servicer or the
Trustee. Any such tax not borne by the Master Servicer or the Trustee will be
payable out of the related Trust resulting in a reduction in amounts payable to
holders of the related REMIC Certificates.
 

TAX AND RESTRICTIONS ON TRANSFERS OF REMIC RESIDUAL CERTIFICATES TO CERTAIN
ORGANIZATIONS
 
     If a REMIC Residual Certificate is transferred to a 'disqualified
organization,' a tax would be imposed in an amount (determined under the REMIC
Regulations) equal to the product of (i) the present value (discounted using the
'applicable federal rate' for obligations whose term ends on the close of the
last quarter in which excess inclusions are expected to accrue with respect to
the Certificate, which rate is computed and published monthly by the IRS) of the
total anticipated excess inclusions with respect to such REMIC Residual
Certificate for periods after the transfer and (ii) the highest marginal federal
income tax rate applicable to corporations. The anticipated excess inclusions
must be determined as of the date that the REMIC Residual Certificate is
transferred and must be based on events that have occurred up to the time of
such transfer, the Prepayment Assumption and any required or permitted clean up
calls or required liquidation provided for in the REMIC's organizational
documents. Such a tax generally would be imposed on the transferor of the REMIC
Residual Certificate, except that where such transfer is through an agent for a
disqualified organization, the tax would instead be imposed on such agent.
However, a transferor of a REMIC Residual Certificate would in no event be
liable for such tax with respect to a transfer if the transferee furnishes to
the transferor an affidavit that the transferee is not a disqualified
organization and, as of the time of the transfer, the transferor does not have
actual knowledge that such affidavit is false. Moreover, an entity will not
qualify as a REMIC unless there are reasonable arrangements designed to ensure
that (i) residual interests in such entity are not held by disqualified
organizations and (ii) information necessary for the application of the tax
described herein will be made available. Restrictions on the transfer of REMIC
Residual Certificates and certain other provisions that are intended to meet
this requirement will be included in the Pooling and Servicing Agreement, and
will be discussed more fully in any Prospectus Supplement relating to the
offering of any REMIC Residual Certificate.
 
     In addition, if a 'pass-through entity' includes in income excess
inclusions with respect to a REMIC Residual Certificate, and a disqualified
organization is the record holder of an interest in such entity, then a tax will
be imposed on such entity equal to the product of (i) the amount of excess
inclusions on the REMIC Residual Certificate that are allocable to the interest
in the pass-through entity held by such disqualified organization and (ii) the
highest marginal federal income tax rate imposed on corporations. A pass-through
entity will not be subject to this tax for any period, however, if each record
holder of an interest in such pass-through entity furnishes to such pass-through
entity (i) such holder's social security number and a statement under penalties
of perjury that such social security number is that of the record holder or (ii)
a statement under penalties of perjury that such record holder is not a
disqualified organization.
 
     For these purposes, a 'disqualified organization' means (i) the United
States, any state or political subdivision thereof, any foreign government, any
international organization, or any agency or instrumentality of the foregoing
(but would not include instrumentalities described in Section 168(h)(2)(D) of
the Code or the Federal Home Loan Mortgage Corporation), (ii) any organization
(other than a cooperative described in Section 521 of the Code) that is exempt
from federal income tax, unless it is subject to the tax imposed by Section 511

of the Code or (iii) any organization described in Section 1381(a)(2)(C) of the
Code. For these purposes, a 'pass-through entity' means any regulated investment
company, real estate investment trust, trust, partnership or certain other
entities described in Section 860E(e)(6) of the Code. In addition, a person
holding an
 
                                       73

<PAGE>

interest in a pass-through entity as a nominee for another person will, with
respect to such interest, be treated as a pass-through entity.
 
TERMINATION
 
     A REMIC will terminate immediately after the Distribution Date following
receipt by the REMIC of the final payment in respect of the Mortgage Loans or
upon a sale of the REMIC's assets following the adoption by the REMIC of a plan
of complete liquidation. The last distribution on a REMIC Regular Certificate
will be treated as a payment in retirement of a debt instrument. In the case of
a REMIC Residual Certificate, if the last distribution on such REMIC Residual
Certificate is less than the REMIC Residual Certificateholder's adjusted basis
in such Certificate, such REMIC Residual Certificateholder should be treated as
realizing a loss equal to the amount of such difference. The character of any
such loss as ordinary or capital is uncertain. Further, any such loss may be
subject to the 'wash sale' rules of Section 1091 of the Code. See '--Sales of
REMIC Certificates' herein.
 
REPORTING AND OTHER ADMINISTRATIVE MATTERS
 
     Solely for purposes of the administrative provisions of the Code, the REMIC
will be treated as a partnership and Residual Certificateholders will be treated
as partners. Unless otherwise stated in the related Prospectus Supplement, the
Trustee will file REMIC federal income tax returns on behalf of the related
REMIC, will be designated as and will act as the 'tax matters person' with
respect to the REMIC in all respects, and generally will hold at least a nominal
amount of REMIC Residual Certificates.
 
     As the tax matters person, the Trustee will, subject to certain notice
requirements and various restrictions and limitations, generally have the
authority to act on behalf of the REMIC and the REMIC Residual
Certificateholders in connection with the administrative and judicial review of
items of income, deduction, gain or loss of the REMIC, as well as the REMIC's
classification. REMIC Residual Certificateholders will generally be required to
report such REMIC items consistently with their treatment on the related REMIC's
tax return and may in some circumstances be bound by a settlement agreement
between the Trustee as tax matters person, and the IRS concerning any such REMIC
item. Adjustments made to the REMIC tax return may require a REMIC Residual
Certificateholder to make corresponding adjustments on its return, and an audit
of the REMIC's tax return, or the adjustments resulting from such an audit,
could result in an audit of a REMIC Residual Certificateholder's return. No
REMIC will be registered as a tax shelter pursuant to Section 6111 of the Code
because it is not anticipated that any REMIC will have a net loss for any of the
first five taxable years of its existence. Any person that holds a REMIC

Residual Certificate as a nominee for another person may be required to furnish
to the related REMIC, in a manner to be provided in Treasury regulations, the
name and address of such person and other information.
 
     Reporting of interest income, including any original issue discount, with
respect to REMIC Regular Certificates is required annually, and may be required
more frequently under Treasury regulations. These information reports generally
are required to be sent to individual holders of REMIC Regular Interests and the
IRS; holders of REMIC Regular Certificates that are corporations, trusts,
securities dealers and certain other non-individuals will be provided interest
and original issue discount income information and the information set forth in
the following paragraph upon request in accordance with the requirements of the
applicable regulations. The information must be provided by the later of 30 days
after the end of the quarter for which the information was requested, or two
weeks after the receipt of the request. The REMIC must also comply with rules
requiring a REMIC Regular Certificate issued with original issue discount to
disclose on its face certain information including the amount of original issue
discount and the issue date, and requiring such information to be reported to
the IRS. Reporting with respect to the REMIC Residual Certificates, including
income, excess inclusions, investment expenses and relevant information
regarding qualification of the REMIC's assets will be made as required under the
Treasury regulations, generally on a quarterly basis.
 
     As applicable, the REMIC Regular Certificate information reports will
include a statement of the adjusted issue price of the REMIC Regular Certificate
at the beginning of each accrual period. In addition, the reports will include
information required by regulations with respect to computing the accrual of any
market discount. Because exact computation of the accrual of market discount on
a constant yield method requires information relating to the holder's purchase
price that the Master Servicer will not have, such regulations only require that
 
                                       74

<PAGE>

information pertaining to the appropriate proportionate method of accruing
market discount be provided. See '--Taxation of Owners of REMIC Regular
Certificates--Market Discount.'
 
     The responsibility for complying with the foregoing reporting rules will be
borne by the Trustee. Certificateholders may request any information with
respect to the returns described in Section 1.6049-7(e)(2) of the Treasury
regulations. Such request should be directed to the Trustee at the address
specified in the related Prospectus Supplement.
 
BACKUP WITHHOLDING WITH RESPECT TO REMIC CERTIFICATES
 
     Payments of interest and principal, as well as payments of proceeds from
the sale of REMIC Certificates, may be subject to the 'backup withholding tax'
under Section 3406 of the Code at a rate of 31% if recipients of such payments
fail to furnish to the payor certain information, including their taxpayer
identification numbers, or otherwise fail to establish an exemption from such
tax. Any amounts deducted and withheld from a distribution to a recipient would
be allowed as a credit against such recipient's federal income tax.

 
     Furthermore, certain penalties may be imposed by the IRS on a recipient of
payments that is required to supply information but that does not do so in the
proper manner.
 
FOREIGN INVESTORS IN REMIC CERTIFICATES
 

     A REMIC Regular Certificateholder that is not a 'United States person' and
is not subject to federal income tax as a result of any direct or indirect
connection to the United States in addition to its ownership of a REMIC Regular
Certificate will not be subject to United States federal income or withholding
tax in respect of a distribution on a REMIC Regular Certificate, provided that
the holder complies to the extent necessary with certain identification
requirements (including delivery of a statement, signed by the Certificateholder
under penalties of perjury, certifying that such Certificateholder is not a
United States person and providing the name and address of such
Certificateholder). For these purposes, 'United States person' means a citizen
or resident of the United States, a corporation, partnership or other entity
created or organized in, or under the laws of, the United States or any
political subdivision thereof, an estate whose income from sources without the
United States is includable in gross income for United States federal income tax
purposes regardless of its connection with the conduct of a trade or business
within the United States or a trust if a court within the United States is able
to exercise primary supervision over the administration of the trust and one or
more United States trustees have authority to control all substantial decisions
of the trust. It is possible that the IRS may assert that the foregoing tax
exemption should not apply with respect to a REMIC Regular Certificate held by a
REMIC Residual Certificateholder that owns directly or indirectly a 10% or
greater interest in the REMIC Residual Certificates. If the holder does not
qualify for exemption, distributions of interest, including distributions in
respect of accrued original issue discount, to such holder may be subject to a
tax rate of 30%, subject to reduction under any applicable tax treaty.

 
     In addition, the foregoing rules will not apply to exempt a United States
shareholder of a controlled foreign corporation from taxation on such United
States shareholder's allocable portion of the interest income received by such
controlled foreign corporation.
 
     Further, it appears that a REMIC Regular Certificate would not be included
in the estate of a non-resident alien individual and would not be subject to
United States estate taxes. However, Certificateholders who are non-resident
alien individuals should consult their tax advisors concerning this question.
 

     Transfers of REMIC Residual Certificates to investors that are not United
States persons will be prohibited under the related Pooling and Servicing
Agreement unless specific exclusions are set forth in the related Prospectus
Supplement.

 

TAX STATUS AS A GRANTOR TRUST


 

     General.  As specified in the related Prospectus Supplement if a REMIC
election is not made, in the opinion of the Tax Counsel the Trust will be
classified for federal income tax purposes as a grantor trust under Subpart E,
Part I of the Subchapter J of the Code and not as an association taxable as a
corporation (securities in the Trust shall hereinafter be referred as the
'Pass-Through Securities'). In some Series there will be no separation of the
principal and interest payments on the Primary Assets. In such circumstances, a
holder of such securities (the 'Holder') will be considered to have purchased a
pro rata undivided interest in each of the Loans.

 
                                       75

<PAGE>


In other cases ('Stripped Securities'), sale of the securities (the 
'Securities') will produce a separation in the ownership of all or a portion of
the principal payments from all or a portion of the interest payments on the
Primary Assets.

 

     Each Holder must report on its federal income tax return its share of the
gross income derived from the Primary Assets (not reduced by the amount payable
as fees to the Trustee and the Master Servicer and similar fees (collectively,
the 'Servicing Fee')), at the same time and in the same manner as such items
would have been reported under the Holder's tax accounting method had it held
its interest in the Primary Assets directly, received directly its share of the
amounts received with respect to the Primary Assets, and paid directly its share
of the Servicing Fees. In the case of Pass-Through Securities other than
Stripped Securities, such income will consist of a pro rata share of all of the
income derived from all of the Primary Assets and, in the case of Stripped
Securities, such income will consist of a pro rata share of the income derived
from each stripped bond or stripped coupon in which the Holder owns an interest.
The holder of a Pass-Through Security will generally be entitled to deduct such
Servicing Fees under Section 162 or Section 212 of the Code to the extent that
such Servicing Fees represent 'reasonable' compensation for the services
rendered by the Trustee and the Master Servicer (or third parties that are
compensated for the performance of services). In the case of a noncorporate
holder, however, Servicing Fees (to the extent not otherwise disallowed, e.g.,
because they exceed reasonable compensation) will be deductible in computing
such holder's regular tax liability only to the extent that such fees, when
added to other miscellaneous itemized deductions, exceed 2% of adjusted gross
income and may not be deductible to any extent in computing such holder's
alternative minimum tax liability. In addition, the amount of itemized
deductions otherwise allowable for the taxable year for an individual whose
adjusted gross income exceeds the applicable amount (which amount will be
adjusted for inflation) will be reduced by the lesser of (i) 3% of the excess of
adjusted gross income over the applicable amount or (ii) 80% of the amount of
itemized deductions otherwise allowable for such taxable year.


 

     Discount or Premium on Pass-Through Securities.  The holder's purchase
price of a Pass-Through Security is to be allocated among the Primary Assets in
proportion to their fair market values, determined as of the time of purchase of
the Securities. In the typical case, the Trustee (to the extent necessary to
fulfill its reporting obligations) will treat each Primary Assets as having a
fair market value proportional to the share of the aggregated principal balances
of all of the Primary Assets that it represents, since the Securities, unless
otherwise specified in the related Prospectus Supplement, will have a relatively
uniform interest rate and other common characteristics. To the extent that the
portion of the purchase price of a Pass-Through Security allocated to a Primary
Assets (other than to a right to receive any accrued interest thereon and any
undistributed principal payments) is less than or greater than the portion of
the principal balance of the Primary Assets allocable to the Security, the
interest in the Primary Assets allocable to the Pass-Through Security will be
deemed to have been acquired at a discount or premium, respectively.

 

     The treatment of any discount will depend on whether the discount
represents OID or market discount. In the case of a Primary Assets with OID in
excess of a prescribed de minimis amount or a Stripped Security, a holder of a
Security will be required to report as interest income in each taxable year its
share of the amount of OID that accrues during that year in the manner described
above. OID with respect to a Primary Assets could arise, for example, by virtue
of the financing of points by the originator of the Loan, or by virtue of the
charging of points by the originator of the Primary Assets in an amount greater
than a statutory de minimis exception, in circumstances under which the points
are not currently deductible pursuant to applicable Code provisions. Any market
discount or premium on a Loan will be includible in income, generally in the
manner described above, except that in the case of Pass-Through Securities,
market discount is calculated with respect to the Primary Assets underlying the
Certificate, rather than with respect to the Security. A Holder that acquires an
interest in a Loan originated after July 18, 1984 with more than a de minimis
amount of market discount (generally, the excess of the principal amount of the
Primary Assets over the purchaser's allocable purchase price) will be required
to include accrued market discount in income in the manner set forth above. See
'--Taxation of Owners of REMIC Regular Certificates; Market Discount' and
'--Premium' above.

 

     In the case of market discount on a Pass-Through Security attributable to
Primary Assets originated on or before July 18, 1984, the holder generally will
be required to allocate the portion of such discount that is allocable to a loan
among the principal payments on the Primary Assets and to include the discount
allocable to each principal payment in ordinary income at the time such
principal payment is made. Such treatment would

 
                                       76


<PAGE>


generally result in discount being included in income at a slower rate than
discount would be required to be included in income using the method described
in the preceding paragraph.

 

     Stripped Securities.  A Stripped Security may represent a right to receive
only a portion of the interest payments on the Primary Assets, a right to
receive only principal payments on the Primary Assets, or a right to receive
certain payments of both interest and principal. Certain Stripped Securities
('Ratio Strip Securities') may represent a right to receive differing
percentages of both the interest and principal on the Primary Assets. Pursuant
to Section 1286 of the Code, the separation of ownership of the right to receive
some or all of the interest payments on an obligation from ownership of the
right to receive some or all of the principal payments results in the creation
of 'stripped bonds' with respect to principal payments and 'stripped coupons'
with respect to interest payments. Section 1286 of the Code applies the OID
rules to stripped bonds and stripped coupons. For purposes of computing original
issue discount, a stripped bond or a stripped coupon is treated as a debt
instrument issued on the date that such stripped interest is purchased with an
issue price equal to its purchase price or, if more than one stripped interest
is purchased, the ratable share of the purchase price allocable to such stripped
interest.

 

     Servicing fees in excess of reasonable servicing fees ('excess servicing')
will be treated under the stripped bond rules. If the excess servicing fee is
less than 100 basis points (i.e., 1% interest on the Primary Assets principal
balance) or the Securities are initially sold with a de minimis discount
(assuming no prepayment assumption is required), any non-de minimis discount
arising from a subsequent transfer of the Securities should be treated as market
discount. The IRS appears to require that reasonable servicing fees be
calculated on a Primary Asset by Primary Asset basis, which could result in some
Primary Assets being treated as having more than 100 basis points of interest
stripped off.

 

     The Code, OID Regulations and judicial decisions provide no direct guidance
as to how the interest and original issue discount rules are to apply to
Stripped Securities and other Pass-Through Securities. Under the method
described above for Pass-Through Securities (the 'Cash Flow Bond Method'), a
prepayment assumption is used and periodic recalculations are made which take
into account with respect to each accrual period the effect of prepayments
during such period. However, the 1986 Act does not, absent Treasury regulations,
appear specifically to cover instruments such as the Stripped Securities which
technically represent ownership interests in the underlying Primary Assets,
rather than being debt instruments 'secured by' those loans. Nevertheless, it is
believed that the Cash Flow Bond Method is a reasonable method of reporting
income for such Securities, and it is expected that OID will be reported on that

basis unless otherwise specified in the related Prospectus Supplement. In
applying the calculation to Pass-Through Securities, the Trustee will treat all
payments to be received by a holder with respect to the underlying Primary
Assets as payments on a single installment obligation. The IRS could, however,
assert that original issue discount must be calculated separately for each
Primary Asset underlying a Security.

 

     Under certain circumstances, if the Primary Assets prepay at a rate faster
than the Prepayment Assumption, the use of the Cash Flow Bond Method may
accelerate a Holder's recognition of income. If, however, the Primary Assets
prepay at a rate slower than the Prepayment Assumption, in some circumstances
the use of this method may decelerate a Holder's recognition of income.

 

     Character as Qualifying Loans.  In the case of Stripped Securities, there
is no specific legal authority existing regarding whether the character of the
Securities, for federal income tax purposes, will be the same as the Loans. The
IRS could take the position that the Primary Assets' character is not carried
over to the Securities in such circumstances. Pass-Through Securities will be,
and, although the matter is not free from doubt, Stripped Securities should be
considered to represent 'real estate assets' within the meaning of Section
856(c)(6)(B) of the Code and 'loans secured by an interest in real property'
within the meaning of Section 7701(a)(19)(C)(v) of the Code; and interest income
attributable to the Securities should be considered to represent 'interest on
obligations secured by mortgages on real property or on interests in real
property', within the meaning of Section 856(c)(3)(B) of the Code. Reserves or
funds underlying the Securities may cause a proportionate reduction in the
above-described qualifying status categories of Securities.

 
                                       77

<PAGE>


SALE OR EXCHANGE

 

     Subject to the discussion below with respect to a Trust as to which a
partnership election is made, a Holder's tax basis in its Security is the price
such holder pays for a Security, plus amounts of original issue or market
discount included in income and reduced by any payments received (other than
qualified stated interest payments) and any amortized premium. Gain or loss
recognized on a sale, exchange, or redemption of a Security, measured by the
difference between the amount realized and the Security's basis as so adjusted,
will generally be capital gain or loss, assuming that the Security is held as a
capital asset. In the case of a Security held by a bank, thrift, or similar
institution described in Section 582 of the Code, however, gain or loss realized
on the sale or exchange of a Security will be taxable as ordinary income or
loss. In addition, gain from the disposition of a Security that might otherwise

be capital gain will be treated as ordinary income to the extent of the excess,
if any, of (i) the amount that would have been includible in the holder's income
if the yield on such Security had equaled 110% of the applicable federal rate as
of the beginning of such holder's holding period, over the amount of ordinary
income actually recognized by the holder with respect to such Security. For
taxable years beginning after December 31, 1993, the maximum tax rate on
ordinary income for individual taxpayers is 39.6% and the maximum tax rate on
long-term capital gains reported after December 31, 1990 for such taxpayers is
28%. The maximum tax rate on both ordinary income and long-term capital gains of
corporate taxpayers is 35%.

 

MISCELLANEOUS TAX ASPECTS

 

     Backup Withholding.  Subject to the discussion below with respect to a
Trust as to which a partnership election is made, a Holder, other than a holder
or a REMIC Residual Certificate, may, under certain circumstances, be subject to
'backup withholding' at a rate of 31% with respect to distributions or the
proceeds of a sale of certificates to or through brokers that represent interest
or original issue discount on the Securities. This withholding generally applies
if the holder of a Security (i) fails to furnish the Trustee with its taxpayer
identification number ('TIN'); (ii) furnishes the Trustee an incorrect TIN;
(iii) fails to report properly interest, dividends or other 'reportable
payments' as defined in the Code; or (iv) under certain circumstances, fails to
provide the Trustee or such holder's securities broker with a certified
statement, signed under penalty of perjury, that the TIN provided is its correct
number and that the holder is not subject to backup withholding. Backup
withholding will not apply, however, with respect to certain payments made to
Holders, including payments to certain exempt recipients (such as exempt
organizations) and to certain Nonresidents (as defined below). Holders should
consult their tax advisers as to their qualification for exemption from backup
withholding and the procedure for obtaining the exemption.

 

     The Trustee will report to the Holders and to the Master Servicer for each
calendar year the amount of any 'reportable payments' during such year and the
amount of tax withheld, if any, with respect to payments on the Securities.

 

TAX TREATMENT OF FOREIGN INVESTORS

 

     Subject to the discussion below with respect to a Trust as to which a
partnership election is made, under the Code, unless interest (including OID)
paid on a Security (other than a REMIC Residual Certificate) is considered to be
'effectively connected' with a trade or business conducted in the United States
by a nonresident alien individual, foreign partnership or foreign corporation
('Nonresidents'), such interest will normally qualify as portfolio interest

(except where (i) the recipient is a holder, directly or by attribution, of 10%
or more of the capital or profits interest in the issuer, or (ii) the recipient
is a controlled foreign corporation to which the issuer is a related person) and
will be exempt from federal income tax. Upon receipt of appropriate ownership
statements, the issuer normally will be relieved of obligations to withhold tax
from such interest payments. These provisions supersede the generally applicable
provisions of the United States law that would otherwise require the issuer to
withhold at a 30% rate (unless such rate were reduced or eliminated by an
applicable tax treaty) on, among other things, interest and other fixed or
determinable, annual or periodic income paid to Nonresidents. Holders of Pass-
Through Securities and Stripped Securities, including Ratio Strip Securities,
however, may be subject to withholding to the extent that the Primary Assets
were originated on or before July 18, 1984.

 

     Interest and OID Holders who are foreign persons are not subject to
withholding if they are effectively connected with a United States business
conducted by the Holder. They will, however, generally be subject to the regular
United States income tax.

 
                                       78

<PAGE>


                        STATE AND OTHER TAX CONSEQUENCES

 

     In addition to the federal income tax consequences described in 'Federal
Income Tax Consequences,' potential investors should consider the state and
local tax consequences of the acquisition, ownership, and disposition of the
Certificates offered hereunder. State tax law may differ substantially from the
corresponding federal tax law, and the discussion above does not purport to
describe any aspect of the tax laws of any state or other jurisdiction.
Therefore, prospective investors should consult their own tax advisors with
respect to the various tax consequences of investments in the certificates
offered hereunder.

 
                              ERISA CONSIDERATIONS
 
     The Employee Retirement Income Security Act of 1974, as amended ('ERISA'),
imposes certain fiduciary and prohibited transaction restrictions on employee
pension and welfare benefit plans subject to ERISA ('ERISA Plans'). Section 4975
of the Code imposes similar prohibited transaction restrictions on tax-qualified
retirement or annuity plans described in Section 401(a) or 403(a) of the Code
('Qualified Plans') and on individual retirement accounts ('IRAs') described in
Section 408 of the Code (collectively, 'Tax-Favored Plans'). Generally, any
person who has discretionary authority or control respecting the management or
disposition of 'plan assets' of any ERISA Plan or Tax-Favored Plan
(collectively, 'Plans'), and any person who provides investment advice with

respect to such assets for a fee, is a fiduciary of the Plan involved.
 
     Any fiduciary or other Plan investor considering whether to purchase any
Certificates on behalf of or with 'plan assets' of any Plan should consult with
its counsel and refer to the applicable Prospectus Supplement for guidance
regarding the ERISA considerations applicable to the Certificates offered
thereby.
 
     Certain employee benefit plans, such as governmental plans (as defined in
Section 3(32) of ERISA) and certain church plans (as defined in Section 3(33) of
ERISA), are not subject to the requirements of ERISA or Section 4975 of the
Code. Accordingly, assets of such plans may be invested in the Certificates
without regard to the ERISA considerations described herein and in the
applicable Prospectus Supplement, subject to the provisions of other applicable
federal and state law. However, any such plan that is a Qualified Plan and
exempt from taxation under Section 501(a) of the Code is subject to the
prohibited transaction rules set forth in Section 503(b) of the Code.
 
     In addition to imposing general fiduciary requirements, including those of
investment prudence and diversification and the requirement that an ERISA Plan's
investments be made in accordance with the documents governing the Plan, Section
406 of ERISA and Section 4975 of the Code prohibit a broad range of transactions
involving 'plan assets' of Plans and persons (referred to as 'parties in
interest' in ERISA or 'disqualified persons' in Section 4975 of the Code) who
have certain specified relationships to the Plans, unless a statutory or
administrative exemption is available. Certain 'parties in interest' (or
'disqualified persons') that participate in a prohibited transaction may be
subject to a penalty or an excise tax imposed pursuant to Section 502 of ERISA
or Section 4975 of the Code, unless a statutory or administrative exemption is
available.
 
PLAN ASSET REGULATION
 

     An investment of Plan Assets in Certificates may cause the Primary Assets
and other assets of the related Trust to be deemed 'plan assets' of all Plans
involved. Section 2510.3-101 of the U.S. Department of Labor (the 'DOL')
regulations (the 'DOL Regulation') addresses whether a Plan's assets would be
deemed to include an interest in the underlying assets of an entity (such as a
Trust), for purposes of applying the general fiduciary responsibility provisions
of ERISA and the prohibited transaction provisions of ERISA and Section 4975 of
the Code, when a Plan acquires an 'equity interest' (such as a Certificate) in
such entity. Because of the factual nature of certain of the rules set forth in
the DOL Regulation, the assets of a Plan which acquires Certificates of any
Class may be deemed to include merely its interest in the Certificates or both
such interest and an undivided interest in the assets of the related Trust. For
example, one of the exceptions in the DOL Regulation states that the underlying
assets of an entity (such as any Class of Certificates) will not be considered
to be 'plan assets' if less than 25% of the value of each class of equity
interests (in such Class of Certificates) is held by 'benefit plan investors,'
which are defined as ERISA Plans and Tax-Favored Plans, but this exception is
tested immediately after each acquisition of the equity interest in the entity
(or Certificates), whether upon initial issuance or in the


 
                                       79

<PAGE>

secondary market. Therefore, certain Classes of Certificates may not be acquired
or transferred unless the Trustee and the Depositor are furnished with a letter
of representation or an opinion of counsel to the effect that such an
acquisition or transfer will not result in a violation of the prohibited
transaction provisions of ERISA and the Code and will not subject the Trustee,
the Depositor or the Master Servicer to additional obligations. Therefore, it
may not be appropriate to use Plan Assets to acquire or hold Certificates in
reliance upon the availability of any exception under the DOL Regulation because
of the factual nature of these exceptions. For purposes of the sections of this
Prospectus and any Prospectus Supplement headed 'ERISA Considerations,' the
terms 'Plan Assets' and 'assets of a Plan' have the meaning specified in the DOL
Regulation and include an undivided interest in the underlying assets of certain
entities in which a Plan invests.
 

     The prohibited transaction provisions of Section 406 of ERISA and Section
4975 of the Code may apply to a Trust and cause the Depositor, the Master
Servicer, any Subservicer, the Trustee, any Credit Provider and certain
affiliates thereof, to be considered or become 'parties in interest' (or
'disqualified persons') with respect to the assets of any Plan that are invested
in Certificates issued by the Trust. If so, the acquisition or holding of
Certificates by or on behalf of a Plan or with Plan Assets could also give rise
to a prohibited transaction under ERISA and Section 4975 of the Code, unless a
statutory or administrative exemption is available. Certificates acquired by a
Plan would be assets of that Plan. Under the DOL Regulation, the Trust,
including the Primary Assets and other assets held in the Trust, may also be
deemed to be assets of each Plan that acquires Certificates. Special caution
should be exercised before Plan Assets are used to acquire a Certificate in such
circumstances, especially if, with respect to such Plan Assets, a Depositor, the
Master Servicer, a Subservicer, the Trustee, any Credit Provider or an affiliate
thereof either (1) has investment discretion with respect to the investment of
Plan Assets, or (2) has authority or responsibility to give (or regularly gives)
investment advice with respect to Plan Assets for a fee pursuant to an agreement
or understanding that such advice will serve as a primary basis for investment
decisions with respect thereto.

 
     Any person who has discretionary authority or control with respect to the
management or disposition of the assets of a Plan, and any person who provides
investment advice with respect to such assets for a fee (in the manner described
above), is a fiduciary with respect to such Plan. If the Primary Assets and
other Trust assets were deemed to be Plan Assets, any party exercising
management or discretionary control regarding those assets may be deemed to be a
'fiduciary' with respect to all Plans involved and, therefore, subject to the
fiduciary requirements of ERISA and the prohibited transaction provisions of
ERISA and Section 4975 of the Code with respect to such Plans. In addition, if
the Primary Assets and other Trust assets were deemed to be Plan Assets, the
acquisition or holding of Certificates by or on behalf of a Plan or with Plan
Assets, as well as the normal operations of the Trust, may constitute or result

in a prohibited transaction under ERISA and Section 4975 of the Code.
 
PROHIBITED TRANSACTION EXEMPTIONS
 
     Underwriters' Exemptions.  The DOL has issued individual exemptions (each,
an 'Exemption'), to a large number of investment banking firms, broker-dealers
and banks or their affiliates (each, an 'Underwriter'), which generally exempt
from the application of the prohibited transaction provisions of Section 406 of
ERISA, and the excise taxes imposed on prohibited transactions pursuant to
Section 4975(a) and (b) of the Code, certain transactions (among others)
relating to the servicing and operation of mortgage pools and the purchase, sale
and holding of mortgage pass-through certificates issued by a trust as to which
an Underwriter to whom the DOL has issued an Exemption (or any of its
affiliates) is the sole underwriter or the manager or co-manager of the
underwriting syndicate, or a selling or placement agent, with respect to such
certificates, provided that certain conditions set forth in the applicable
Exemption are satisfied. The Prospectus Supplement for each Series will state
(in the section headed 'ERISA Considerations') whether the DOL has issued an
Exemption to an Underwriter with respect to that Series and identify the Classes
of Certificates of that Series to which any such Exemption may apply.
 
                                       80


<PAGE>


     General Conditions.  Each Exemption sets forth six general conditions which
must be satisfied for a transaction involving the purchase, sale and holding of
Certificates to be eligible for exemptive relief thereunder. First, the
acquisition of Certificates with Plan Assets must be on terms that are at least
as favorable to the Plans involved as they would be in an arm's-length
transaction with an unrelated party. Second, an Exemption only applies to
Certificates evidencing rights and interests that are not subordinated to the
rights and interests evidenced by the other Certificates of the same Trust.
Third, the Certificates, at the time of their acquisition with Plan Assets, must
be rated in one of the three highest generic rating categories by S&P, Moody's,
D&P or Fitch. Fourth, the Trustee cannot be an affiliate of any member of the
'Restricted Group,' which consists of any Underwriter, the Depositor, the Master
Servicer, any Subservicer and any Mortgagor with respect to Primary Assets
constituting more than 5% of the aggregate unamortized principal balance of the
Primary Assets held in the related Trust as of the date of initial issuance of
the Certificates. Fifth, the sum of all payments made to and retained by the
Underwriters must represent not more than reasonable compensation for
underwriting or placing the Certificates; the sum of all payments made to and
retained by the Depositor pursuant to the assignment of the Primary Assets and
other Trust assets to the related Trust must represent not more than the fair
market value of such obligations; and the sum of all payments made to and
retained by the Master Servicer and any Subservicers must represent not more
than reasonable compensation for such persons' services under the related
Pooling and Servicing Agreement and reimbursement of such persons' reasonable
expenses in connection therewith. Sixth, each Exemption states that the
investing Plan must be an accredited investor as defined in Rule 501 (a) (1) of
Regulation D of the Securities and Exchange Commission under the Securities Act

of 1933, as amended.

 
     A Plan fiduciary or other investor of Plan Assets contemplating purchasing
a Certificate must make its own determination that the general conditions
described above will be satisfied with respect to such Certificate.
 
     If the general conditions of an applicable Exemption are satisfied, the
Exemption may provide exemptive relief from the restrictions imposed by Section
406(a) of ERISA, and the excise taxes imposed by Section 4975 (a) and (b) by
reason of Section 4975(c)(1)(A) through (D) of the Code, in connection with the
direct or indirect sale, exchange, transfer, holding or the direct or indirect
acquisition or disposition in the secondary market of Certificates by a Plan or
with Plan Assets. However, no exemption is provided from the restrictions of
Section 406(a)(1)(E) and (2) of ERISA for the acquisition or holding of a
Certificate by or with Plan Assets of an Excluded Plan by any person who has
discretionary authority or renders investment advice with respect to Plan Assets
of such Excluded Plan. For purposes of the sections of this Prospectus and any
Prospectus Supplement headed 'ERISA Considerations,' the term 'Excluded Plan'
means a Plan sponsored by any member of the Restricted Group.
 

     Specific Conditions.  If certain specific conditions of an applicable
Exemption are also satisfied, the Exemption may provide exemptive relief from
the restrictions imposed by Section 406(b)(1) and (2) of ERISA, and the excise
taxes imposed by Section 4975 (a) and (b) by reason of Section 4975(c)(1)(E) of
the Code, in connection with (1) the direct or indirect sale, exchange or
transfer of Certificates, in the initial issuance of Certificates between a
Depositor or an Underwriter and an investor of Plan Assets, when the person who
has discretionary authority or renders investment advice with respect to the
investment of the relevant Plan Assets in the Certificates is a Mortgagor with
respect to 5% or less of the fair market value of the Primary Assets or other
assets held in the Trust (or an affiliate of such a person), and (2) the direct
or indirect acquisition or disposition in the secondary market and holding of
Certificates by a Plan or with Plan Assets.

 
     Further, if certain specific conditions of an applicable Exemption are
satisfied, the Exemption may provide exemptive relief from the restrictions
imposed by Section 406(a) and (b) of ERISA, and the excise taxes imposed by
Section 4975(a) and (b) by reason of Section 4975(c) of the Code, for
transactions in connection with the servicing, management and operation of the
Mortgage Pools. The Depositor expects that those specific conditions of an
applicable Exemption will be satisfied with respect to the Certificates so that
the Exemption would provide exemptive relief from those restrictions and excise
taxes for transactions in connection with the servicing, management and
operation of the Mortgage Pools, provided that the general conditions of the
Exemption are satisfied.
 
     An applicable Exemption also may provide exemptive relief from the
restrictions imposed by Section 406(a) of ERISA, and the excise taxes imposed by
Section 4975(a) and (b) by reason of Section 4975(e)(1)(A) through (D) of the
Code, if such restrictions are otherwise deemed to apply merely
 

                                       81

<PAGE>

because a person is deemed to be a 'party in interest' (within the meaning of
Section 3(14) of ERISA) or a 'disqualified person' (within the meaning of
Section 4975(e) (2) of the Code) with respect to a Plan by virtue of providing
services to the Plan(s) involved, or by virtue of having certain specified
relationships to such a person, solely as a result of the ownership of
Certificates by a Plan or with Plan Assets.
 
     Advance Determinations.  Before purchasing any Class of Certificates of any
Series, a Plan fiduciary or other investor of Plan Assets should itself
determine that (1) the DOL has issued an Exemption to an Underwriter with
respect to that Series which will be disclosed in the related Prospectus
Supplement, (2) the Exemption applies to Certificates of that Class, (3) the
Certificates constitute 'certificates' as defined in the Exemption, and (4) the
specific and general conditions and any other requirements set forth in the
Exemption would be satisfied. In addition to making its own determination as to
the availability of the exemptive relief provided by an applicable Exemption,
the Plan fiduciary or other investor of Plan Assets should consider its general
fiduciary obligations under ERISA in determining whether to purchase any
Certificates with Plan Assets.
 
     Any Plan fiduciary or other investor of Plan Assets who proposes to
purchase Certificates with Plan Assets should consult with its counsel with
respect to the potential applicability of ERISA and Section 4975 of the Code to
such investment and the availability of exemptive relief under an Exemption or
any other prohibited transaction exemption in connection therewith. In
particular, in connection with a contemplated purchase of Certificates
representing a beneficial ownership interest in a pool of single-family
residential mortgage loans, any fiduciary or other Plan investor should consider
the availability of an Exemption or Prohibited Transaction Class Exemption 83-1
('PTCE 83-1') for certain transactions involving mortgage pool investment
trusts. The Prospectus Supplement for any Series of Certificates may contain
additional information regarding the application of an Exemption, PTCE 83-1 or
any other prohibited transaction exemption with respect to the Certificates
offered thereby. However, PTCE 83-1 does not provide exemptive relief with
respect to Certificates evidencing interests in Trusts which include Cooperative
Loans.
 
TAX EXEMPT INVESTORS
 

     A Plan that is exempt from federal income taxation pursuant to Section
501(a) of the Code (a 'Tax Exempt Investor') nonetheless will be subject to
federal income taxation to the extent that its income is 'unrelated business
taxable income' ('UBTI') (within the meaning of Section 512 of the Code). All
'excess inclusions' of a REMIC allocated to a REMIC Residual Certificate held by
a Tax-Exempt Investor will be considered UBTI and, therefore, will be subject to
federal income tax. See 'Federal Income Tax Consequences--Taxation of Owners of
REMIC Residual Interests.'

 

CONSULTATION WITH COUNSEL
 
     Any Plan fiduciary or other investor of Plan Assets who proposes to acquire
or hold Certificates on behalf of or with Plan Assets of any Plan should consult
with its counsel with respect to the potential applicability of the fiduciary
responsibility provisions of ERISA and the prohibited transaction provisions of
ERISA and Section 4975 of the Code to the proposed investment and the
availability of exemptive relief under an Exemption, such as PTCE 83-1 (for a
pool of single family residential mortgage loans) or any other prohibited
transaction exemption.
 
                              PLAN OF DISTRIBUTION
 
     The Certificates of each Series may be sold to or through Underwriters by a
negotiated firm commitment underwriting and public reoffering by the
Underwriters or such other underwriting arrangement as may be specified in the
related Prospectus Supplement or may be offered or placed either directly or
through agents. The Depositor intends that Certificates will be offered through
such various methods from time to time and that offerings may be made
concurrently through more than one of such methods or that an offering of a
particular Series of Certificates may be made through a combination of such
methods.
 
     The distribution of Certificates may be effected from time to time in one
or more transactions at a fixed price or prices, which may be changed, or at
market prices prevailing at the time of sale, at prices related to such
 
                                       82

<PAGE>

prevailing market prices or in negotiated transactions or otherwise at varying
prices to be determined at the time of sale.
 
     In connection with the sale of the Certificates, Underwriters or agents may
receive compensation in the form of discounts, concessions or commissions.
Underwriters may sell Certificates to certain dealers at prices less a
concession. Underwriters may allow and such dealers may reallow a concession to
certain other dealers. Underwriters, dealers and agents that participate in the
distribution of the Certificates of a Series may be deemed to be underwriters
and any discounts or commissions received by them from the Depositor or the
related Trust and any profit on the resale of the Certificates by them may be
deemed to be underwriting discounts and commissions under the Securities Act of
1933. Any such Underwriters or agents will be identified, and any such
compensation received from the Depositor or the related Trust will be described,
in the related Prospectus Supplement.
 
     Under agreements which may be entered into by the Depositor, Underwriters
and agents who participate in the distribution of the Certificates may be
entitled to indemnification by the Depositor against certain liabilities,
including liabilities under the Securities Act of 1933.
 
     The Underwriters may, from time to time, buy and sell Certificates, but
there can be no assurance that an active secondary market will develop and there

is no assurance that any such market, if established, will continue.
 
                                    RATINGS
 

     Each Class of Certificates of a Series offered pursuant hereto will be
rated at their initial issuance in one of the four highest categories by at
least one Rating Agency.

 
     A security rating is not a recommendation to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning Rating
Agency. No person is obligated to maintain the rating on any Certificate, and,
accordingly, there can be no assurance that the ratings assigned to a
Certificate upon initial issuance will not be lowered or withdrawn by a Rating
Agency at any time thereafter. In general, ratings address credit risk and do
not represent any assessment of the likelihood or rate of principal prepayments.
 
                                 LEGAL MATTERS
 
     The legality of the Certificates of each Series will be passed upon for the
Depositor by Morrison & Hecker L.L.P. and for the Underwriters by Brown & Wood
LLP, and certain federal income tax consequences of the issuance of the
Certificates will be passed upon by Brown & Wood LLP or Morrison & Hecker L.L.P.
as tax counsel ('Tax Counsel'), as specified in the related Prospectus
Supplement.
 
                                       83


<PAGE>

                              INDEX OF DEFINITIONS

 

<TABLE>
<CAPTION>
TERM                                                                                                     PAGE
- ----                                                                                                     ----
<S>                                                                                                 <C>
Accrual Certificates.............................................................................            4, 35
Accrual Period...................................................................................            4, 35
Actuarial Primary Asset..........................................................................               21
Advances.........................................................................................               27
assets of a Plan.................................................................................               80
Available Payment Amount.........................................................................               28
Balloon Loans....................................................................................               13
balloon payment..................................................................................               19
balloon payments.................................................................................                6
Bankruptcy Bond..................................................................................                9
Bankruptcy Loan..................................................................................               21
Bankruptcy Plan..................................................................................               21
Bay Colony.......................................................................................               31

Block............................................................................................               30
BMC..............................................................................................               30
Book-Entry Certificates..........................................................................        5, 35, 48
Calculation Agent................................................................................               35
Cash Collateral Account..........................................................................               42
Cash Collateral Lender...........................................................................               42
Cash Flow Bond Method............................................................................               77
Cede.............................................................................................            5, 35
CEDEL............................................................................................               50
CEDEL Participants...............................................................................               50
Certificateholder................................................................................               60
Certificate Insurance Policy.....................................................................               40
Certificates.....................................................................................             1, 3
Chase............................................................................................               48
Citibank.........................................................................................               48
Class............................................................................................             1, 3
Closing Date.....................................................................................            3, 62
Code.............................................................................................           11, 60
COFI Certificates................................................................................               37
Collection Account...............................................................................               26
Combined Loan-to-Value Ratio.....................................................................               20
Commission.......................................................................................                2
Committee Report.................................................................................               65
Contingent Regulations...........................................................................               64
Contract.........................................................................................                1
Contract Loan Schedule...........................................................................               25
Contributions Tax................................................................................               72
Conventional.....................................................................................               18
Cooperative......................................................................................               50
Cooperative Loans................................................................................           18, 51
Correspondent Loans..............................................................................               31
Credit Provider..................................................................................               40
Curtailments.....................................................................................               38
Cut-off Date.....................................................................................                3
D&P..............................................................................................               10
debt.............................................................................................               32
Defective Primary Asset..........................................................................               26
Definitive Certificates..........................................................................               49
Deposit Date.....................................................................................               26
Depositaries.....................................................................................               48
Depositor........................................................................................             1, 3
Determination Date...............................................................................                4
</TABLE>

 
                                       84
<PAGE>

<TABLE>
<CAPTION>
TERM                                                                                                     PAGE
- ----                                                                                                     ----
<S>                                                                                                 <C>
Disqualified Organization........................................................................               73

Distribution Account.............................................................................               28
Distribution Date................................................................................            4, 29
DOL..............................................................................................               79
DOL Regulation...................................................................................               79
DTC..............................................................................................        5, 35, 48
due on sale......................................................................................             6,19
Due Period.......................................................................................            4, 38
Eleventh District................................................................................               36
Eligible Account.................................................................................               26
ERISA............................................................................................           11, 79
ERISA Plans......................................................................................               79
Euroclear........................................................................................               50
Euroclear Operator...............................................................................               50
Euroclear Participants...........................................................................               50
Event of Nonpayment..............................................................................               47
excess inclusions................................................................................            69,82
excess servicing.................................................................................               77
Excess Spread....................................................................................               41
Excluded Plan....................................................................................               81
Exemption........................................................................................               80
FHA..............................................................................................            5, 18
FHLBSF...........................................................................................               36
FHLMC............................................................................................               45
Fitch............................................................................................               10
FNMA.............................................................................................               45
Form 8-K.........................................................................................                7
High LTV.........................................................................................               32
Holder...........................................................................................               75
holders..........................................................................................        5, 35, 60
Home Equity Loans................................................................................            5, 18
HRB Tax Services.................................................................................               30
income...........................................................................................               32
Index of Definitions.............................................................................               84
Indirect Participants............................................................................        5, 35, 49
Insurance Proceeds...............................................................................               38
Insurer..........................................................................................               40
IRAs.............................................................................................               79
IRS..............................................................................................               64
Issue Premium....................................................................................               68
Letter of Credit.................................................................................               41
Letter of Credit Issuer..........................................................................               41
Liquidated Primary Asset.........................................................................               39
Liquidation Proceeds.............................................................................               38
Loan-to-Value Ratio..............................................................................               20
lockout periods..................................................................................            6, 19
Majority in Aggregate Voting Interest............................................................               47
Manufactured Homes...............................................................................               19
manufactured home................................................................................           19, 25
manufactured housing.............................................................................               25
Mark-to-Market Regulations.......................................................................               71
Master Servicer..................................................................................             1, 3
Master Servicer Termination Event................................................................               47
Monthly Payments.................................................................................                6
Moody's..........................................................................................               10

Mortgage.........................................................................................               18
</TABLE>

 
                                       85
<PAGE>

<TABLE>
<CAPTION>
TERM                                                                                                     PAGE
- ----                                                                                                     ----
<S>                                                                                                 <C>
Mortgage Note....................................................................................               18
Mortgage Rate....................................................................................                6
mortgage related securities......................................................................               11
Mortgaged Properties.............................................................................               18
Mortgaged Property...............................................................................                6
Mortgagor........................................................................................               14
National Cost of Funds Index.....................................................................               37
NCS..............................................................................................               30
Net Liquidation Proceeds.........................................................................               38
NFI..............................................................................................               30
NIV..............................................................................................               32
Nonrecoverable Advances..........................................................................               28
Nonresidents.....................................................................................               78
Notional Principal Amount........................................................................                5
OID Regulations..................................................................................           60, 64
Original Pool Principal Balance..................................................................               18
OTS..............................................................................................               37
Owners...........................................................................................           35, 49
P&I Advance......................................................................................           10, 27
Participants.....................................................................................        5, 35, 49
Pass-Through Rate................................................................................            3, 34
Pass-Through Securities..........................................................................               75
Percentage Interest..............................................................................            4, 34
Permitted Investments............................................................................               26
Plan.............................................................................................               17
plan assets......................................................................................               80
Plans............................................................................................               79
Pool Insurance Policy............................................................................            9, 41
Pool Insurer.....................................................................................               41
Pool Principal Balance...........................................................................               40
Pooling and Servicing Agreement..................................................................               23
Prefunding Account...............................................................................            7, 25
Prepayment Assumption............................................................................               62
Prepayment Period................................................................................               38
Primary Assets...................................................................................             1, 5
Primary Asset Underwriter........................................................................               32
Prime Rate.......................................................................................               38
Principal Prepayments............................................................................               38
Prohibited Transactions Tax......................................................................               72
PTCE 83-1........................................................................................               82
qualified mortgage...............................................................................               25
Qualified Plans..................................................................................               79

Qualified stated interest........................................................................               62
Rating Agency....................................................................................               10
Ratio Strip Securities...........................................................................               77
Realized Losses..................................................................................               29
Record Date......................................................................................                4
Reference Banks..................................................................................               35
Released Mortgaged Property Proceeds.............................................................               38
Relief Act.......................................................................................               16
REMIC............................................................................................            2, 11
REMIC Certificates...............................................................................               60
REMIC Provisions.................................................................................               60
REMIC Regular Certificates.......................................................................               61
REMIC Regulations................................................................................               60
REMIC Residual Certificates......................................................................               61
</TABLE>

 
                                       86
<PAGE>

<TABLE>
<CAPTION>
TERM                                                                                                     PAGE
- ----                                                                                                     ----
<S>                                                                                                 <C>
REO Property.....................................................................................               21
Reserve Account..................................................................................            9, 41
Reserve Interest Rate............................................................................               36
Restricted Group.................................................................................               81
Retail Loans.....................................................................................               31
RICO.............................................................................................               56
Riegle Act.......................................................................................           15, 56
Rule of 78s......................................................................................           18, 21
Rule of 78s Primary Asset........................................................................               21
Rules............................................................................................               49
S&P..............................................................................................               10
Securities.......................................................................................               76
Seller...........................................................................................         1, 3, 30
Senior Certificates..............................................................................               42
Senior Liens.....................................................................................               12
Series...........................................................................................                1
Servicer.........................................................................................               33
Servicing Advances...............................................................................               27
Servicing Fee....................................................................................       10, 43, 76
Simple Interest Primary Asset....................................................................               21
Single Family Loan...............................................................................                1
SMMEA............................................................................................           11, 60
Special Hazard Policy............................................................................            9, 41
Spread Account...................................................................................               41
standard hazard insurance........................................................................               44
Stripped Securities..............................................................................               76
Subordinated Certificates........................................................................               42
Subservicer......................................................................................               45
Subservicing Agreements..........................................................................               45

Substitution Adjustment..........................................................................               27
Successor Master Servicer........................................................................               48
Tax Counsel......................................................................................           60, 83
Tax Exempt Investor..............................................................................               82
Tax Favored Plans................................................................................               79
Terms and Conditions.............................................................................               50
thrift institutions..............................................................................               70
Tiered REMICs....................................................................................               61
TIN..............................................................................................               78
Title I Program..................................................................................               20
Title I Loans....................................................................................               20
Title V..........................................................................................               55
Trust............................................................................................                1
Trust Assets.....................................................................................        1, 18, 24
Trustee..........................................................................................            3, 23
UBTI.............................................................................................               82
Underwriter......................................................................................               80
United States person.............................................................................               75
VA...............................................................................................            5, 18
value............................................................................................               20
weighted average life............................................................................               23
Wholesale Loans..................................................................................               31
Yield Supplement Account.........................................................................               41
</TABLE>

 
                                       87


<PAGE>

                 (This page has been left blank intentionally)


<PAGE>


                     (This page intentionally left blank)


<PAGE>


                                    [LOGO]





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