BENEFICIAL MORTGAGE SERVICES INC
424B2, 1997-09-10
ASSET-BACKED SECURITIES
Previous: OVM INTERNATIONAL HOLDING CORP, SB-2/A, 1997-09-10
Next: OMEGA ORTHODONTICS INC, SB-2/A, 1997-09-10





<PAGE>
<PAGE>
PROSPECTUS SUPPLEMENT
(To Prospectus dated May 7, 1997)
$800,017,000
[LOGO]
BENEFICIAL HOME EQUITY LOAN ASSET
BACKED CERTIFICATES, SERIES 1997-2
$736,017,000 CLASS A CERTIFICATES
$36,000,000 CLASS M CERTIFICATES
$28,000,000 CLASS B CERTIFICATES
BENEFICIAL MORTGAGE CORPORATION,
MASTER SERVICER
BENEFICIAL MORTGAGE SERVICES, INC.,
DEPOSITOR
 
The Beneficial Home Equity Loan Asset Backed Certificates, Series 1997-2 (the
'Certificates') will consist of one class of senior Certificates (the 'Class A
Certificates') and four classes of subordinate Certificates (the 'Class M
Certificates,' the 'Class B Certificates,' the 'Class C Certificates' and the
'Class R Certificates'). Only the Class A, Class M and Class B Certificates (the
'Offered Certificates') are offered hereby. The Certificates represent undivided
interests in a trust fund (the 'Trust Fund') consisting primarily of certain
balances of a pool (the 'Pool') of home equity revolving credit line accounts
(the 'Home Equity Loans') secured by deeds of trust or mortgages (of which
approximately 82.77% by principal balance are first deeds of trust or mortgages
and the remainder are second deeds of trust or mortgages) on residential
properties that are primarily one- to four-family properties (the 'Mortgaged
Properties'). The Home Equity Loans were originated or acquired by affiliates of
the Depositor in the ordinary course of their business.
                                             (Cover continued on following page)
 
PROSPECTIVE INVESTORS SHOULD CONSIDER THE DISCUSSION OF CERTAIN FACTORS SET
FORTH UNDER 'RISK FACTORS' BEGINNING ON PAGE S-20 HEREOF AND ON PAGE 13 OF THE
PROSPECTUS.
 
THE CERTIFICATES REPRESENT BENEFICIAL INTERESTS IN THE TRUST FUND ONLY AND DO
NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE DEPOSITOR, BENEFICIAL
CORPORATION OR ANY AFFILIATE THEREOF. NEITHER THE CERTIFICATES NOR THE HOME
EQUITY LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY. COLLECTIONS
IN RESPECT OF THE HOME EQUITY LOANS IN THE TRUST FUND ARE THE SOLE SOURCE OF
DISTRIBUTION ON THE CERTIFICATES.
 
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.
 
<TABLE>
<CAPTION>
                                                   PRICE TO PUBLIC        UNDERWRITING DISCOUNT     PROCEEDS TO DEPOSITOR(1)
<S>                                            <C>                       <C>                        <C>
Per Class A Certificate......................  100.00%                   .25%                       99.75%
Per Class M Certificate......................  100.00%                   .26%                       99.74%
Per Class B Certificate......................  100.00%                   .27%                       99.73%
Total........................................  $800,017,000              $2,009,243                 $798,007,757
</TABLE>
 
(1) Before deducting expenses, estimated to be $810,000.
 
The Offered Certificates are offered subject to receipt and acceptance by the
Underwriters, to prior sale and to the Underwriters' right to reject any offer
in whole or in part and to withdraw, cancel or modify the offer without notice.
It is expected that delivery of the Offered Certificates to the Underwriters
will be made in book-entry form only through the Same-Day Funds Settlement
System of The Depository Trust Company, Cedel Bank, societe anonyme, and the
Euroclear System on or about September 16, 1997 (the 'Closing Date').
 
SALOMON BROTHERS INC
         BEAR, STEARNS & CO. INC.
                    GOLDMAN, SACHS & CO.
                            J.P. MORGAN & CO.
                                      MERRILL LYNCH & CO.
                                                   UBS SECURITIES
 
The date of this Prospectus Supplement is September 9, 1997.
 
<PAGE>
<PAGE>
(Cover continued from previous page)
 
     The Originators (as defined in 'The Originators' herein) are all
wholly-owned direct or indirect subsidiaries of Beneficial Corporation. The
Depositor will acquire the Home Equity Loans from the Originators, and transfer
them to the Trust Fund pursuant to a Pooling and Servicing Agreement (the
'Agreement') dated as of September 1, 1997 among the Depositor and Beneficial
Mortgage Corporation, as master servicer (in such capacity, the 'Master
Servicer'), The Chase Manhattan Bank, as trustee (the 'Trustee') and Texas
Commerce Bank National Association, as co-trustee (the 'Co-Trustee'). The
obligations of the Master Servicer, as such, are limited to its contractual
servicing obligations. All defined terms are indexed in the Index of Principal
Terms commencing on page S-64 hereof or in the Index of Principal Terms included
in the Prospectus.
 
     Distributions of interest on the Certificates will be made on the 28th day
of each month or, if such day is not a business day, the next succeeding
business day (each, a 'Distribution Date'), beginning on September 29, 1997. On
each Distribution Date, holders of the Offered Certificates (the
'Certificateholders') will be entitled to receive, from and to the extent of
funds available in the Certificate Account (as defined in 'Description of
Certificates -- Payments on Home Equity Loans; Establishment of Home Equity Loan
Payment Record; Deposits to Certificate Account' herein), interest on the
aggregate outstanding principal balance of the Offered Certificates (the
'Certificate Principal Balance') at the floating interest rates described
herein. Distributions of principal in reduction of the Certificate Principal
Balance will be made on each Distribution Date in the manner and in the amounts
described herein. The rights of holders of the Class M Certificates to receive
distributions with respect to the Home Equity Loans are subordinated to the
extent described herein to the rights of holders of the Class A Certificates,
the rights of holders of the Class B Certificates to receive distributions with
respect to the Home Equity Loans are subordinated to the extent described herein
to the rights of holders of the Class A and Class M Certificates and the rights
of holders of the Class C Certificates to receive distributions with respect to
the Home Equity Loans are subordinated to the extent described herein to the
rights of holders of the Class A, Class M and Class B Certificates. The rights
of holders of the Class R Certificates to receive distributions are subordinated
to the rights of holders of the Class A, Class M, Class B and Class C
Certificates.
 
     For federal income tax purposes, the Trust Fund will consist of two
segregated asset pools (the 'Upper-Tier REMIC' and the 'Lower-Tier REMIC'), the
first of which shall consist of the Home Equity Loans and the second of which
shall consist of all of the regular interests in the Lower-Tier REMIC. Elections
will be made to treat each of the Upper-Tier and Lower-Tier REMICs as a separate
real estate mortgage investment conduit ('REMIC') for federal income tax
purposes. As described more fully herein, the Class A Certificates, Class M
Certificates, Class B Certificates and Class C Certificates (including each
component thereof) will be designated as 'regular interests' in the Upper-Tier
REMIC and the Class R Certificates will represent the 'residual interests' in
the Upper-Tier and Lower-Tier REMICs. See 'Federal Income Tax Consequences'
herein and in the Prospectus.
 
     Prior to their issuance, there has been no market for the Offered
Certificates nor can there be any assurance that one will develop or, if it does
develop, that it will provide the Certificateholders with liquidity or will
continue for the life of the Offered Certificates. The Underwriters (as defined
in 'Underwriting' herein) intend, but are not obligated, to make a market in the
Offered Certificates. See 'Risk Factors' herein.
                            ------------------------
     THE OFFERED CERTIFICATES CONSTITUTE PART OF A SEPARATE SERIES OF
CERTIFICATES ISSUED BY THE DEPOSITOR AND ARE BEING OFFERED PURSUANT TO THIS
PROSPECTUS SUPPLEMENT AND THE DEPOSITOR'S PROSPECTUS DATED MAY 7, 1997, OF WHICH
THIS PROSPECTUS SUPPLEMENT IS A PART AND WHICH ACCOMPANIES THIS PROSPECTUS
SUPPLEMENT. THE PROSPECTUS CONTAINS IMPORTANT INFORMATION REGARDING THIS
OFFERING WHICH IS NOT CONTAINED HEREIN, AND PROSPECTIVE INVESTORS ARE URGED TO
READ THE PROSPECTUS AND THIS PROSPECTUS SUPPLEMENT IN FULL. SALES OF THE OFFERED
CERTIFICATES MAY NOT BE CONSUMMATED UNLESS THE PURCHASER HAS RECEIVED BOTH THIS
PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.
 
                                      S-2
 
<PAGE>
<PAGE>
     TO THE EXTENT THAT ANY STATEMENTS IN THIS PROSPECTUS SUPPLEMENT SUPPLEMENT
STATEMENTS CONTAINED IN THE PROSPECTUS, THE SUPPLEMENTAL STATEMENTS IN THIS
PROSPECTUS SUPPLEMENT SHALL CONTROL.
 
     Upon receipt of a request by an investor who has received an electronic
Prospectus Supplement and Prospectus from the Underwriters or a request by such
investor's representative within the period during which there is an obligation
to deliver a Prospectus Supplement and Prospectus, the Depositor or the
Underwriters will promptly deliver, or cause to be delivered, without charge, a
paper copy of the Prospectus Supplement and Prospectus.
 
                            ------------------------
     CERTAIN PERSONS PARTICIPATING IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS
THAT STABILIZE, MAINTAIN OR OTHERWISE AFFECT THE PRICE OF THE CERTIFICATES. SUCH
TRANSACTIONS MAY INCLUDE STABILIZING, THE PURCHASE OF CERTIFICATES TO COVER
SYNDICATE SHORT POSITIONS AND THE IMPOSITION OF PENALTY BIDS. FOR A DESCRIPTION
OF THESE ACTIVITIES, SEE 'UNDERWRITING.'
 
                            ------------------------
     UNTIL 90 DAYS AFTER THE DATE OF THIS PROSPECTUS SUPPLEMENT, ALL DEALERS
EFFECTING TRANSACTIONS IN THE OFFERED CERTIFICATES, WHETHER OR NOT PARTICIPATING
IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS SUPPLEMENT AND
PROSPECTUS. THIS IS IN ADDITION TO THE OBLIGATION OF DEALERS TO DELIVER A
PROSPECTUS SUPPLEMENT AND PROSPECTUS WHEN ACTING AS UNDERWRITERS AND WITH
RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.
 
                                      S-3
<PAGE>
<PAGE>
                         PROSPECTUS SUPPLEMENT SUMMARY
 
     The following summary of certain pertinent information is qualified in its
entirety by reference to the detailed information appearing elsewhere in this
Prospectus Supplement and the accompanying Prospectus. Reference is made to the
Index of Principal Terms for the location in this Prospectus Supplement of the
definitions of certain capitalized terms.
 
<TABLE>
<S>                                <C>
Offered Certificates.............  The Trust Fund will issue its Home Equity Loan Asset Backed Certificates,
                                     Series 1997-2, in five classes pursuant to a Pooling and Servicing Agreement
                                     dated as of September 1, 1997 (the 'Agreement') among the Depositor, the
                                     Master Servicer, the Trustee and the Co-Trustee. The Class A Certificates
                                     (the 'Class A Certificates') will be senior certificates and the Class M
                                     Certificates (the 'Class M Certificates'), the Class B Certificates (the
                                     'Class B Certificates'), the Class C Certificates (the 'Class C
                                     Certificates') and the Class R Certificates (the 'Class R Certificates')
                                     will be subordinate certificates (the 'Subordinate Certificates'), all as
                                     described herein. Only the Class A, Class M and Class B Certificates
                                     (collectively, the 'Offered Certificates') are being offered hereby. The
                                     Class A, Class M and Class B Certificates will initially represent undivided
                                     ownership interests in approximately 92.0%, 4.5% and 3.5%, respectively, of
                                     the Trust Balances (as defined below in 'Trust Balance') of certain home
                                     equity revolving credit line accounts (the 'Home Equity Loans') sold to the
                                     Trust Fund and secured by either first or second deeds of trust or
                                     mortgages. Each Class of Offered Certificates represents the right to
                                     receive specified portions of the Trust Percentage (as defined below in
                                     'Trust Balance') of payments received in respect of the Home Equity Loans
                                     after July 31, 1997 (the 'Cut-Off Date'), as set forth in the Agreement. No
                                     Class represents any interest in any additional amounts advanced under the
                                     Home Equity Loans after the Cut-Off Date (the 'Additional Balances'). All
                                     the ownership interests in (and the obligations to fund) the Additional
                                     Balances will be retained by the related Originators.
Depositor........................  Beneficial Mortgage Services, Inc. (the 'Depositor'), an indirect,
                                     wholly-owned subsidiary of Beneficial Corporation.
Cut-off Date Pool Balance........  $800,017,590.57
Original Class A Certificate
  Balance........................  $736,017,000
Original Class M Certificate
  Balance........................  $36,000,000
Original Class B Certificate
  Balance........................  $28,000,000
Trust Balance....................  The 'Trust Balance' for any Home Equity Loan for any day (i.e., the portion of
                                     the outstanding principal balance of such Home Equity Loan owned by the
                                     Trust Fund on such day) is equal to the unpaid principal balance of the Home
                                     Equity Loan as of the Cut-Off Date (the 'Cut-Off Date Trust Balance') less
                                     (i) (x) as to any payment applied to reduce the outstanding balance of such
                                     Home Equity Loan that is received during the Collection Period (as defined
                                     below) in which such payment is due, the Trust Percentage of such payment,
                                     and (y) as to any such payment received during a
</TABLE>
 
                                      S-4
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                <C>
                                     Collection Period that was due and not received in a prior Collection
                                     Period, the Overdue Trust Percentage (as defined below) of such payment (the
                                     sum of (x) and (y) being referred to as the 'Trust Principal Payments') and
                                     (ii) the Trust Percentage of certain insurance proceeds applied in reduction
                                     of the Loan Balance (as defined below) for such Home Equity Loan ('Trust
                                     Insurance Proceeds').
                                   The 'Loan Balance' for any Home Equity Loan and for any day is the principal
                                     balance of such Home Equity Loan on such day. As of the Cut-Off Date, the
                                     Trust Balance and the Loan Balance will be equal and the corresponding Trust
                                     Percentage will therefore equal 100%. The Loan Balance will exceed the Trust
                                     Balance to the extent of any Additional Balances drawn under the related
                                     Home Equity Loan. All collections on the Home Equity Loans generally will be
                                     allocated pro rata to the Trust Fund and the Originator that owns such
                                     Additional Balance based on the portions of the Loan Balance represented by
                                     the Trust Balance and such Additional Balance, respectively. At such time as
                                     the Trust Balance for any Home Equity Loan is reduced to zero, such Home
                                     Equity Loan will be released from the Trust Fund.
                                   The 'Trust Percentage' for any Collection Period is the percentage obtained by
                                     dividing the average daily Trust Balance for the second preceding Collection
                                     Period by the average daily Loan Balance for such second preceding
                                     Collection Period; provided that as to any Foreclosed Home Equity Loan (as
                                     defined in 'Description of Certificates -- Foreclosure Upon Home Equity
                                     Loans' herein), the Trust Percentage will be the percentage in effect for
                                     the Collection Period in which such Home Equity Loan became a Foreclosed
                                     Home Equity Loan.
                                   The 'Overdue Trust Percentage' for any Collection Period and any payment
                                     received in respect of a Home Equity Loan that was due in a previous
                                     Collection Period is the percentage obtained by dividing the average daily
                                     Trust Balance for all consecutive prior Collection Periods from and
                                     including the Collection Period in which such payment was due to and
                                     including the Collection Period in which such payment was received in full
                                     by the average daily Loan Balance for such consecutive prior Collection
                                     Periods. The Overdue Trust Percentage shall be applied only to payments
                                     received in a given Collection Period that were due in a prior Collection
                                     Period.
                                   A 'Collection Period' for any Home Equity Loan for any Distribution Date is
                                     the one-month period ending on the last day of the monthly billing cycle for
                                     such Home Equity Loan (the 'Cycle Date') in the calendar month preceding the
                                     calendar month in which such Distribution Date occurs; provided that the
                                     first Collection Period will begin on the Cut-Off Date and end on the
                                     applicable Cycle Date in August, 1997. When used with respect to all the
                                     Home Equity Loans and a Distribution Date, the term 'Collection Period'
                                     means the respective Collection Periods applicable to each of the Home
                                     Equity Loans that commenced in the second preceding calendar month (or, in
                                     the case of the first Collection Period, the Cut-Off
</TABLE>
 
                                      S-5
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                <C>
                                     Date) and ended in the calendar month immediately preceding the month of
                                     such Distribution Date.
Originators of the Home Equity
  Loans..........................  Each of the originators of the Home Equity Loans is a wholly-owned direct or
                                     indirect subsidiary of Beneficial Corporation (collectively, the
                                     'Originators'). The Originators conduct their business primarily in the
                                     states listed in the table titled 'Geographical Distribution of Mortgaged
                                     Properties' on page S-32. The Originators will sell their Cut-Off Date Loan
                                     Balances to the Depositor.
Master Servicer..................  Beneficial Mortgage Corporation, one of the Originators and an indirect
                                     wholly-owned subsidiary of Beneficial Corporation, will act as Master
                                     Servicer of the Home Equity Loans. Each Home Equity Loan originated by
                                     another of the Originators will be subserviced by such Originator on behalf
                                     of the Master Servicer. However, the Agreement will provide that the Master
                                     Servicer will remain primarily liable for the servicing of the Home Equity
                                     Loans and have the ultimate responsibility for ensuring that the
                                     subservicers perform their duties as such. The Master Servicer will be
                                     entitled to retain on behalf of itself and the subservicers as a servicing
                                     fee (the 'Servicing Fee') a portion of the interest payments received with
                                     respect to the Home Equity Loans.
Trustee..........................  The Chase Manhattan Bank.
Distributions on the
  Certificates...................  Distributions of interest and principal, if required to be paid with respect
                                     to a Class, to each Certificateholder will be made on the 28th day of each
                                     month or, if such day is not a business day, the next succeeding business
                                     day (each, a 'Distribution Date'), commencing on September 29, 1997, in an
                                     amount equal to the product of such Certificateholder's Percentage Interest
                                     and the amount distributed in respect of the related Class. Distributions
                                     are required to be made on each Distribution Date to Certificateholders of
                                     record as reflected in the certificate register maintained by the Trustee on
                                     the day prior to such Distribution Date, or, if Definitive Certificates (as
                                     defined in 'Description of Certificates -- Registration of Certificates'
                                     herein) are issued and beneficial ownership of the regular interests shall
                                     no longer be held through book-entry certificates, the last day of the month
                                     preceding the month of such Distribution Date (the 'Record Date'). The
                                     'Percentage Interest' of any Offered Certificate will be equal to the
                                     percentage obtained by dividing the original principal balance of such
                                     Offered Certificate by the aggregate of the original balance of all the
                                     Offered Certificates of the same Class. The 'Accrual Period' for each Class
                                     on any Distribution Date shall be the period from and including the
                                     preceding Distribution Date (or the Closing Date in the case of the first
                                     Distribution Date) to and including the day prior to the current
                                     Distribution Date. Interest on the Offered Certificates will be calculated
                                     on the basis of the actual number of days in the related Accrual Period and
                                     a year assumed to consist of 360 days.
                                   The funds available in the Certificate Account for distribution in respect of
                                     the Certificates on a Distribution Date (the Interest Remittance Amount (as
                                     defined in 'Description of the Certificates --
</TABLE>
 
                                      S-6
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                <C>
                                     Amount of Distributions' herein) or the Principal Distribution Amount (as
                                     defined in 'Description of the Certificates -- Amount of Distributions'
                                     herein), as applicable, as described in detail under 'Description of
                                     Certificates -- Amount of Distributions') will be applied in the amounts and
                                     the order of priority set forth under subheadings A, B and C below. See
                                     'Description of the Certificates -- Amount of Distributions' herein for a
                                     detailed description of the amounts on deposit in the Certificate Account
                                     that will constitute the Interest Remittance Amount or Principal
                                     Distribution Amount, as applicable, on each Distribution Date. The aggregate
                                     amounts distributed to the Class A, Class M, Class B and Class C
                                     Certificateholders are described under 'Description of the Certifi-
                                     cates -- Amount of Distributions' herein.
     A. Class A Interest.........  Interest for the related Accrual Period will be paid on the Class A
                                     Certificates on each Distribution Date, to the extent of the Interest
                                     Remittance Amount for such date, at the Class A Pass-Through Rate on the
                                     then outstanding Class A Certificate Balance. The 'Class A Pass-Through
                                     Rate' for any Accrual Period will be equal to the lesser of (a) the London
                                     interbank offered rate for one-month United States dollar deposits ('LIBOR')
                                     (determined as described herein) on the related LIBOR Determination Date
                                     plus 0.12% and (b) the weighted average of the Net Loan Rates. The 'Net Loan
                                     Rate' means, with respect to a Home Equity Loan, the rate of interest
                                     applicable to the Trust Balance of such Home Equity Loan less the Servicing
                                     Fee Rate. The 'Class A Certificate Balance' as of any Distribution Date is
                                     the original principal balance of the Class A Certificates less all amounts
                                     distributed on account of principal to holders of the Class A Certificates
                                     on prior Distribution Dates.
                                   In the event that, on a particular Distribution Date, the Interest Remittance
                                     Amount is not sufficient to make a full distribution of interest at the
                                     Class A Pass-Through Rate to the holders of the Class A Certificates, the
                                     amount of any interest shortfall will be carried forward and added to the
                                     amount of interest such holders will be entitled to receive on the next
                                     Distribution Date out of the Interest Remittance Amount. Any such amount so
                                     carried forward will itself bear interest at the Class A Pass-Through Rate
                                     to the extent legally permitted. See 'Description of the Certificates --
                                     Amount of Distributions' herein.
     B. Class M and Class B
       Interest..................  Interest for the related Accrual Period will be paid on the Class M and Class
                                     B Certificates on each Distribution Date to the extent of the Interest
                                     Remittance Amount for such date after the distribution of interest on the
                                     Class A Certificates, at the Class M Pass-Through Rate on the then
                                     outstanding Class M Certificate Balance and at the Class B Pass-Through Rate
                                     on the then outstanding Class B Certificate Balance. The 'Class M
                                     Pass-Through Rate' for any Accrual Period will be equal to the lesser of (a)
                                     LIBOR on the related LIBOR Determination Date plus 0.25% and (b) the
                                     weighted average of the Net Loan Rates. The 'Class B Pass-Through Rate' for
                                     any Accrual Period will be equal to the lesser of (a) LIBOR on the related
                                     LIBOR Determination Date plus 0.36%
</TABLE>
 
                                      S-7
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                <C>
                                     and (b) the weighted average of the Net Loan Rates. The 'Class M Certificate
                                     Balance' and the 'Class B Certificate Balance' as of any Distribution Date
                                     are the original principal balances of the Class M Certificates and Class B
                                     Certificates, respectively, less the sum of (x) all amounts distributed on
                                     account of principal to holders of the Class M Certificates and the Class B
                                     Certificates on prior Distribution Dates, respectively and (y) the
                                     aggregate, cumulative amount of the related Class M and Class B Applied
                                     Liquidated Loan Loss Amounts on all prior Distribution Dates, respectively.
                                     The rights of holders of the Class B Certificates to receive distributions
                                     of interest will be subordinated to the rights of holders of the Class M
                                     Certificates to receive such distributions. See 'Description of the
                                     Certificates -- Subordination of the Class M and Class B Certificates'
                                     herein.
                                   In the event that, on a particular Distribution Date, the Interest Remittance
                                     Amount (after the distribution of interest on the Class A Certificates) is
                                     not sufficient to make a full distribution of interest at the Class M or
                                     Class B Pass-Through Rates to the holders of the Class M and Class B
                                     Certificates, respectively, the amount of any interest shortfall will be
                                     carried forward. Any such interest shortfall amount will be paid out of the
                                     Monthly Excess Cashflow Amount. Any such amount so carried forward will
                                     itself bear interest at the Class M or Class B Pass-Through Rate to the
                                     extent legally permitted. See 'Description of the Certificates -- Amount of
                                     Distributions' herein.
                                   'Interest Remittance Amount' means, as of any Distribution Date, the sum,
                                     without duplication, of (i) all interest collected during the related
                                     Collection Period on the Home Equity Loans (less the Servicing Fee) and (ii)
                                     the portion of any Substitution Adjustment Amount relating to interest.
     C. Class A, Class M and
       Class B Principal.........  On each Distribution Date (a) before the Stepdown Date or (b) with respect to
                                     which a Trigger Event is in effect, holders of the Class A Certificates will
                                     be entitled to receive payment of 100% of the Principal Distribution Amount
                                     for such Distribution Date until the Class A Certificate Balance is reduced
                                     to zero.
                                   On each Distribution Date (a) on or after the Stepdown Date and (b) as long as
                                     a Trigger Event is not in effect, the holders of all Classes of the Offered
                                     Certificates will be entitled to receive payments of principal, in the order
                                     of priority and in the amounts set forth below and to the extent of the
                                     Principal Distribution Amount as follows:
                                   First, the lesser of (x) the Principal Distribution Amount and (y) the Class A
                                     Principal Distribution Amount shall be distributed to the holders of the
                                     Class A Certificates until the Class A Certificate Balance has been reduced
                                     to zero;
                                   Second, the lesser of (x) the excess of (i) the Principal Distribution Amount
                                     over (ii) the amount distributed to the holders of the Class A Certificates
                                     in clause First above and (y) the Class M Principal Distribution Amount
                                     shall be distributed to the holders of the Class M Certificates, until the
                                     Class M Certificate Balance has been reduced to zero;
</TABLE>
 
                                      S-8
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                <C>
                                   Third, the lesser of (x) the excess of (i) the Principal Distribution Amount
                                     over (ii) the sum of the amount distributed to the holders of the Class A
                                     Certificates in clause First above and the amount distributed to the holders
                                     of the Class M Certificates in clause Second above and (y) the Class B
                                     Principal Distribution Amount shall be distributed to the holders of the
                                     Class B Certificates, until the Class B Certificate Balance has been reduced
                                     to zero; and
                                   Fourth, any amount of the Principal Distribution Amount remaining after making
                                     all of the distributions in clauses First, Second and Third above shall be
                                     distributed as part of the Monthly Excess Cashflow Amount and shall be
                                     applied as described below under 'Description of Certificates -- Application
                                     of Monthly Excess Cashflow Amounts'.
                                   Notwithstanding the foregoing, (i) in the event that the Class A Certificate
                                     Balance has been reduced to zero, all amounts of principal that would have
                                     been distributed to the Class A Certificates shall be distributed to the
                                     Class M Certificates and the Class B Certificates in the order set forth in
                                     clauses Second and Third above, and (ii) in the event that the Class M
                                     Certificate Balance has been reduced to zero, all amounts of principal that
                                     would have been distributed to the Class M Certificates shall be distributed
                                     to the Class B Certificates.
                                   'Principal Collected Amount' means, as of any Distribution Date, the sum,
                                     without duplication, of (i) the Trust Percentage or Overdue Trust
                                     Percentage, as applicable, of each principal payment, received during the
                                     related Collection Period in respect of the Home Equity Loans, (ii) the
                                     aggregate of any Trust Insurance Proceeds received during the related
                                     Collection Period, (iii) the Trust Balance of each Home Equity Loan at the
                                     end of the related Collection Period that is repurchased by the Depositor on
                                     account of (x) a breach of a representation or warranty made by the
                                     Depositor in the Agreement that materially and adversely affects the
                                     interests of the Certificateholders, (y) a material defect in the related
                                     loan documentation or (z) the failure to satisfy certain conditions with
                                     respect to such Home Equity Loan as of the Closing Date (any such Home
                                     Equity Loan described in (x), (y) or (z) above being referred to herein as a
                                     'Defective Home Equity Loan'), (iv) the Substitution Adjustment Amount for
                                     each Defective Home Equity Loan that was replaced by one or more Eligible
                                     Substitute Home Equity Loans on the business day preceding such Distribution
                                     Date, and (v) the Net Liquidation Proceeds allocable to the Trust Balance of
                                     each Home Equity Loan (other than a Defective Home Equity Loan to be
                                     purchased not later than such Distribution Date) that became a Liquidated
                                     Home Equity Loan during the calendar month next preceding the month of such
                                     Distribution Date.
                                   'Principal Distribution Amount' means, as of any Distribution Date, the sum of
                                     (i) the Principal Collected Amount minus, for Distribution Dates occurring
                                     on and after the Stepdown Date, the Overcollateralization Release Amount, if
                                     any, and (ii) the Extra Principal Distribution Amount, if any.
</TABLE>
 
                                      S-9
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                <C>
                                   'Stepdown Date' means the later to occur of (x) the September 2000
                                     Distribution Date and (y) the first Distribution Date on which the Senior
                                     Enhancement Percentage is greater than or equal to 25.25%.
                                   A 'Trigger Event' has occurred with respect to a Distribution Date if the
                                     percentage obtained by dividing (x) the Trust Balance of 60 plus day
                                     delinquent Home Equity Loans by (y) the Pool Balance (as defined below) as
                                     of the last day of the related Collection Period, equals or exceeds one-half
                                     of the Senior Enhancement Percentage for such Distribution Date.
                                   'Class A Principal Distribution Amount' means as of any Distribution Date on
                                     or after the Stepdown Date and as long as a Trigger Event is not in effect,
                                     the excess of (x) the Class A Certificate Balance immediately prior to such
                                     Distribution Date over (y) the lesser of (A) the product of (i) 74.75% and
                                     (ii) the Pool Balance as of the last day of the related Collection Period
                                     and (B) the Pool Balance as of the last day of the related Collection Period
                                     minus $4,000,088.
                                   'Class M Principal Distribution Amount' means as of any Distribution Date on
                                     or after the Stepdown Date and as long as a Trigger Event is not in effect,
                                     the excess of (x) the sum of (i) the Class A Certificate Balance (after
                                     taking into account any payments in respect of the Class A Principal
                                     Distribution Amount on such Distribution Date) and (ii) the Class M
                                     Certificate Balance immediately prior to such Distribution Date over (y) the
                                     lesser of (A) the product of (i) 86.0% and (ii) the Pool Balance as of the
                                     last day of the related Collection Period and (B) the Pool Balance as of the
                                     last day of the related Collection Period minus $4,000,088.
                                   'Class B Principal Distribution Amount' means as of any Distribution Date on
                                     or after the Stepdown Date and as long as a Trigger Event is not in effect,
                                     the excess of (x) the sum of (i) the Class A Certificate Balance (after
                                     taking into account any payments in respect of the Class A Principal
                                     Distribution Amount on such Distribution Date), (ii) the Class M Certificate
                                     Balance (after taking into account any payments in respect of the Class M
                                     Principal Distribution Amount on such Distribution Date), and (iii) the
                                     Class B Certificate Balance immediately prior to such Distribution Date over
                                     (y) the lesser of (A) the product of (i) 94.75% and (ii) the Pool Balance as
                                     of the last day of the related Collection Period and (B) the Pool Balance as
                                     of the last day of the related Collection Period minus $4,000,088.
                                   'Pool Balance' for any day is equal to the aggregate Trust Balances of the
                                     Home Equity Loans as of such day.
                                   'Overcollateralization Amount' means as of any Distribution Date the
                                     difference between (x) the Pool Balance as of the last day of the related
                                     Collection Period and (y) the Certificate Principal Balance (after taking
                                     into account all distributions of principal on such Distribution Date).
                                   'Overcollateralization Release Amount' means, as of any Distribution Date, the
                                     lesser of (x) the Principal Collected Amount for such Distribution Date and
                                     (y) the excess, if any, of (i) the Overcollateralization Amount for such
                                     Distribution Date, assuming that 100% of
</TABLE>
 
                                      S-10
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                <C>
                                     the Principal Collected Amount is applied on such Distribution Date to the
                                     payment of principal on the Offered Certificates over (ii) the Targeted
                                     Overcollateralization Amount for such Distribution Date.
                                   'Extra Principal Distribution Amount' means, as of any Distribution Date, the
                                     lesser of (x) the Monthly Excess Interest Amount for such Distribution Date
                                     and (y) the Overcollateralization Deficiency for such Distribution Date.
                                   'Overcollateralization Deficiency' means, as of any Distribution Date, the
                                     excess, if any, of (x) the Targeted Overcollateralization Amount for such
                                     Distribution Date over (y) the Overcollateralization Amount for such
                                     Distribution Date, calculated for this purpose after taking into account the
                                     reduction on such Distribution Date of the Certificate Principal Balance
                                     resulting from the distribution of the Principal Distribution Amount (but
                                     not the Extra Principal Distribution Amount) on such Distribution Date, but
                                     prior to taking into account any related Applied Liquidated Loan Loss Amount
                                     on such Distribution Date.
                                   'Targeted Overcollateralization Amount' means, as of any Distribution Date,
                                     (x) prior to the Stepdown Date, 2.10% of the Pool Balance as of the Cut-Off
                                     Date (the 'Cut-Off Date Pool Balance') and (y) on and after the Stepdown
                                     Date, the greater of (i) 5.25% of the Pool Balance as of the last day of the
                                     related Collection Period and (ii) an amount equal to $4,000,088.
                                   'Senior Enhancement Percentage' for any Distribution Date is the percentage
                                     obtained by dividing (x) the sum of (i) the aggregate Certificate Principal
                                     Balance of the Subordinate Certificates and (ii) the Overcollateralization
                                     Amount, in each case prior to taking into account the distribution of the
                                     Principal Distribution Amount on such Distribution Date by (y) the Pool
                                     Balance as of the last day of the related Collection Period.
Credit Enhancement...............  The Credit Enhancement provided for the benefit of the holders of the Class A
                                     Certificates consists of the subordination of the Subordinate Certificates,
                                     the priority of application of Liquidated Loan Loss Amounts and the
                                     application of Monthly Excess Cashflow Amounts. A 'Liquidated Loan Loss
                                     Amount' is, with respect to any Distribution Date, the excess, if any, of
                                     (x) the sum of (A) the Trust Balance of any Home Equity Loan that became a
                                     Liquidated Home Equity Loan during the month immediately preceding the month
                                     of such Distribution Date and (B) accrued and unpaid interest thereon at the
                                     rate of interest applicable to the Trust Balance of such Home Equity Loan
                                     (the 'Loan Rate') less the Servicing Fee Rate (the 'Net Loan Rate') over (y)
                                     the Net Liquidation Proceeds thereon.
     A. Subordination of
       Subordinate
       Certificates..............  The rights of holders of the Class M and Class B Certificates to receive
                                     distributions of amounts collected on the Home Equity Loans will be
                                     subordinated, to the extent described herein, to the rights of holders of
                                     the Class A Certificates to receive such distributions and the rights of
                                     holders of the Class B Certificates to receive distributions of such amounts
                                     will be further subordinated, to the extent described herein, to the rights
                                     of the holders of the Class M Certificates to
</TABLE>
 
                                      S-11
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                <C>
                                     receive such distributions. The subordination of the Class M and Class B
                                     Certificates to the Class A Certificates is intended to enhance the
                                     likelihood of regular receipt by the holders of the Class A Certificates of
                                     the full amount of their scheduled monthly payment of interest and principal
                                     and to afford such holders protection against losses.
                                   The rights of the holders of the Class M Certificates to receive distributions
                                     will be subordinated, to the extent described herein, to such rights of the
                                     holders of the Class A Certificates. This subordination is intended to
                                     enhance the likelihood of regular receipt by the holders of the Class A
                                     Certificates of the amount of interest due them and principal available for
                                     distribution and to afford such owners with protection against losses. See
                                     'Maturity and Prepayment Considerations' and 'Description of the
                                     Certificates -- Subordination of the Subordinate Certificates' herein.
                                   The rights of the holders of the Class B Certificates to receive distributions
                                     will be subordinated in the same manner to such rights of the holders of the
                                     Class A Certificates and Class M Certificates and the rights of the holders
                                     of the Class C and the Class R Certificates to receive distributions will be
                                     subordinated in the same manner to such rights of the holders of the Offered
                                     Certificates.
     B. Application of Liquidated
       Loan Loss Amounts.........  The Agreement provides that if a Home Equity Loan becomes a liquidated loan (a
                                     'Liquidated Home Equity Loan') during a Collection Period, the Net
                                     Liquidation Proceeds relating thereto and allocated to the Trust Balance may
                                     be less than the Trust Balance of such Home Equity Loan. Liquidated Loan
                                     Loss Amounts will, in effect be absorbed first, by the holders of the Class
                                     R and Class C Certificates (both through the application of the Monthly
                                     Excess Interest Amount to fund such deficiency and through a reduction in
                                     the Overcollateralization Amount).
                                   To the extent that the Pool of Home Equity Loans experiences Liquidated Loan
                                     Loss Amounts, a reduction in the Pool Balance will occur. Since the
                                     Overcollateralization Amount is the excess, if any, of the Pool Balance over
                                     the Certificate Principal Balance, Liquidated Loan Loss Amounts, to the
                                     extent experienced, will in the first instance reduce the
                                     Overcollateralization Amount.
                                   The Agreement requires that the Overcollateralization Amount be initially
                                     increased to, and thereafter maintained at, the Targeted
                                     Overcollateralization Amount. This increase and subsequent maintenance is
                                     intended to be accomplished by the application of Monthly Excess Interest
                                     Amounts to the funding of the Extra Principal Distribution Amount. Such
                                     Extra Principal Distribution Amounts, since they are funded from interest
                                     collections on the Trust Balances but are distributed as principal on the
                                     Offered Certificates, will increase the Overcollateralization Amount. No
                                     prediction can be made as to the amount of the Monthly Excess Interest
                                     Amounts that will be received, and no assurance can be given that there will
                                     be sufficient Monthly Excess Interest Amounts to achieve or maintain
</TABLE>
 
                                      S-12
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                <C>
                                     the Overcollateralization Amount at the applicable Targeted
                                     Overcollateralization Amount.
                                   If on any Distribution Date after taking into account the aggregate Liquidated
                                     Loan Loss Amounts as of the end of the calendar month next preceding the
                                     month of such Distribution Date, and after taking into account the
                                     distribution of principal (including the Extra Principal Distribution
                                     Amount) with respect to the Offered Certificates on such Distribution Date,
                                     the Certificate Principal Balance exceeds the Pool Balance (i.e., if the
                                     level of overcollateralization is negative), then the Certificate Balance of
                                     the Class M or Class B Certificates will be reduced (in effect, 'written
                                     down') such that the level of overcollateralization is zero, rather than
                                     negative. Such a negative level of overcollateralization is referred to as
                                     an 'Applied Liquidated Loan Loss Amount', which will be applied as a
                                     reduction in the Certificate Balance of the Class M or Class B Certificates
                                     in reverse order of seniority (i.e., first against the Class B Certificate
                                     Balance until it is reduced to zero and then against the Class M Certificate
                                     Balance until it is reduced to zero). The Agreement does not permit the
                                     'write down' of the Certificate Balance of any Class A Certificate.
                                   Once the Certificate Balance of the Class M or Class B Certificates
                                     experiences a write down, the amount of such write down will no longer bear
                                     interest, nor will such amount thereafter be 'reinstated' or 'written up',
                                     although the amount of such write down may, on future Distribution Dates, be
                                     paid to holders of the Class M or Class B Certificates which experienced the
                                     write down, in direct order of seniority (i.e., first, the Class M
                                     Certificates and, second, the Class B Certificates). The source of funding
                                     of such payments will be the amount, if any, of the Monthly Excess Cashflow
                                     Amount remaining on such future Distribution Dates after the funding of the
                                     Extra Principal Distribution Amount and after the payment of any Interest
                                     Carry Forward Amounts with respect to the Class M or Class B Certificates on
                                     such Distribution Date.
     C. Application of
       Monthly Excess Cashflow
       Amounts...................  The weighted average Net Loan Rate for the Home Equity Loans is generally
                                     expected to be higher than the weighted average of the Pass Through Rates on
                                     the Offered Certificates, thus generating certain excess interest
                                     collections which, in the absence of losses and delinquencies will not be
                                     necessary to fund interest distributions on the Offered Certificates. The
                                     Agreement provides that this excess interest, if any, be applied to make
                                     accelerated payments of principal (i.e., the Extra Principal Distribution
                                     Amount) to the Class or Classes then entitled to receive distributions of
                                     principal; such application will cause the Certificate Principal Balance to
                                     amortize more rapidly than the pool of Home Equity Loans, resulting in
                                     overcollateralization. This excess interest, if any, for a Collection Period
                                     on the related Distribution Date is the 'Monthly Excess Interest Amount' for
                                     such Distribution Date.
                                   The required level of overcollateralization for any Distribution Date is the
                                     Targeted Overcollateralization Amount for such Distribution
</TABLE>
 
                                      S-13
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                <C>
                                     Date. The Targeted Overcollateralization Amount is initially (i.e., prior to
                                     the Stepdown Date) $16,800,370. Since the actual level of the
                                     Overcollateralization Amount is $590.57 as of the Closing Date, in the early
                                     months of the transaction, subject to the availability of Monthly Excess
                                     Interest Amounts, Extra Principal Distribution Amounts will be paid, with
                                     the result that the Overcollateralization Amount will increase to the level
                                     of the Targeted Overcollateralization Amount. Once the Targeted
                                     Overcollateralization Amount has been reached, there will be no
                                     distributions of Extra Principal Distribution Amounts unless an
                                     Overcollateralization Deficiency occurs.
                                   If, once the Targeted Overcollateralization Amount has been reached,
                                     Liquidated Loan Loss Amounts are incurred, such Liquidated Loan Loss Amounts
                                     will result in an Overcollateralization Deficiency (since such Liquidated
                                     Loan Loss Amounts reduce the Pool Balance without giving rise to a
                                     corresponding reduction of the Certificate Principal Balance). The cashflow
                                     priorities of the Trust require that, in this situation, Extra Principal
                                     Distribution Amounts be paid (subject to the availability of any Monthly
                                     Excess Interest Amounts) for the purpose of re-establishing the
                                     Overcollateralization Amount at the then-required Targeted
                                     Overcollateralization Amount.
                                   On and after the Stepdown Date, the Targeted Overcollateralization Amount is
                                     permitted to decrease or 'step down' below the $16,800,370 level to a level
                                     equal to 5.25% of the Pool Balance as of the last day of the related
                                     Collection Period (subject to a floor of $4,000,088). If the Targeted
                                     Overcollateralization Amount is permitted to 'step down' on a Distribution
                                     Date, a portion of the Principal Collected Amount for such Distribution Date
                                     will not be distributed to the holders of the Offered Certificates as
                                     principal on such Distribution Date. This will have the effect of
                                     decelerating the amortization of the Offered Certificates relative to the
                                     Pool Balance, thereby reducing the Overcollateralization Amount to the new,
                                     lower Targeted Overcollateralization Amount. This portion of the Principal
                                     Collected Amount not distributed as principal on the Offered Certificates
                                     therefore releases overcollateralization from the Trust. The amounts of such
                                     releases are referred to as the 'Overcollateralization Release Amounts' and
                                     are taken into account in determining the Principal Distribution Amounts.
                                   On any Distribution Date, the sum of the Monthly Excess Interest Amount and
                                     the Overcollateralization Release Amount is the 'Monthly Excess Cashflow
                                     Amount', which is required to be applied in the following order of priority
                                     on such Distribution Date:
                                     (1) to fund the Class A Interest Carry Forward Amount, if any, for such
                                     Distribution Date;
                                     (2) to fund the Extra Principal Distribution Amount, if any, for such
                                     Distribution Date;
                                     (3) to fund the Class M Interest Carry Forward Amount, if any, for such
                                     Distribution Date;
                                     (4) to fund the Class M Liquidated Loan Loss Amortization Amount for such
                                     Distribution Date;
</TABLE>
 
                                      S-14
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                <C>
                                     (5) to fund the Class B Interest Carry Forward Amount, if any, for such
                                     Distribution Date;
                                     (6) to fund the Class B Liquidated Loan Loss Amortization Amount for such
                                     Distribution Date;
                                     (7) to pay the holders of the Class C Certificates; and
                                     (8) to pay the holders of the Class R Certificates.
                                     'Current Interest' with respect to any Class of the Offered Certificates
                                     means, with respect to any Distribution Date, the aggregate amount of
                                     interest accrued during the preceding Accrual Period on the Certificate
                                     Balance of such Class of Offered Certificates.
                                     'Interest Carry Forward Amount' with respect to any Class of the Offered
                                     Certificates means, with respect to any Distribution Date, the sum of (x)
                                     the amount, if any, by which (i) the sum of (A) Current Interest for such
                                     Class as of the immediately preceding Distribution Date and (B) any unpaid
                                     Interest Carry Forward Amount for such Class as of the immediately preceding
                                     Distribution Date exceeded (ii) the amount of the actual distribution with
                                     respect to interest made to the Holders of such Class of Offered
                                     Certificates on such immediately preceding Distribution Date plus (y)
                                     interest on such amount calculated for the related Accrual Period at the
                                     related Pass-Through Rate in effect with respect to such Class of Offered
                                     Certificates.
Servicing Fee....................  The Servicing Fee will be retained by the Master Servicer each month out of
                                     interest collections on each Home Equity Loan in an amount equal to
                                     one-twelfth of the product of 1.0% (the 'Servicing Fee Rate') and the
                                     related Trust Balance as of the beginning of the preceding Collection
                                     Period. The Originators will be entitled to a portion of such fee in their
                                     capacity as subservicers.
The Home Equity Loans............  The Home Equity Loans are home equity revolving credit line loans originated
                                     or acquired by the Originators in their home equity revolving credit line
                                     loan programs and are secured by deeds of trust or mortgages (of which
                                     82.77% by principal balance as of the Cut-Off Date are first deeds of trust
                                     or mortgages and the remainder are second deeds of trust or mortgages) on
                                     properties that are primarily one- to four-family residential properties
                                     located throughout the United States.
     A. Payments.................  As described herein, the minimum monthly payment required under each Home
                                     Equity Loan is automatically changed each time the Reference Rate adjusts or
                                     whenever an Additional Balance is advanced. The advance of an Additional
                                     Balance will involve the extension of the period (ranging from 5 to 30
                                     years, as provided in the Loan Agreement) over which the full amortization
                                     of the Loan Balance would occur if equal monthly payments were made in such
                                     minimum amount and the Loan Rate remained constant throughout. Thus, the
                                     maturity dates of the Home Equity Loans, and, therefore, the Offered
                                     Certificates, may be continuously extended. Interest on each Home Equity
                                     Loan is computed and payable monthly on the average daily outstanding Loan
                                     Balance at a floating rate per annum (the 'Loan Rate') equal at any time to
                                     the sum of the prime rate
</TABLE>
 
                                      S-15
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                <C>
                                     charged by Bank of America, N.T. & S.A. ('Prime') on the first day of the
                                     months of March, June, September and December (or, for 19.84% of the Home
                                     Equity Loans by Cut-Off Date Loan Balance, the London interbank offered rate
                                     for three-month United States dollar deposits as published in the Wall
                                     Street Journal) ('Three-Month LIBOR') (each such rate, the 'Reference Rate')
                                     and a specified margin ranging from -1.70% to 10.00%, with a weighted
                                     average as of the Cut-Off Date of 3.28% (or, in the case of Home Equity
                                     Loans where the Loan Rate is based on Three-Month LIBOR, ranging from 3.00%
                                     to 12.69%, with a weighted average as of the Cut-Off Date of 6.95%). The
                                     maximum Loan Rates on the Home Equity Loans range from 15.00% to 21.00% per
                                     annum and the weighted average maximum Loan Rate of the Home Equity Loans as
                                     of the Cut-Off Date was 18.62% per annum. In certain of the states where the
                                     Mortgaged Properties are located, adjustments in any year (commencing on the
                                     anniversary date of the account) will not increase or decrease by more than
                                     a specified percentage (ranging from 2% to 3%) for Home Equity Loans. See
                                     'The Home Equity Loan Pool' herein. Principal amounts may be drawn (up to
                                     the maximum permitted principal amount or 'Credit Limit') or repaid under
                                     each Home Equity Loan from time to time. The Home Equity Loans have monthly
                                     billing cycles which end on Cycle Dates which fall on various days
                                     throughout each calendar month. The Cycle Date for each Home Equity Loan
                                     generally corresponds to the day of the month on which such Home Equity Loan
                                     was originally closed. Billing statements are produced as of each Cycle Date
                                     reflecting all payment activity and any additional borrowings by the
                                     borrower during the one-month period since the previous Cycle Date. All
                                     payments of principal of and interest on a Home Equity Loan in respect of
                                     any Collection Period (including payments made after any increased
                                     borrowings by a borrower subsequent to the Cut-Off Date), in general, will
                                     be allocated pro rata between the Trust Fund and the related Originator on
                                     the basis of the average daily Trust Balance and the Additional Balance
                                     during the second preceding Collection Period.
     B. The Pool.................  Each Home Equity Loan was originated between July 18, 1990 and July 26, 1997.
                                     The Cut-Off Date Trust Balances of the Home Equity Loans ranged from $15,000
                                     to $350,000 and averaged $56,224. Original Credit Limits (which are
                                     calculated only on loans originated beginning July 7, 1996) ranged from
                                     $15,000 to $350,000 and averaged $58,971. As of the Cut-Off Date, the
                                     weighted average loan utilization rate (computed by dividing the Loan
                                     Balance for each Home Equity Loan by the related original Credit Limit) was
                                     97.35% weighted by the original Credit Limit. With respect to the Home
                                     Equity Loans originated beginning July 7, 1996, the weighted average
                                     Combined Loan-to-Value Ratio (as defined in 'Home Equity Loan Pool' herein)
                                     of such Home Equity Loans in the Pool is 70.34%. See 'The Home Equity
                                     Lending Program' herein.
                                   All of the Home Equity Loans are required to be covered by standard hazard
                                     insurance policies insuring against losses due to fire and various other
                                     causes. See 'Description of the Certificates' herein.
</TABLE>
 
                                      S-16
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                <C>
Optional Purchase................  On any Distribution Date on which the Pool Balance is 10% or less of the
                                     Cut-Off Date Pool Balance, the Master Servicer will have the option to
                                     purchase from the Trust Fund each Home Equity Loan and all property acquired
                                     in respect of any Home Equity Loan remaining in the Trust Fund. The purchase
                                     price will be equal to the greatest of (i) the sum of (x) the Pool Balance
                                     as of the first day of the related Collection Period and (y) one month's
                                     interest at the applicable Net Loan Rate on the Pool Balance as of such day
                                     (including any Foreclosed Home Equity Loans), (ii) the aggregate fair market
                                     value as determined by the Master Servicer of all of the assets of the Trust
                                     Fund and (iii) the sum of the Class A, Class M and Class B Certificate
                                     Balances, plus accrued and unpaid interest thereon and on any overdue
                                     interest at the respective Pass-Through Rates. The portion of such purchase
                                     price equal to the Class A, Class M and Class B Certificate Balances and any
                                     unpaid interest shortfall thereon, together with interest at the related
                                     Pass-Through Rates on the Class A, Class M and Class B Certificate Balances
                                     and interest at such rates on any related unpaid interest shortfall (to the
                                     extent legally permitted), will be distributed to holders of the Class A,
                                     Class M and Class B Certificates, respectively, thereby effecting early
                                     retirement of the Certificates.
Termination......................  If not previously terminated in accordance with the terms of the Agreement,
                                     the Trustee will sell the assets remaining in the Trust Fund on the
                                     September 2037 Distribution Date and the Trust Fund will terminate.
ERISA Considerations.............  A fiduciary of a pension or other employee benefit plan (a 'Plan') subject to
                                     the Employee Retirement Income Security Act of 1974, as amended ('ERISA'),
                                     contemplating the purchase of Class A Certificates should consult its
                                     counsel before making a purchase and the fiduciary and such legal advisors
                                     should consider whether the conditions of the administrative exemption (the
                                     'Exemption') granted to one of the Underwriters from certain of the
                                     prohibited transaction rules of ERISA are satisfied or the possible
                                     application of certain other exemptions described herein. The Exemption will
                                     be applicable to the acquisition, holding and resale of the Class A
                                     Certificates (but not the Class M and Class B Certificates) by a Plan
                                     subject to ERISA provided that certain conditions (some of which are
                                     described herein under 'ERISA Considerations -- Class A Certificates') are
                                     met. The Class M and Class B Certificates are not eligible for acquisition
                                     by any Plan subject to ERISA. See 'ERISA Considerations' herein and in the
                                     Prospectus.
Legal Investment
  Considerations.................  Although the Class A Certificates will initially receive ratings of AAA from
                                     Standard & Poor's Debt Ratings Group ('Standard & Poor's'), Aaa from Moody's
                                     Investors Service, Inc. ('Moody's') and AAA from Fitch Investors Service,
                                     L.P. ('Fitch') and the Class M Certificates will initially receive ratings
                                     of AA from Standard & Poor's, Aa2 from Moody's and AA from Fitch, none of
                                     the Offered Certificates will constitute 'mortgage related securities' for
                                     purposes of the Secondary Mortgage Market Enhancement Act of 1984 ('SMMEA')
                                     because the Pool includes mortgage loans secured by second liens.
                                     Accordingly, many institutions with legal authority to
</TABLE>
 
                                      S-17
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                <C>
                                     invest in comparably rated securities secured by first liens may not be
                                     legally authorized to invest in the Certificates because they are not
                                     'mortgage related securities' under SMMEA.
Registration of Certificates.....  Beneficial owners may elect to hold their Offered Certificate interests
                                     through the Depository Trust Company ('DTC'), in the United States, or Cedel
                                     Bank, societe anonyme ('Cedel') or the Euroclear System ('Euroclear'), in
                                     Europe. The Offered Certificates will initially be registered in the name of
                                     Cede, the nominee of DTC. Offered Certificates will be available in
                                     definitive form only under the limited circumstances described herein.
                                     Consequently, for purposes of the Agreement, Cede will be the sole record
                                     holder of the Offered Certificates unless and until Offered Certificates are
                                     issued in definitive form. The interests of beneficial owners ('Beneficial
                                     Owners') of Offered Certificates will be represented by book-entries on the
                                     records of DTC and participating members thereof. Beneficial Owners will
                                     only be able to exercise the rights of Certificateholders through DTC and
                                     its participants. All references in this Prospectus to 'holders' or
                                     'Certificateholders' shall be deemed, unless the context clearly requires
                                     otherwise, to refer to Cede, as the sole holder of the Offered Certificates.
                                     See 'Risk Factors' and 'Description of the Certificates -- Registration of
                                     Certificates' herein.
Certain Federal Tax
  Aspects........................  For federal income tax purposes, the Trust Fund will consist of two segregated
                                     asset pools (the 'Upper-Tier REMIC' and the 'Lower-Tier REMIC'), the first
                                     of which shall consist of the Home Equity Loans and the second of which
                                     shall consist of the regular interests in the Lower-Tier REMIC. Elections
                                     will be made to treat each of the Upper-Tier and Lower-Tier REMICs as a
                                     separate 'real estate mortgage investment conduit' ('REMIC') for federal
                                     income tax purposes. The Class A Certificates, Class M Certificates, Class B
                                     Certificates and Class C Certificates (including each component thereof)
                                     will be designated as 'regular interests' in the Upper-Tier REMIC and will
                                     be treated as debt instruments for federal income tax purposes. The Class R
                                     Certificates will represent the 'residual interests' in the Upper-Tier and
                                     Lower-Tier REMICs.
                                   Beneficial Owners, including Beneficial Owners that generally report income on
                                     the cash method of accounting, will be required to include interest on the
                                     Class A Certificates, the Class M Certificates or the Class B Certificates
                                     in income in accordance with the accrual method of accounting. In general,
                                     as a result of the qualification of the Certificates as regular interests in
                                     a REMIC, the Certificates will be treated as (i) assets described in Section
                                     7701(a)(19)(C) of the Internal Revenue Code of 1986, as amended (the 'Code')
                                     and (ii) 'real estate assets' under Section 856(c) of the Code in the same
                                     proportion that the assets in the REMIC consist of qualifying assets under
                                     such sections. For further information regarding the federal income tax
                                     consequences of investing in the Certificates. See 'Federal Income Tax
                                     Consequences' herein and in the Prospectus.
</TABLE>
 
                                      S-18
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                <C>
Use of Proceeds..................  The net proceeds to be received from the sale of the Offered Certificates will
                                     be used by the Depositor to pay the purchase price for the Home Equity Loans
                                     purchased from the Originators.
Rating...........................  The Class A Certificates will be rated AAA by Standard & Poor's, Aaa by
                                     Moody's and AAA by Fitch. The Class M Certificates will be rated at least AA
                                     by Standard & Poor's, Aa2 by Moody's and AA by Fitch. The Class B
                                     Certificates will be rated at least A by Standard & Poor's, A2 by Moody's
                                     and A by Fitch. A rating is not a recommendation to purchase, hold or sell
                                     the Offered Certificates. There can be no assurance that the initial ratings
                                     assigned to the Offered Certificates will not be lowered or withdrawn by any
                                     of the Rating Agencies in the future. A rating by any Rating Agency is not a
                                     recommendation to purchase, hold or sell Offered Certificates. See
                                     'Certificate Ratings' herein and 'Rating' in the Prospectus.
</TABLE>
 
                                      S-19
<PAGE>
<PAGE>
                                  RISK FACTORS
 
     Prospective investors should consider, in addition to the special
considerations discussed under 'Risk Factors' in the Prospectus and the other
matters discussed in this Prospectus Supplement and the Prospectus, the
following factors.
 
NO MARKET FOR THE OFFERED CERTIFICATES
 
     Prior to their issuance there has been no market for the Offered
Certificates nor can there be any assurance that one will develop or, if it does
develop, that it will provide holders of the Offered Certificates with liquidity
or will continue for the life of the Offered Certificates. The Underwriters
intend, but are not obligated, to make a market in the Offered Certificates.
 
VALUES OF THE MORTGAGED PROPERTIES SUBJECT TO RESIDENTIAL REAL ESTATE MARKET
CONDITIONS
 
     An overall decline in the residential real estate market in one or more of
the applicable regions could adversely affect the values of the Mortgaged
Properties securing the related Home Equity Loans such that the Loan Balances of
such Home Equity Loans, together with any primary financing on such Mortgaged
Properties, equal or exceed the value of such Mortgaged Properties. Since a
significant portion of the Home Equity Loans are secured by second deeds of
trust or mortgages subordinate to the rights of the beneficiaries under the
related first deeds of trust or mortgages, a decline in real estate values would
adversely affect the position of the Trust Fund as the holder of a second lien
before having such an effect on that of the holder of the related first lien. In
addition, a rise in interest rates over a period of time, the general condition
of a Mortgaged Property and other factors may also have the effect of reducing
the value of such Mortgaged Property from the appraised value at the time the
Home Equity Loan was originated. If, following origination, there is a
subsequent reduction in the value of the Mortgaged Property, the ratio of the
amount of the Home Equity Loan to the value of the Mortgaged Property may exceed
the ratio in effect at the time the Home Equity Loan was originated. Such an
increase may reduce the likelihood that, in the event of a default by the
borrower, liquidation or other proceeds will be sufficient to satisfy the Home
Equity Loan after satisfaction of any senior liens.
 
EFFECT OF INCREASE IN INTEREST RATES ON ABILITY TO REPAY
 
     An increase in interest rates over the Loan Rate in effect at the time a
Home Equity Loan was originated may have an adverse effect on the borrower's
ability to pay the required monthly payment. If the borrower also has a first
lien loan which is an adjustable rate loan and interest rates have increased
above the initial rate on such first lien loan, the borrower's ability to pay
the required monthly payment may be further adversely affected by the increase
in monthly payments on such first lien loan. Moreover, such an increase in
interest rates may reduce the borrower's ability to obtain refinancing.
 
DELAYS IN LIQUIDATION
 
     Even assuming that the Mortgaged Properties provide adequate security for
the Home Equity Loans, substantial delays could be encountered in connection
with the liquidation of defaulted Home Equity Loans and corresponding delays in
the receipt of related proceeds by the Certificateholders could occur. Further,
liquidation expenses (such as legal fees, real estate taxes, and maintenance and
preservation expenses) will reduce the proceeds payable to Certificateholders
and thereby reduce the security for the Home Equity Loans. In the event the
Mortgaged Properties fail to provide adequate security for the Home Equity
Loans, holders of the Offered Certificates could experience a loss.
 
MORTGAGED PROPERTIES SUBJECT TO UNINSURED RISKS
 
     Although the Master Servicer is required to cause hazard insurance for each
Mortgaged Property to be maintained, the standard form of fire and extended
coverage policy typically does not cover any physical damage resulting from the
following: war, revolution, governmental actions, floods or other water-related
causes, earth movement (including earthquakes, landslides and mudflows), nuclear
reactions, wet or dry rot, vermin, rodents, insects or domestic animals, theft
and, in certain cases,
 
                                      S-20
 
<PAGE>
<PAGE>
vandalism. Accordingly, holders of the Offered Certificates will bear all risk
of loss resulting from such uninsured risks. See 'Description of the
Certificates -- Hazard Insurance' herein.
 
RECOMPUTATION OF MINIMUM MONTHLY PAYMENT AND PREPAYMENT CONSIDERATIONS
 
     As described herein under 'The Home Equity Lending Program -- Home Equity
Loan Terms,' minimum monthly payments due under a Home Equity Loan are
recomputed whenever an Additional Balance is advanced. Such recomputation is
based upon a level installment payment schedule providing for the monthly
payment of interest at the then-current Loan Rate and the amortization of the
Loan Balance over a period corresponding to the period over which the Home
Equity Loan was originally scheduled to amortize. The effect of any such
reamortization will be to extend the final date on which the Home Equity Loan
will be paid in full to a date which corresponds to the term at origination
(i.e., a Home Equity Loan which amortized over 30 years at origination will be
reamortized so as to be paid in full 30 years subsequent to the date of its most
recent advance) and to minimize any current requirement to pay principal. As a
result, in the absence of voluntary prepayments by borrowers, the Home Equity
Loans could extend continuously with negligible reductions in their Loan
Balances and, accordingly, the Certificates could remain outstanding for an
extended period but not to exceed the life of the Trust Fund. The pro rata basis
upon which payments of principal of a Home Equity Loan are allocated between the
Trust Balance and any Additional Balance may also increase the weighted average
lives of the Offered Certificates over those which otherwise would be
experienced were payments to be allocated first to the Trust Fund (until the
Trust Balance has been reduced to zero) and then to the Additional Balances held
by the Originators. See 'Allocations of Payments on the Home Equity Loans
Between the Trust Fund and the Originators' herein. Although, for the reasons
described above, it is possible that the Offered Certificates will remain
outstanding (albeit at greatly reduced Certificate Principal Balances)
substantially beyond the time at which generally contemporaneous certificates
evidencing interests in substantially comparable trust funds have been paid in
full, the Master Servicer will have the option to purchase the Trust Balance of
each Home Equity Loan from the Trust Fund on any Distribution Date upon which
the Pool Balance is 10% or less of the Cut-Off Date Pool Balance. The
Originators are unable to project when sufficient Home Equity Loans will have
been paid to reduce the Pool Balance to the level at which the Master Servicer
has the option to purchase the remaining Home Equity Loans. If exercised, this
option would result in a final distribution to holders of the Offered
Certificates. Notwithstanding the foregoing, the Trustee will sell the assets
remaining in the Trust Fund on the September 2037 Distribution Date and the
Trust Fund will terminate.
 
     The rate of prepayment of the Home Equity Loans is unpredictable and will
likely depend upon a number of factors. Since Home Equity Loans are not
generally viewed by borrowers as permanent financing, the Home Equity Loans may
experience a higher rate of prepayments than traditional mortgage loans. In
addition, enforcement of the 'due-on-sale' provisions of the Home Equity Loans
may also increase prepayments as may the obligation of the Depositor to
repurchase the Trust Balance of any Home Equity Loan as to which the Credit
Limit has been increased following the Cut-Off Date or as to which certain
representations and warranties have been breached as of the Cut-Off Date. See
'Description of the Certificates -- Amendments to Loan Agreements' and
' -- Collection and Other Servicing Procedures' herein and 'Certain Legal
Aspects of Mortgage Loans -- Due-on-Sale Clauses' in the Prospectus. On the
other hand, the possibility that prepayment charges described herein under 'The
Home Equity Lending Program -- Home Equity Loan Terms' may be imposed in
connection with the prepayment of certain Home Equity Loans could slow
prepayments during the early years of the Trust Fund during which such charges
may be assessed. Additional factors that may also be expected to affect the
prepayment experience of the Trust Fund include general economic conditions,
interest rates, the availability of alternative financing, homeowner mobility
and any changes limiting or eliminating the deductibility for federal income tax
purposes of interest payments on Home Equity Loans. Furthermore, the prepayment
experience of the Trust Fund will be affected by the extent to which (i) in the
case of Defective Home Equity Loans, the Trust Balances of such Home Equity
Loans are repurchased by the Depositor, (ii) in the case of Liquidated Home
Equity Loans, the Trust Balance is distributed to holders of the Offered
Certificates and (iii) casualty losses are incurred in respect of Home Equity
Loans resulting in the receipt of Insurance Proceeds by the Trust Fund. See
'Description of the Certificates -- Amount of Distributions.'
 
                                      S-21
 
<PAGE>
<PAGE>
SUBORDINATION OF PAYMENTS
 
     In order to enhance the likelihood of receipt by the Class A
Certificateholders of principal and interest payments on the Class A Certificate
Balance on each Distribution Date, the rights of Class M and Class B
Certificateholders to receive distributions with respect to the Home Equity
Loans will be subordinated to certain rights of Class A Certificateholders to
receive such distributions. The rights of holders of the Class B Certificates
will be further subordinated to certain rights of holders of the Class M
Certificates to receive such distributions. See 'Description of the
Certificates -- Subordination of the Subordinate Certificates' herein.
 
BANKRUPTCY AND INSOLVENCY CONSIDERATIONS
 
     Retention of Documentation. Under the terms of the Agreement, during the
period that the Offered Certificates are outstanding and so long as Beneficial
Corporation's long-term unsecured debt is rated at least A- by Standard &
Poor's, A3 by Moody's and A- by Fitch, the Originators will be entitled to
maintain possession of the documentation relating to each Home Equity Loan sold
by them, including the Loan Agreement or other evidence of indebtedness signed
by the borrower, and assignments of the Home Equity Loans in favor of the
Trustee will not be required to be recorded. Failure to deliver such documents
to the Trustee, when required as described below, and to record the assignments
of the Home Equity Loans in favor of the Trustee will have the result of making
the sale thereof potentially ineffective against (i) any creditors of the
Originators who may have been fraudulently or inadvertently induced to rely on
the Home Equity Loans as assets of the Originators or (ii) in the event the
Originators fraudulently or inadvertently resell a Home Equity Loan to a
purchaser who had no notice of the prior sale thereof and takes possession of
the related Loan Agreement or other evidence of indebtedness, against such a
purchaser. The Agreement will provide that if any loss is suffered in respect of
a Home Equity Loan as a result of an Originator's retention of the documentation
relating to such Home Equity Loan or the failure to record the assignment of the
Home Equity Loan, the Depositor will purchase the Trust Balance of such Home
Equity Loan from the Trust Fund. In the event Beneficial Corporation's long-term
unsecured debt rating does not satisfy the above referenced standards while the
Offered Certificates are outstanding, the documentation relating to each Home
Equity Loan will be delivered to and maintained by the Trustee, and assignments
of the Home Equity Loans in favor of the Trustee will be required to be recorded
(unless an opinion of counsel is obtained to the effect that such recording is
not required to protect the Trustee's right, title and interest in and to the
related Home Equity Loan).
 
     True Sale. The Originators intend that the transfer of the Trust Balance of
each of the Home Equity Loans to the Depositor will constitute a sale by each of
the Originators to the Depositor, and the Depositor intends that its transfer of
the Trust Balance of each of the Home Equity Loans to the Trust Fund will
constitute a sale by it to the Trust Fund. Accordingly, it is intended that such
Trust Balance will not be part of the bankruptcy estate of either any Originator
or the Depositor and will not be available to the creditors of any Originator or
the Depositor. However, in the event of an insolvency of an Originator or the
Depositor, it is possible that the bankruptcy trustee or a creditor of such
Originator or the Depositor or such Originator as debtor-in-possession may argue
that the transaction between such Originator and the Depositor or the Depositor
and the Trust Fund, as applicable, was a pledge of the Trust Percentage of each
such Home Equity Loan rather than a true sale. This position, if accepted by a
court, could prevent timely payments of amounts due on the Offered Certificates.
In the event that the documentation relating to the Home Equity Loans is not
delivered to the Trustee and the Originators have not recorded assignments of
the Home Equity Loans in favor of the Trustee as described herein under
'Description of the Certificates -- Assignment of Home Equity Loans' prior to
the insolvency of an Originator or the Depositor, the Trust Fund will not have a
perfected security interest in the related Home Equity Loans and the collections
thereon, which may result in delays in payment and failure to pay amounts due on
the Offered Certificates. In addition, unless the Trust Fund's pro rata share of
the collections on the Home Equity Loans is required to be deposited in the
Certificate Account within two business days following receipt in accordance
with the Agreement, cash collections may be commingled with the Master
Servicer's own funds and used for the Master Servicer's own benefit prior to
each Distribution Date. In the event of the insolvency of the Master Servicer,
the
 
                                      S-22
 
<PAGE>
<PAGE>
Trust Fund likely will not have a perfected interest in such collections and the
inclusion thereof in the bankruptcy estate of the Master Servicer may result in
delays in payment and failure to pay amounts due on the Offered Certificates.
 
     If a filing of a petition for relief by or against the Originators or the
Depositor under applicable federal bankruptcy laws were made and a claim were
made that the transfer of the Trust Percentage of each Home Equity Loan to the
Trust Fund should be characterized not as a sale but rather as a transaction
intended to create a security interest to secure obligations of the Originators
or the Depositor, delays in payments on the Offered Certificates and possible
reductions in the amount of distributions of principal and interest could occur.
In addition, so long as the Originators retain the documentation relating to the
Home Equity Loans in their possession, if such a recharacterization were to
occur, holders of the Offered Certificates may be treated as unsecured creditors
of the Originators.
 
GENERAL FEDERAL AND STATE REGULATIONS
 
     Applicable state laws generally regulate interest rates and other charges,
require certain disclosures, and require licensing of the originator and holder
of loans such as the Home Equity Loans. In addition, many states have other
laws, public policies and general principles of equity relating to the
protection of consumers, unfair and deceptive trade practices and debt
collection practices which may apply to the origination, servicing and
collection of the Home Equity Loans. Depending on the provisions of the
applicable law and the specific facts and circumstances involved, violations of
these laws, policies and principles may limit the ability of the Originators, as
subservicers, and, thus, the Master Servicer, to collect all or part of the
principal of or interest on the Home Equity Loans, may entitle the borrower to a
refund of amounts previously paid and, in addition, could subject the
Originators, as subservicers, and the Master Servicer to damages and
administrative enforcement remedies. See 'Certain Legal Aspects of Mortgage
Loans' in the Prospectus.
 
The Home Equity 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 Home Equity Loans;
 
          (ii) the Equal Credit Opportunity Act and Regulation B promulgated
     thereunder, which prohibit discrimination on the basis of age, race, color,
     sex, religion, marital status, national origin, receipt of public
     assistance or the exercise of any right under the Consumer Credit
     Protection Act, in the extension of credit;
 
          (iii) the Fair Credit Reporting Act, which regulates the use and
     reporting of information related to the borrower's credit experience;
 
          (iv) the Fair Debt Collection Practices Act and the Federal Trade
     Commission rule on Credit Practices, which regulate practices used to
     effect collection on consumer loans;
 
          (v) for Home Equity Loans that were closed after November 7, 1989, the
     Home Equity Loan Consumer Protection Act of 1988, which requires additional
     application disclosures, limits changes that may be made to loan agreements
     without the borrower's consent and restricts a lender's ability to declare
     a default or to suspend or reduce a borrower's credit limit to certain
     enumerated events;
 
          (vi) the Real Estate Settlement Procedures Act and Regulation X
     promulgated thereunder, which require certain disclosures to borrowers
     regarding settlement costs; and
 
          (vii) the Flood Disaster Protection Act of 1973, as amended by the
     National Flood Insurance Reform Act of 1994, which prohibits certain
     lending or servicing institutions from making or modifying loans secured by
     real estate in certain flood hazard areas unless the underlying property is
     covered by appropriate flood insurance.
 
     Numerous other federal and state statutory provisions, including the
federal bankruptcy laws, the Soldiers' and Sailors' Civil Relief Act of 1940 and
state debtor relief laws, may adversely affect the Master Servicer's ability to
collect the principal of or interest on the Home Equity Loans and could also
affect the interests of the Certificateholders in the Home Equity Loans if such
laws result in Home Equity Loans being written off as uncollectible. See
'Description of the Certificates -- Amount of
 
                                      S-23
 
<PAGE>
<PAGE>
Distributions' herein and 'Certain Legal Aspects of Mortgage
Loans -- Anti-Deficiency Legislation and Other Limitations on Lenders' in the
Prospectus.
 
YIELD SENSITIVITY OF CLASS M AND CLASS B CERTIFICATEHOLDERS
 
     The yields to maturity on the Class M Certificates and the Class B
Certificates will be sensitive, in varying degrees, to defaults on the Home
Equity Loans (and the timing thereof). Investors should fully consider the risks
associated with an investment in the Class M Certificates and the Class B
Certificates, including the possibility that such investors may not fully
recover their initial investment as a result of losses on the Home Equity Loans.
See 'Description of the Certificates -- Overcollateralization and Application of
Liquidated Loan Loss Amounts.'
 
                ALLOCATIONS OF PAYMENTS ON THE HOME EQUITY LOANS
                   BETWEEN THE TRUST FUND AND THE ORIGINATORS
 
     The aggregate outstanding Loan Balance of the Home Equity Loans in the Pool
on the Cut-Off Date, including the right to receive all payments of interest on
such Loan Balance (net of the Servicing Fee), have been sold and assigned to the
Trust Fund. Although each Loan Agreement could in the future evidence more than
the Trust Balance, the balance assigned to the Trust Fund will be the balance
outstanding as of the Cut-Off Date. If Additional Balances are drawn by the
borrowers, future payments and other recoveries (including proceeds of any
insurance policy or liquidation proceeding) of both principal and interest on
the related Home Equity Loans will be allocated for any Distribution Date on a
pro rata basis between the Trust Fund and the Originators in amounts reflecting
the portions of the Loan Balance represented by the average daily Trust Balance
and any average daily Additional Balance.
 
                                 THE DEPOSITOR
 
     Beneficial Mortgage Services, Inc., the Depositor, is an indirect
wholly-owned subsidiary of Beneficial Corporation and was formed on February 6,
1997 under the laws of the State of Delaware. The Depositor was formed for the
limited purpose of purchasing and selling mortgage loans, mortgage
participations, mortgage pass-through certificates, certain other
mortgage-backed securities, home improvement installment sale contracts and
certain direct obligations of the United States, and issuing, or causing trusts
or partnerships to issue, securities collateralized by, or evidencing an
ownership interest in, such assets.
 
                              THE MASTER SERVICER
 
     Beneficial Mortgage Corporation, the Master Servicer, is an indirect
wholly-owned subsidiary of Beneficial Corporation. Each Home Equity Loan will be
serviced directly by the Master Servicer if such Home Equity Loan was originated
by Beneficial Mortgage Corporation, or, if originated by another Originator,
subserviced by such Originator as subservicer on behalf of the Master Servicer.
The servicing and collection policies of the Originators and the Master Servicer
are substantially similar except for differences attributable to differences in
local law and regional economic conditions. In no event are such differences
materially adverse to the interest of Certificateholders. The Agreement will
provide that the Master Servicer will remain primarily liable for the servicing
of the Accounts and have the ultimate responsibility for ensuring that the
subservicers perform their duties as such. The Master Servicer will be entitled
to retain the Servicing Fee on behalf of itself and the subservicers. The
Originators will be entitled to a portion of the Servicing Fee in their capacity
as subservicers.
 
                                THE ORIGINATORS
 
     The originators of the Home Equity Loans, wholly-owned direct and indirect
subsidiaries of Beneficial Corporation (the 'Originators'), are each licensed as
required to make home equity revolving credit line loans in the states where the
Mortgaged Properties securing Home Equity Loans originated by them are located.
The Originators will sell and assign the Trust Balance of each Home Equity Loan
to the Depositor immediately prior to the issuance of the Certificates.
 
                                      S-24
 
<PAGE>
<PAGE>
                                USE OF PROCEEDS
 
     The Depositor will transfer the Home Equity Loans and other assets of the
Trust Fund to the Trustee in exchange for the Certificates. The net proceeds to
be received from the sale of the Certificates will be used by the Depositor to
pay for the Home Equity Loans purchased from the Originators.
 
                        THE HOME EQUITY LENDING PROGRAM
 
GENERAL
 
     The Originators have originated closed-end, fixed-rate mortgages for over
twenty-five years, and have offered Home Equity Loans since 1982. As of June 30,
1997, the subsidiaries of the Originators' parent corporation, Beneficial
Corporation, had approximately $7.8 billion of Home Equity Loans in their owned
and managed portfolios.
 
UNDERWRITING PROCEDURES RELATING TO HOME EQUITY LOANS
 
     All Home Equity Loan applications received by the Originators are subjected
to an initial credit approval process. The first step in the credit approval
process is to develop a customer analysis profile ('CAP') based upon information
disclosed in the credit application, such as salary, current employment, and
length of period of employment. Each region of the United States has its own
empirically derived numerical credit scoring system, which is used as an
indicator of probability of prompt repayment. If the initial CAP subtotal is
acceptable, an independent credit bureau report is obtained and reviewed, along
with credit references where appropriate. Credit ratings obtained through the
review of the credit bureau report are used to determine the total CAP score. A
loan will not be approved if the total CAP score is lower than the minimum
acceptable total for that region. In addition, a total CAP score which meets or
exceeds the acceptable score for that region is not sufficient reason in itself
for approval of an application.
 
     All Home Equity Loan applications achieving an acceptable CAP score are
next subjected to a direct credit investigation. This investigation includes, in
addition to the above-referenced independent credit bureau report, obtaining (i)
a verification of the first deed of trust or mortgage balance, if any, and
payment history, (ii) verification of employment, income and residence, (iii) a
title search to ensure that all liens, except for any existing first trust deed
or mortgage, are paid prior to, or at the time of, the funding of the loan, and
(iv) for Home Equity Loans with a Credit Limit of $10,000 or more, an
independent appraisal of the property, using a certified appraiser and standard
FNMA/FHLMC appraisal forms.
 
     After this investigation is completed, a decision is made to accept or
reject the loan application. The Originators base their lending decisions
primarily on their analysis of the borrower's ability to repay the loan. If the
application is accepted, a maximum credit limit ('Credit Limit') is assigned
based on the borrower's ability to repay and an acceptable combined
loan-to-value ratio. Generally, all prospective borrowers must have a
debt-to-income ratio of no greater than 50% where debt is defined as the sum of
the first deed of trust or mortgage payment, 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 (including
payments on the Home Equity Loan, computed on the basis of the Credit Limit
applied for at the then-current interest rate on the Home Equity Loan) that
extends beyond ten months, and alimony, child support or maintenance payments,
and where income is defined as stable monthly gross income from the borrower's
primary source of employment, plus acceptable secondary income. In addition, an
assessment is made of the adequacy of the borrower's remaining income to pay
other monthly obligations, taking into consideration such factors as the number
of dependents. The borrowers are not required to requalify or update their
applications for their Home Equity Loans following the initial credit
application process. The determination of an acceptable combined loan-to-value
ratio (which takes into account any senior lien loan) is based on the real
estate's quality, condition, appreciation history and prospective market
conditions. The Home Equity Loans generally will have a combined loan-to-value
ratio not in excess of 75% if secured by a second deed of trust or mortgage, or
80% if secured by a first deed of trust or mortgage. All Home
 
                                      S-25
 
<PAGE>
<PAGE>
Equity Loans with a Credit Limit of $10,000 or more are required to be covered
by title insurance policies or, in Georgia, Indiana, Maryland, Ohio,
Pennsylvania and Washington, foreclosure impairment insurance which is
underwritten by affiliates of the Originators.
 
HOME EQUITY LOAN TERMS
 
     The borrower may access the Home Equity Loan by writing a check. The
borrower must, however, on the opening of an account, draw an initial advance.
The minimum initial advance ranges from $2,500 to $5,500. Each Home Equity Loan
is assigned an amortization basis when the account is opened. The 'amortization
basis' is the length of time in which the initial advance plus interest is
scheduled to be repaid in full. The amortization bases of the Home Equity Loans
range from 60 months (5 years) to 360 months (30 years) depending on the Credit
Limit assigned. Generally, the amortization basis is longer the higher the
Credit Limit. The minimum monthly payment on a Home Equity Loan is equal to the
sum of the following: (i) a Monthly Payment Amount (which is the amount
necessary to completely repay the balance and the applicable finance charge in
equal installments over the assigned amortization basis); (ii) any monthly
insurance charges; (iii) any delinquency or other similar charges; and (iv) any
past due amounts, including past due finance charges. The Monthly Payment Amount
will be recomputed each time the Reference Rate adjusts and whenever an
additional amount is advanced under the Home Equity Loan (such amount, an
'advance'); such recomputation in the case of an advance also resets the
amortization schedule. The effect of each such advance on the related Home
Equity Loan is to reset the commencement date of the original amortization basis
to the date of the most recent advance. For example, a Home Equity Loan made
originally with a 15-year amortization basis measured from the date of
origination changes at the time of the next advance to a Home Equity Loan with
an amortization basis of 15 years measured from the date of such advance. The
Home Equity Loans are amortized on the basis of 30 day months. However, interest
on Home Equity Loans is calculated on the basis of actual days elapsed over a
year of 365 days. Accordingly, there may be no repayment of principal for
billing cycles in which there are more than 30 days. Generally, a borrower's
minimum monthly payment is due one month after the billing date. A billing cycle
for a Home Equity Loan is a one-month period which generally commences on the
day following the end of the preceding billing cycle (or the date such Home
Equity Loan was originated, in the case of the first billing cycle) and ends on
the corresponding day of the following month. Billing statements are produced as
of the end of each billing cycle which reflect all payment activity and any
additional borrowings during such billing cycle.
 
     Each Home Equity Loan bears interest at a variable rate which may change
each calendar quarter based on changes in the Reference Rate. The initial
interest rate will be the Reference Rate plus from -1.70 to 10.00 percentage
points, rounded up to the nearest one-quarter percent (or, for Home Equity Loans
where the Reference Rate is based on Three Month LIBOR, from 3.00 to 12.69
percentage points, rounded up to the nearest 1/100%) (the 'Margin'). The
applicable Margin on any Home Equity Loan is determined by an overall evaluation
of the borrower and market conditions. Subsequently, the interest rate charged
on the Home Equity Loan will be reviewed on March 1, June 1, September 1 and
December 1 (each, a 'Review Date'). If the Reference Rate in effect on any
Review Date is different from the Reference Rate which had been in effect on the
immediately preceding Review Date, the interest rate charged will be adjusted on
January 1, April 1, July 1 and October 1 (each, an 'Adjustment Date') to the
Reference Rate in effect on the Review Date immediately preceding each
Adjustment Date plus the Margin, rounded up to the nearest one-quarter percent
(or, for Home Equity Loans where the Reference Rate is based on Three Month
LIBOR, rounded up to the nearest 1/100%). Any such adjustment in the interest
rate on a Home Equity Loan will take effect on the first day of the borrower's
billing cycle in January, April, July and October, respectively. Depending on
the date on which a Home Equity Loan account is opened, the first adjustment may
take place earlier than three calendar months after the opening of the account.
In certain jurisdictions in which Home Equity Loans are originated, adjustments
in any year (commencing on the anniversary date of the account) will not
increase or decrease by more than a specified percentage (ranging from 2% to 3%)
for Home Equity Loans. The Home Equity Loans have maximum Loan Rates ranging
from 15.00% to 21.00% per annum. The weighted average maximum Loan Rate of the
Home Equity Loans as of the Cut-Off Date
 
                                      S-26
 
<PAGE>
<PAGE>
was 18.62%. The interest rates on the Home Equity Loans are generally not
subject to a floor annual percentage rate.
 
     For Home Equity Loans secured by real property located in certain states,
the Originators may have a right to assess a penalty in connection with the
prepayment of a Home Equity Loan. The amount of the prepayment charge will
generally be based on the interest rate on the Home Equity Loan in effect on the
date of prepayment. A prepayment charge also may be assessed against the
borrower if a Home Equity Loan account is closed by the related Originator due
to a default by the borrower under the loan agreement evidencing the Home Equity
Loan (the 'loan agreement'). It has been the Originators' general policy to
collect prepayment charges on all Home Equity Loans evidenced by loan agreements
which provide for a prepayment charge, although in some limited cases such
prepayment charges may be waived. The prepayment charges collected on the Home
Equity Loans will not be distributed to the Certificateholders, but will be
retained by the Master Servicer and paid to the Originators as compensation for
the origination costs of the Home Equity Loans incurred by the Originators. See
'Maturity and Prepayment Considerations' herein.
 
     Each loan agreement provides that the related Originator has the right to
require the borrower to pay the entire balance plus all other accrued but unpaid
charges immediately, and to cancel the borrower's credit privileges under the
loan agreement if, among other things, the borrower fails to make any minimum
monthly payment when due under the loan agreement, if there is a material change
in the borrower's ability to repay the Home Equity Loan, if the borrower sells
any interest in the property securing the loan agreement, thereby causing the
'due-on-sale' clause in the trust deed or mortgage to become effective, or if,
as a result of unfavorable economic conditions or legislation, the Originators
determine not to continue to offer Home Equity Loans to new borrowers.
 
     In the event of a default on a first deed of trust or mortgage that is
senior to any Home Equity Loan, the related Originator has the right to satisfy
the defaulted senior lien loan in full or to cure such default and bring the
defaulted senior lien loan current, in either event adding any amounts expended
in connection with such satisfaction or cure to the then-current principal
balance of such Home Equity Loan. In such event, the Originators will either
take the action described above or may refrain from taking any action based upon
reasonable commercial practice in the home equity revolving credit line loan
industry generally. See 'Certain Legal Aspects of Mortgage Loans -- Foreclosure'
and ' -- Junior Mortgages' in the Prospectus.
 
     None of the Home Equity Loans are insured by the Federal Housing
Administration, guaranteed by the Veterans Administration or otherwise insured
or guaranteed in any manner (except for title, foreclosure impairment and hazard
insurance).
 
SERVICING OF HOME EQUITY LOANS
 
     Each Home Equity Loan will be serviced directly by the Master Servicer or,
if originated by another Originator, by such Originator as subservicer on behalf
of the Master Servicer. The servicing and collection policies of the Originators
and the Master Servicer are substantially similar except for differences
attributable to differences in local law and local economic conditions which in
no event are materially adverse to the interests of Certificateholders. The
Master Servicer and the Originators, through local loan offices, keep abreast
of, and in making servicing decisions take account of, local economies and other
regional considerations. The Master Servicer and the Originators believe that
this type of regionalized, consumer-oriented attention enables them to service
their portfolios of Home Equity Loans in the most efficient manner.
 
     The current policy of the Master Servicer and the Originators is generally
to consider initiating the foreclosure process on the mortgaged property after a
Home Equity Loan is more than 60 days contractually delinquent and, in the case
of non-judicial foreclosure, after all notices required by law have been sent to
the borrower. Upon obtaining title to the property, the loan is written down to
its net realizable value and any losses are recognized. After six months, such
loan is written down an additional 25% of its net realizable value. Any real
estate which is owned and not resold is ordinarily charged off after 12 months.
However, losses on Liquidated Home Equity Loans will be realized by the Trust
Fund as described herein under 'Description of the Certificates -- Amount of
Distributions.'
 
                                      S-27
 
<PAGE>
<PAGE>
     Servicing and charge-off policies and collection practices may change over
time in accordance with the Master Servicer's business judgment, changes in the
Master Servicer's Home Equity Loan portfolio and applicable laws and
regulations, as well as other items.
 
     The information in the tables below represents (i) the loan loss experience
for the total real estate portfolio (both Home Equity Loans and traditional
closed-end second mortgages, since separate loan loss data on the Home Equity
Loans is not maintained) for the entire United States servicing portfolio of the
consumer finance subsidiaries of Beneficial Corporation (such portfolio, the
'Total U.S. Real Estate Portfolio') and (ii) the delinquency experience for Home
Equity Loans for the entire United States servicing portfolio of such
subsidiaries (such portfolio, the 'U.S. Servicing Portfolio').
 
     The delinquency information presented in the tables is based upon calendar
month information, whereas the Home Equity Loan delinquencies will be reported
to the Certificateholders on a billing cycle basis. See 'Description of the
Certificates -- Reports to Certificateholders' herein.
 
             TOTAL U.S. REAL ESTATE PORTFOLIO LOAN LOSS EXPERIENCE
 
<TABLE>
<CAPTION>
                                                                                                     SIX MONTHS
                                                          YEAR ENDED DECEMBER 31,                      ENDED
                                            ----------------------------------------------------      JUNE 30,
                                               1993          1994          1995          1996           1997
                                            ----------    ----------    ----------    ----------    ------------
                                                                   (DOLLARS IN THOUSANDS)
 
<S>                                         <C>           <C>           <C>           <C>           <C>
Number of Real Estate Loans Serviced.....      167,281       164,909       161,222       162,810        165,361
Average Aggregate Loan Balance of Real
  Estate Serviced........................   $6,190,008    $6,660,836    $6,970,321    $7,284,460     $7,680,736
Gross Credit Losses(1)
     Dollars.............................   $   37,780    $   41,220    $   42,812    $   47,298     $   32,553(2)
     Percentage..........................         0.61%         0.63%         0.61%         0.65%          0.42%(2)
</TABLE>
 
- ------------
 
(1) Not including accrued interest.
 
(2) Annualized.
 
                    HOME EQUITY REVOLVING CREDIT LINE (HELS)
                U.S. SERVICING PORTFOLIO DELINQUENCY EXPERIENCE
 
<TABLE>
<CAPTION>
                                                                                                     SIX MONTHS
                                                          YEAR ENDED DECEMBER 31,                      ENDED
                                            ----------------------------------------------------      JUNE 30,
                                               1993          1994          1995          1996           1997
                                            ----------    ----------    ----------    ----------    ------------
                                                                   (DOLLARS IN THOUSANDS)
 
<S>                                         <C>           <C>           <C>           <C>           <C>
Number of HELs Serviced..................       77,842        89,504        84,590        90,637         96,520
Loan Balance of HELs Serviced............   $3,548,936    $4,196,966    $3,899,508    $4,199,990     $4,530,567
Loan Balance of HELs 2 Months
  Delinquent(1)..........................   $   11,786    $   21,988    $   20,146    $   26,688     $   29,092
Loan Balance of HELs 3 Months
  Delinquent(1)..........................   $   39,182    $   56,839    $   69,332    $   67,587     $   86,084
Total of 2 Months or more Delinquent as a
  Percentage of the Loan Balance of HELs
  Serviced(1)............................         1.44%         1.88%         2.29%         2.24%          2.54%
</TABLE>
 
- ------------
 
(1) On a contractual basis.
 
                                      S-28
 
<PAGE>
<PAGE>
                           THE HOME EQUITY LOAN POOL
 
     The Home Equity Loans are evidenced by loan agreements (each, a 'Loan
Agreement') secured by deeds of trust or mortgages on the Mortgaged Properties.
 
     Each Home Equity Loan was selected by the related Originator for inclusion
in the Pool from among those that met the following criteria: (i) as of the
Cut-Off Date, a current Loan Balance of not less than $15,000, (ii) as of the
Cut-Off Date, the most recent payment in respect of each Home Equity Loan was
received on or subsequent to the July 1997 billing date, (iii) secured by a
first or second lien position, (iv) originated by loan offices of the
Originators, (v) did not have a remaining term or original term greater than 360
months and (vi) did not provide for negative amortization. Each Home Equity Loan
was originated between July 18, 1990 and July 26, 1997 in the ordinary course of
the Originators' Home Equity Loan programs. As of the Cut-Off Date, the average
principal balance of the Home Equity Loans was $56,224. As of the Cut-Off Date,
the weighted average Margin of the Home Equity Loans where the Reference Rate is
based on Prime was 3.28% (or, for Home Equity Loans where the Reference Rate is
based on Three Month LIBOR, 6.95%), the weighted average loan utilization rate
(computed by dividing the Loan Balance for each Home Equity Loan by the related
original Credit Limit) of the Home Equity Loans was 97.35% weighted by the
original Credit Limit (which is calculated only on loans originated beginning
July 7, 1996) and the weighted average Net Loan Rate was 10.93%. As of the
Cut-Off Date, 82.77% of the Home Equity Loans (by Trust Balance) were secured by
first deeds of trust or mortgages and the remainder were secured by second deeds
of trust or mortgages.
 
     Prior to July 7, 1996, the Originators did not maintain in their electronic
records the following data: (i) the valuation of the related mortgaged
properties and the balance of each mortgage loan that is senior to a Home Equity
Loan, which information is needed in order to compute the Combined Loan-to-Value
Ratio of such Home Equity Loan, (ii) the existence of liens senior to the
related Home Equity Loan, (iii) the type of Mortgaged Property (e.g.,
single-family), (iv) the use of the Mortgaged Property (e.g., owner-occupied),
or (v) the actual location of the Mortgaged Property. Although such information
is contained in the original physical files for each Home Equity Loan prior to
such date, the Originators did not enter such information into their electronic
records. For all Home Equity Loans originated prior to July 7, 1996, the
Originators have on their electronic records information with respect to the
billing address of the borrower and the location of the Originator's loan
office, but do not have information with respect to the actual location of the
Mortgaged Property. For all such Home Equity Loans set forth in the table titled
'Geographical Distribution of Mortgaged Properties' on page S-32, the Depositor
used the billing address of the borrower in lieu of the actual location of the
Mortgaged Property. The data set forth in the tables titled 'Types of Mortgaged
Properties' and 'Use of Mortgaged Properties' on page S-31 and in the table
titled 'Combined Loan-to-Value Ratios' on page S-32 is based on 12,794 Home
Equity Loans originated beginning July 7, 1996. As to the 1,435 Home Equity
Loans originated prior to July 7, 1996, no such information is available in the
Originators' electronic records. The Depositor believes that the Home Equity
Loans originated beginning July 7, 1996, are representative of the entire Pool
in all material respects. With respect to the 12,794 Home Equity Loans
originated beginning July 7, 1996, the weighted average Combined Loan-to-Value
Ratio is approximately 70.34%, and the Combined Loan-to-Value Ratios do not
exceed 75%, in the case of approximately 58.59% by Pool Balance, and does not
exceed 80%, in the case of 81.07% by Pool Balance. In addition, approximately
85.78% of the Home Equity Loans by Pool Balance are secured by deeds of trust or
mortgages on single-family residences and 87.74% of the Pool Balance are secured
by properties represented by the borrowers to be their primary residences.
'Combined Loan-to-Value Ratio' for any Home Equity Loan means the ratio of (i)
the credit limit as of the date of origination of such Home Equity Loan plus the
then current balance of any first mortgage to (ii) the appraised value of the
related Mortgaged Property, as determined in connection with origination of such
Home Equity Loan.
 
     The sum of the individual balances and percentages set forth on the
following schedules may not equal the total due to rounding. The following
schedules are indicative of certain additional characteristics of the Home
Equity Loans as of the Cut-Off Date:
 
                                      S-29
 
<PAGE>
<PAGE>
<TABLE>
<CAPTION>
                       CUT-OFF DATE TRUST BALANCES(1)
- ----------------------------------------------------------------------------
                                                               PERCENTAGE OF
         RANGE OF           NUMBER OF                             POOL BY
       CUT-OFF DATE        HOME EQUITY      CUT-OFF DATE       CUT-OFF DATE
      TRUST BALANCES          LOANS         TRUST BALANCE      TRUST BALANCE
- ----------------------------------------------------------------------------
<S>                        <C>             <C>                 <C>
 
$ 15,000.00 - $ 19,999.99....     1,438      $ 25,261,715.52           3.16%
  20,000.00 -   24,999.99....     1,370        31,091,457.40           3.89
  25,000.00 -   29,999.99....     1,279        35,397,226.69           4.42
  30,000.00 -   34,999.99....     1,126        36,705,525.96           4.59
  35,000.00 -   39,999.99....     1,160        43,586,023.41           5.45
  40,000.00 -   44,999.99....       972        41,413,930.58           5.18
  45,000.00 -   49,999.99....       939        44,896,439.38           5.61
  50,000.00 -   59,999.99....     1,431        78,583,466.63           9.82
  60,000.00 -   69,999.99....     1,109        71,960,561.06           8.99
  70,000.00 -   79,999.99....       749        55,934,339.04           6.99
  80,000.00 -   89,999.99....       537        45,696,541.91           5.71
  90,000.00 -   99,999.99....       448        42,664,729.17           5.33
 100,000.00 -  109,999.99....       299        31,304,982.03           3.91
 110,000.00 -  119,999.99....       282        32,562,811.79           4.07
 120,000.00 -  129,999.99....       257        32,054,576.32           4.01
 130,000.00 -  139,999.99....       135        18,219,914.10           2.28
 140,000.00 -  149,999.99....       124        17,984,088.61           2.25
 150,000.00 -  199,999.99....       365        63,015,472.29           7.88
 200,000.00 -  249,999.99....       143        32,286,110.01           4.04
 250,000.00 -  299,999.99....        42        11,490,113.32           1.44
 300,000.00 -  349,999.99....        22         7,207,565.35           0.90
 350,000.00 -  ..............         2           700,000.00           0.09
                                  -----      ----------------        ------
   Total.....................    14,229      $800,017,590.57         100.00%
                                 ------      ----------------        ------
                                 ------      ----------------        ------
</TABLE>
 
- ------------------------
 (1) The average Cut-Off Date Trust Balance is $56,224.44.

<TABLE>
<CAPTION>
                      CUT-OFF DATE LOAN RATES(1)
- ----------------------------------------------------------------------
                                                         PERCENTAGE OF
                      NUMBER OF                             POOL BY
    RANGE OF         HOME EQUITY      CUT-OFF DATE       CUT-OFF DATE
   LOAN RATES           LOANS         TRUST BALANCE      TRUST BALANCE
- ----------------------------------------------------------------------
<S>                  <C>             <C>                 <C>
 
 6.50% -  6.99%...           1       $    169,715.13           0.02%
 7.00  -  7.49...           26          2,486,613.51           0.31
 7.50  -  7.99...          189         12,406,852.69           1.55
 8.00  -  8.49...          302         20,301,261.88           2.54
 8.50  -  8.99...          324         20,331,422.66           2.54
 9.00  -  9.49...          196         11,867,978.58           1.48
 9.50  -  9.99...          201         12,136,070.24           1.52
10.00  - 10.49...          199         13,365,826.15           1.67
10.50  - 10.99...          611         48,096,754.24           6.01
11.00  - 11.49...          596         53,584,451.83           6.70
11.50  - 11.99...        1,909        137,446,060.68          17.18
12.00  - 12.49...        1,352         88,389,293.61          11.05
12.50  - 12.99...        3,351        174,759,162.01          21.84
13.00  - 13.49...        2,338        103,840,739.62          12.98
13.50  - 13.99...        1,424         57,204,117.73           7.15
14.00  - 14.49...          650         24,446,297.65           3.06
14.50  - 14.99...          304         10,981,739.68           1.37
15.00  - 15.49...          157          5,475,600.78           0.68
15.50  - 15.99...           40          1,218,560.49           0.15
16.00  - 16.49...           33            853,736.99           0.11
16.50  - 16.99...           17            467,739.94           0.06
17.00  - 17.49...            1             16,396.39           0.00
17.50  - 17.99...            5            106,689.93           0.01
18.00  - 18.49...            1             16,408.16           0.00
18.50  - 18.99...            2             48,100.00           0.01
                        ------       ---------------         ------
   Total.........       14,229       $800,017,590.57         100.00%
                        ------       ---------------         ------
                        ------       ---------------         ------
</TABLE>
 
- ------------------------
 
(1) The Weighted Average Cut-Off Date Loan Rate is 11.93% per annum.
 
<PAGE>
<TABLE>
<CAPTION>
                  MARGIN RANGES -- LIBOR(1)(2)
- ----------------------------------------------------------------
                   NUMBER OF                     PERCENTAGE OF
  CUT-OFF DATE    HOME EQUITY   CUT-OFF DATE       AGGREGATE
  MARGIN RANGES      LOANS      TRUST BALANCE       BALANCE
- ----------------------------------------------------------------
<S>               <C>          <C>              <C>
 
 3.00% -  3.49%...        1    $     55,645.88         0.04%
 3.50  -  3.99...         2         118,818.46         0.07
 4.00  -  4.49...        27       2,734,218.32         1.72
 4.50  -  4.99...        47       4,099,320.94         2.58
 5.00  -  5.49...        92       9,299,801.80         5.86
 5.50  -  5.99...       162      11,153,485.56         7.03
 6.00  -  6.49...       242      15,060,804.65         9.49
 6.50  -  6.99...       601      30,447,121.86        19.18
 7.00  -  7.49...     1,019      44,503,413.91        28.04
 7.50  -  7.99...       582      22,109,646.82        13.93
 8.00  -  8.49...       293      10,459,311.51         6.59
 8.50  -  8.99...       160       5,280,907.43         3.33
 9.00  -  9.49...        64       1,959,672.65         1.23
 9.50  -  9.99...        25         828,834.94         0.52
10.00  - 10.49...        10         248,548.59         0.16
10.50  - 10.99...         9         261,953.95         0.17
11.00  - 11.49...         1          39,005.57         0.02
11.50  - 12.49...         1          16,396.39         0.01
12.50  - 12.99...         1          28,100.00         0.02
                      -----    ---------------        -----
   Total.........     3,339    $158,705,009.23       100.00%
                      -----    ---------------        -----
                      -----    ---------------        -----
</TABLE>
 
- ------------------------
 
(1) The Weighted Average Cut-Off Date Margin where the Reference Rate is based
    on Three-Month LIBOR is 6.95%.
 
(2) This schedule includes those Home Equity Loans where the Reference Rate is
    based on Three-Month LIBOR.
<TABLE>
<CAPTION>
                  MARGIN RANGES -- PRIME(1)(2)
- ----------------------------------------------------------------
                   NUMBER OF                     PERCENTAGE OF
  CUT-OFF DATE    HOME EQUITY   CUT-OFF DATE       AGGREGATE
  MARGIN RANGES      LOANS      TRUST BALANCE       BALANCE
- ----------------------------------------------------------------
<S>               <C>          <C>              <C>
 
(1.70)% - (1.51)%...      1    $    169,715.13         0.03%
(1.50)  - (1.01)....     27       2,504,304.32         0.39
(1.00)  - (0.51)....    188      12,389,161.88         1.93
(0.50)  - (0.01)....    304      20,433,664.09         3.19
 0.00   -  0.49.....    322      20,230,206.00         3.15
 0.50   -  0.99.....    190      11,526,986.00         1.80
 1.00   -  1.49.....    201      11,954,095.06         1.86
 1.50   -  1.99.....    155       9,146,958.23         1.43
 2.00   -  2.49.....    547      42,283,324.12         6.59
 2.50   -  2.99.....    482      42,446,185.75         6.62
 3.00   -  3.49.....  1,697     120,843,427.07        18.84
 3.50   -  3.99.....  1,016      68,254,029.12        10.64
 4.00   -  4.49.....  2,574     136,683,006.17        21.31
 4.50   -  4.99.....  1,470      66,420,908.22        10.36
 5.00   -  5.49.....    913      39,005,518.95         6.08
 5.50   -  5.99.....    410      18,617,544.66         2.90
 6.00   -  6.49.....    190       8,524,193.50         1.33
 6.50   -  6.99.....    133       7,183,459.06         1.12
 7.00   -  7.49.....     28       1,292,346.63         0.20
 7.50   -  7.99.....     27       1,058,668.87         0.17
 8.00   -  8.49.....      8         201,780.42         0.03
 9.00   -  9.49.....      5         106,689.93         0.02
 9.50   -  9.99.....      1          16,408.16         0.00
10.00   - 10.49.....      1          20,000.00         0.00
                     ------    ---------------       ------
   Total.........    10,890    $641,312,581.34       100.00%
                     ------    ---------------       ------
                     ------    ---------------       ------
</TABLE>
 
- ------------------------
 
(1) The Weighted Average Cut-Off Date Margin where the Reference Rate is based
    on Prime is 3.28%.
 
(2) This schedule includes those Home Equity Loans where the Reference Rate is
    based on Prime.
 
                                      S-30
 
<PAGE>
<PAGE>
<TABLE>
<CAPTION>
                    MAXIMUM INTEREST RATE(1)
- -----------------------------------------------------------------
                                                   PERCENTAGE OF
  CUT-OFF DATE      NUMBER OF                         POOL BY
MAXIMUM INTEREST   HOME EQUITY    CUT-OFF DATE      CUT-OFF DATE
      RATE            LOANS       TRUST BALANCE    TRUST BALANCE
- -----------------------------------------------------------------
<S>                <C>           <C>               <C>
 
15.00%...........      1,407     $ 84,641,732.45        10.58%
16.00............      1,430       76,779,434.06         9.60
18.00............      4,917      334,191,324.78        41.77
19.00............         82        2,922,635.86         0.37
19.50............          2           33,581.45         0.00
20.00............         71        2,141,006.15         0.27
21.00............      6,320      299,307,875.82        37.41
                      ------     ---------------       ------
   Total.........     14,229     $800,017,590.57       100.00%
                      ------     ---------------       ------
                      ------     ---------------       ------
</TABLE>
 
- ------------------------
 
(1) The Weighted Average Maximum Interest Rate is 18.62% per annum.
 
<TABLE>
<CAPTION>
                    LOAN AMORTIZATION TERM(1)
- -----------------------------------------------------------------
                                                   PERCENTAGE OF
                    NUMBER OF                         POOL BY
LOAN AMORTIZATION  HOME EQUITY    CUT-OFF DATE      CUT-OFF DATE
TERM (IN MONTHS)      LOANS       TRUST BALANCE    TRUST BALANCE
- -----------------------------------------------------------------
<S>                <C>           <C>               <C>
 
60...............         28     $    573,730.53         0.07%
120..............        841       22,318,347.55         2.79
180..............      6,533      242,088,451.07        30.26
240..............          8          575,188.40         0.07
360..............      6,819      534,461,873.02        66.81
                      ------     ---------------       ------
   Total.........     14,229     $800,017,590.57       100.00%
                      ------     ---------------       ------
                      ------     ---------------       ------
</TABLE>
 
- ------------------------
 
(1) The Weighted Average Loan Amortization Term is approximately 299 months. The
    effect of an Additional Balance in connection with a Home Equity Loan is to
    reset the commencement date of the original amortization basis to the date
    such Additional Balance is drawn.

<PAGE>
<TABLE>
<CAPTION>
             TYPES OF MORTGAGED PROPERTIES(1)(2)(3)
- -----------------------------------------------------------------
                     NUMBER OF                      PERCENTAGE OF
                    HOME EQUITY    CUT-OFF DATE       AGGREGATE
  PROPERTY TYPE        LOANS       TRUST BALANCE       BALANCE
- -----------------------------------------------------------------
<S>                 <C>           <C>               <C>
 
Single Family.....     11,258     $623,303,729.81        85.78%
2-4 Family........        648       40,774,811.11         5.61
Condominium.......         91        4,365,395.41         0.60
Other.............        797       58,156,291.56         8.00
                       ------     ---------------       ------
   Total..........     12,794     $726,600,227.89       100.00%
                       ------     ---------------       ------
                       ------     ---------------       ------
</TABLE>
 
- ------------------------
 
(1) The data herein is based on 12,794 Home Equity Loans originated beginning
    July 7, 1996. As to the 1,435 Home Equity Loans originated prior to July 7,
    1996, no such information is available in the Originators' electronic
    records.
 
(2) Based on information supplied by the borrower in loan application.
 
(3) Includes Home Equity Loans secured by multiple Mortgaged Properties. Each of
    these Home Equity Loans has been categorized according to the property type
    of the Mortgaged Property that has the highest appraised value securing such
    Home Equity Loan.

<TABLE>
<CAPTION>
              USE OF MORTGAGED PROPERTIES(1)(2)(3)
- -----------------------------------------------------------------
                     NUMBER OF                      PERCENTAGE OF
                    HOME EQUITY    CUT-OFF DATE       AGGREGATE
   PROPERTY USE        LOANS       TRUST BALANCE       BALANCE
- -----------------------------------------------------------------
<S>                 <C>           <C>               <C>
 
Primary
 Residence........     11,489     $637,502,730.28        87.74%
Investment
 Property.........      1,164       81,177,217.84        11.17
Secondary Home....        141        7,920,279.77         1.09
                       ------     ---------------       ------
   Total..........     12,794     $726,600,227.89       100.00%
                       ------     ---------------       ------
                       ------     ---------------       ------
</TABLE>
 
- ------------------------
 
(1) The data herein is based on 12,794 Home Equity Loans originated beginning
    July 7, 1996. As to the 1,435 Home Equity Loans originated prior to July 7,
    1996, no such information is available in the Originators' electronic
    records.
 
(2) Based on information supplied by the borrower in loan application.
 
(3) Includes Home Equity Loans secured by multiple Mortgaged Properties. Each of
    these Home Equity Loans has been categorized according to the property type
    of the Mortgaged Property that has the highest appraised value securing such
    Home Equity Loan.
 
                                      S-31
 
<PAGE>
<PAGE>
<TABLE>
<CAPTION>
                       YEAR OF ORIGINATION
- -----------------------------------------------------------------
                                                    PERCENTAGE OF
                     NUMBER OF                         POOL BY
     YEAR OF        HOME EQUITY    CUT-OFF DATE     CUT-OFF DATE
   ORIGINATION         LOANS       TRUST BALANCE    TRUST BALANCE
- -----------------------------------------------------------------
<S>                 <C>           <C>               <C>
 
1990..............         10     $    275,151.72         0.03%
1991..............         19          897,479.61         0.11
1992..............         57        2,529,616.99         0.32
1993..............        112        5,126,746.94         0.64
1994..............        267       13,373,200.18         1.67
1995..............        287       13,632,633.73         1.70
1996..............      2,578      145,036,076.74        18.13
1997..............     10,899      619,146,684.66        77.39
                       ------     ---------------       ------
   Total..........     14,229     $800,017,590.57       100.00%
                       ------     ---------------       ------
                       ------     ---------------       ------
</TABLE>

<TABLE>
<CAPTION>
              COMBINED LOAN-TO-VALUE RATIOS(1)(2)
- ---------------------------------------------------------------
 RANGE OF COMBINED   NUMBER OF                    PERCENTAGE OF
   LOAN-TO-VALUE    HOME EQUITY   CUT-OFF DATE      AGGREGATE
      RATIOS           LOANS      TRUST BALANCE      BALANCE
- ---------------------------------------------------------------
<S>                 <C>          <C>              <C>
 
  0.01% --  10.00%..       18   $  1,036,951.22        0.14%
 10.01  --  20.00...      102      3,038,131.44        0.42
 20.01  --  30.00...      280     10,486,825.92        1.44
 30.01  --  40.00...      468     20,500,738.70        2.82
 40.01  --  50.00...      933     44,969,685.71        6.19
 50.01  --  55.00...      520     26,712,913.89        3.68
 55.01  --  60.00...      740     40,056,365.90        5.51
 60.01  --  65.00...    1,095     60,269,181.97        8.29
 65.01  --  70.00...    1,475     81,914,010.14       11.27
 70.01  --  75.00...    2,640    136,706,893.58       18.81
 75.01  --  80.00...    2,683    163,355,757.52       22.48
 80.01  --  85.00...    1,274     91,255,620.45       12.56
 85.01  --  90.00...      268     23,370,745.81        3.22
 90.01  --  95.00...      163     12,799,665.73        1.76
 95.01  -- 100.00...      134     10,106,625.73        1.39
>100.01.............        1         20,114.18        0.00
                       ------   ---------------      ------
   Total...........    12,794   $726,600,227.89      100.00%
                       ------   ---------------      ------
                       ------   ---------------      ------
</TABLE>
 
- ------------------------
 
(1) The data herein is based on 12,794 Home Equity Loans originated beginning
    July 7, 1996. As to the 1,435 Home Equity Loans originated prior to July 7,
    1996, no such information is available in the Originators' electronics
    records.
 
(2) The weighted average of the Combined Loan-to-Value Ratio is 70.34%.

<PAGE>
<TABLE>
<CAPTION>
     GEOGRAPHICAL DISTRIBUTION OF MORTGAGED PROPERTIES(1)(2)
- -----------------------------------------------------------------
                                                    PERCENTAGE OF
                     NUMBER OF                         POOL BY
                    HOME EQUITY    CUT-OFF DATE     CUT-OFF DATE
      STATE            LOANS       TRUST BALANCE    TRUST BALANCE
- -----------------------------------------------------------------
<S>                 <C>           <C>               <C>
AK................          1     $     53,724.81         0.01%
AZ................        139        7,508,638.12         0.94
CA................      1,969      155,970,603.29        19.50
CO................        201       10,907,245.49         1.36
CT................         55        4,149,657.30         0.52
DE................         55        2,734,125.96         0.34
FL................        412       18,469,146.54         2.31
GA................        151        6,587,604.89         0.82
IA................          3          134,073.16         0.02
ID................        247       14,376,782.98         1.80
IL................        348       18,261,957.56         2.28
IN................        401       18,581,278.40         2.32
KS................        183        7,532,007.99         0.94
KY................        180        8,317,732.24         1.04
LA................         42        2,215,949.28         0.28
MA................        355       20,546,313.13         2.57
MD................        188        9,887,689.11         1.24
ME................          8          358,944.77         0.04
MI................         18          747,890.22         0.09
MN................        217       10,816,569.11         1.35
MO................        287       11,829,558.17         1.48
MS................         25          861,139.96         0.11
MT................        200       11,067,811.56         1.38
NC................        402       18,594,566.60         2.32
NE................         72        2,645,153.82         0.33
NH................        154        8,037,754.71         1.00
NJ................        649       40,184,253.93         5.02
NM................         80        4,342,060.47         0.54
NV................         99        7,330,424.19         0.92
NY................      1,884      107,051,491.27        13.38
OH................      1,777       82,891,649.69        10.36
OK................        183        6,519,550.08         0.81
OR................        510       35,882,651.68         4.49
PA................      1,185       50,918,969.33         6.36
RI................         23        1,633,146.02         0.20
SC................         79        3,542,398.06         0.44
TN................         13          744,881.31         0.09
TX................          1           84,030.24         0.01
UT................        154       13,224,435.84         1.65
VA................        255       12,017,741.92         1.50
VT................         35        1,919,703.21         0.24
WA................        746       48,804,815.66         6.10
WI................         93        6,046,538.14         0.76
WV................        150        5,684,930.36         0.71
                       ------     ---------------       ------
   Total..........     14,229     $800,017,590.57       100.00%
                       ------     ---------------       ------
                       ------     ---------------       ------
</TABLE>
 
- ------------------------
 
(1) The data herein is based on the actual location of the Mortgaged Properties
    with respect to the 12,794 Home Equity Loans originated beginning July 7,
    1996. As to the 1,435 Home Equity Loans originated prior to July 7, 1996,
    the data herein is based on the billing address of the borrower.
 
(2) Includes Home Equity Loans secured by multiple Mortgaged Properties. Each of
    these Home Equity Loans has been geographically categorized according to the
    location of the Mortgaged Property that has the highest appraised value
    securing such Home Equity Loan.
 
                                      S-32

<PAGE>
<PAGE>
                     MATURITY AND PREPAYMENT CONSIDERATIONS
 
     As described herein, the actual maturity of the Offered Certificates will
depend on the timing of the receipt of principal (including prepayments) on the
Home Equity Loans, the amount of Monthly Excess Interest Amounts distributed on
each Distribution Date and, among other things, the extent to which the Home
Equity Loans become Liquidated Home Equity Loans. All of the Home Equity Loans
may be prepaid in full or in part at any time. In certain of the jurisdictions
in which the Home Equity Loans are originated, however, the Originators may have
a right to assess a penalty in connection with prepayments of any such Home
Equity Loans. The prepayment charges collected on the Home Equity Loans will not
be distributed to Certificateholders, but will be retained by the Master
Servicer and paid to the related Originator as compensation for the origination
costs of the Home Equity Loans incurred by the Originator. See 'The Home Equity
Lending Program -- Home Equity Loan Terms' herein.
 
     The Originators do not generally maintain records of the historical
prepayment experience on their portfolios of home equity loans, and the
Depositor is not aware of any publicly available studies or statistics on the
rate of prepayment of home equity loans such as the Home Equity Loans.
Generally, home equity loans are not viewed by mortgagors as permanent
financing. Accordingly, the Home Equity Loans may experience a higher rate of
prepayment than traditional mortgage loans. On the other hand, because the
amortization schedules relating to the Home Equity Loans are reset upon
additional draws by the related borrowers, in the absence of voluntary borrower
prepayments, slower rates of principal payments could be experienced relative to
traditional fully amortizing first mortgages. The prepayment experience of the
Home Equity Loans may be affected by a wide variety of factors, including
general economic conditions, interest rates, the availability of alternative
financing and homeowner mobility. Notwithstanding the foregoing, the Trustee
will sell the assets remaining in the Trust Fund on the Distribution Date
occurring in September 2037 and the Trust Fund will terminate.
 
     Borrower payments of principal (including prepayments) with respect to a
Home Equity Loan will be applied on a pro rata basis to the related Trust
Balance and any related Additional Balance. As described under 'Description of
the Certificates -- Amount of Distribution -- Class A, Class M and Class B
Principal,' until the Step-Down Date, the Class A Certificateholders will be
entitled to receive 100% of the Principal Distribution Amount for each
Distribution Date. Thereafter, unless a Trigger Event is in effect,
distributions of principal on the Class A, Class M, and Class B Certificates
will be made in a manner intended to maintain the prescribed subordination
levels.
 
     Substantially all of the Home Equity Loans contain due-on-sale provisions,
and the Master Servicer intends to enforce such provisions unless such
enforcement is not permitted by applicable law. The enforcement of a due-on-sale
provision will have the same effect as a prepayment of the related Home Equity
Loan. See 'Description of the Certificates -- Collection and Other Servicing
Procedures' herein and 'Certain Legal Aspects of Mortgage Loans -- Due-on-Sale
Clauses' in the Prospectus for a description of certain provisions of the
Agreement that may affect the prepayment experience on the Home Equity Loans.
The yield to an investor in any Class of Offered Certificates who purchases such
Offered Certificates at a price that is different from par will be different if
the rate of prepayment on the Home Equity Loans is actually different than the
rate anticipated by such investor at the time such Certificates were purchased.
Holders of the Offered Certificates will bear the risk of being able to reinvest
their distributions of principal at a yield at least equal to the yield on their
Offered Certificates.
 
     Collections on the Home Equity Loans may vary because, among other things,
borrowers may make payments during any month as low as the interest payment for
such month plus an amount of principal or as high as the entire outstanding
balance plus accrued interest thereon. Collections on the Home Equity Loans may
also vary due to seasonal purchasing and payment habits of borrowers.
 
     No assurance can be given as to the level of prepayments that the Home
Equity Loans will experience, and it can be expected that a portion of borrowers
will not prepay their Home Equity Loans to any significant degree.
 
     Prepayments on mortgage loans are commonly measured relative to a
prepayment standard or model. The prepayment assumption model used in this
Prospectus Supplement is based on a Constant Prepayment Rate ('CPR'). CPR
represents a constant rate of prepayment on the Home Equity Loans each month
relative to the aggregate outstanding principal balance of the Home Equity
Loans. CPR
 
                                      S-33
 
<PAGE>
<PAGE>
does not purport to be either a historical description of the prepayment
experience of any pool of home equity loans or a prediction of the anticipated
rate of prepayment of any pool of home equity loans, including the Home Equity
Loans, and no representation is made to the effect that the Home Equity Loans
will prepay at the specified CPR. Furthermore, the Depositor does not make any
representation about the appropriateness of the CPR model.
 
     The following tables set forth the percentages of the initial Class A,
Class M and Class B Certificate Balances that would be outstanding after each of
the dates shown, based on CPRs of 0%, 10%, 20%, 25%, 30% and 40% per annum. It
is very unlikely that the Home Equity Loans will prepay at a constant rate of
CPR until maturity or that all of the Home Equity Loans will prepay at the same
rate.
 
     The following tables assume that the Home Equity Loans have been aggregated
into the following two pools. Pool 1 has a principal balance of $641,312,581, a
weighted average Loan Rate of 11.7312% for the first two months and 11.7772%
thereafter and a weighted average Net Loan Rate of 10.7312% for the first two
months and 10.7772% thereafter. Pool 2 has a principal balance of $158,705,009,
a weighted average Loan Rate of 12.7481% for the first two months and 12.6641%
thereafter and a weighted average Net Loan Rate of 11.7481% for the first two
months and 11.6641% thereafter. In addition, such tables assume that (i) the
distributions are made in accordance with the description set forth under
'Description of the Certificates -- Amount of Distributions' herein, (ii)
distributions of principal and interest on the Offered Certificates will be made
on the 28th day of each calendar month regardless of the day on which the
Distribution Date actually occurs, (iii) no delinquencies or losses occur on the
Home Equity Loans, (iv) scheduled monthly payments on the Home Equity Loans are
comprised of interest only and the only principal payments on the Home Equity
Loans are those represented by prepayments calculated under each of the
prepayment assumptions as set forth in the previous paragraph, (v) all
prepayments are prepayments in full, (vi) the scheduled due date for each of the
Home Equity Loans is the first day of each month and each Home Equity Loan
accrues interest on the basis of a 360-day year of twelve 30-day months, (vii)
the Closing Date is September 17, 1997, (viii) other than as indicated in the
tables, the Home Equity Loans are not purchased as described under 'Description
of the Certificates -- Termination; Retirement of the Certificates' herein, (ix)
the difference between the weighted average Loan Rate and the weighted average
Net Loan Rate is sufficient to pay servicing fees, (x) the initial Class A
Certificate Balance is $736,017,000, the initial Class M Certificate Balance is
$36,000,000 and the initial Class B Certificate Balance is $28,000,000 and (xi)
the Class A, Class M and Class B Pass-Through Rates remain constant at 5.755%,
5.875% and 5.975% per annum, respectively.
 
     Since the tables were prepared on the basis of the assumptions in the
preceding paragraph, there will be discrepancies between the characteristics of
the actual Home Equity Loans and the characteristics assumed in preparing the
tables. Any such discrepancy may have an effect upon the percentages of the
Class A, Class M and Class B Certificate Balances outstanding and the weighted
average lives of the Offered Certificates set forth in the tables. In
particular, all the rates on the Home Equity Loans are adjustable and will most
likely vary from the assumed interest rate, which variation may have a
significant effect on the percentages of the Class A, Class M and Class B
Certificate Balances outstanding and the weighted average lives. As a result of
the foregoing, the distributions of principal on the Offered Certificates may be
made earlier or later than indicated in the tables. In addition, the tables show
the weighted average lives of each Class of the Offered Certificates assuming
that the Master Servicer exercises its option to purchase the Home Equity Loans
when the Pool Balance is 10% or less of the Cut-Off Date Pool Balance, as
described herein under 'Description of the Certificates -- Termination;
Retirement of the Certificates.' There can be no assurance that such purchase
will occur.
 
     The Master Servicer has the option of purchasing all of the assets of the
Trust Fund at such time as the Pool Balance is less than 10% of the Cut-Off Date
Pool Balance. In the event the Master Servicer exercises its option of
purchasing all of the assets of the Trust Fund, distributions allocable to
principal will be made to holders of the Offered Certificates in advance (and
possibly significantly in advance) of the time that the aggregate amount of such
distributions would otherwise have been made to Certificateholders. See
'Description of the Certificates -- Termination; Retirement of the Certificates'
herein.
 
                                      S-34
 
<PAGE>
<PAGE>
             PERCENTAGE OF INITIAL CERTIFICATE BALANCE OUTSTANDING
                              CLASS A CERTIFICATES
 
<TABLE>
<CAPTION>
DISTRIBUTION DATES                                  0%         10%         20%         25%         30%         40%
- -------------------------------------------   --------    --------    --------    --------    --------    --------
 
<S>                                           <C>         <C>         <C>         <C>         <C>         <C>
Initial....................................        100%        100%        100%        100%        100%        100%
August 28, 1998............................         98          87          76          71          65          54
August 28, 1999............................         98          77          59          50          42          28
August 28, 2000............................         98          68          45          35          26          13
August 28, 2001............................         98          60          34          26          20          11
August 28, 2002............................         98          53          27          19          14           6
August 28, 2003............................         98          47          21          14          10           4
August 28, 2004............................         98          41          17          11           7           2
August 28, 2005............................         98          36          14           8           5           1
August 28, 2006............................         98          31          11           6           3           1
August 28, 2007............................         98          28           9           5           2           0
August 28, 2008............................         98          25           7           3           2           0
August 28, 2009............................         98          23           6           3           1           0
August 28, 2010............................         98          21           4           2           1           0
August 28, 2011............................         98          19           4           1           0           0
August 28, 2012............................         98          17           3           1           0           0
August 28, 2013............................         98          15           2           1           0           0
August 28, 2014............................         98          14           2           0           0           0
August 28, 2015............................         98          12           1           0           0           0
August 28, 2016............................         98          11           1           0           0           0
August 28, 2017............................         98          10           1           0           0           0
August 28, 2018............................         98           9           0           0           0           0
August 28, 2019............................         76           6           0           0           0           0
August 28, 2020............................         76           6           0           0           0           0
August 28, 2021............................         76           5           0           0           0           0
August 28, 2022............................         76           5           0           0           0           0
August 28, 2023............................          0           0           0           0           0           0
Weighted Average Life(1)...................      23.92        7.73        3.89        3.01        2.42        1.64
Expected Maturity Date.....................   11/28/22    11/28/22     6/28/20     2/28/16     7/28/12     1/28/08
Weighted Average Life(1)(2)................      23.92        7.54        3.55        2.76        2.22        1.50
Expected Maturity Date(2)..................   11/28/22     7/28/19    12/28/07     9/28/05     2/28/04     3/28/02
</TABLE>
 
- ------------
 
(1) The weighted average life of the Class A Certificates is 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 by the initial Class A Certificate
    Balance.
 
(2) Assumes that an optional purchase is exercised by the Master Servicer when
    the Pool Balance is 10% or less of the Cut-Off Date Pool Balance.
 
                                      S-35
 
<PAGE>
<PAGE>
            PERCENTAGE OF INITIAL CERTIFICATE BALANCE OUTSTANDING OF
                              CLASS M CERTIFICATES
 
<TABLE>
<CAPTION>
DISTRIBUTION DATES                                   0%         10%         20%         25%        30%         40%
- --------------------------------------------   --------    --------    --------    --------    -------    --------
 
<S>                                            <C>         <C>         <C>         <C>         <C>        <C>
Initial.....................................        100%        100%        100%        100%       100%        100%
August 28, 1998.............................        100         100         100         100        100         100
August 28, 1999.............................        100         100         100         100        100         100
August 28, 2000.............................        100         100         100         100        100         100
August 28, 2001.............................        100         100         100          79         60          32
August 28, 2002.............................        100         100          82          59         42          19
August 28, 2003.............................        100         100          66          44         29          12
August 28, 2004.............................        100         100          52          33         21           5
August 28, 2005.............................        100         100          42          25         14           0
August 28, 2006.............................        100          97          34          19         10           0
August 28, 2007.............................        100          87          27          14          5           0
August 28, 2008.............................        100          78          21          11          0           0
August 28, 2009.............................        100          71          17           7          0           0
August 28, 2010.............................        100          64          14           2          0           0
August 28, 2011.............................        100          57          11           0          0           0
August 28, 2012.............................        100          51           9           0          0           0
August 28, 2013.............................        100          46           5           0          0           0
August 28, 2014.............................        100          42           2           0          0           0
August 28, 2015.............................        100          38           0           0          0           0
August 28, 2016.............................        100          34           0           0          0           0
August 28, 2017.............................        100          30           0           0          0           0
August 28, 2018.............................        100          27           0           0          0           0
August 28, 2019.............................        100          20           0           0          0           0
August 28, 2020.............................        100          18           0           0          0           0
August 28, 2021.............................        100          16           0           0          0           0
August 28, 2022.............................        100          14           0           0          0           0
August 28, 2023.............................          0           0           0           0          0           0
Weighted Average Life(1)....................      25.20       16.38        8.28        6.42       5.23        4.16
Expected Maturity Date......................   11/28/22    11/28/22     3/28/15     4/28/11    8/28/08     5/28/05
Weighted Average Life(1)(2).................      25.20       15.81        7.45        5.79       4.71        3.81
Expected Maturity Date(2)...................   11/28/22     7/28/19    12/28/07     9/28/05    2/28/04     3/28/02
</TABLE>
 
- ------------
 
(1) The weighted average life of the Class M Certificates is 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 by the initial Class M Certificate
    Balance.
 
(2) Assumes that an optional purchase is exercised by the Master Servicer when
    the Pool Balance is 10% or less of the Cut-Off Date Pool Balance.
 
                                      S-36
 
<PAGE>
<PAGE>
            PERCENTAGE OF INITIAL CERTIFICATE BALANCE OUTSTANDING OF
                              CLASS B CERTIFICATES
 
<TABLE>
<CAPTION>
DISTRIBUTION DATES                                  0%         10%         20%         25%         30%         40%
- -------------------------------------------   --------    --------    --------    --------    --------    --------
 
<S>                                           <C>         <C>         <C>         <C>         <C>         <C>
Initial....................................        100%        100%        100%        100%        100%        100%
August 28, 1998............................        100         100         100         100         100         100
August 28, 1999............................        100         100         100         100         100         100
August 28, 2000............................        100         100         100         100         100         100
August 28, 2001............................        100         100         100          79          60          32
August 28, 2002............................        100         100          82          59          42          17
August 28, 2003............................        100         100          66          44          29           4
August 28, 2004............................        100         100          52          33          19           0
August 28, 2005............................        100         100          42          25           9           0
August 28, 2006............................        100          97          34          16           2           0
August 28, 2007............................        100          87          27           8           0           0
August 28, 2008............................        100          78          20           3           0           0
August 28, 2009............................        100          71          13           0           0           0
August 28, 2010............................        100          64           8           0           0           0
August 28, 2011............................        100          57           3           0           0           0
August 28, 2012............................        100          51           0           0           0           0
August 28, 2013............................        100          46           0           0           0           0
August 28, 2014............................        100          42           0           0           0           0
August 28, 2015............................        100          38           0           0           0           0
August 28, 2016............................        100          34           0           0           0           0
August 28, 2017............................        100          30           0           0           0           0
August 28, 2018............................        100          27           0           0           0           0
August 28, 2019............................        100          17           0           0           0           0
August 28, 2020............................        100          14           0           0           0           0
August 28, 2021............................        100          11           0           0           0           0
August 28, 2022............................        100           9           0           0           0           0
August 28, 2023............................          0           0           0           0           0           0
Weighted Average Life(1)...................      25.20       16.24        7.95        6.16        5.01        3.86
Expected Maturity Date.....................   11/28/22    11/28/22     8/28/12     3/28/09     1/28/07     3/28/04
Weighted Average Life(1)(2)................      25.20       15.81        7.45        5.79        4.70        3.66
Expected Maturity Date(2)..................   11/28/22     7/28/19    12/28/07     9/28/05     2/28/04     3/28/02
</TABLE>
 
- ------------
 
(1) The weighted average life of the Class B Certificates is 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 by the initial Class B Certificate
    Balance.
 
(2) Assumes that an optional purchase is exercised by the Master Servicer when
    the Pool Balance is 10% or less of the Cut-Off Date Pool Balance.
 
                        DESCRIPTION OF THE CERTIFICATES
 
     The Certificates will be issued pursuant to the Agreement, which will be
filed with the Securities and Exchange Commission on a Form 8-K current report
after the initial issuance of the Certificates. The following summaries describe
certain provisions of the Agreement, but do not purport to be complete and are
subject to, and are qualified in their entirety by reference to, all of the
provisions of the Agreement. Wherever particular sections or defined terms of
the Agreement are referred to, such sections or defined terms are hereby
incorporated herein by reference. The description of the Agreement herein
contains the material terms of the Agreement and supplements the description of
a Pooling and Servicing Agreement in the Prospectus.
 
                                      S-37
 
<PAGE>
<PAGE>
GENERAL
 
     The Offered Certificates will be issued in denominations of $1,000 and
integral multiples thereof and will evidence specified beneficial ownership
interests in the Trust Fund. (Section 6.01). The Trust Fund consists of, to the
extent provided in the Agreement, (i) the Trust Balance of each of the Home
Equity Loans that from time to time are subject to the Agreement, (ii) the
assets that from time to time are identified as deposited in respect thereof in
the Certificate Account referred to below under 'Payments on Home Equity Loans;
Establishment of Home Equity Loan Payment Record; Deposits to Certificate
Account' in accordance with the Agreement (except as otherwise provided
therein), (iii) the Trust Percentage of property acquired by foreclosure of such
Home Equity Loans or deed in lieu of foreclosure and (iv) any Servicer Letter of
Credit. (Article I and Section 2.01). Definitive Certificates (as defined in
'Description of Certificates -- Registration of Certificates' herein), if
issued, will be transferable and exchangeable at the corporate trust office of
the Trustee, acting as Certificate Registrar. No service charge will be made for
any registration of exchange or transfer of Certificates, but the Trustee may
require payment of a sum sufficient to cover any tax or other governmental
charge. (Section 6.02).
 
ASSIGNMENT OF HOME EQUITY LOANS
 
     At the time of issuance of the Certificates, the Originators will assign to
the Depositor, who in turn will assign to the Trustee, all of the Originators'
right, title and interest in and to the Trust Percentage of each Home Equity
Loan, including the Trust Percentage of all principal and interest received on
or with respect to each such Home Equity Loan subsequent to the Cut-Off Date
(other than principal and interest allocable to any Additional Balance and any
prepayment charges, fees or amounts received in respect of taxes, insurance
premiums, assessments and similar items, as provided in the Agreement), together
with all their right, title and interest in and to the Trust Percentage of the
proceeds of any related insurance policies received after the Cut-Off Date.
(Section 2.01). The Trustee, concurrently with the Depositor's assignment, will
deliver the Certificates to the Depositor in exchange for the Home Equity Loans.
(Section 2.05).
 
     Under the terms of the Agreement, during the period that the Certificates
are outstanding and so long as Beneficial Corporation's long-term senior debt is
rated at least A- by Standard & Poor's, A3 by Moody's and A- by Fitch, the
related Originators shall be entitled to maintain possession of certain
documents relating to the Home Equity Loans (the 'Mortgage Files') and will not
be required to deliver any of them to the Trustee. In addition, during such time
the Originators shall not be required to record assignments of the Home Equity
Loans in favor of the Trustee. In the event, however, that possession of any
Mortgage File is required by the Master Servicer, the Master Servicer will be
entitled to request delivery thereof and to retain the same for as long as
necessary for servicing purposes. Any such Mortgage Files will be returned to
the related Originator (unless returned to the related borrower in connection
with the payment in full of the related Home Equity Loan) when possession
thereof is no longer required. In the event that Beneficial Corporation's
long-term senior debt rating does not satisfy the above-referenced standards
while the Certificates are outstanding, the documentation relating to each Home
Equity Loan will be delivered to and maintained by the Trustee and the
Originators will be required to record assignments of the Home Equity Loans in
favor of the Trustee (unless opinions of counsel are delivered to the Trustee to
the effect that recordation of assignments is not required to protect the
interests of the Trustee in the Home Equity Loans). The Agreement will provide
that the Master Servicer will notify each of the Originators and the Trustee
upon learning that Beneficial Corporation's long-term senior debt rating does
not satisfy the above-referenced standards. Under the Agreement, the Trustee is
appointed attorney-in-fact for each Originator with power to prepare, execute
and record assignments of the Home Equity Loans in the event that the
Originators fail to do so on a timely basis. (Section 2.01).
 
     In the event the Mortgage Files are delivered to the Trustee, the Trustee
will review such Mortgage Files within 60 days of receipt thereof. (Section
2.01). If any such document is found to be missing or defective in any material
respect and if the omission or defect is not cured within a 30-day period, the
Depositor will be obligated either (i) to repurchase the Trust Balance of the
related Home Equity Loan from the Trust Fund at a price equal to the sum of the
Trust Balance of such Home Equity Loan as of
 
                                      S-38
 
<PAGE>
<PAGE>
the end of the Collection Period preceding the date of repurchase and accrued
and unpaid interest on such Trust Balance at the Net Loan Rate to the end of the
related Collection Period (the 'Purchase Price') or (ii) within two years from
the original issuance of the Certificates, to substitute therefor one or more
Eligible Substitute Home Equity Loans and deliver the positive difference
between the Trust Balance of the replaced Home Equity Loan (together with any
accrued and unpaid interest thereon) and the amount of the conveyed balance of
the Eligible Substitute Home Equity Loans (such difference, the 'Substitution
Adjustment Amount') to the Master Servicer for deposit in the Certificate
Account prior to the following Distribution Date. (Section 2.02).
 
     The Depositor will make certain representations and warranties as to the
accuracy in all material respects of certain information furnished to the
Trustee with respect to each Home Equity Loan (e.g., original Combined
Loan-to-Value Ratio, Cut-Off Date Trust Balance and Loan Rate). In addition, the
Depositor will represent and warrant that, as of the applicable Cycle Date
immediately preceding the Cut-Off Date, no payment of principal or interest on
or in respect of any Home Equity Loan is more than 30 days past due on a
contractual basis. (Section 2.04). Upon discovery of a breach of any such
representation and warranty which materially and adversely affects the interests
of the Certificateholders in the related Home Equity Loan, the Depositor will
have a period of 60 days after discovery or notice of a breach to effect a cure.
If the breach is not cured within such 60-day period, the Depositor will be
obligated either (i) to repurchase the Trust Balance of the related Home Equity
Loan from the Trust Fund at the Purchase Price or (ii) within two years from the
original issuance of the Certificates, to substitute for such Trust Balance an
Eligible Substitute Home Equity Loan and remit the Substitution Adjustment
Amount to the Master Servicer, as described above, in either case for deposit in
the Certificate Account prior to the Distribution Date following the end of the
related cure period. Upon receipt by the Trustee of written notification of any
such repurchase or substitution, the Trustee shall execute and deliver an
instrument of transfer or assignment necessary to vest in the Depositor legal
and beneficial ownership of the Trust Balance of such Home Equity Loan
(including any property acquired in respect thereof or proceeds of any insurance
policy with respect thereto). The obligation of the Depositor to repurchase or
replace the Trust Balance of any such Home Equity Loan shall be the sole remedy
available to Certificateholders or the Trustee for any such breach. (Sections
2.02 and 2.04). In a separate agreement among the Originators and the Depositor
the Originators will make corresponding representations, warranties and
covenants to the Depositor and will indemnify the Depositor for any losses
resulting from breaches in any representations and warranties relating to the
Home Equity Loans.
 
     An Eligible Substitute Home Equity Loan is a Home Equity Loan that conforms
to the representations and warranties of the Depositor in the Agreement
described above (deemed to have been made as of the date of substitution), has a
Loan Rate of not less than the Loan Rate of the Defective Home Equity Loan and
not more than 1% in excess thereof, has a final maturity no more than six months
earlier or later than the final maturity of the Defective Home Equity Loan, has
an original Combined Loan-to-Value Ratio not greater than that of the Defective
Home Equity Loan and has a Mortgage of the same or higher level of priority of
the Mortgage relating to the Defective Home Equity Loan (an 'Eligible Substitute
Home Equity Loan'). (Section 1.01). The remedies in the event of a breach of
representation or warranty with respect to an Eligible Substitute Home Equity
Loan will be similar to those described above (to the extent permitted by laws
applicable at the time to REMICs, except that substitution will not be permitted
after two years following the initial issuance of the Certificates). (Section
2.02).
 
     Notwithstanding the foregoing, in the case of any repurchase or
substitution of the Trust Balance of a Home Equity Loan that would result in the
realization of a gain by the Trust Fund, the Depositor will not be required to
repurchase or replace the Trust Balance of such Home Equity Loan unless it is a
Defective Home Equity Loan and the Trustee has received (i) either an opinion of
counsel to the effect that such repurchase or substitution will not be subject
to tax as a result of being deemed a 'prohibited transaction' under section
860F(a)(2) of the Code or a certificate from the Depositor to the effect that
such repurchase or substitution will not give rise to net income taxable under
section 860F(a)(1) of the Code and (ii) an opinion of counsel to the effect that
such repurchase or substitution will not be deemed a contribution to the REMIC
after the 'start-up day' that would give rise to the tax specified under section
860G(d)(1) of the Code. Any such opinion or certificate will be provided solely
at the
 
                                      S-39
 
<PAGE>
<PAGE>
expense of the Master Servicer. In the absence of such opinion or certificate,
the Depositor will not be required to repurchase the Trust Balance of such Home
Equity Loan unless it is a Defective Home Equity Loan and there is an actual or
imminent default with respect thereto or unless such breach adversely affects
the enforceability of such Home Equity Loan. (Section 2.02).
 
     Pursuant to the Agreement, the Master Servicer will, or will cause the
related Originator, as subservicer, to, service and administer the Home Equity
Loans as more fully set forth below.
 
AMENDMENTS TO LOAN AGREEMENTS
 
     The Master Servicer and any Originator in its capacity as subservicer may
consent to the modification of the terms of any of the Loan Agreements not
expressly prohibited by the Agreement, if (i) the effect of such modification
will not be to materially and adversely affect the security afforded by the
Mortgaged Property or, except as provided in the following sentence, decrease or
slow the timing of receipt of any payments required thereunder, (ii) such
modification will not cause the Trust Fund to fail to qualify as a REMIC under
the REMIC Provisions, (iii) after such modification of the Loan Agreement or
Mortgage, the related Home Equity Loan is a 'qualified mortgage' as defined in
the REMIC Provisions, and (iv) the modification does not cause the Trust Fund to
owe additional tax to any state or federal governmental agency. (Section 3.01).
The Master Servicer and any Subservicer also may in its discretion (i) waive any
late payment charge or any prepayment or other fees which may be collected in
the ordinary course of servicing the Home Equity Loans and (ii) arrange with a
borrower a schedule for the payment of interest due and unpaid, provided such
arrangement is consistent with the Master Servicer's or Subservicer's
then-current policies with respect to comparable Home Equity Loans held in its
own portfolio. (Section 3.02).
 
     The Master Servicer and each Originator in its capacity as subservicer may
also consent to the placing of a lien or liens junior to that of the Mortgage on
the related Mortgaged Property so long as the total of the principal amount of
any first deed of trust or mortgage, the Credit Limit and the aggregate
principal balance secured by any such junior lien or liens does not exceed 75%,
if such Mortgage is a second deed of trust or mortgage, or 80%, if such Mortgage
is a first deed of trust, of the appraised value of the Mortgaged Property as
specified in an appraisal made by or on behalf of the Master Servicer at the
time of and in connection with such consent. (Section 3.01).
 
     In addition, the Master Servicer and each Originator in its capacity as
subservicer may consent to an increase in the Credit Limit for any Home Equity
Loan, provided (i) the Master Servicer or such Originator in its capacity as
subservicer and such borrower enter into a new Loan Agreement providing for such
increase and (ii) the Master Servicer deposits in the Certificate Account the
amount necessary to prepay in full on behalf of the borrower the Trust Balance
of the related Home Equity Loan. (Section 3.01).
 
     In the event that any tax is imposed on 'prohibited transactions' of the
Trust Fund, as defined in section 860F(a)(2) of the Code, such tax will be
charged against amounts otherwise distributable to holders of the Class R
Certificates. To the extent such amounts are insufficient, such tax will be paid
by the Master Servicer from its own funds, in which case the Master Servicer may
retain from amounts otherwise distributable to the holders of the Class R
Certificates on any subsequent Distribution Date funds sufficient to reimburse
the Master Servicer for any such payments. (Section 3.01).
 
CONSENT TO SENIOR LIENS
 
     The Master Servicer and each Originator, in its capacity as a subservicer,
to the extent consistent with its then-current practice respecting comparable
mortgage loans held in its own portfolio, may permit the replacement of an
existing senior lien loan with a new senior lien loan on any Mortgaged Property.
The Master Servicer and each Originator in its capacity as subservicer may
consent to the placement of a lien or liens senior to that of the Mortgage on
the related Mortgaged Property; provided that the Combined Loan-to-Value Ratio
for such Home Equity Loan after placement of such lien or liens will not exceed
the Combined Loan-to-Value Ratio of such Home Equity Loan at origination.
(Section 3.01).
 
                                      S-40
 
<PAGE>
<PAGE>
PAYMENTS ON HOME EQUITY LOANS; ESTABLISHMENT OF HOME EQUITY LOAN PAYMENT RECORD;
DEPOSITS TO CERTIFICATE ACCOUNT
 
     The Master Servicer and each of the Originators, in its capacity as
subservicer, will follow such collection procedures as it follows from time to
time with respect to mortgage loans in its servicing portfolio which are
comparable to the Home Equity Loans. Collections in respect of the Trust
Percentage of the Home Equity Loans that constitute part of the Trust Fund will
be recorded in a record (the 'Home Equity Loan Payment Record') to be
established and maintained by the Master Servicer. The Master Servicer will
credit to the Home Equity Loan Payment Record payments in respect of each Home
Equity Loan attributable to Trust Interest, Trust Principal Payments, Trust
Liquidation Proceeds (i.e., the Trust Percentage of Liquidation Proceeds), the
Purchase Price of any Trust Balance repurchased and Trust Insurance Proceeds
(collectively, 'Home Equity Loan Collections'). Payments and collections that do
not constitute Home Equity Loan Collections (e.g., annual fees or prepayment
charges) will not be credited to the Home Equity Loan Payment Record. (Section
3.02).
 
     Debits to the Home Equity Loan Payment Record will be permitted to make
deposits in the Certificate Account to be established by the Master Servicer
with the Trustee as described below. (Section 3.03). Until so debited, all funds
recorded on the Home Equity Loan Payment Record will be held in trust for the
Certificateholders. (Section 3.02).
 
     The Master Servicer will establish and maintain a separate account (the
'Certificate Account') with the Trustee for the benefit of the
Certificateholders. The Certificate Account must be (i) maintained with a
depository institution whose long-term deposits or long-term unsecured debt
obligations at the time of any deposit therein are rated by each of the Rating
Agencies in its highest rating category, (ii) an account or accounts the
deposits in which are fully insured under the Bank Insurance Fund or The Savings
Association Insurance Fund, as from time to time constituted, (iii) a segregated
trust account maintained with the Trustee in its fiduciary capacity in its
corporate trust department or (iv) an account otherwise acceptable to each
Rating Agency, as evidenced by a letter from such Rating Agency. The collateral
that is eligible to secure amounts in the Certificate Account is limited to
Permitted Investments (i.e., United States government securities and other
high-quality investments). (Article I and Section 4.02). Funds in the
Certificate Account may be invested in Permitted Investments maturing in general
not later than the business day preceding the next Distribution Date. All income
and gain realized from any such investment will be for the benefit of the Master
Servicer. The amount of any loss incurred in connection with any such investment
must be deposited in the Certificate Account by the Master Servicer out of its
own funds immediately as realized. (Section 4.02).
 
     The Master Servicer will deposit in the Certificate Account not later than
(i) the business day preceding each Distribution Date, provided the Master
Servicer is entitled to retain and commingle funds pursuant to Section 3.02 of
the Agreement, or (ii) the second business day following receipt of such funds,
in the event the Master Servicer is not entitled to retain and commingle funds
pursuant to Section 3.02 of the Agreement, an amount equal to the aggregate of
the following amounts:
 
          (i) the total amount of Home Equity Loan Collections received during
     the related Collection Period; and
 
          (ii) the Purchase Price for any Defective Home Equity Loans which the
     Master Servicer is required to repurchase on the business day preceding
     such Distribution Date.
 
     Subject to the requirements to deposit such amounts in the Certificate
Account as set forth in the preceding paragraph, the Master Servicer may retain
and commingle funds to be deposited in the Certificate Account with its own
funds so long as (i) no Event of Default (as defined in 'Description of the
Certificates -- Events of Default' herein) shall have occurred and be continuing
and (ii) either (x) the Master Servicer remains an affiliate of Beneficial
Corporation and the short-term debt obligations of Beneficial Corporation are
rated at least A-1 by Standard & Poor's and P-1 by Moody's (or such lower rating
as each such organization may otherwise agree to in writing) or (y) the Master
Servicer arranges for and maintains a Servicer Letter of Credit securing the
Master Servicer's obligations acceptable in form and substance to each Rating
Agency; provided, however, that amounts
 
                                      S-41
 
<PAGE>
<PAGE>
permitted to be retained and commingled pursuant to this subclause (y) shall not
exceed the maximum amount of coverage under the Servicer Letter of Credit in
accordance with the terms thereof (the 'Available Servicer LOC Amount'). As of
any Distribution Date on which a Servicer Letter of Credit is maintained, the
Available Servicer LOC Amount will be the maximum amount of coverage thereunder
in accordance with the terms thereof. (Section 3.02).
 
SERVICER LETTER OF CREDIT
 
     Unless the short-term debt obligations of Beneficial Corporation are rated
at least A-1 by Standard & Poor's, P-1 by Moody's and F-1 by Fitch, if the
Master Servicer wishes to commingle with its own funds the proceeds of the Home
Equity Loans prior to the time such proceeds would otherwise be required to be
deposited in the Certificate Account, the Master Servicer must, as a condition
to such commingling, enter into a letter of credit, surety or similar agreement
or other arrangement acceptable to the Rating Agencies that would not cause a
reduction or withdrawal of the then-current ratings of any Class of Certificates
(the 'Servicer Letter of Credit') with a qualified financial institution.
 
     If a Servicer Letter of Credit is required to be maintained, the terms of
this paragraph shall be applicable. In the event that the Master Servicer is at
any time commingling with its own funds proceeds of the Home Equity Loans and
fails to deposit in the Certificate Account on or before the business day prior
to a Distribution Date funds collected in connection with the Home Equity Loans
which the Master Servicer is obligated to so deposit, the Trustee will, pursuant
to the terms of the Servicer Letter of Credit, make a proper demand under the
Servicer Letter of Credit that the institution that is then obligated under the
Servicer Letter of Credit (the 'Servicer LOC Issuer') pay as promptly as
practicable to the Trustee for deposit in the Certificate Account the lesser of
(i) Home Equity Loan Collections for the related Distribution Date and (ii) the
amount by which the total deposited by the Master Servicer in the Certificate
Account is less than the amount of such Home Equity Loan Collections (but in no
event shall the amount of such demand exceed the Available Servicer LOC Amount).
(Section 4.03).
 
METHOD OF DISTRIBUTION ON THE CERTIFICATES
 
     The Collection Period for any Home Equity Loan for any Distribution Date
will be the one-month period ending on the Cycle Date for such Home Equity Loan
in the month preceding the month of the related Distribution Date; provided that
the first Collection Period will begin on the Cut-Off Date and end on the
applicable Cycle Date in August 1997 (Section 1.01).
 
     Distributions of principal and interest on the Certificates will be made by
the Trustee in accordance with the terms of the Agreement on each Distribution
Date (i.e., the 28th day of each month or, if such date is not a business day,
the next succeeding business day, commencing September 29, 1997), to the persons
in whose names such Certificates are registered as of the Record Date.
Distributions will be made by check or money order mailed (or upon the request
of a Certificateholder owning Certificates having denominations aggregating at
least $5,000,000, by wire transfer or otherwise) to the address of the person
entitled thereto (which, in the case of Book-Entry Certificates, will be DTC or
its nominee) as it appears on the certificate register maintained by the Trustee
in amounts calculated as described herein on the fifth business day prior to the
related Distribution Date (the 'Determination Date'). However, the final
distribution in respect of the Certificates will be made only upon presentation
and surrender thereof at the office or the agency of the Trustee specified in
the notice to Certificateholders of such final distribution. (Sections 5.01 and
10.1).
 
AMOUNT OF DISTRIBUTIONS
 
PASS-THROUGH RATES
 
     The 'Class A Pass-Through Rate' for any Distribution Date is the lesser of
(a) LIBOR (determined as described below) on the related LIBOR Determination
Date plus 0.12% and (b) the weighted average of the Net Loan Rates. Calculations
of interest with respect to the Class A
 
                                      S-42
 
<PAGE>
<PAGE>
Certificates will be based on the actual number of days elapsed during the
related Accrual Period and a year assumed to consist of 360 days. (Section
1.01).
 
     In the event that, on a particular Distribution Date, the Interest
Remittance Amount is not sufficient to make a full distribution of interest to
the holders of the Class A Certificates, the amount of any interest shortfall
will be carried forward and added to the amount of interest such holders will be
entitled to receive on the next Distribution Date out of the Interest Remittance
Amount. Any such amount so carried forward will itself bear interest at the
related Pass-Through Rate to the extent legally permitted.
 
     The 'Class M Pass-Through Rate' for any Accrual Period will be the lesser
of (a) LIBOR on the related LIBOR Determination Date plus 0.25% and (b) the
weighted average of the Net Loan Rates. The 'Class B Pass-Through Rate' for any
Accrual Period will be the lesser of (a) LIBOR on the related LIBOR
Determination Date plus 0.36% and (b) the weighted average of the Net Loan
Rates. Calculations of interest with respect to the Class M and the Class B
Certificates will be based on the actual number of days elapsed during the
related Accrual Period and a year assumed to consist of 360 days. (Section
1.01).
 
     In the event that, on a particular Distribution Date, the Interest
Remittance Amount (after the distribution of interest on the Class A
Certificates) is not sufficient to make a full distribution of interest to the
holders of the Class M or Class B Certificates, the amount of any interest
shortfall will be carried forward. Any such interest shortfall amount will be
paid out of the Monthly Excess Cashflow Amount. Any such amount so carried
forward will itself bear interest at the Class M or Class B Pass-Through Rate to
the extent legally permitted.
 
CALCULATION OF LIBOR
 
     On the second business day preceding each Distribution Date (or, in the
case of the initial Accrual Period, the second business day preceding the first
day of such Accrual Period) (each such date, a 'LIBOR Determination Date'), the
Trustee will determine the London interbank offered rate for one-month U.S.
dollar deposits ('LIBOR') for the next Accrual Period for the Certificates on
the basis of the rate for such deposits that appears on the Telerate Page 3750
as of 11:00 a.m., London time, on that LIBOR Determination Date (or in the case
of the initial Accrual Period, on the first business day following the Closing
Date). As used in this section, 'business day' means a day on which banks are
open for dealing in foreign currency and exchange in London and New York City
and 'Telerate Page 3750' means the display designated as page '3750' on the
Telerate Service (or such other page as may replace the 3750 page on that
service or such other service or services as may be nominated by the British
Bankers' Association for the purpose of displaying London interbank offered
rates for U.S. dollar deposits). (Section 1.01).
 
     With respect to a LIBOR Determination Date on which no rate appears on
Telerate Page 3750, LIBOR will be determined on the basis of the rates at which
one-month U.S. dollar deposits are offered at approximately 11:00 a.m., London
time, on that LIBOR Determination Date by four 'Reference Banks' to prime banks
in the London interbank market commencing on the second business day immediately
following that LIBOR Determination Date. 'Reference Banks' means leading banks
selected by the Trustee and engaged in transactions in Eurodollar deposits in
the international Eurocurrency market (i) with an established place of business
in London, (ii) which have been designated as such by the Trustee and (iii) not
controlling, controlled by, or under common control with, the Depositor. The
Trustee will request the principal London office of each of the Reference Banks
to provide a quotation of its rate. If at least two such quotations are
provided, LIBOR in respect of that LIBOR Determination Date will be the
arithmetic mean of such quotations. If fewer than two quotations are provided,
LIBOR in respect of that LIBOR Determination Date will be the higher of (x)
LIBOR as determined on the previous LIBOR Determination Date and (y) the Reserve
Interest Rate. The 'Reserve Interest Rate' shall be the rate per annum that the
Trustee determines to be either (i) the arithmetic mean (rounded upwards if
necessary to the nearest whole multiple of 1/100%) of the one-month U.S. dollar
lending rates which at least two New York City banks selected by the Trustee are
quoting on the relevant LIBOR Determination Date to the principal London offices
of leading banks in the London interbank market or (ii) in the event that the
Trustee can determine no such arithmetic
 
                                      S-43
 
<PAGE>
<PAGE>
mean, the lowest one-month U.S. dollar lending rate which at least two New York
City banks selected by the Trustee are quoting on such LIBOR Determination Date
to leading European banks. (Section 1.01).
 
     The establishment of LIBOR on each LIBOR Determination Date by the Trustee
and the Trustee's calculation of the rate of interest applicable to the
Certificates for the related Accrual Period shall (in the absence of manifest
error) be final and binding. Each such rate of interest may be obtained by
telephoning the Trustee at (212) 946-3231.
 
PRIORITY OF DISTRIBUTIONS
 
     On each Distribution Date, the Interest Remittance Amount or the Principal
Distribution Amount, as applicable, will be applied in the amounts and the order
of priority set forth under subheadings A, B and C below.
 
  A. CLASS A INTEREST
 
     Interest for the related Accrual Period will be paid on the Class A
Certificates on each Distribution Date, to the extent of the Interest Remittance
Amount for such date, at the Class A Pass-Through Rate on the then outstanding
Class A Certificate Balance. The 'Class A Pass-Through Rate' for any Accrual
Period will be equal to the lesser of (a) the London interbank offered rate for
one-month United States dollar deposits ('LIBOR') (determined as described
herein) on the related LIBOR Determination Date plus 0.12% and (b) the weighted
average of the Net Loan Rates. The 'Net Loan Rate' means, with respect to a Home
Equity Loan, the rate of interest applicable to the Trust Balance of such Home
Equity Loan less the Servicing Fee Rate. The 'Class A Certificate Balance' as of
any Distribution Date is the original principal balance of the Class A
Certificates less all amounts distributed on account of principal to holders of
the Class A Certificates on prior Distribution Dates.
 
     In the event that, on a particular Distribution Date, the Interest
Remittance Amount is not sufficient to make a full distribution of interest at
the Class A Pass-Through Rate to the holders of the Class A Certificates, the
amount of any interest shortfall will be carried forward and added to the amount
of interest such holders will be entitled to receive on the next Distribution
Date out of the Interest Remittance Amount. Any such amount so carried forward
will itself bear interest at the Class A Pass-Through Rate to the extent legally
permitted.
 
  B. CLASS M AND CLASS B INTEREST
 
     Interest for the related Accrual Period will be paid on the Class M and
Class B Certificates on each Distribution Date to the extent of the Interest
Remittance Amount for such date after the distribution of interest on the Class
A Certificates, at the Class M Pass-Through Rate on the then outstanding Class M
Certificate Balance and at the Class B Pass-Through Rate on the then outstanding
Class B Certificate Balance. The 'Class M Pass-Through Rate' for any Accrual
Period will be equal to the lesser of (a) LIBOR on the related LIBOR
Determination Date plus 0.25% and (b) the weighted average of the Net Loan
Rates. The 'Class B Pass-Through Rate' for any Accrual Period will be equal to
the lesser of (a) LIBOR on the related LIBOR Determination Date plus 0.36% and
(b) the weighted average of the Net Loan Rates. The 'Class M Certificate
Balance' and the 'Class B Certificate Balance' as of any Distribution Date are
the original principal balances of the Class M Certificates and Class B
Certificates, respectively, less the sum of (x) all amounts distributed on
account of principal to holders of the Class M Certificates and the Class B
Certificates on prior Distribution Dates, respectively and (y) the aggregate,
cumulative amount of the related Class M and Class B Applied Liquidated Loan
Loss Amounts on all prior Distribution Dates, respectively. The rights of
holders of the Class B Certificates to receive distributions of interest will be
subordinated to the rights of holders of the Class M Certificates to receive
such distributions.
 
     In the event that, on a particular Distribution Date, the Interest
Remittance Amount (after the distribution of interest on the Class A
Certificates) is not sufficient to make a full distribution of interest at the
Class M or Class B Pass-Through Rates to the holders of the Class M and Class B
Certificates, respectively, the amount of any interest shortfall will be carried
forward. Any such interest shortfall
 
                                      S-44
 
<PAGE>
<PAGE>
amount will be paid out of the Monthly Excess Cashflow Amount. Any such amount
so carried forward will itself bear interest at the Class M or Class B
Pass-Through Rate to the extent legally permitted. See 'Description of the
Certificates -- Application of Monthly Excess Cashflow Amounts' herein.
 
     The 'Interest Remittance Amount' means, as of any Distribution Date, the
sum, without duplication of:
 
          (i) all interest collected during the related Collection Period on the
     Home Equity Loans (less the Servicing Fee); plus
 
          (ii) the portion of any Substitution Adjustment Amount relating to
     interest.
 
     Each holder of record of any Certificate within a particular Class of the
Offered 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 an Offered Certificate as of any date of determination
will be equal to the percentage obtained by dividing the principal balance of
such Certificate as of the Cut-Off Date by the Certificate Principal Balance for
the related Class of the Offered Certificates as of the Cut-Off Date.
 
  C. CLASS A, CLASS M AND CLASS B PRINCIPAL
 
     On each Distribution Date (a) prior to the Stepdown Date or (b) with
respect to which a Trigger Event is in effect, holders of the Class A
Certificates will be entitled to receive payment of 100% of the Principal
Distribution Amount for such Distribution Date until the Class A Certificate
Balance is reduced to zero.
 
     On each Distribution Date (a) on or after the Stepdown Date and (b) as long
as a Trigger Event is not in effect, the holders of all Classes of the Offered
Certificates will be entitled to receive payments of principal, in the order of
priority and in the amounts set forth below and to the extent of the Principal
Distribution Amount as follows:
 
          First, the lesser of (x) the Principal Distribution Amount and (y) the
     Class A Principal Distribution Amount shall be distributed to the holders
     of the Class A Certificates until the Class A Certificate Balance has been
     reduced to zero;
 
          Second, the lesser of (x) the excess of (i) the Principal Distribution
     Amount over (ii) the amount distributed to the holders of the Class A
     Certificates in clause First above and (y) the Class M Principal
     Distribution Amount shall be distributed to the holders of the Class M
     Certificates, until the Class M Certificate Balance has been reduced to
     zero;
 
          Third, the lesser of (x) the excess of (i) the Principal Distribution
     Amount over (ii) the sum of the amount distributed to the holders of the
     Class A Certificates pursuant to clause First above, the amount distributed
     to the holders of the Class M Certificates pursuant to clause Second above
     and (y) the Class B Principal Distribution Amount shall be distributed to
     the holders of the Class B Certificates, until the Class B Certificate
     Balance has been reduced to zero; and
 
          Fourth, any amount of the Principal Distribution Amount remaining
     after making all of the distributions in clauses First, Second and Third
     above shall be distributed as part of the Monthly Excess Cashflow Amount
     and shall be applied as described below under 'Application of Monthly
     Excess Cashflow Amounts'.
 
     Notwithstanding the foregoing in the event that the Certificate Principal
Balance of the Class A Certificates has been reduced to zero, all amounts of
principal that would have been distributed to such Class A Certificates will be
distributed to the Class M Certificates and the Class B Certificates in the
order set forth in clauses Second and Third above. Similarly, if the Certificate
Principal Balance of the Class M Certificates has been reduced to zero, all
amounts of principal that would have been distributed to such Class M
Certificates will be distributed to the Class B Certificates.
 
     'Principal Collected Amount' means, as of any Distribution Date, the sum,
without duplication, of (i) the Trust Percentage or Overdue Trust Percentage, as
applicable, of each principal payment, received during the related Collection
Period in respect of the Home Equity Loans, (ii) the aggregate of any Trust
Insurance Proceeds received during the related Collection Period, (iii) the
Trust Balance of each
 
                                      S-45
 
<PAGE>
<PAGE>
Home Equity Loan at the end of the related Collection Period that is repurchased
by the Depositor on account of (x) a breach of a representation or warranty made
by the Depositor in the Agreement that materially and adversely affects the
interests of the Certificateholders, (y) a material defect in the related loan
documentation or (z) the failure to satisfy certain conditions with respect to
such Home Equity Loan as of the Closing Date (any such Home Equity Loan
described in (x), (y) or (z) above being referred to herein as a 'Defective Home
Equity Loan'), (iv) the Substitution Adjustment Amount for each Defective Home
Equity Loan that was replaced by one or more Eligible Substitute Home Equity
Loans on the business day preceding such Distribution Date, and (v) the Net
Liquidation Proceeds allocable to the Trust Balance of each Home Equity Loan
(other than a Defective Home Equity Loan to be purchased not later than such
Distribution Date) that became a Liquidated Home Equity Loan during the calendar
month next preceding the month of such Distribution Date.
 
     'Principal Distribution Amount' means, as of any Distribution Date, the sum
of (i) the Principal Collected Amount minus, for Distribution Dates occurring on
and after the Stepdown Date, the Overcollateralization Release Amount, if any,
and (ii) the Extra Principal Distribution Amount, if any.
 
     'Stepdown Date' means the later to occur of (x) the September 2000
Distribution Date and (y) the first Distribution Date on which the Senior
Enhancement Percentage is greater than or equal to 25.25%.
 
     A 'Trigger Event' has occurred with respect to a Distribution Date if the
percentage obtained by dividing (x) the Trust Balance of 60 plus day delinquent
Home Equity Loans by (y) the Pool Balance (as defined below) as of the last day
of the related Collection Period, equals or exceeds one-half of the Senior
Enhancement Percentage for such Distribution Date.
 
     'Class A Principal Distribution Amount' means as of any Distribution Date
on or after the Stepdown Date and as long as a Trigger Event is not in effect,
the excess of (x) the Class A Certificate Balance immediately prior to such
Distribution Date over (y) the lesser of (A) the product of (i) 74.75% and (ii)
the Pool Balance as of the last day of the related Collection Period and (B) the
Pool Balance as of the last day of the related Collection Period minus
$4,000,088.
 
     'Class M Principal Distribution Amount' means as of any Distribution Date
on or after the Stepdown Date and as long as a Trigger Event is not in effect,
the excess of (x) the sum of (i) the Class A Certificate Balance (after taking
into account any payments in respect of the Class A Principal Distribution
Amount on such Distribution Date) and (ii) the Class M Certificate Balance
immediately prior to such Distribution Date over (y) the lesser of (A) the
product of (i) 86.00% and (ii) the Pool Balance as of the last day of the
related Collection Period and (B) the Pool Balance as of the last day of the
related Collection Period minus $4,000,088.
 
     'Class B Principal Distribution Amount' means as of any Distribution Date
on or after the related Stepdown Date and as long as a Trigger Event is not in
effect, the excess of (x) the sum of (i) the Class A Certificate Balance (after
taking into account any payments in respect of the Class A Principal
Distribution Amount on such Distribution Date), (ii) the aggregate Class M
Certificate Balance (after taking into account any payments in respect of the
Class M Principal Distribution Amount on such Distribution Date), and (iii) the
Class B Certificate Balance immediately prior to such Distribution Date over (y)
the lesser of (A) the product of (i) 94.75% and (ii) the Pool Balance as of the
last day of the related Collection Period and (B) the Pool Balance as of the
last day of the related Collection Period minus $4,000,088.
 
     'Pool Balance' for any day is equal to the aggregate Trust Balances of the
Home Equity Loans as of such day.
 
     'Overcollateralization Amount' means as of any Distribution Date the
difference between (x) the Pool Balance as of the last day of the related
Collection Period and (y) the Certificate Principal Balance (after taking into
account all distributions of principal on such Distribution Date).
 
     'Overcollateralization Release Amount' means, as of any Distribution Date,
the lesser of (x) the Principal Collected Amount for such Distribution Date and
(y) the excess, if any, of (i) the Overcollateralization Amount for such
Distribution Date, assuming that 100% of the Principal Collected Amount is
applied on such Distribution Date to the payment of principal on the Offered
Certificates over (ii) the Targeted Overcollateralization Amount for such
Distribution Date.
 
                                      S-46
 
<PAGE>
<PAGE>
     'Extra Principal Distribution Amount' means, as of any Distribution Date,
the lesser of (x) the Monthly Excess Interest Amount for such Distribution Date
and (y) the Overcollateralization Deficiency for such Distribution Date.
 
     'Overcollateralization Deficiency' means, as of any Distribution Date, the
excess, if any, of (x) the Targeted Overcollateralization Amount for such
Distribution Date over (y) the Overcollateralization Amount for such
Distribution Date, calculated for this purpose after taking into account the
reduction on such Distribution Date of the Certificate Principal Balance
resulting from the distribution of the Principal Distribution Amount (but not
the Extra Principal Distribution Amount) on such Distribution Date, but prior to
taking into account any related Applied Liquidated Loan Loss Amount on such
Distribution Date.
 
     'Targeted Overcollateralization Amount' means, as of any Distribution Date,
(x) prior to the Stepdown Date, 2.10% of the Cut-Off Date Pool Balance and (y)
on and after the Stepdown Date, the greater of (i) 5.25% of the Pool Balance as
of the last day of the related Collection Period and (ii) an amount equal to
$4,000,088.
 
     'Senior Enhancement Percentage' for any Distribution Date is the percentage
obtained by dividing (x) the sum of (i) the aggregate Certificate Principal
Balance of the Subordinate Certificates and (ii) the Overcollateralization
Amount, in each case prior to taking into account the distribution of the
Principal Distribution Amount on such Distribution Date by (y) the Pool Balance
as of the last day of the related Collection Period. The Class C Certificates
will have no Certificate Balance.
 
SUBORDINATION OF THE SUBORDINATE CERTIFICATES
 
     The rights of holders of the Class M and Class B Certificates to receive
distributions of amounts collected on the Home Equity Loans will be
subordinated, to the extent described herein, to the rights of holders of the
Class A Certificates to receive such distributions and the rights of holders of
the Class B Certificates to receive distributions of such amounts will be
further subordinated, to the extent described herein, to the rights of the
holders of the Class M Certificates to receive such distributions. The
subordination of the Class M and Class B Certificates to the Class A
Certificates is intended to enhance the likelihood of regular receipt by the
holders of the Class A Certificates of the full amount of their scheduled
monthly payment of interest and principal to afford such holders protection
against losses.
 
     The rights of the holders of the Class M Certificates to receive
distributions will be subordinated, to the extent described herein, to such
rights of the holders of the Class A Certificates. This subordination is
intended to enhance the likelihood of regular receipt by the holders of the
Class A Certificates of the amount of interest due them and principal available
for distribution and to afford such holders with protection against losses.
 
     The rights of the holders of the Class B Certificates to receive
distributions will be subordinated in the same manner to such rights of the
holders of the Class A Certificates and Class M Certificates and the rights of
the holders of the Class C and the Class R Certificates to receive distributions
will be subordinated in the same manner to such rights of the holders of the
Offered Certificates.
 
OVERCOLLATERALIZATION AND APPLICATION OF LIQUIDATED LOAN LOSS AMOUNTS
 
     The Agreement will provide that if a Home Equity Loan becomes a Liquidated
Home Equity Loan during a Collection Period, the Net Liquidation Proceeds
relating thereto and allocated to principal may be less than the Loan Balance of
such Home Equity Loan. The amount of such insufficiency is a Liquidated Loan
Loss Amount. Such losses will, in effect, be absorbed by the holders of the
Class C and Class R Certificates (both through the application of the Monthly
Excess Interest Amount to fund such deficiency and through a reduction in the
Overcollateralization Amount).
 
     A 'Liquidated Loan Loss Amount' is, with respect to any Distribution Date,
the excess, if any, of (x) the sum of (A) the Trust Balance of any Home Equity
Loan that became a Liquidated Home Equity Loan during the month immediately
preceding the month of such Distribution Date and (B) accrued and unpaid
interest thereon at the rate of interest applicable to the Trust Balance of such
Home Equity
 
                                      S-47
 
<PAGE>
<PAGE>
Loan (the 'Loan Rate') less the Servicing Fee Rate (the 'Net Loan Rate') over
(y) the Net Liquidation Proceeds thereon.
 
     To the extent that the Pool of Home Equity Loans experiences Liquidated
Loan Loss Amounts, a reduction in the Pool Balance will occur. Since the
Overcollateralization Amount is the excess, if any, of the Pool Balance over the
Certificate Principal Balance, Liquidated Loan Loss Amounts, to the extent
experienced, will in the first instance reduce the Overcollateralization Amount.
 
     The Agreement requires that the Overcollateralization Amount be initially
increased to, and thereafter maintained at, the Targeted Overcollateralization
Amount. This increase and subsequent maintenance is intended to be accomplished
by the application of Monthly Excess Interest Amounts to the funding of the
Extra Principal Distribution Amount. Such Extra Principal Distribution Amounts,
since they are funded from interest collections on the Trust Balance but are
distributed as principal on the Offered Certificates, will increase the
Overcollateralization Amount. No prediction can be made as to the amount of the
Monthly Excess Interest Amounts that will be received, and no assurance can be
given that there will be sufficient Monthly Excess Interest Amounts to achieve
or maintain the Overcollateralization Amount at the applicable Targeted
Overcollateralization Amount.
 
     If on any Distribution Date after taking into account the aggregate amount
of losses of principal realized in respect of Liquidated Home Equity Loans as of
the end of the calendar month next preceding the month of such Distribution Date
and after taking into account the distribution of principal (including the Extra
Principal Distribution Amount) with respect to the Offered Certificates on such
Distribution Date, the Certificate Principal Balance exceeds the Pool Balance
(i.e., if the level of overcollateralization is negative), then the Certificate
Balance of the Class M or Class B Certificates will be reduced (in effect,
'written down') such that the level of overcollateralization is zero, rather
than negative. Such a negative level of overcollateralization is referred to as
an 'Applied Liquidated Loan Loss Amount', which will be applied as a reduction
in the Certificate Balance of the Class M or Class B Certificates in reverse
order of seniority (i.e., first against the Class B Certificate Balance until it
is reduced to zero and then against the Class M Certificate Balance until it is
reduced to zero). The Agreement does not permit the 'write down' of the
Certificate Balance of any Class A Certificate.
 
     Once the Certificate Balance of the Class M or Class B Certificates
experiences a write down, the amount of such write down will no longer bear
interest, nor will such amount thereafter be 'reinstated' or 'written up',
although the amount of such write down may, on future Distribution Dates, be
paid to holders of the Class M or Class B Certificates which experienced the
write down, in direct order of seniority (i.e., first, the Class M Certificates
and, second, the Class B Certificates). The source of funding of such payments
will be the amount, if any, of the Monthly Excess Cashflow Amount remaining on
such future Distribution Dates after the funding of the Extra Principal
Distribution Amount and after the payment of any Interest Carry Forward Amounts
with respect to the Class M or Class B Certificates on such Distribution Date.
 
APPLICATION OF MONTHLY EXCESS CASHFLOW AMOUNTS
 
     The weighted average Net Loan Rate for the Home Equity Loans is generally
expected to be higher than the weighted average of the Pass-Through Rates on the
Offered Certificates, thus generating certain excess interest collections which,
in the absence of losses will not be necessary to fund interest distributions on
the Offered Certificates. The Agreement provides that this excess interest be
applied to the extent available, to make accelerated payments of principal
(i.e., the Extra Principal Distribution Amount) to the Class or Classes then
entitled to receive distributions of principal; such application will cause the
Certificate Principal Balance to amortize more rapidly than the pool of Home
Equity Loans, resulting in overcollateralization. This excess interest for a
Collection Period on the related Distribution Date is the 'Monthly Excess
Interest Amount' for such Distribution Date.
 
     The required level of overcollateralization for any Distribution Date is
the Targeted Overcollateralization Amount for such Distribution Date. The
Targeted Overcollateralization Amount is initially (i.e., prior to the Stepdown
Date) $16,800,370. Since the actual level of the Overcollateralization Amount is
$590.57 as of the Closing Date, in the early months of the transaction, subject
to the availability of Monthly Excess Interest Amounts, Extra Principal
Distribution Amounts will be paid, with the result
 
                                      S-48
 
<PAGE>
<PAGE>
that the Overcollateralization Amount will increase to the level of the Targeted
Overcollateralization Amount. Once the Targeted Overcollateralization Amount has
been reached, there will be no distributions of Extra Principal Distribution
Amounts unless an Overcollateralization Deficiency occurs.
 
     If, once the Targeted Overcollateralization Amount has been reached,
Liquidated Loan Loss Amounts are incurred, such Liquidated Loan Loss Amounts
will result in an Overcollateralization Deficiency (since such Liquidated Loan
Loss Amounts reduce the Trust Balance of the Home Equity Loans without giving
rise to a corresponding reduction of the Certificate Principal Balance). The
cash flow priorities of the Trust require that, in this situation, Extra
Principal Distribution Amounts be paid (subject to the availability of any
Monthly Excess Interest Amounts) for the purpose of re-establishing the
Overcollateralization Amount at the then-required level of the Targeted
Overcollateralization Amount.
 
     On and after the Stepdown Date, the Targeted Overcollateralization Amount
is permitted to decrease or 'step down,' below the $16,800,370 level to a level
equal to 5.25% of the Pool Balance as of the last day of the related Collection
Period (subject to a floor of $4,000,088). If the Targeted Overcollateralization
Amount is permitted to 'step down' on a Distribution Date, a portion of the
Principal Collected Amount for such Distribution Date will not be distributed to
holders of the Offered Certificates as a distribution of principal on such
Distribution Date. This will have the effect of decelerating the amortization of
the Offered Certificates relative to the Pool Balance, thereby reducing the
actual level of the Overcollateralization Amount to the new, lower Targeted
Overcollateralization Amount. This portion of the Principal Collected Amount not
distributed as principal on the Certificates therefore releases
overcollateralization from the Trust. The amount of any such release is an
'Overcollateralization Release Amount' and is taken into account in determining
the Principal Distribution Amount.
 
     On any Distribution Date, the sum of the Monthly Excess Interest Amount and
the Overcollateralization Release Amount is the 'Monthly Excess Cashflow
Amount,' which is required to be applied in the following order of priority on
such Distribution Date:
 
          (1) to fund the Class A Interest Carry Forward Amount, if any, for
     such Distribution Date;
 
          (2) to fund the Extra Principal Distribution Amount, if any, for such
     Distribution Date;
 
          (3) to fund the Class M Interest Carry Forward Amount, if any, for
     such Distribution Date;
 
          (4) to fund the Class M Liquidated Loan Loss Amortization Amount for
     such Distribution Date;
 
          (5) to fund the Class B Interest Carry Forward Amount, if any, for
     such Distribution Date;
 
          (6) to fund the Class B Liquidated Loan Loss Amortization Amount for
     such Distribution Date;
 
          (7) to pay the holders of the Class C Certificates; and
 
          (8) to pay the holders of the Class R Certificates.
 
     'Class M Applied Liquidated Loan Loss Amount' means, as to the Class M
Certificates and as of any Distribution Date, the lesser of (x) the Class M
Certificate Balance (after taking into account the distribution of the related
Principal Distribution Amount on such Distribution Date, but prior to the
application of the Class M Applied Liquidated Loan Loss Amount, if any, on such
Distribution Date) and (y) the excess of (i) the Applied Liquidated Loan Loss
Amount as of such Distribution Date over (ii) the Class B Applied Liquidated
Loan Loss Amount as of such Distribution Date.
 
     'Class M Liquidated Loan Loss Amortization Amount' means, as to the Class M
Certificates and as of any Distribution Date, the lesser of (x) the Class M
Unpaid Liquidated Loan Loss Amount as of such Distribution Date and (y) the
excess of (i) the Monthly Excess Cashflow Amount over (ii) the sum of the Extra
Principal Distribution Amount and any Class A or Class M Interest Carry Forward
Amount, in each case for such Distribution Date.
 
     'Class B Applied Liquidated Loan Loss Amount' means, as to the Class B
Certificates and as of any Distribution Date, the lesser of (x) the Class B
Certificate Balance (after taking into account the distribution of the related
Principal Distribution Amount on such Distribution Date, but prior to the
 
                                      S-49
 
<PAGE>
<PAGE>
application of the Class B Applied Liquidated Loan Loss Amount, if any, on such
Distribution Date) and (y) the Applied Liquidated Loan Loss Amount as of such
Distribution Date.
 
     'Class B Liquidated Loan Loss Amortization Amount' means, as to the Class B
Certificates and as of any Distribution Date, the lesser of (x) the Class B
Unpaid Liquidated Loan Loss Amount as of such Distribution Date and (y) the
excess of (i) the Monthly Excess Cashflow Amount over (ii) the sum of the Extra
Principal Distribution Amount, the Class M Liquidated Loan Loss Amortization
Amount and any Interest Carry Forward Amounts on the Offered Certificates, in
each case for such Distribution Date.
 
     'Current Interest' with respect to each Class of Offered Certificates
means, with respect to any Distribution Date, the aggregate amount of interest
accrued during the preceding Accrual Period on the Certificate Balance of the
related Class of Offered Certificates.
 
     'Interest Carry Forward Amount' with respect to any Class of the Offered
Certificates means, with respect to any Distribution Date, the sum of (x) the
amount, if any, by which (i) the sum of (A) Current Interest for such Class as
of the immediately preceding Distribution Date and (B) any unpaid Interest Carry
Forward Amount for such Class as of the immediately preceding Distribution Date
exceeded (ii) the amount of the actual distribution with respect to interest
made to the Holders of such Class of Offered Certificates on such immediately
preceding Distribution Date plus (y) interest on such amount calculated for the
related Accrual Period at the related Pass-Through Rate in effect with respect
to such Class of Offered Certificates.
 
     'Unpaid Liquidated Loan Loss Amount' means for the Class M or Class B
Certificates, as applicable, and as to any Distribution Date, the excess of (x)
the aggregate, cumulative amount of related Applied Liquidated Loan Loss Amounts
with respect to such Class for all prior Distribution Dates over (y) the
aggregate, cumulative amount of related Liquidated Loan Loss Amortization
Amounts with respect to such Class for all prior Distribution Dates.
 
REPORTS TO CERTIFICATEHOLDERS
 
     Concurrently with each monthly remittance to the Certificate Account, the
Master Servicer will forward to the Trustee for mailing to each
Certificateholder a statement setting forth:
 
          (i) the amount of such distribution to holders of the Class A
     Certificates allocable to principal, and any principal shortfall included
     in such distribution;
 
          (ii) the amount of such distribution to holders of the Class A
     Certificates allocable to interest, any interest shortfall due in respect
     of a prior Distribution Date included in such distribution and any such
     remaining interest shortfall after giving effect to such distribution;
 
          (iii) the Class A Certificate Balance and the Principal Factors in
     respect of the Class A Certificates, each after giving effect to the
     distribution of principal on such Distribution Date;
 
          (iv) the amount of such distribution to holders of the Class M and
     Class B Certificates allocable to principal;
 
          (v) the amount of such distribution to holders of the Class M and
     Class B Certificates allocable to interest, any interest shortfall due in
     respect of a prior Distribution Date included in such distribution and any
     such remaining interest shortfall after giving effect to such distribution;
 
          (vi) the Class M and Class B Certificate Balances and the Principal
     Factors in respect of the Class M and Class B Certificates, each after
     giving effect to the distribution of principal on such Distribution Date;
 
          (vii) the Pool Balance for the following Distribution Date and the
     number of outstanding Home Equity Loans for the following Distribution
     Date;
 
          (viii) the number and aggregate Trust Balances of Home Equity Loans as
     to which no payment of interest or principal has been received for a period
     of at least (a) one billing cycle and (b) two or more billing cycles,
     respectively, as of the end of the month in which the related Collection
     Period ends;
 
                                      S-50
 
<PAGE>
<PAGE>
          (ix) any Liquidated Loan Loss Amount, applicable Applied Liquidated
     Loan Loss Amount, applicable Liquidated Loan Loss Amortization Amount or
     Unpaid Liquidated Loan Loss Amount for such Distribution Date;
 
          (x) the book value (within the meaning of 12 C.F.R. SS 571.13 or
     comparable provision) of the Trust Percentage of any real estate acquired
     through foreclosure or grant of a deed in lieu of foreclosure and held by
     the Trust Fund as of the last day of the related Collection Period;
 
          (xi) whether a Trigger Event has occurred;
 
          (xii) the Senior Enhancement Percentage;
 
          (xiii) the Overcollateralization Amount and the Targeted
     Overcollateralization Amount; and
 
          (xiv) the Class A Pass-Through Rate, the Class M Pass-Through Rate and
     the Class B Pass-Through Rate applicable to the distribution on the
     following Distribution Date.
 
     In the case of information furnished pursuant to clauses (i), (ii), (v) and
(vi) above, the amounts will be expressed as a dollar amount per Certificate
with a $1,000 denomination. (Section 5.02).
 
     The Agreement will define 'Principal Factor' with respect to each Class as
the percentage, carried to seven places (rounded down), obtained by dividing
either the Class A Certificate Balance, Class M Certificate Balance or Class B
Certificate Balance, as of any Distribution Date (after giving effect to all
payments of principal made on such Distribution Date) by the original Class A
Certificate Balance, Class M Certificate Balance or Class B Certificate Balance.
(Section 1.01).
 
     Within 90 days after the end of each calendar year, the Master Servicer
will forward to the Trustee for mailing to each Person who at any time during
the calendar year was a Certificateholder a statement containing the information
set forth in clauses (i) and (ii) (for Class A Certificateholders) or (v) and
(vi) (for Class M and Class B Certificateholders) above aggregated for such
calendar year or applicable portion thereof during which such Person was a
Certificateholder. (Section 5.02). Unless and until replacement Certificates are
issued as described herein, Cede will be the sole Certificateholder as such term
is used in the Agreement and will not forward to Beneficial Owners the reports
referred to above. However, such reports may be made available to Beneficial
Owners upon request to their Participants. See 'Registration of Certificates'
herein.
 
COLLECTION AND OTHER SERVICING PROCEDURES
 
     The Master Servicer and each Originator, in its capacity as subservicer,
will follow such collection procedures as it follows from time to time with
respect to mortgage loans held in its own portfolio which are comparable to the
Home Equity Loans. Consistent with the above, the Master Servicer and each
Originator may in its discretion (i) waive any late payment charge or any
prepayment or other fee that may be collected in the ordinary course of
servicing the Home Equity Loans and (ii) arrange with a borrower a schedule for
the payment of interest due and unpaid; provided such arrangement is consistent
with the Master Servicer's or such Originator's policies with respect to
comparable home equity loans held in its own portfolio. (Section 3.02).
 
     In any case in which a Mortgaged Property is being conveyed by the
borrower, the Master Servicer and each Originator will be obligated to exercise,
to the extent permitted under applicable law, its right to accelerate the
maturity of the related Home Equity Loan under any due-on-sale clause applicable
thereto. See 'Certain Legal Aspects of Mortgage Loans -- Due-on-Sale Clauses' in
the Prospectus. (Section 3.05).
 
HAZARD INSURANCE
 
     The Agreement requires the Master Servicer to (i) cause to be maintained
for each Home Equity Loan hazard insurance with an appropriate endorsement in
favor of the Master Servicer or the related subservicer and extended coverage in
an amount equal to the lesser of (x) the maximum insurable value of the
improvements securing the related Home Equity Loan from time to time and (y) the
combined principal balance owing on such Home Equity Loan and any mortgage loan
senior to such Home Equity Loan from time to time, and (ii) maintain for any
property acquired upon foreclosure of a Home
 
                                      S-51
 
<PAGE>
<PAGE>
Equity Loan, or by deed in lieu of such foreclosure, hazard insurance with an
appropriate endorsement in favor of the Master Servicer or the related
Originator, in its capacity as subservicer, and extended coverage in an amount
equal to the lesser of (x) the maximum insurable value from time to time of the
improvements which are a part of such property or (y) the combined principal
balance of such Home Equity Loan and any mortgage loan senior to such Home
Equity Loan at the time of such foreclosure, or deed in lieu of foreclosure,
plus accrued interest and the good faith estimate of the Master Servicer of
related liquidation expenses to be incurred in connection therewith. The ability
of the Master Servicer to assure that hazard insurance proceeds are
appropriately applied may be dependent on its being named as an additional
insured under any hazard insurance policy and under any flood insurance policy
referred to below, or upon the extent to which information in this regard is
furnished to the Master Servicer by a borrower. As set forth above, all amounts
collected by the Master Servicer under any hazard policy (except for amounts to
be applied to the restoration or repair of the Mortgaged Property or released to
the borrower in accordance with the Master Servicer's normal servicing
procedures), to the extent they constitute Trust Liquidation Proceeds or Trust
Insurance Proceeds, will ultimately be deposited in the Certificate Account. The
Agreement will provide that the Master Servicer may satisfy its obligation to
cause hazard policies to be maintained by maintaining a blanket policy issued by
an insurer acceptable to the Rating Agencies insuring against losses on the Home
Equity Loans. If such blanket policy contains a deductible clause, the Master
Servicer will deposit in the Certificate Account the Trust Percentage of all
sums which would have been deposited therein but for such clause. (Section
3.04).
 
     In general, the standard form of fire and extended coverage policy covers
physical damage to or destruction of the improvements on the property by fire,
lightning, explosion, smoke, windstorm and hail, and riot, strike and civil
commotion, subject to the conditions and exclusions specified in each policy.
Although the policies relating to the Home Equity Loans will be underwritten by
different insurers and therefore will not contain identical terms and
conditions, the basic terms thereof dictated by applicable state laws typically
do not cover any physical damage resulting from the following: war, revolution,
governmental actions, floods or other water-related causes, earth movement
(including earthquakes, landslides and mudflows), nuclear reactions, wet or dry
rot, vermin, rodents, insects or domestic animals, theft and, in certain cases,
vandalism. The foregoing list is merely indicative of certain kinds of uninsured
risks and is not intended to be all-inclusive. When a Mortgaged Property is
located in a federally designated flood area at the time of origination of the
related Home Equity Loan, the Agreement will require the related Originator to
cause flood insurance (to the extent available) to be maintained for each such
Home Equity Loan in an amount equal in general to the lesser of the amount
required to compensate for any loss or damage on a replacement cost basis or the
maximum insurance available under the federal flood insurance program. (Section
3.04).
 
     The hazard insurance policies covering the Mortgaged Properties typically
contain a co-insurance clause which in effect requires the insured at all times
to carry insurance of a specified percentage (generally 80% to 90%) of the full
replacement value of the improvements on the property in order to recover the
full amount of any partial loss. If the insured's coverage falls below this
specified percentage, such clause generally provides that the insurer's
liability in the event of partial loss does not exceed the greater of (i) the
replacement cost of the improvements less physical depreciation or (ii) such
proportion of the loss as the amount of insurance carried bears to the specified
percentage of the full replacement cost of such improvements.
 
     If the amount of hazard insurance maintained on the improvements securing
the Home Equity Loans were to decline as the principal balances owing thereon
decreased, hazard insurance proceeds could be insufficient to restore fully the
damaged property in the event of a partial loss.
 
FORECLOSURE UPON HOME EQUITY LOANS
 
     The Master Servicer, or the applicable Originator, as subservicer, will
foreclose upon or otherwise comparably convert to ownership Mortgaged Properties
securing such of the Home Equity Loans serviced by it as come into and continue
in default when, in the opinion of the Master Servicer, no satisfactory
arrangements can be made for the collection of delinquent payments. In
determining whether to foreclose upon or otherwise comparably convert the
ownership of a Mortgaged Property, the
 
                                      S-52
 
<PAGE>
<PAGE>
Master Servicer and each Originator shall take into account (and shall not be
required to foreclose or otherwise convert the ownership of such Mortgaged
Property in the case of) the existence of any hazardous substances, hazardous
wastes or solid wastes, as such terms are defined in the Comprehensive
Environmental Response Compensation and Liability Act, the Resource Conservation
and Recovery Act of 1976, or other federal, state or local environmental
legislation, on such Mortgaged Property. In connection with such foreclosure or
other conversion, the Master Servicer and each Originator will follow such
practices and procedures as it deems necessary or advisable and as are in
keeping with its general first or second mortgage servicing activities; provided
that neither the Master Servicer nor any Originator will expend its own funds in
connection with foreclosure or other conversion, correction of a default on a
senior deed of trust or mortgage or restoration of any property unless it
determines that such foreclosure, correction or restoration will increase Trust
Liquidation Proceeds. Any Mortgaged Property so acquired by the Trust Fund will
be disposed of in accordance with applicable federal income tax regulations and
consistent with the status of the Trust Fund as a REMIC. (Section 3.06).
 
     Upon the receipt of any liquidation proceeds net of related expenses (the
'Net Liquidation Proceeds') relating to a Foreclosed Home Equity Loan, the Trust
Percentage of such Net Liquidation Proceeds (the 'Trust Liquidation Proceeds')
will be deposited in the Certificate Account for distribution to
Certificateholders on the following Distribution Date. A 'Foreclosed Home Equity
Loan' is any Home Equity Loan which is not a Liquidated Home Equity Loan and as
to which the related Mortgaged Property is held in the Trust Fund upon the
foreclosure or comparable conversion thereof.
 
SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES
 
     The principal servicing compensation to be paid to the Master Servicer in
respect of its servicing activities relating to the Certificates will be
retained by it from collections of interest on the Trust Balance of each Home
Equity Loan in the Trust Fund at the time such collections are received at a
rate equal to 1% per annum on such Trust Balance as of the beginning of the
related Collection Period. A portion of such servicing compensation will be paid
to each of the Originators in its capacity as subservicer of the Home Equity
Loans. In addition, the Master Servicer will retain any benefit from the
investment of funds in the Certificate Account. All assumption fees, prepayment
charges and late payment charges, to the extent collected from borrowers, will
be retained by the Master Servicer. (Section 3.08).
 
     The Master Servicer will pay from its own funds certain ongoing expenses
associated with the Trust Fund and incurred by it in connection with its
responsibilities under the Agreement, including, without limitation, payment of
the fees and disbursements of the Trustee, any custodian appointed by the
Trustee, the Certificate Registrar and any payment agent. In addition, the
Master Servicer will be entitled to reimbursement for certain expenses incurred
by it in connection with Liquidated Home Equity Loans and in connection with the
restoration of Mortgaged Properties, such right of reimbursement being prior to
the rights of Certificateholders to receive any related Trust Insurance Proceeds
or Trust Liquidation Proceeds. (Section 3.08).
 
EVIDENCE AS TO COMPLIANCE
 
     The Agreement provides for delivery on or before April 30 in each year,
beginning April 30, 1998, to the Trustee of an annual statement signed by an
officer of the Master Servicer to the effect that the Master Servicer has
fulfilled its material obligations under the Agreement throughout the preceding
calendar year. (Section 3.09).
 
     The Agreement provides that on or before April 30 in each year, beginning
April 30, 1998, a firm of independent public accountants will furnish a
statement to the Trustee to the effect that such firm has examined, for the
preceding calendar year, certain documents and records related to the servicing
of mortgage loans under agreements (including the Agreement) substantially
similar to the Agreement and such examination, which shall have been conducted
substantially in compliance with the Uniform Single Audit Program for Mortgage
Bankers, has disclosed no items of non-compliance with the
 
                                      S-53
 
<PAGE>
<PAGE>
provisions of the Agreement which, in the opinion of such firm, are material,
except for such items of non-compliance as will be referred to in the report.
(Section 3.10).
 
CERTAIN MATTERS REGARDING THE MASTER SERVICER
 
     The Agreement will provide that the Master Servicer may not resign from its
obligations and duties thereunder, except in connection with a permitted
transfer of servicing, unless such duties and obligations are no longer
permissible under applicable law or are in material conflict by reason of
applicable law with any other activities of a type and nature presently carried
on by it. No such resignation will become effective until the Trustee or a
successor Master Servicer shall have assumed the Master Servicer's obligations
and duties under the Agreement. (Section 7.04).
 
     The Agreement will provide that neither the Master Servicer nor any
director, officer, employee or agent of the Master Servicer 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
Agreement, or for errors in judgment. However, neither the Master Servicer nor
any such person will be protected against any liability which would otherwise be
imposed by reason of willful misfeasance, bad faith or gross negligence in the
performance of duties or by reason of reckless disregard of obligations and
duties thereunder. The Agreement will further provide that the Master Servicer
and any director, officer, employee or agent of the Master Servicer is entitled
to indemnification by the Trust Fund and will be held harmless against any loss,
liability or expense incurred in connection with any legal action relating to
the Agreement or the Certificates, other than any loss, liability or expense
related to any specific Home Equity Loan or Home Equity Loans (except any such
loss, liability or expense otherwise reimbursable pursuant to the Agreement) and
any loss, liability or expense incurred by reason of willful misfeasance, bad
faith or gross negligence in the performance of duties thereunder or by reason
of reckless disregard of obligations and duties thereunder. In addition, the
Agreement will provide that the Master Servicer will be under no obligation to
appear in, prosecute or defend any legal action which is not incidental to its
duties under the Agreement and which in its opinion may involve it in any
expense or liability. The Master Servicer may, however, in its discretion,
undertake any such action which it may deem necessary or desirable with respect
to the Agreement and the rights and duties of the parties thereto and the
interest of the Certificateholders thereunder. In such event, the legal expenses
and costs of such action and any liability resulting therefrom will be expenses,
costs and liabilities of the Trust Fund and the Master Servicer will be entitled
to be reimbursed therefor from amounts otherwise distributable to holders of the
residual certificates on any subsequent Distribution Date. The Master Servicer's
right to such indemnity or reimbursement shall survive any resignation or
termination of the Master Servicer with respect to any losses, expenses, costs
or liabilities arising prior to such resignation or termination (or arising from
events that occurred prior to such resignation or termination). (Section 7.03).
 
     Any corporation into which the Master Servicer may be merged or
consolidated, or any corporation resulting from any merger, conversion or
consolidation to which the Master Servicer shall be a party, or any corporation
succeeding to the business of the Master Servicer shall be the successor of the
Master Servicer under the Agreement, without the execution or filing of any
paper or any further act on the part of any of the parties thereto, anything
herein to the contrary notwithstanding. (Section 7.02).
 
     The Master Servicer will not be obligated as part of its servicing
responsibilities to make any advances with respect to the Home Equity Loans.
 
EVENTS OF DEFAULT
 
     Events of Default under the Agreement (each, an 'Event of Default') will
consist of (i) any failure by the Master Servicer to deposit in the Certificate
Account any deposit required to be made under the Agreement, which failure
continues unremedied for five business days after the giving of written notice
of such failure to the Master Servicer by the Trustee, or to the Master Servicer
or the Trustee by holders of any Class of Certificates affected thereby,
evidencing, as to such Class, Percentage Interests aggregating not less than
51%; (ii) any failure by the Master Servicer duly to observe or perform in any
 
                                      S-54
 
<PAGE>
<PAGE>
material respect any other of its covenants or agreements in the Agreement which
materially affects the rights of holders of any Class of Certificates or
residual certificates and continues unremedied for 60 days after the giving of
written notice of such failure to the Master Servicer by the Trustee, or to the
Master Servicer or the Trustee by holders of any Class of Certificates affected
thereby, evidencing, as to such Class, Percentage Interests aggregating not less
than 51%; (iii) certain events of insolvency, readjustment of debt, marshalling
of assets and liabilities or similar proceedings regarding the Master Servicer
and certain actions by the Master Servicer indicating its insolvency or
inability to pay its obligations; and (iv) realized losses on the Home Equity
Loans exceeding certain levels more fully described in the Agreement. (Section
8.01).
 
RIGHTS UPON EVENT OF DEFAULT
 
     So long as an Event of Default remains unremedied, either the Trustee or
holders of any Class of Certificates affected thereby, evidencing, as to such
Class, Percentage Interests aggregating not less than 51%, may terminate all of
the rights and obligations of the Master Servicer under the Agreement covering
such Trust Fund and in and to the Home Equity Loans, whereupon the Trustee will
succeed to all the responsibilities, duties and liabilities of the Master
Servicer under such Agreement and will be entitled to similar compensation
arrangements. In the event that the Trustee would be obligated to succeed the
Master Servicer but is unwilling or unable so to act, it may appoint, or
petition a court of competent jurisdiction for the appointment of, a housing and
home finance institution that is then servicing a Home Equity Loan portfolio
with all licenses and permits required by applicable law and a net worth of at
least $10,000,000 to act as successor to the Master Servicer under the
Agreement. Pending such appointment, the Trustee is obligated to act in such
capacity unless prohibited by law. Such successor will be entitled to receive
the same compensation the Master Servicer would otherwise have received (or such
lesser compensation as the Trustee and such successor may agree). (Sections 8.01
and 8.02).
 
     No holder of a Certificate has any right under the Agreement to institute
any proceeding with respect to such Agreement unless such holder previously has
given to the Trustee written notice of default and unless holders of any Class
of Certificates affected thereby, evidencing, as to such Class, Percentage
Interests aggregating not less than 51%, have made written requests upon the
Trustee to institute such proceeding in its own name as Trustee thereunder, have
offered to the Trustee reasonable indemnity and the Trustee for 60 days has
neglected or refused to institute any such proceeding. (Section 11.03). However,
the Trustee will be under no obligation to exercise any of the trusts or powers
vested in it by the Agreement or to make any investigation of matters arising
thereunder or to institute, conduct or defend any litigation thereunder or in
relation thereto at the request, order or direction of any of the holders of
Certificates, unless such holders have offered to the Trustee reasonable
security or indemnity against the costs, expenses and liabilities which may be
incurred therein or thereby. (Section 9.02).
 
AMENDMENT
 
     The Master Servicer, the Depositor and the Trustee may from time to time
amend the Agreement with the consent of any Servicer LOC Issuer (if its rights
are materially and adversely affected) but without the consent of any holders of
the Certificates, to cure any ambiguity, to correct or supplement any provisions
therein which may be inconsistent with any other provisions therein, or to add
any other provisions with respect to matters or questions arising under the
Agreement which shall not be inconsistent with the provisions of the Agreement,
provided that such action will not, as evidenced by an opinion of counsel,
materially and adversely affect the interests of any Certificateholder or, as
evidenced by a letter from each Rating Agency, result in a downgrading of the
rating of any rated Class of Certificates. The Agreement may also be amended
from time to time by the Master Servicer, the Depositor and the Trustee, with
the consent of any Servicer LOC Issuer and the holders of any Class of
Certificates affected thereby, evidencing, as to such Class, Percentage
Interests aggregating not less than 51%, for the purpose of adding any
provisions to or changing in any manner or eliminating any of the provisions of
the Agreement or of modifying in any manner the rights of holders of the
Certificates; provided that no such amendment will (i) reduce in any manner the
amount of, or delay the timing of,
 
                                      S-55
 
<PAGE>
<PAGE>
collections of payments of Home Equity Loans or distributions which 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. (Section 11.01).
 
TERMINATION; RETIREMENT OF THE CERTIFICATES
 
     The obligations of the Master Servicer and the Trustee pursuant to the
Agreement generally will terminate upon the last action required to be taken by
the Trustee on the final Distribution Date pursuant to the Agreement following
the earlier of (i) the repurchase by the Master Servicer, or the sale by the
Trustee, of the Trust Percentage of each Home Equity Loan, and all property
acquired in respect of the Trust Percentage of any Home Equity Loan, remaining
in the Trust Fund and (ii) the final payment or other liquidation of the Trust
Balance of the last Home Equity Loan subject thereto or the disposition of all
property acquired upon foreclosure of any such Home Equity Loan. In no event,
however, will the Trust Fund created by the Agreement continue in perpetuity.
Written notice of termination of the Agreement will be given to each
Certificateholder, and the final distribution will be made only upon surrender
and cancellation of the Certificates at an office or agency appointed by the
Trustee which will be specified in the notice of termination. (Section 10.01).
Notwithstanding the foregoing, the Trustee will sell the assets remaining in the
Trust Fund on the September 2037 Distribution Date and the Trust Fund will
terminate.
 
     On any Distribution Date upon which the Pool Balance immediately prior to
such Distribution Date is 10% or less of the Cut-Off Date Pool Balance, the
Master Servicer will have the option to purchase from the Trust Fund all
remaining Home Equity Loans held by the Trust Fund at a price equal to the
greatest of (x) the sum of (A) the aggregate of the Trust Balances of the Home
Equity Loans as of the first day of the Collection Period immediately preceding
such final Distribution Date, and (B) one month's interest at the applicable Net
Loan Rate on the Trust Balance of each Home Equity Loan (including any
Foreclosed Home Equity Loans); (y) the aggregate fair market value (as
determined by the Master Servicer) of all the assets of the Trust Fund and (z)
the sum of (i) the Class A Certificate Balance together with any related Unpaid
Class A Interest Carry Forward Amount and interest accrued thereon during the
related Accrual Period at the Class A Pass-Through Rate, (ii) the Class M
Certificate Balance together with any Unpaid Class M Interest Carry Forward
Amount and interest accrued thereon at the Class M Pass-Through Rate and (iii)
the Class B Certificate Balance together with any Unpaid Class B Interest Carry
Forward Amount and interest accrued thereon at the Class B Pass-Through Rate.
Such purchase price (not to exceed the sum of the Class A, Class M and Class B
Certificate Balances together with interest thereon at the applicable
Pass-Through Rates), will be distributed to the Certificateholders, thereby
effecting early retirement of the Certificates (Section 10.01).
 
     The termination of the Trust Fund will be effected in a manner consistent
with applicable federal income tax regulations and its status as a REMIC.
(Section 10.02).
 
THE TRUSTEE
 
     The Trustee, The Chase Manhattan Bank, a New York banking corporation, may
have normal banking relationships with the Depositor, the Master Servicer, the
Originators and their affiliates.
 
     The Trustee may resign at any time, in which event the Master Servicer will
be obligated to appoint a successor Trustee. The Master Servicer may also remove
the Trustee if the Trustee ceases to be eligible to continue as such under the
Agreement or if the Trustee becomes legally unable to act or insolvent. Upon
such removal, the Master Servicer will be obligated to appoint a successor
Trustee. Any resignation or removal of the Trustee and appointment of a
successor Trustee will not become effective until acceptance of the appointment
by the successor Trustee. (Section 9.07).
 
     The Master Servicer is obligated to pay to the Trustee reasonable
compensation for its services and to reimburse the Trustee for all reasonable
expenses, disbursements and advances. In addition, the Master Servicer is
obligated to indemnify the Trustee from, and to hold it harmless against, all
losses,
 
                                      S-56
 
<PAGE>
<PAGE>
liabilities, damages, claims and expenses arising in connection with its
performance of the Agreement other than those resulting from the Trustee's
negligence or bad faith. (Section 9.05).
 
REGISTRATION OF CERTIFICATES
 
     Beneficial Owners may hold their Offered Certificates through 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 Offered Certificates will initially be registered in the name of Cede &
Co., the nominee of DTC ('Cede'). Cedel and Euroclear will hold omnibus
positions on behalf of their participants through customers' securities accounts
in Cedel's and Euroclear's names on the books of their respective depositaries
which in turn will hold such positions in customers' securities accounts in the
depositaries' names on the books of DTC. Citibank, N.A. will act as depositary
for Cedel and Morgan Guaranty Trust Company of New York will act as depositary
for Euroclear (in such capacities, individually the 'Depositary' and
collectively the 'Depositaries').
 
     Transfers between Participants (as hereinafter defined) will occur in
accordance with DTC rules. Transfers between Cedel Participants and Euroclear
Participants will occur in accordance with their respective rules and operating
procedures.
 
     Cross-market transfers between persons holding directly or indirectly
through DTC, on the one hand, and directly or indirectly through Cedel
Participants or Euroclear Participants, on the other, will be effected in DTC in
accordance with DTC rules on behalf of the relevant European international
clearing system by 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 securities
in DTC, and making or receiving payment in accordance with normal procedures for
same-day funds settlement applicable to DTC. Cedel Participants and Euroclear
Participants may not deliver instructions directly to the Depositaries.
 
     Because of time-zone differences, credits of securities received in Cedel
or Euroclear as a result of a transaction with a Participant will be made during
subsequent securities settlement processing and dated the business day following
the DTC settlement date. Such credits or any transactions in such securities
settled during such processing will be reported to the relevant Euroclear or
Cedel Participants on such business day. Cash received in Cedel or Euroclear as
a result of sales of securities by or through a Cedel Participant or Euroclear
Participant to a Participant will be received with value on the DTC settlement
date but will be available in the relevant Cedel or Euroclear cash account only
as of the business day following settlement in DTC. For information with respect
to tax documentation procedures relating to the Offered Certificates, see
'Global Clearance, Settlement and Tax Documentation Procedures' in Annex I
hereto.
 
     Beneficial Owners who are not Participants but desire to purchase, sell or
otherwise transfer ownership of Certificates may do so only through Participants
or indirect participants (unless and until Definitive Certificates, as defined
below, are issued). In addition, Beneficial Owners will receive all
distributions of principal of, and interest on, Offered Certificates from the
Trustee through DTC and Participants. Beneficial Owners will not receive or be
entitled to receive certificates representing their respective interests in the
Offered Certificates, except under the limited circumstances described below.
 
     Unless and until Definitive Certificates are issued, it is anticipated that
the only 'Certificateholder' of the Offered Certificates will be Cede.
Beneficial Owners therefore will not be Certificateholders as that term is used
in the Agreement and will only be permitted to exercise the rights of
Certificateholders indirectly through Participants and DTC.
 
     While the Offered Certificates are outstanding (except under the
circumstances described below), under the rules, regulations and procedures
creating and affecting DTC and its operations (the 'Rules'), DTC is required to
make book-entry transfers among Participants on whose behalf it acts with
respect to the Offered Certificates and is required to receive and transmit
distributions of principal
 
                                      S-57
 
<PAGE>
<PAGE>
of, and interest on, the Offered Certificates. Participants and indirect
participants with whom Beneficial Owners have accounts with respect to Offered
Certificates are similarly required to make book-entry transfers and receive and
transmit such distributions on behalf of their respective Beneficial Owners.
Accordingly, although Beneficial Owners will not possess certificates, the Rules
provide a mechanism by which Beneficial Owners will receive distributions and
will be able to transfer their interests.
 
     Unless and until Definitive Certificates are issued, Beneficial Owners who
are not Participants may transfer ownership of Offered Certificates only through
Participants and indirect participants by instructing such Participants and
indirect participants to transfer Offered Certificates, by book-entry transfer,
through DTC for the account of the purchasers of such Offered Certificates,
which account is maintained with their respective Participants. Under the Rules
and in accordance with DTC's normal procedures, transfers of ownership of
Offered Certificates will be executed through DTC and the accounts of the
respective Participants at DTC will be debited and credited. Similarly, the
Participants and indirect participants will make debits or credits, as the case
may be, on their records on behalf of the selling and purchasing Beneficial
Owners.
 
     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
1934 Act. 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 (including the Underwriters), 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').
 
     Cedel is incorporated under the laws of Luxembourg as a professional
depository. Cedel holds securities for its participating organizations ('Cedel
Participants') and facilitates the clearance and settlement of securities
transactions between Cedel Participants through electronic book-entry changes in
accounts of Cedel Participants, thereby eliminating the need for physical
movement of certificates. Transactions may be settled in Cedel in any of 28
currencies, including United States dollars. Cedel provides to its Cedel
Participants, among other things, services for safekeeping, administration,
clearance and settlement of internationally traded securities and securities
lending and borrowing. Cedel interfaces with domestic markets in several
countries. As a professional depository, Cedel is subject to regulation by the
Luxembourg Monetary Institute. Cedel Participants are recognized financial
institutions around the world, including underwriters (and the Underwriters),
securities brokers and dealers, banks, trust companies, clearing corporations
and certain other organizations. Indirect access to Cedel is also available to
others, such as banks, brokers, dealers and trust companies that clear through
or maintain a custodial relationship with a Cedel Participant, either directly
or indirectly.
 
     Euroclear was created in 1968 to hold securities for participants of
Euroclear ('Euroclear Participants') and to clear and settle transactions
between Euroclear Participants through simultaneous electronic book-entry
delivery against payment, thereby eliminating the need for physical movement of
certificates and any risk from lack of simultaneous transfers of securities and
cash. Transactions may now be settled in any of 32 currencies, including United
States dollars. Euroclear includes various other services, including securities
lending and borrowing, and interfaces with domestic markets in several countries
generally similar to the arrangements for cross-market transfers with DTC
described above. Euroclear is operated by the Brussels, Belgium office of Morgan
Guaranty Trust Company of New York (the 'Euroclear Operator'), under contract
with Euroclear Clearance Systems S.C., a Belgian cooperative corporation (the
'Cooperative'). All operations are conducted by the Euroclear Operator, and all
Euroclear securities clearance accounts and Euroclear cash accounts are accounts
with the Euroclear Operator, not the Cooperative. The Cooperative establishes
policy for Euroclear on behalf of Euroclear Participants. Euroclear Participants
include banks (including central banks), securities brokers and dealers
(including the Underwriters) and other professional financial intermediaries.
 
                                      S-58
 
<PAGE>
<PAGE>
Indirect access to Euroclear is also available to other firms that clear through
or maintain a custodial relationship with a Euroclear Participant, either
directly or indirectly.
 
     The Euroclear Operator is the Belgian branch of a New York banking
corporation which is a member bank of the Federal Reserve System. As such, it is
regulated and examined by the Board of Governors of the Federal Reserve System
and the New York State Banking Department, as well as the Belgian Banking
Commission.
 
     Securities clearance accounts and cash accounts with the Euroclear Operator
are governed by the Terms and Conditions Governing Use of Euroclear and the
related Operating Procedures of the Euroclear System and applicable Belgian law
(collectively, the 'Terms and Conditions'). The Terms and Conditions govern
transfers of securities and cash within Euroclear, withdrawals of securities and
cash from Euroclear, and receipts of payments with respect to securities in
Euroclear. All securities in Euroclear are held on a fungible basis without
attribution of specific certificates to specific securities clearance accounts.
The Euroclear Operator acts under the Terms and Conditions only on behalf of
Euroclear Participants, and has no record of or relationship with persons
holding through Euroclear Participants.
 
     Distributions with respect to Offered Certificates held through Cedel or
Euroclear will be credited to the cash accounts of Cedel Participants or
Euroclear Participants in accordance with the relevant system's rules and
procedures, to the extent received by its Depositary. Such distributions will be
subject to tax reporting in accordance with relevant United States tax laws and
regulations. See 'Federal Income Tax Consequences' herein and in the Prospectus.
Cedel or the Euroclear Operator, as the case may be, will take any other action
permitted to be taken by a Certificateholder under the Agreement on behalf of a
Cedel Participant or Euroclear Participant only in accordance with its relevant
rules and procedures and subject to its Depositary's ability to effect such
actions on its behalf through DTC.
 
     Offered Certificates will be issued in registered, certificated form to
Beneficial Owners, or their nominees, rather than to DTC (such Offered
Certificates being referred to herein as 'Definitive Certificates'), only 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 Offered Certificates 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 an Event of Default, DTC, at the direction of Participants acting
on behalf of Beneficial Owners having a majority in Percentage Interests of the
Offered Certificates, advises the Trustee 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 Beneficial Owners is no longer in the best
interests of Beneficial Owners. Upon issuance of Definitive Certificates to
Beneficial Owners, such Offered Certificates will be transferable directly (and
not exclusively on a book-entry basis) and registered holders will deal directly
with the Trustee with respect to transfers, notices and distributions.
 
     DTC has advised the Master Servicer and the Trustee that, unless and until
Definitive Certificates are issued, DTC will take any action permitted to be
taken by a Certificateholder under the Agreement only at the direction of one or
more Participants to whose DTC accounts the Certificates are credited. DTC has
advised the Master Servicer that DTC will take such action with respect to any
Percentage Interests of the Offered Certificates only at the direction of and on
behalf of such Participants with respect to such Percentage Interests of the
Offered Certificates. DTC may take actions, at the direction of the related
Participants, with respect to some Offered Certificates which conflict with
actions taken with respect to other Offered Certificates.
 
     Because DTC can only act on behalf of Participants, who in turn act on
behalf of indirect participants and certain banks, the ability of Beneficial
Owners to pledge such Offered Certificates to persons or entities that do not
participate in the DTC system, or otherwise take actions in respect of such
Offered Certificates, may be limited due to the lack of a definitive certificate
for such Offered Certificates.
 
     Although DTC, Cedel and Euroclear have agreed to the foregoing procedures
in order to facilitate transfers of Offered Certificates among participants of
DTC, Cedel and Euroclear, they are under no
 
                                      S-59
 
<PAGE>
<PAGE>
obligation to perform or continue to perform such procedures and such procedures
may be discontinued at any time.
 
                        FEDERAL INCOME TAX CONSEQUENCES
 
     For federal income tax purposes, the Trust Fund will consist of two
segregated asset pools (the 'Upper-Tier REMIC' and the 'Lower-Tier REMIC'), the
first of which shall consist of the Home Equity Loans and the second of which
shall consist of the regular interests in the Lower-Tier REMIC. Elections will
be made to treat each pool as a separate 'real estate mortgage investment
conduit' ('REMIC') for federal income tax purposes. The Class A Certificates,
Class M Certificates, Class B Certificates and Class C Certificates (including
each component thereof) will be designated as 'regular interests' in the
Upper-Tier REMIC and the Class R Certificates will represent the 'residual
interests' in the Upper-Tier and Lower-Tier REMICs.
 
     The Class A, Class M and Class B Certificates may be treated as having been
issued with original issue discount. The prepayment assumption that will be used
for purposes of computing original issue discount, if any, for federal income
tax purposes is a CPR of 30%. No representation is made that the Mortgage Loans
will, in fact, prepay at this or any other rate.
 
     See 'Federal Income Tax Consequences' in the Prospectus.
 
                              ERISA CONSIDERATIONS
 
     The Employee Retirement Income Security Act of 1974, as amended ('ERISA'),
imposes certain restrictions on employee benefit plans that are subject to ERISA
('Plans') and on persons who are fiduciaries with respect to such Plans. See
'ERISA Considerations' in the Prospectus.
 
CLASS A CERTIFICATES
 
     The U.S. Department of Labor has granted to Salomon Brothers Inc an
administrative exemption (Prohibited Transaction Exemption 89-89, 54 Fed. Reg.
42589 (October 17, 1989)) (the 'Exemption') from certain of the prohibited
transaction rules of ERISA with respect to the initial purchase, the holding and
the subsequent resale by Plans of certificates representing interests in
asset-backed pass-through trusts that consist of certain receivables, loans and
other obligations that meet the conditions and requirements of the Exemption.
The receivables covered by the Exemption apply to mortgage loans such as the
Trust Balances in the Trust Fund. The Exemption will apply to the acquisition,
holding and resale of the Class A Certificates by a Plan, provided that certain
conditions (certain of which are described below) are met.
 
     Among the conditions which must be satisfied for the Exemption to apply to
the Class A Certificates are the following:
 
          (1) The acquisition of the Class A Certificates by a Plan is on terms
     (including the price for the Class A Certificates) that are at least as
     favorable to the Plan as they would be in an arm's-length transaction with
     an unrelated party;
 
          (2) The rights and interests evidenced by the Class A Certificates
     acquired by the Plan are not subordinate to the rights and interests
     evidenced by other certificates of the Trust Fund;
 
          (3) The Class A Certificates acquired by the Plan have received a
     rating at the time of such acquisition that is in one of the three highest
     generic rating categories from either Standard & Poor's, Moody's, Duff &
     Phelps Inc. or Fitch;
 
          (4) The Trustee is not an affiliate of any member of the Restricted
     Group (as defined below);
 
          (5) The sum of all payments made to the Underwriters in connection
     with the distribution of the Class A Certificates represents not more than
     reasonable compensation for underwriting the Class A Certificates. The sum
     of all payments made to and retained by the Company pursuant to the sale of
     the Class A Certificates to the Trust Fund represents not more than the
     fair market value of such Mortgage Loans. The sum of all payments made to
     and retained by the Master Servicer represents not more than reasonable
     compensation for the Master Servicer's services
 
                                      S-60
 
<PAGE>
<PAGE>
     under the Agreement and reimbursement of the Master Servicer's reasonable
     expenses in connection therewith; and
 
          (6) The Plan investing in the Class A Certificates is an 'accredited
     investor' as defined in Rule 501(a)(1) of Regulation D of the Securities
     and Exchange Commission under the Securities Act of 1933, as amended (the
     'Securities Act of 1933').
 
     Moreover, the Exemption would provide relief from certain
self-dealing/conflict of interest prohibited transactions only if, among other
requirements, (i) in the case of the acquisition of Class A Certificates in
connection with the initial issuance, at least fifty (50) percent of the Class A
Certificates are acquired by persons independent of the Restricted Group (as
defined below), (ii) the Plan's investment in Class A Certificates does not
exceed twenty-five (25) percent of all of the Class A Certificates outstanding
at the time of the acquisition and (iii) immediately after the acquisition, no
more than twenty-five (25) percent of the assets of the Plan are invested in
certificates representing an interest in one or more trusts containing assets
sold or serviced by the same entity. The Exemption does not apply to Plans
sponsored by the Depositor, the Underwriters, the Trustee, the Master Servicer,
any obligor with respect to Home Equity Loans included in the Trust Fund
constituting more than five percent of the aggregate unamortized principal
balance of the assets in the Trust Fund, or any affiliate of such parties (the
'Restricted Group').
 
     The Depositor believes that the Exemption will apply to the acquisition and
holding by Plans of the Class A Certificates sold by the Underwriters and that
all conditions of the Exemption other than those within the control of the
investors have been met. In addition, as of the date hereof, no obligor with
respect to Home Equity Loans included in the Trust Fund constitutes more than
five percent of the aggregate unamortized Trust Balances.
 
     Employee benefit plans that are 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 ERISA requirements. Accordingly, assets of such plans may be
invested in the Class A Certificates without regard to the ERISA restrictions
described above, subject to applicable provisions of other federal and state
laws.
 
     Any Plan fiduciary who proposes to cause a Plan to purchase Class A
Certificates should consult with its own counsel with respect to the potential
consequences under ERISA and the Code, of the Plan's acquisition and ownership
of Class A Certificates. Assets of a Plan or individual retirement account
should not be invested in the Class A Certificates unless it is clear that the
assets of the Trust Fund will not be plan assets or unless it is clear that the
Exemption or some other prohibited transaction class exemption will apply and
exempt all potential prohibited transactions.
 
THE CLASS M AND CLASS B CERTIFICATES
 
     Because the Class M and Class B Certificates are subordinate interests, the
Exemption is not available. Accordingly, the Class M and Class B Certificates
are not eligible for purchase by Plans and no beneficial interests therein may
be sold or otherwise transferred to a Plan unless exemptive relief for a
transaction involving insurance company general accounts is provided in
Prohibited Transaction Exemption 95-60, 60 Fed. Reg. 35925 (July 12, 1995) as
more fully described in the Prospectus under the heading 'ERISA Considerations.'
 
     The Agreement and each Class M and Class B Certificate will provide that in
accepting and holding such Certificate, the Beneficial Owner of such Class M or
Class B Certificate will be deemed to have represented and warranted that it is
not (i) an employee benefit plan (as defined in Section 3(3) of ERISA) that is
subject to the provision of Title 1 of ERISA, (ii) a plan described in Section
4975(e)(1) of the Code or (iii) any entity whose underlying assets include plan
assets by reason of a plan's investment in the entity.
 
                        LEGAL INVESTMENT CONSIDERATIONS
 
     Although the Class A Certificates will initially receive ratings of AAA
from Standard & Poor's, Aaa from Moody's and AAA from Fitch and the Class M
Certificates will initially receive ratings of AA from Standard & Poor's, Aa2
from Moody's and AA from Fitch, none of the Offered Certificates will consitute
'mortgage related securities' for purposes of the Secondary Mortgage Market
Enhancement Act of 1984 ('SMMEA') because the Pool includes mortgage loans
secured by second liens. Accordingly, many institutions with legal authority to
invest in comparably rated securities secured by
 
                                      S-61
 
<PAGE>
<PAGE>
first liens may not be legally authorized to invest in the Certificates because
they are not 'mortgage related securities' under SMMEA.
 
                                  UNDERWRITING
 
     Salomon Brothers Inc, Bear, Stearns & Co. Inc., Goldman, Sachs & Co., J.P.
Morgan Securities Inc., Merrill Lynch, Pierce, Fenner & Smith Incorporated and
UBS Securities LLC (the 'Underwriters') have each severally agreed, subject to
the terms and conditions of the Underwriting Agreement and a Terms Agreement
(together, the 'Underwriting Agreement') relating to the Offered Certificates,
to purchase the principal amount of the Offered Certificates set forth opposite
its name below:
 
<TABLE>
<CAPTION>
                                                        PRINCIPAL        PRINCIPAL       PRINCIPAL
                                                        AMOUNT OF        AMOUNT OF       AMOUNT OF
                                                         CLASS A          CLASS M         CLASS B
                   UNDERWRITERS                        CERTIFICATES     CERTIFICATES    CERTIFICATES
- ---------------------------------------------------    ------------     -----------     -----------
<S>                                                    <C>              <C>             <C>
Salomon Brothers Inc...............................    $123,017,000     $ 6,000,000     $ 5,000,000
Bear, Stearns & Co. Inc............................    $122,600,000     $ 6,000,000     $ 4,600,000
Goldman, Sachs & Co................................    $122,600,000     $ 6,000,000     $ 4,600,000
J.P. Morgan Securities Inc.........................    $122,600,000     $ 6,000,000     $ 4,600,000
Merrill Lynch, Pierce, Fenner & Smith
              Incorporated.........................    $122,600,000     $ 6,000,000     $ 4,600,000
UBS Securities LLC.................................    $122,600,000     $ 6,000,000     $ 4,600,000
                                                       ------------     -----------     -----------
     Total.........................................    $736,017,000     $36,000,000     $28,000,000
                                                       ============     ===========     ===========
</TABLE>
 
     In the Underwriting Agreement, the Underwriters have agreed, subject to the
terms and conditions set forth therein, to purchase all the Offered Certificates
offered thereby if any Offered Certificates are purchased. Such obligation of
the Underwriters is subject to certain conditions precedent set forth in the
Underwriting Agreement. The Depositor has been advised by the Underwriters that
they propose to offer the Offered Certificates of each Class to the public at
the respective public offering prices set forth on the cover page of this
Prospectus Supplement and to certain dealers at such price less a concession not
in excess of 0.150% of the Class A Certificate denominations, 0.160% of the
Class M Certificate denominations and 0.170% of the Class B Certificate
denominations and that the Underwriters may allow and such dealers may reallow a
discount not in excess of 0.100% of the Class A Certificate denominations,
0.125% of the Class M Certificate denominations and 0.125% of the Class B
Certificate denominations to certain other dealers. After the initial public
offering, the public offering prices and such concessions and discounts to
dealers may be changed by the Underwriters.
 
     The Underwriters have advised the Depositor that, pursuant to Regulation M
under the Securities Act of 1933, certain persons participating in this offering
may engage in transactions, including stabilizing bids, syndicate covering
transactions or the imposition of penalty bids, which may have the effect of
stabilizing or maintaining the market price of the Certificates of any Class at
levels above those that might otherwise prevail in the open market. A
'stabilizing bid' is a bid for or the purchase of the Certificates of any Class
on behalf of the Underwriters for the purpose of fixing or maintaining the price
of such Certificates. A 'syndicate covering transaction' is the bid for or the
purchase of such Certificates of any Class on behalf of the Underwriters to
reduce a short position incurred by the Underwriters in connection with this
offering. A 'penalty bid' is an arrangement permitting one of the Underwriters
to reclaim the selling concession otherwise accruing to another Underwriter or
syndicate member in connection with this offering if the Certificates of any
Class originally sold by such other Underwriter or syndicate member are
purchased by the reclaiming Underwriter in a syndicate covering transaction and
has therefore not been effectively placed by such other Underwriter or syndicate
member.
 
     Stabilizing bids and syndicate covering transactions may have the effect of
causing the price of the Certificates of any Class to be higher than it might be
in the absence thereof, and the imposition of penalty bids might also have an
effect on the price of any Certificate to the extent that it discouraged resale
of such Certificate. Neither the Depositor nor the Underwriters makes any
representation or prediction as to the direction or magnitude of any such effect
on the prices for the Certificates. Neither the Depositor nor the Underwriters
makes any representation that the Underwriters will engage in any
 
                                      S-62
 
<PAGE>
<PAGE>
such transactions or that, once commenced, any such transactions will not be
discontinued without notice.
 
     The Underwriting Agreement provides that the Depositor will indemnify the
Underwriters against certain liabilities, including liabilities under the
Securities Act of 1933, or contribute to payments the Underwriters may be
required to make in respect thereof.
 
     The Underwriters have represented and agreed that (i) they have not offered
or sold and, prior to the expiration of the period of six months from the
Closing Date, will not offer or sell any Offered Certificates to persons in the
United Kingdom, except to persons whose ordinary activities involve them in
acquiring, holding, managing or disposing of investments (as principal or agent)
for the purposes of their businesses or otherwise in circumstances which have
not resulted and will not result in an offer to the public in the United Kingdom
within the meaning of the Public Offers of Securities Regulation 1995; (ii) they
have complied and will comply with all applicable provisions of the Financial
Services Act 1986 with respect to anything done by them in relation to the
Offered Certificates in, from or otherwise involving the United Kingdom; and
(iii) they have only issued or passed on and will only issue or pass on in the
United Kingdom any document received by them in connection with the issue of the
Offered Certificates to a person who is of a kind described in Article 11(3) of
the Financial Services Act 1986 (Investment Advertisements) (Exemptions) Order
1995, or is a person to whom such document may otherwise lawfully be issued or
passed on.
 
     All of the Trust Balances evidenced by the Certificates will have been
acquired by the Depositor in certain privately negotiated transactions with the
Originators.
 
                                 LEGAL MATTERS
 
     Certain legal matters will be passed upon for the Underwriters by Brown &
Wood LLP, New York, New York. The material federal income tax consequences of
the Certificates and certain other legal matters will be passed upon for the
Depositor by Dechert Price & Rhoads, New York, New York.
 
                              CERTIFICATE RATINGS
 
     It is a condition to the issuance of the Certificates that the Class A
Certificates be rated AAA by Standard & Poor's, Aaa by Moody's and AAA by Fitch,
that the Class M Certificates be rated at least AA by Standard & Poor's, Aa2 by
Moody's and AA by Fitch, and that the Class B Certificates be rated at least A
by Standard & Poor's, A2 by Moody's and A by Fitch. A rating is not a
recommendation to purchase, hold or sell the Certificates, inasmuch as such
rating does not comment as to the market price or suitability for a particular
investor. There is no assurance that a rating will remain for any given period
of time or that such rating will not be lowered or withdrawn by any of the
Rating Agencies if in its judgment circumstances so warrant.
 
     There can be no assurance as to whether any rating agency other than the
Rating Agencies will rate the Class A, Class M or Class B Certificates or, if
one does, what rating would be assigned by any such other rating agency.
 
                                      S-63

<PAGE>
<PAGE>
                            INDEX OF PRINCIPAL TERMS
 
<TABLE>
<CAPTION>
DEFINITION                                                                                         PAGE
- ----------------------------------------------------------------------------------------  ----------------------
<S>                                                                                       <C>
Accrual Period..........................................................................                     S-6
Additional Balances.....................................................................                     S-3
Adjustment Date.........................................................................                    S-26
Advance.................................................................................                    S-26
Agreement...............................................................................                S-2, S-4
Amortization basis......................................................................                    S-26
Applied Liquidated Loan Loss Amount.....................................................                    S-13
Available Servicer LOC Amount...........................................................                    S-42
Beneficial Owners.......................................................................                    S-18
Business day............................................................................                    S-43
CAP.....................................................................................                    S-25
Cede....................................................................................                    S-57
Cedel...................................................................................                    S-18
Cedel Participants......................................................................                    S-58
Certificate Account.....................................................................                    S-41
Certificate Principal Balance...........................................................                     S-2
Certificateholders......................................................................                     S-2
Certificates............................................................................                     S-1
Class A Certificate Balance.............................................................               S-7, S-44
Class A Certificates....................................................................                S-1, S-4
Class A Pass-Through Rate...............................................................         S-7, S-42, S-44
Class A Principal Distribution Amount...................................................              S-10, S-46
Class B Applied Liquidated Loan Loss Amount.............................................                    S-49
Class B Certificate Balance.............................................................               S-8, S-44
Class B Certificates....................................................................                S-1, S-4
Class B Liquidated Loan Loss Amortization Amount........................................                    S-50
Class B Pass-Through Rate...............................................................         S-7, S-43, S-44
Class B Principal Distribution Amount...................................................              S-10, S-46
Class C Certificates....................................................................                S-1, S-4
Class M Applied Liquidated Loan Loss Amount.............................................                    S-49
Class M Certificate Balance.............................................................               S-8, S-44
Class M Certificates....................................................................                S-1, S-4
Class M Liquidated Loan Loss Amortization Amount........................................                    S-49
Class M Pass-Through Rate...............................................................         S-7, S-43, S-44
Class M Principal Distribution Amount...................................................              S-10, S-46
Class R Certificates....................................................................                S-1, S-4
Closing Date............................................................................                     S-1
Code....................................................................................                    S-18
Collection Period.......................................................................                     S-5
Combined Loan-to-Value Ratio............................................................                    S-29
Cooperative.............................................................................                    S-58
Co-Trustee..............................................................................                     S-2
CPR.....................................................................................                    S-33
Credit Limit............................................................................              S-16, S-25
Current Interest........................................................................              S-15, S-50
Cut-Off Date............................................................................                     S-4
Cut-Off Date Pool Balance...............................................................                    S-11
Cut-Off Date Trust Balance..............................................................                     S-4
Cycle Date..............................................................................                     S-5
Defective Home Equity Loan..............................................................               S-9, S-46
Definitive Certificates.................................................................                    S-59
Depositary..............................................................................                    S-57
Depositor...............................................................................                     S-4
Determination Date......................................................................                    S-42
</TABLE>
 
                                      S-64
 
<PAGE>
<PAGE>
 
<TABLE>
<CAPTION>
DEFINITION                                                                                         PAGE
- ----------------------------------------------------------------------------------------  ----------------------
<S>                                                                                       <C>
Distribution Date.......................................................................                S-2, S-6
DTC.....................................................................................               S-18, A-1
Eligible Substitute Home Equity Loan....................................................                    S-39
ERISA...................................................................................              S-17, S-60
Euroclear...............................................................................                    S-18
Euroclear Operator......................................................................                    S-58
Euroclear Participants..................................................................                    S-58
Event of Default........................................................................                    S-54
Exemption...............................................................................              S-17, S-60
Extra Principal Distribution Amount.....................................................              S-11, S-47
Fitch...................................................................................                    S-17
Foreclosed Home Equity Loan.............................................................                    S-53
Global Securities.......................................................................                     A-1
Home Equity Loan Collections............................................................                    S-41
Home Equity Loan Payment Record.........................................................                    S-41
Home Equity Loans.......................................................................                S-1, S-4
Indirect participants...................................................................                    S-58
Interest Carry Forward Amount...........................................................              S-15, S-50
Interest Remittance Amount..............................................................               S-8, S-45
LIBOR...................................................................................         S-7, S-43, S-44
LIBOR Determination Date................................................................                    S-43
Liquidated Home Equity Loan.............................................................                    S-12
Liquidated Loan Loss Amount.............................................................              S-11, S-47
Loan Agreement..........................................................................              S-27, S-29
Loan Balance............................................................................                     S-5
Loan Rate...............................................................................        S-11, S-15, S-48
Lower-Tier REMIC........................................................................         S-2, S-18, S-60
Margin..................................................................................                    S-26
Master Servicer.........................................................................                     S-2
Monthly Excess Cashflow Amount..........................................................              S-14, S-49
Monthly Excess Interest Amount..........................................................              S-13, S-48
Moody's.................................................................................                    S-17
Mortgage Files..........................................................................                    S-38
Mortgaged Properties....................................................................                     S-1
Net Liquidation Proceeds................................................................                    S-53
Net Loan Rate...........................................................................   S-7, S-11, S-44, S-48
Offered Certificates....................................................................                S-1, S-4
Originators.............................................................................          S-2, S-6, S-24
Overcollateralization Amount............................................................              S-10, S-46
Overcollateralization Deficiency........................................................              S-11, S-47
Overcollateralization Release Amount....................................................  S-10, S-14, S-46, S-49
Overdue Trust Percentage................................................................                     S-5
Participants............................................................................                    S-58
Penalty bid.............................................................................                    S-62
Percentage Interest.....................................................................                    S-45
Plan....................................................................................              S-17, S-60
Pool....................................................................................                     S-1
Pool Balance............................................................................              S-10, S-46
Prime...................................................................................                    S-16
Principal Collected Amount..............................................................               S-9, S-45
Principal Distribution Amount...........................................................               S-9, S-46
Principal Factor........................................................................                    S-51
Purchase Price..........................................................................                    S-39
Record Date.............................................................................                     S-6
Reference Banks.........................................................................                    S-43
</TABLE>
 
                                      S-65
 
<PAGE>
<PAGE>
 
<TABLE>
<CAPTION>
DEFINITION                                                                                         PAGE
- ----------------------------------------------------------------------------------------  ----------------------
<S>                                                                                       <C>
Reference Rate..........................................................................                    S-16
Regular interests.......................................................................                     S-2
REMIC...................................................................................         S-2, S-18, S-60
Reserve Interest Rate...................................................................                    S-43
Residual interests......................................................................                     S-2
Restricted Group........................................................................                    S-61
Review Date.............................................................................                    S-26
Rules...................................................................................                    S-57
Securities Act of 1933..................................................................                    S-61
Senior Enhancement Percentage...........................................................              S-11, S-47
Servicer Letter of Credit...............................................................                    S-42
Servicer LOC Issuer.....................................................................                    S-42
Servicing Fee...........................................................................                     S-6
Servicing Fee Rate......................................................................                    S-15
SMMEA...................................................................................              S-17, S-61
Stabilizing bid.........................................................................                    S-62
Standard & Poor's.......................................................................                    S-17
Stepdown Date...........................................................................              S-10, S-46
Subordinate Certificates................................................................                     S-3
Substitution Adjustment Amount..........................................................                    S-39
Syndicate Covering Transaction..........................................................                    S-62
Targeted Overcollateralization Amount...................................................              S-11, S-47
Telerate Page 3750......................................................................                    S-43
Terms and Conditions....................................................................                    S-59
Three-Month LIBOR.......................................................................                    S-16
Total U.S. Real Estate Portfolio........................................................                    S-28
Trigger Event...........................................................................              S-10, S-46
Trust Balance...........................................................................                     S-4
Trust Fund..............................................................................                     S-1
Trust Insurance Proceeds................................................................                     S-5
Trust Liquidation Proceeds..............................................................                    S-53
Trust Percentage........................................................................                     S-5
Trust Principal Payments................................................................                     S-5
Trustee.................................................................................                     S-2
U.S. Servicing Portfolio................................................................                    S-28
Underwriters............................................................................                    S-62
Underwriting Agreement..................................................................                    S-62
Unpaid Liquidated Loan Loss Amount......................................................                    S-50
Upper-Tier REMIC........................................................................         S-2, S-18, S-60
</TABLE>
 
                                      S-66

<PAGE>
<PAGE>
                                                                         ANNEX I
 
         GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES
 
     Except in certain limited circumstances, the globally offered Beneficial
Home Equity Loan Asset Backed Certificates (the 'Global Securities') will be
available only in book entry form. Investors in the Global Securities may hold
such Global Securities through any of The Depository Trust Company ('DTC'),
Cedel or Euroclear. The Global Securities will be tradeable as home market
instruments in both the European and U.S. domestic markets. Initial settlement
and all secondary trades will settle in same-day funds.
 
     Secondary market trading between investors holding Global Securities
through Cedel and Euroclear will be conducted in the ordinary way in accordance
with their normal rules and operating procedures and in accordance with
conventional eurobond practice (i.e., seven calendar day settlement).
 
     Secondary market trading between investors holding Global Securities
through DTC will be conducted according to the rules and procedures applicable
to U.S. corporate debt obligations and prior home equity loan asset backed
certificate issues.
 
     Secondary cross-market trading between Cedel or Euroclear and DTC
Participants holding Certificates will be effected on a delivery-against-payment
basis through the respective Depositaries of Cedel and Euroclear (in such
capacity) and as DTC Participants.
 
     Non-U.S. holders (as described below) of Global Securities will be subject
to U.S. withholding taxes unless such holders meet certain requirements and
deliver appropriate U.S. tax documents to the securities clearing organizations
or their participants.
 
INITIAL SETTLEMENT
 
     All Global Securities will be held in book-entry form by DTC in the name of
Cede & Co. as nominee of DTC. Investors' interests in the Global Securities will
be represented through financial institutions acting on their behalf as direct
and indirect Participants in DTC. As a result, Cedel and Euroclear will hold
positions on behalf of their participants through their respective Depositaries,
which in turn will hold such positions in accounts as DTC Participants.
 
     Investors electing to hold their Global Securities through DTC will follow
the settlement practices applicable to prior home equity loan asset backed
certificates issues. Investor securities custody accounts will be credited with
their holdings against payment in same-day funds on the settlement date.
 
     Investors electing to hold their Global Securities through Cedel or
Euroclear accounts will follow the settlement procedures applicable to
conventional eurobonds, except that there will be no temporary global security
and no 'lock-up' or restricted period. Global Securities will be credited to the
securities custody accounts on the settlement date against payment in same-day
funds.
 
SECONDARY MARKET TRADING
 
     Since the purchaser determines the place of delivery, it is important to
establish at the time of the trade where both the purchaser's and seller's
accounts are located to ensure that settlement can be made on the desired value
date.
 
     Trading between DTC Participants. Secondary market trading between DTC
Participants will be settled using the procedures applicable to prior home
equity loan asset backed certificates issues in same-day funds.
 
     Trading between Cedel and/or Euroclear Participants. Secondary market
trading between Cedel Participants or Euroclear Participants will be settled
using the procedures applicable to conventional eurobonds in same-day funds.
 
     Trading between DTC seller and Cedel or Euroclear purchaser. When Global
Securities are to be transferred from the account of a DTC Participant to the
account of a Cedel Participant or a Euroclear Participant, the purchaser will
send instructions to Cedel or Euroclear through a Cedel Participant or Euroclear
Participant at least one business day prior to settlement. Cedel or Euroclear
will instruct the respective Depositary, as the case may be, to receive the
Global Securities against payment. Payment will include interest accrued on the
Global Securities from and including the last coupon payment date
 
                                      A-1
 
<PAGE>
<PAGE>
to and excluding the settlement date, on the basis of (i) the actual number of
days in such accrual period and a year assumed to consist of 360 days. For
transactions settling on the 31st of the month, payment will include interest
accrued to and excluding the first day of the following month. Payment will then
be made by the respective Depositary of the DTC Participant's account against
delivery of the Global Securities. After settlement has been completed, the
Global Securities will be credited to the respective clearing system and by the
clearing system, in accordance with its usual procedures, to the Cedel
Participant's or Euroclear Participant's account. The securities credit will
appear the next day (European time) and the cash debt will be back-valued to,
and the interest on the Global Securities will accrue from, the value date
(which would be the preceding day when settlement occurred in New York). If
settlement is not completed on the intended value date (i.e., the trade fails),
the Cedel or Euroclear cash debt will be valued instead as of the actual
settlement date.
 
     Cedel Participants and Euroclear Participants will need to make available
to the respective clearing systems the funds necessary to process same-day funds
settlement. The most direct means of doing so is to preposition funds for
settlement, either from cash on hand or existing lines of credit, as they would
for any settlement occurring within Cedel or Euroclear. Under this approach,
they may take on credit exposure to Cedel or Euroclear until the Global
Securities are credited to their accounts one day later.
 
     As an alternative, if Cedel or Euroclear has extended a line of credit to
them, Cedel Participants or Euroclear Participants can elect not to preposition
funds and allow that credit line to be drawn upon the finance settlement. Under
this procedure, Cedel Participants or Euroclear Participants purchasing Global
Securities would incur overdraft charges for one day, assuming they cleared the
overdraft when the Global Securities were credited to their accounts. However,
interest on the Global Securities would accrue from the value date. Therefore,
in many cases the investment income on the Global Securities earned during that
one-day period may substantially reduce or offset the amount of such overdraft
charges, although this result will depend on each Cedel Participant's or
Euroclear Participant's particular cost of funds.
 
     Since the settlement is taking place during New York business hours, DTC
Participants can employ their usual procedures for sending Global Securities to
the respective Depositary for the benefit of Cedel Participants or Euroclear
Participants. The sale proceeds will be available to the DTC seller on the
settlement date. Thus, to the DTC Participant a cross-market transaction will
settle no differently than a trade between two DTC Participants.
 
     Trading between Cedel or Euroclear seller and DTC purchaser. Due to time
zone differences in their favor, Cedel Participants and Euroclear Participants
may employ their customary procedures for transactions in which Global
Securities are to be transferred by the respective clearing system, through the
respective Depositary, to a DTC Participant. The seller will send instructions
to Cedel or Euroclear through a Cedel Participant or Euroclear Participant at
least one business day prior to settlement. In these cases, Cedel or Euroclear
will instruct the respective Depositary, as appropriate, to deliver the Global
Securities to the DTC Participant's account against payment. Payment will
include interest accrued on the Global Securities from and including the last
coupon payment to and excluding the settlement date on the basis of (i) the
actual number of days in such accrual period and a year assumed to consist of
360 days. For transactions settling on the 31st of the month, payment will
include interest accrued to and excluding the first day of the following month.
The payment will then be reflected in the account of the Cedel Participant or
Euroclear Participant the following day, and receipt of the cash proceeds in the
Cedel Participant's or Euroclear Participant's account would be back-valued to
the value date (which would be the preceding day, when settlement occurred in
New York). Should the Cedel Participant or Euroclear Participant have a line of
credit with its respective clearing system and elect to be in debt in
anticipation of receipt of the sale proceeds in its account, the back-valuation
will extinguish any overdraft incurred over that one-day period. If settlement
is not completed on the intended value date (i.e., the trade fails), receipt of
the cash proceeds in the Cedel Participant's or Euroclear Participant's account
would instead be valued as of the actual settlement date.
 
     Finally, day traders that use Cedel or Euroclear and that purchase Global
Securities from DTC Participants for delivery to Cedel Participants or Euroclear
Participants should note that these trades would automatically fail on the sale
side unless affirmative action were taken. At least three techniques should be
readily available to eliminate this potential problem:
 
                                      A-2
 
<PAGE>
<PAGE>
          (a) borrowing through Cedel or Euroclear for one day (until the
     purchase side of the day trade is reflected in their Cedel or Euroclear
     accounts) in accordance with the clearing system's customary procedures;
 
          (b) borrowing the Global Securities in the U.S. from a DTC Participant
     no later than one day prior to settlement, which would give the Global
     Securities sufficient time to be reflected in their Cedel or Euroclear
     account in order to settle the sale side of the trade; or
 
          (c) staggering the value dates for the buy and sell sides of the trade
     so that the value date for the purchase from the DTC Participant is at
     least one day prior to the value date for the sale to the Cedel Participant
     or Euroclear Participant.
 
CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS
 
     A beneficial owner of Global Securities holding securities through Cedel or
Euroclear (or through DTC if the holder has an address outside the U.S.) will be
subject to the 30% U.S. withholding tax that generally applies to payments of
interest (including original issue discount) on registered debt issued by U.S.
Persons, unless (i) each clearing system, bank or other financial institution
that holds customers' securities in the ordinary course of its trade or business
in the chain of intermediaries between such beneficial owner and the U.S. entity
required to withhold tax complies with applicable certification requirements and
(ii) such beneficial owner takes one of the following steps to obtain an
exemption or reduced tax rate:
 
          Exemption for non-U.S. Persons (Form W-8). Beneficial owners of Global
     Securities that are non-U.S. Persons can obtain a complete exemption from
     the withholding tax by filing a signed Form W-8 (Certificate of Foreign
     Status). If the information shown on Form W-8 changes, a new Form W-8 must
     be filed within 30 days of such change.
 
          Exemption for non-U.S. Persons with effectively connected income (Form
     4224). A non-U.S. Person, including a non-U.S. corporation or bank with a
     U.S. branch, for which the interest income is effectively connected with
     its conduct of a trade or business in the United States, can obtain an
     exemption from the withholding tax by filing Form 4224 (Exemption from
     Withholding of Tax on Income Effectively Connected with the Conduct of a
     Trade or Business in the United States).
 
          Exemption or reduced rate for non-U.S. Persons resident in treaty
     countries (Form 1001). Non-U.S. Persons that are Beneficial Owners residing
     in a country that has a tax treaty with the United States can obtain an
     exemption or reduced tax rate (depending on the treaty terms) by filing
     Form 1001 (Ownership, Exemption or Reduced Rate Certificate). If the treaty
     provides only for a reduced rate, withholding tax will be imposed at that
     rate unless the filer alternatively files Form W-8. Form 1001 may be filed
     by the Beneficial Owner or its agent.
 
          Exemption for U.S. Persons (Form W-9). U.S. Persons can obtain a
     complete exemption from the withholding tax by filing Form W-9 (Payer's
     Request for Taxpayer Identification Number and Certification).
 
          U.S. Federal Income Tax Reporting Procedure. The Beneficial Owners of
     a Global Security or, in the case of a Form 1001 or a Form 4224 filer, his
     agent, files by submitting the appropriate form to the person through whom
     it holds (the clearing agency, in the case of persons holding directly on
     the books of the clearing agency). Form W-8 and Form 1001 are effective for
     three calendar years and Form 4224 is effective for one calendar year.
 
     The term 'U.S. Person' means (i) a citizen or resident of the United
States, (ii) a corporation or partnership organized in or under the laws of the
United States or any political subdivision thereof or (iii) an estate the income
of which is includable in gross income for United States tax purposes,
regardless of its source, or a trust if a court within the United States is able
to exercise primary supervision over the administration of the trust and one or
more United States trustees have authority to control all substantial decisions
of the trust. This summary does not deal with all aspects of U.S. Federal income
tax withholding that may be relevant to foreign holders of the Global
Securities. Investors are advised to consult their own tax advisors for specific
tax advice concerning their holding and disposing of the Global Securities.
 
                                      A-3
 
<PAGE>
<PAGE>
                      [THIS PAGE INTENTIONALLY LEFT BLANK]

<PAGE>
<PAGE>
PROSPECTUS
 
                           ASSET BACKED CERTIFICATES
                               ASSET BACKED NOTES
                              (ISSUABLE IN SERIES)
 
                       BENEFICIAL MORTGAGE SERVICES, INC.
                                   DEPOSITOR
 
- ----------------------------------------------------------
 
     The Asset Backed Certificates (the 'Certificates') and Asset Backed Notes
(the 'Notes' and, together with the Certificates, the 'Securities') offered
hereby and by Supplements to this Prospectus (the 'Offered Securities') will be
offered from time to time in one or more series. Each series of Certificates
will represent in the aggregate the entire beneficial ownership interest in a
trust fund (with respect to any series, the 'Trust Fund') consisting of one or
more segregated pools (each, a 'Pool') of various types of single family and/or
multifamily mortgage loans (or certain balances thereof) (collectively, the
'Mortgage Loans'), unsecured home improvement installment sales contracts and
installment loans ('Unsecured Home Improvement Loans'), mortgage participations
('Mortgage Participations'), mortgage pass-through certificates or
mortgage-backed securities evidencing interests therein or secured thereby (the
'MBS'), manufactured housing installment sale contracts or installment loan
agreements ('Contracts'), certain direct obligations of the United States,
agencies thereof or agencies created thereby (the 'Government Securities'), or a
combination of Mortgage Loans, Unsecured Home Improvement Loans, Mortgage
Participations, MBS, Contracts and/or Government Securities (with respect to any
series, collectively, 'Assets'). The Mortgage Loans, Mortgage Participations and
MBS are collectively referred to herein as the 'Mortgage Assets.' If a series of
Securities includes Notes, such Notes will be issued and secured pursuant to an
indenture and will represent indebtedness of the Trust Fund. If so specified in
the related Prospectus Supplement, the Trust Fund for a series of Securities may
include letters of credit, insurance policies, guarantees, reserve funds or
other types of credit support, or any combination thereof (with respect to any
series, collectively, 'Credit Support'), and currency or interest rate exchange
agreements and other financial assets, or any combination thereof (with respect
to any series, collectively, 'Cash Flow Agreements'). See 'Description of the
Trust Funds,' 'Description of the Securities' and 'Description of Credit
Support.' All defined terms used herein are indexed in the Index of Principal
Terms commencing on page 110.
 
                                                  (cover continued on next page)
 
                            ------------------------
 
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
   EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION, NOR HAS THE
     SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
       PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS OR THE
        RELATED PROSPECTUS SUPPLEMENT. ANY REPRESENTATION TO THE
                        CONTRARY IS A CRIMINAL OFFENSE.
 
                            ------------------------
 
     Prior to issuance there will have been no market for the Securities of any
series and there can be no assurance that a secondary market for any Offered
Securities will develop or that, if it does develop, it will continue. This
Prospectus may not be used to consummate sales of the Offered Securities of any
series unless accompanied by the Prospectus Supplement for such series.
 
     Offers of the Offered Securities may be made through one or more different
methods, including offerings through underwriters, as more fully described under
'Plan of Distribution' herein and in the related Prospectus Supplement.
 
                            ------------------------
 
                  The date of this Prospectus is May 7, 1997.
 
<PAGE>
<PAGE>
(cover continued from previous page)
 
     Each series of Securities will consist of one or more classes of Securities
that may (i) provide for the accrual of interest thereon based on fixed,
variable or adjustable rates; (ii) be senior or subordinate to one or more other
classes of Securities in respect of certain distributions on the Securities;
(iii) be entitled to principal distributions, with disproportionately low,
nominal or no interest distributions; (iv) be entitled to interest
distributions, with disproportionately low, nominal or no principal
distributions; (v) provide for distributions of accrued interest thereon
commencing only following the occurrence of certain events, such as the
retirement of one or more other classes of Securities of such series; (vi)
provide for distributions of principal as described in the related Prospectus
Supplement; and/or (vii) provide for distributions based on a combination of two
or more components thereof with one or more of the characteristics described in
this paragraph, to the extent of available funds, in each case as described in
the related Prospectus Supplement. Any such classes may include classes of
Offered Securities. See 'Description of the Securities.'
 
     Principal and interest with respect to Securities will be distributable
monthly, quarterly, semi-annually or at such other intervals and on the dates
specified in the related Prospectus Supplement. Distributions on the Securities
of any series will be made only from the assets of the related Trust Fund.
 
     The Securities of each series will not represent an obligation of or
interest in the Depositor, any Master Servicer, any Sub-Servicer or any of their
respective affiliates, except to the limited extent described herein and in the
related Prospectus Supplement. Neither the Securities nor any assets in the
related Trust Fund will be guaranteed or insured by any governmental agency or
instrumentality or by any other person, unless otherwise provided in the related
Prospectus Supplement. The assets in each Trust Fund will be held in trust for
the benefit of the holders of the related series of Certificates pursuant to a
Pooling and Servicing Agreement or a Trust Agreement, as more fully described
herein.
 
     The yield on each class of Securities of a series will be affected by,
among other things, the rate of payment of principal (including prepayments,
repurchase and defaults) on the Assets in the related Trust Fund and the timing
of receipt of such payments as described under the caption 'Yield
Considerations' herein and in the related Prospectus Supplement. A Trust Fund
may be subject to early termination under the circumstances described herein and
in the related Prospectus Supplement.
 
     If so provided in the related Prospectus Supplement, one or more elections
may be made to treat the related Trust Fund or a designated portion thereof as a
'real estate mortgage investment conduit' for federal income tax purposes. See
also 'Federal Income Tax Consequences' herein.
 
                            ------------------------
 
PROSPECTIVE INVESTORS SHOULD REVIEW THE INFORMATION APPEARING UNDER THE CAPTION
'RISK FACTORS' HEREIN AND SUCH INFORMATION AS MAY BE SET FORTH UNDER THE CAPTION
'RISK FACTORS' IN THE RELATED PROSPECTUS SUPPLEMENT BEFORE PURCHASING ANY 
OFFERED SECURITY.
 
     Until 90 days after the date of each Prospectus Supplement, all dealers
effecting transactions in the Offered Securities covered by such Prospectus
Supplement, whether or not participating in the distribution thereof, may be
required to deliver such Prospectus Supplement and this Prospectus. This is in
addition to the obligation of dealers to deliver a Prospectus and Prospectus
Supplement when acting as underwriters and with respect to their unsold
allotments or subscriptions.
 
                             PROSPECTUS SUPPLEMENT
 
     As more particularly described herein, the Prospectus Supplement relating
to the Offered Securities of each series will, among other things, set forth
with respect to such Securities, as appropriate: (i) a description of the class
or classes of Securities, the payment provisions with respect to each such class
and the pass-through rate or interest rate or method of determining the
pass-through rate or interest rate with respect to each such class; (ii) the
aggregate principal amount and distribution dates relating to such series and,
if applicable, the initial and final scheduled distribution dates for each
class; (iii) information as to the assets comprising the Trust Fund, including
the general characteristics of the assets included therein, including the Assets
and any Credit Support and Cash Flow Agreements (with respect to the Securities
of any series, the 'Trust Assets'); (iv) the circumstances, if any, under
 
                                       2
 
<PAGE>
<PAGE>
which the Trust Fund may be subject to early termination; (v) additional
information with respect to the method of distribution of such Certificates;
(vi) whether one or more REMIC elections, will be made and designation of the
regular interests and residual interests; (vii) the aggregate original
percentage ownership interest in the Trust Fund to be evidenced by each class of
Securities; (viii) information as to any Master Servicer, any Sub-Servicer and
the Trustee, as applicable; (ix) information as to the nature and extent of
subordination with respect to any class of Securities that is subordinate in
right of payment to any other class; and (x) whether such Securities will be
initially issued in definitive or book-entry form.
 
                             AVAILABLE INFORMATION
 
     The Depositor has filed with the Securities and Exchange Commission (the
'Commission') a Registration Statement (of which this Prospectus forms a part)
under the Securities Act of 1933, as amended, with respect to the Offered
Securities. This Prospectus and the Prospectus Supplement relating to each
series of Securities contain summaries of the material terms of the documents
referred to herein and therein, but do not contain all of the information set
forth in the Registration Statement pursuant to the rules and regulations of the
Commission. For further information, reference is made to such Registration
Statement and the exhibits thereto. Such Registration Statement and exhibits can
be inspected and copied at prescribed rates at the public reference facilities
maintained by the Commission at its Public Reference Section, 450 Fifth Street,
N.W., Washington, D.C. 20549, and at its Regional Offices located as follows:
Chicago Regional Office, Suite 1400, Citicorp Center, 500 West Madison Street,
Chicago, Illinois 60661; and New York Regional Office, Seven World Trade Center,
13th Floor, New York, New York 10048. The Commission maintains a Web site at
http://www.sec.gov containing reports, proxy and information statements and
other information regarding registrants, including the Depositor, that file
electronically with the Commission.
 
     No person has been authorized to give any information or to make any
representations other than those contained in this Prospectus and any Prospectus
Supplement with respect hereto and, if given or made, such information or
representations must not be relied upon. This Prospectus and any Prospectus
Supplement with respect hereto do not constitute an offer to sell or a
solicitation of an offer to buy any securities other than the Offered Securities
or an offer of the Offered Securities to any person in any state or other
jurisdiction in which such offer would be unlawful. The delivery of this
Prospectus and any Prospectus Supplement hereto at any time does not imply that
information herein is correct as of any time subsequent to its date.
 
     A Master Servicer or the Trustee will be required to mail to holders of
Offered Securities of each series periodic unaudited reports concerning the
related Trust Fund. Unless and until definitive Securities are issued, or unless
otherwise provided in the related Prospectus Supplement, such reports will be
sent on behalf of the related Trust Fund to Cede & Co. ('Cede'), as nominee of
The Depository Trust Company ('DTC') and registered holder of the Offered
Securities, pursuant to the applicable Agreement. Such reports may be available
to holders of interests in the Securities (the 'Securityholders') upon request
to their respective DTC participants. See 'Description of the Securities --
Reports to Securityholders' and 'Description of the Agreements -- Evidence as to
Compliance.' The Depositor will file or cause to be filed with the Commission
such periodic reports with respect to each Trust Fund as are required under the
Securities Exchange Act of 1934, as amended (the 'Exchange Act'), the rules and
regulations of the Commission thereunder, as interpreted by the staff of the
Commission thereunder. Periodic reports with respect to a Trust will not be
filed with the Commission following completion of the reporting period required
by Rule 15d-1 under the Exchange Act.
 
               INCORPORATION OF CERTAIN INFORMATION BY REFERENCE
 
     There are incorporated herein by reference all documents and reports filed
or caused to be filed by the Depositor with respect to a Trust Fund pursuant to
Section 13(a), 13(c), 14 or 15(d) of the Exchange Act, prior to the termination
of an offering of Offered Securities evidencing interests therein. Upon request,
the Depositor will provide or cause to be provided without charge to each person
to whom this Prospectus is delivered in connection with the offering of one or
more classes of Offered Securities, a copy of any or all documents or reports
incorporated herein by reference, in each case to the extent
 
                                       3
 
<PAGE>
<PAGE>
such documents or reports relate to one or more of such classes of such Offered
Securities, other than the exhibits to such documents (unless such exhibits are
specifically incorporated by reference in such documents). Requests to the
Depositor should be directed in writing to Beneficial Mortgage Corporation, One
Christina Centre, 301 North Walnut Street, Wilmington, Delaware 19801,
Attention: Scott A. Siebels, Esq. or by telephone at (302) 425-2500. The
Depositor has determined that its financial statements are not material to the
offering of any Offered Securities.
 
                               TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                  PAGE
                                                  ----
<S>                                               <C>
Prospectus Supplement..........................     2
Available Information..........................     3
Incorporation of Certain Information by
  Reference....................................     3
Summary of Prospectus..........................     5
Risk Factors...................................    13
Description of the Trust Funds.................    19
Use of Proceeds................................    26
Yield Considerations...........................    26
The Depositor..................................    30
The Master Servicer............................    31
Description of the Securities..................    32
Description of the Agreements..................    38
Description of Credit Support..................    57
Certain Legal Aspects of Mortgage Loans........    60
Certain Legal Aspects of the Contracts.........    70
Federal Income Tax Consequences................    73
State Tax Considerations.......................   104
ERISA Considerations...........................   104
Legal Investment...............................   106
Plan of Distribution...........................   108
Legal Matters..................................   109
Financial Information..........................   109
Rating.........................................   109
Index of Principal Terms.......................   110
</TABLE>
 
                                       4

<PAGE>
<PAGE>
                             SUMMARY OF PROSPECTUS
 
     The following summary of certain pertinent information is qualified in its
entirety by reference to the more detailed information appearing elsewhere in
this Prospectus and by reference to the information with respect to each series
of Securities contained in the Prospectus Supplement to be prepared and
delivered in connection with the offering of such series. An Index of Principal
Definitions is included at the end of this Prospectus.
 
<TABLE>
<S>                                         <C>
Title of Certificates.....................  Asset-Backed Certificates (the 'Certificates') and Asset Backed Notes
                                              (the 'Notes' and, together with the Certificates, the
                                              'Securities'), issuable in series.
Depositor.................................  Beneficial Mortgage Services, Inc., an indirect wholly owned
                                              subsidiary of Beneficial Corporation (the 'Depositor'). Neither
                                              Beneficial Corporation nor any of its affiliates, including the
                                              Depositor, will insure or guarantee the Certificates or the
                                              Mortgage Loans or be otherwise obligated in respect thereof.
Master Servicer...........................  Unless otherwise set forth in the related Prospectus Supplement,
                                              Beneficial Mortgage Corporation will act as the master servicer
                                              (the 'Master Servicer') for each series of Securities. See
                                              'Description of the Agreements' and ' -- Collection and Other
                                              Servicing Procedures.'
Trustee...................................  The trustee (the 'Trustee') for each series of Certificates will be
                                              named in the related Prospectus Supplement. See 'Description of the
                                              Agreements -- The Trustee.'
The Trust Assets..........................  Each series of Certificates will represent in the aggregate the
                                              entire beneficial ownership interest in a Trust Fund. If a series
                                              of Securities includes Notes, such Notes will represent
                                              indebtedness of the Trust Fund and will be secured by a security
                                              interest in the Assets of the Trust Fund. A Trust Fund will consist
                                              primarily of any of the following assets (the Mortgage Assets,
                                              Unsecured Home Improvement Loans, Contracts and Government
                                              Securities may be referred to collectively or individually as
                                              'Assets'):
     (a) Mortgage Assets..................  The Mortgage Assets with respect to a series of Certificates will
                                              consist of a pool of single family and/or multifamily loans (or
                                              certain balances thereof) (collectively, the 'Mortgage Loans'),
                                              mortgage participations ('Mortgage Participations') or mortgage
                                              pass-through certificates or other mortgage-backed securities
                                              evidencing interests in or secured by Mortgage Loans (collectively,
                                              the 'MBS') or a combination of Mortgage Loans, Mortgage
                                              Participations and/or MBS. In the event the Assets with respect to
                                              a series of Certificates include Mortgage Participations and/or
                                              MBS, then such Mortgage Participations and/or MBS, together with
                                              any Unsecured Home Improvement Loans and Government Securities
                                              included in such pool of Assets, will represent less than 10% of
                                              the aggregate amount of such pool of Assets. The Mortgage Loans
                                              will not be guaranteed or insured by the Depositor or any of its
                                              affiliates or, unless otherwise provided in the Prospectus
                                              Supplement, by any governmental agency or instrumentality or other
                                              person. The Mortgage Loans will be secured by first and/or junior
                                              liens on (i) one- to four-family residential properties or security
                                              interests in shares issued by cooperative housing corporations
                                              ('Single Family Properties') and/or (ii) residential properties
                                              consisting of five or more dwelling units, including mixed
                                              residential and commercial structures ('Multifamily Properties').
                                              The Mortgage Loans may include (i) closed-end and/or revolving home
                                              equity loans or certain balances thereof ('Home Equity Loans')
                                              and/or (ii) home improvement installment sales contracts and
</TABLE>
 
                                       5
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                         <C>
                                              installment loan agreements ('Home Improvement Contracts'). The
                                              Mortgaged Properties may be located in any one of the fifty states
                                              or the District of Columbia. All Mortgage Loans will have
                                              individual principal balances at origination of not less than
                                              $1,000 and original terms to maturity of not more than 40 years.
                                              All Mortgage Assets will have been originated or purchased, either
                                              directly or indirectly, by the Depositor on or before the date of
                                              initial issuance of the related series of Certificates. The related
                                              Prospectus Supplement will indicate if any such persons are
                                              affiliates of the Depositor.
                                            Each Mortgage Loan may provide for accrual of interest thereon at an
                                              interest rate (a 'Mortgage Rate') that is fixed over its term or
                                              that adjusts from time to time, or that may be converted from an
                                              adjustable to a fixed Mortgage Rate, or from a fixed to an
                                              adjustable Mortgage Rate, from time to time at the mortgagor's
                                              election, in each case as described in the related Prospectus
                                              Supplement. Adjustable Mortgage Rates on the Mortgage Loans in a
                                              Trust Fund may be based on one or more indices. Each Mortgage Loan
                                              may provide for scheduled payments to maturity, payments that
                                              adjust from time to time to accommodate changes in the Mortgage
                                              Rate or to reflect the occurrence of certain events, and may
                                              provide for negative amortization or accelerated amortization, in
                                              each case as described in the related Prospectus Supplement. Each
                                              Mortgage Loan may be fully amortizing or require a balloon payment
                                              due on its stated maturity date, in each case as described in the
                                              related Prospectus Supplement. Each Mortgage Loan may contain
                                              prohibitions on prepayment or require payment of a premium or a
                                              yield maintenance penalty in connection with a prepayment, in each
                                              case as described in the related Prospectus Supplement. The
                                              Mortgage Loans may provide for payments of principal, interest or
                                              both, on due dates that occur monthly, quarterly, semi-annually or
                                              at such other interval as is specified in the related Prospectus
                                              Supplement. See 'Description of the Trust Funds -- Assets.'
     (b) Unsecured Home Improvement
         Loans............................  The Assets with respect to a series of Securities may consist of or
                                              include home improvement installment sales contracts or installment
                                              loans that are unsecured ('Unsecured Home Improvement Loans'). In
                                              the event the Assets with respect to a series of Securities include
                                              Unsecured Home Improvement Loans, then such Unsecured Home
                                              Improvement Loans, together with any Mortgage Participations, MBS,
                                              Unsecured Home Improvement Loans and Government Securities included
                                              in such pool of Assets, will represent less than 10% of the
                                              aggregate amount of such pool of Assets. The Unsecured Home
                                              Improvement Loans may have any of the features described under '(a)
                                              Mortgage Assets' above, except that they will not be secured by a
                                              lien on or other security interest in any property. Unless the
                                              context otherwise requires, references in this Prospectus to
                                              Mortgage Loans, Whole Loans and related terms shall include
                                              Unsecured Home Improvement Loans and related terms to the extent
                                              relevant (e.g., a reference to a Mortgaged Property or hazard
                                              insurance does not relate to an Unsecured Home Improvement
                                              Contract).
     (c) Contracts........................  The Contracts with respect to a series of Securities will consist of
                                              manufactured housing installment sale contracts and installment
                                              loan agreements secured by a security interest in a new or used
                                              structure, transportable in one or more sections, built on a
                                              permanent chasis and designed to be
</TABLE>
 
                                       6
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                         <C>
                                              used as a dwelling with or without a permanent foundation (each, a
                                              'Manufactured Home'), and, to the extent, if any, indicated in the
                                              related Prospectus Supplement, by real property. The Contracts will
                                              not be insured or guaranteed by the Depositor or any of its
                                              affiliates. If so specified in the related Prospectus Supplement,
                                              Contracts may be insured or guaranteed by a governmental agency or
                                              instrumentality or any other person. The Manufactured Homes may be
                                              located in any of the fifty states or any other jurisdiction
                                              specified in the related Prospectus Supplement. All Contracts will
                                              have been originated or purchased, either directly or indirectly,
                                              by the Depositor on or before the date of initial issuance of the
                                              related series of Certificates. The related Prospectus Supplement
                                              will indicate if any such persons are affiliates of the Depositor.
                                              Each Contract may provide for an annual percentage rate thereon (a
                                              'Contract Rate') that is fixed over its term or that adjusts as
                                              described in the related Prospectus Supplement. The manner of
                                              determining scheduled payments due on the Contract will be
                                              described in the Prospectus Supplement. The Prospectus Supplement
                                              will describe the minimum principal balance of the Contracts at
                                              origination and the maximum original term to maturity of the
                                              Contracts.
     (d) Government Securities............  If so provided in the related Prospectus Supplement, the Trust Fund
                                              may include, in addition to Mortgage Assets and/or Contracts,
                                              certain direct obligations of the United States, agencies thereof
                                              or agencies created thereby including FHLMC Certificates, FNMA
                                              Certificates, GNMA Certificates and U.S. Treasury Securities (as
                                              each is defined herein)(collectively, 'Government Securities'). See
                                              'Description of the Trust Funds -- Government Securities'. In the
                                              event a Trust Fund includes Government Securities, then such
                                              Government Securities together with any Mortgaged Participations,
                                              MBS and Unsecured Home Improvement Loans included in such Trust
                                              Fund, will represent less than 10% of the aggregate amount of
                                              Assets of such Trust Fund.
     (e) Collection Accounts..............  Each Trust Fund will include one or more accounts established and
                                              maintained on behalf of the Securityholders into which the person
                                              or persons designated in the related Prospectus Supplement will, to
                                              the extent described herein and in such Prospectus Supplement,
                                              deposit all payments and collections received with respect to the
                                              Assets and other assets in the Trust Fund. Such an account may be
                                              maintained as an interest bearing or a non-interest bearing
                                              account, and funds held therein may be held as cash or invested in
                                              certain short-term, investment grade obligations, in each case as
                                              described in the related Prospectus Supplement. See 'Description of
                                              the Agreements -- Collection Account and Related Accounts.'
     (f) Credit Support...................  If so provided in the related Prospectus Supplement, partial or full
                                              protection against certain defaults and losses on the Assets in the
                                              related Trust Fund may be provided to one or more classes of
                                              Securities of the related series in the form of subordination of
                                              one or more other classes of Securities of such series, which other
                                              classes may include one or more classes of Offered Securities, or
                                              by one or more other types of credit support, such as a letter of
                                              credit, insurance policy, guarantee, reserve fund or another type
                                              of credit support, or a combination thereof (any such coverage with
                                              respect to the Securities of any series, 'Credit Support'). The
                                              amount and types of coverage, the identification of the entity
                                              providing the coverage (if applicable) and related
</TABLE>
 
                                       7
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                         <C>
                                              information with respect to each type of Credit Support, if any,
                                              will be described in the Prospectus Supplement for a series of
                                              Securities. The Prospectus Supplement for any series of Securities
                                              evidencing an interest in a Trust Fund that includes MBS will
                                              describe any similar forms of credit support that are provided by
                                              or with respect to, or are included as part of the trust fund
                                              evidenced by or providing security for, such MBS. See 'Risk
                                              Factors -- Limitations on Credit Support in any Trust Fund' and
                                              'Description of Credit Support.'
     (g) Cash Flow Agreements.............  If so provided in the related Prospectus Supplement, the Trust Fund
                                              may include guaranteed investment contracts pursuant to which
                                              moneys held in the funds and accounts established for the related
                                              series will be invested at a specified rate. The Trust Fund may
                                              also include certain other agreements, such as interest rate
                                              exchange agreements, interest rate cap or floor agreements,
                                              currency exchange agreements or similar agreements provided to
                                              reduce the effects of interest rate or currency exchange rate
                                              fluctuations on the Assets or on one or more classes of Securities.
                                              (Currency exchange agreements might be included in the Trust Fund
                                              if some or all of the Mortgage Assets (such as Mortgage Loans
                                              secured by Mortgaged Properties located outside the United States)
                                              were denominated in a non-United States currency.) The principal
                                              terms of any such guaranteed investment contract or other agreement
                                              (any such agreement, a 'Cash Flow Agreement'), including, without
                                              limitation, provisions relating to the timing, manner and amount of
                                              payments thereunder and provisions relating to the termination
                                              thereof, will be described in the Prospectus Supplement for the
                                              related series. In addition, the related Prospectus Supplement will
                                              provide certain information with respect to the obligor under any
                                              such Cash Flow Agreement. The Prospectus Supplement for any series
                                              of Securities evidencing an interest in a Trust Fund that includes
                                              MBS will describe any cash flow agreements that are included as
                                              part of the trust fund evidenced by or providing security for such
                                              MBS. See 'Description of the Trust Funds -- Cash Flow Agreements.'
     (h) Pre-Funding Account..............  To the extent provided in a Prospectus Supplement, the Depositor will
                                              be obligated (subject only to the availability thereof) to sell at
                                              a predetermined price, and the Trust Fund for the related series of
                                              Securities will be obligated to purchase (subject to the
                                              satisfaction of certain conditions described in the applicable
                                              Agreement), additional Assets (the 'Subsequent Assets') from time
                                              to time (as frequently as daily) within the number of months
                                              specified in the Prospectus Supplement after the issuance of such
                                              series of Securities having an aggregate principal balance
                                              approximately equal to the amount on deposit in the Pre-Funding
                                              Account (as defined in 'Description of the Trust
                                              Funds -- Pre-Funding Account') (the 'Pre-Funded Amount') for such
                                              series on date of such issuance.
Description of Securities.................  Each series of Certificates will evidence an interest in the related
                                              Trust Fund and will be issued pursuant to a pooling and servicing
                                              agreement or a trust agreement. Pooling and servicing agreements
                                              and trust agreements are referred to herein as the 'Agreements.' If
                                              a series of Securities includes Notes, such Notes will represent
                                              indebtedness of the related Trust Fund and will be secured by a
                                              security interest in the Assets of the Trust Fund (or a specified
                                              group thereof) pursuant to an indenture.
</TABLE>
 
                                       8
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                         <C>
                                            Each series of Securities will include one or more classes. Each
                                              class of Securities (other than certain Stripped Interest
                                              Securities, as defined below) will have a stated principal amount
                                              (a 'Security Balance') and except for certain Stripped Principal
                                              Securities, as defined below, will accrue interest thereon based on
                                              a fixed, variable or adjustable interest rate (in the case of
                                              Certificates, a 'Pass-Through Rate'). The related Prospectus
                                              Supplement will specify the Security Balance, if any, and the
                                              Pass-Through Rate or interest rate for each class of Securities or,
                                              in the case of a variable or adjustable Pass-Through Rate or
                                              interest rate, the method for determining the Pass-Through Rate or
                                              interest rate.
Distributions on Securities...............  Each series of Securities will consist of one or more classes of
                                              Securities that may (i) provide for the accrual of interest thereon
                                              based on fixed, variable or adjustable rates; (ii) be senior
                                              (collectively, 'Senior Securities') or subordinate (collectively,
                                              'Subordinate Securities') to one or more other classes of
                                              Securities in respect of certain distributions on the Securities;
                                              (iii) be entitled to principal distributions, with
                                              disproportionately low, nominal or no interest distributions
                                              (collectively, 'Stripped Principal Securities'); (iv) be entitled
                                              to interest distributions, with disproportionately low, nominal or
                                              no principal distributions (collectively, 'Stripped Interest
                                              Securities'); (v) provide for distributions of accrued interest
                                              thereon commencing only following the occurrence of certain events,
                                              such as the retirement of one or more other classes of Securities
                                              of such series (collectively, 'Accrual Securities'); (vi) provide
                                              for distributions of principal as described in the related
                                              Prospectus Supplement; and/or (vii) provide for distributions based
                                              on a combination of two or more components thereof with one or more
                                              of the characteristics described in this paragraph, including a
                                              Stripped Principal Security component and a Stripped Interest
                                              Security component, to the extent of available funds, in each case
                                              as described in the related Prospectus Supplement. If so specified
                                              in the related Prospectus Supplement, distributions on one or more
                                              classes of a series of Securities may be limited to collections
                                              from a designated portion of the Mortgage Loans in the related
                                              Mortgage Pool or Contracts in the related Contract Pool (each such
                                              portion of Mortgage Loans, a 'Mortgage Loan Group' and each such
                                              portion of the Contracts, a 'Contract Group'). See 'Description of
                                              the Securities -- General.' Any such classes may include classes of
                                              Offered Securities. With respect to Securities with two or more
                                              components, references herein to Security Balance, notional amount
                                              and Pass-Through Rate or interest rate refer to the principal
                                              balance, if any, notional amount, if any, and the Pass-Through Rate
                                              or interest rate, if any, for any such component.
                                            The Securities will not be guaranteed or insured by the Depositor or
                                              any of its affiliates, by any governmental agency or
                                              instrumentality or by any other person, unless otherwise provided
                                              in the related Prospectus Supplement. See 'Risk Factors -- Assets
                                              included in Trust Fund to be Sole Source of Payment' and
                                              'Description of the Securities.'
     (a) Interest.........................  Interest on each class of Offered Securities (other than Stripped
                                              Principal Securities and certain classes of Stripped Interest
                                              Securities) of each series will accrue at the applicable
                                              Pass-Through Rate or interest rate on the outstanding Security
                                              Balance thereof and will be distributed to Securityholders as
                                              provided in the related Prospectus
</TABLE>
 
                                       9
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                         <C>
                                              Supplement. The specified date on which distributions are to be
                                              made is a 'Distribution Date.' Distributions with respect to
                                              interest on Stripped Interest Securities may be made on each
                                              Distribution Date on the basis of a notional amount as described in
                                              the related Prospectus Supplement. Distributions of interest with
                                              respect to one or more classes of Securities may be reduced to the
                                              extent of certain delinquencies, losses, prepayment interest
                                              shortfalls, and other contingencies described herein and in the
                                              related Prospectus Supplement. See 'Risk Factors -- Impact of
                                              Prepayments on Average Life of Securities and Yield,' 'Yield
                                              Considerations' and 'Description of the Securities -- Distributions
                                              of Interest on the Securities.'
     (b) Principal........................  The Securities of each series initially will have an aggregate
                                              Security Balance no greater than the outstanding principal balance
                                              of the Assets as of, unless the related Prospectus Supplement
                                              provides otherwise, the close of business on the first day of the
                                              month of formation of the related Trust Fund (the 'Cut-off Date'),
                                              after application of scheduled payments due on or before such date,
                                              whether or not received. The Security Balance of a Security
                                              outstanding from time to time represents the maximum amount that
                                              the holder thereof is then entitled to receive in respect of
                                              principal from future cash flow on the assets in the related Trust
                                              Fund. Unless otherwise provided in the related Prospectus
                                              Supplement, distributions of principal will be made on each
                                              Distribution Date to the class or classes of Securities entitled
                                              thereto until the Security Balances of such Securities have been
                                              reduced to zero. Distributions of principal of any class of
                                              Securities will be made on a pro rata basis among all of the
                                              Securities of such class or by random selection, as described in
                                              the related Prospectus Supplement or otherwise established by the
                                              related Trustee. Stripped Interest Securities with no Security
                                              Balance will not receive distributions in respect of principal. See
                                              'Description of the Securities -- Distributions of Principal of the
                                              Securities.'
Termination...............................  If so specified in the related Prospectus Supplement, a series of
                                              Securities may be subject to optional early termination through the
                                              repurchase of the Assets in the related Trust Fund by the party
                                              specified therein, under the circumstances and in the manner set
                                              forth therein. If so provided in the related Prospectus Supplement,
                                              upon the reduction of the Security Balance of a specified class or
                                              classes of Securities to a specified percentage or amount or on and
                                              after a date specified in such Prospectus Supplement, the party
                                              specified therein will solicit bids for the purchase of all of the
                                              Assets of the Trust Fund, or of a sufficient portion of such Assets
                                              to retire such class or classes, or purchase such Assets at a price
                                              set forth in the related Prospectus Supplement. In addition, if so
                                              provided in the related Prospectus Supplement, certain classes of
                                              Securities may be purchased subject to similar conditions. See
                                              'Description of the Securities -- Termination.'
Registration of Securities................  If so provided in the related Prospectus Supplement, one or more
                                              classes of the Offered Securities will initially be represented by
                                              one or more certificates or notes, as applicable, registered in the
                                              name of Cede & Co., as the nominee of DTC. No person acquiring an
                                              interest in Offered Securities so registered will be entitled to
                                              receive a definitive certificate or note, as applicable,
                                              representing such person's interest except in the event that
                                              definitive certificates or notes, as applicable, are issued under
                                              the limited circumstances described herein. See 'Risk Factors --
</TABLE>
 
                                       10
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                         <C>
                                              Risk of Holders of Uncertificated Securities exercising their
                                              rights only through DTC' and 'Description of the
                                              Securities -- Book-Entry Registration and Definitive Securities.'
Tax Status of the Certificates............  The Certificates of each series will constitute, as specified in the
                                              related Prospectus Supplement, either (i) 'regular interests'
                                              ('REMIC Regular Certificates') and 'residual interests' ('REMIC
                                              Residual Certificates') in a Trust Fund treated as a real estate
                                              mortgage investment conduit ('REMIC') under Sections 860A through
                                              860G of the Internal Revenue Code of 1986, as amended (the 'Code'),
                                              (ii) interests ('Grantor Trust Certificates') in a Trust Fund
                                              treated as a grantor trust under applicable provisions of the Code
                                              or (iii) an interest in a Trust Fund treated as a partnership for
                                              purposes of federal and state income tax.
     (a) REMIC............................  REMIC Regular Certificates generally will be treated as debt
                                              obligations of the applicable REMIC for federal income tax
                                              purposes. Certain REMIC Regular Certificates may be issued with
                                              original issue discount for federal income tax purposes. See
                                              'Federal Income Tax Consequences' herein and in the related
                                              Prospectus Supplement. The Offered Certificates evidencing an
                                              interest in a Trust Fund containing Mortgage Loans (not including
                                              Unsecured Home Improvement Loans, SBA Loans and SBA 504 Loans) will
                                              be treated as (i) assets described in section 7701(a)(19)(C) of the
                                              Code and (ii) 'real estate assets' within the meaning of Section
                                              856(c)(5)(A) of the Code, in each case to the extent described
                                              herein and in the Prospectus. See 'Federal Income Tax Consequences'
                                              herein and in the related Prospectus Supplement.
     (b) Grantor Trust....................  If the related Prospectus Supplement specifies that the related Trust
                                              Fund will be a grantor trust, the Trust Fund will be classified as
                                              a grantor trust and not as an association taxable as a corporation
                                              for federal income tax purposes, and therefore holders of
                                              Certificates will be treated as the owners of undivided pro rata
                                              interests in the Assets held by the Trust Fund.
     (c) Partnership......................  If so specified in a Prospectus Supplement, the related Trust Fund
                                              will be treated as a partnership for purposes of federal and state
                                              income tax, and each Certificateholder, by the acceptance of a
                                              Certificate of such Trust Fund, will agree to treat the Trust Fund
                                              as a partnership in which such Certificateholder is a partner for
                                              federal income and state tax purposes. Alternative
                                              characterizations of such Trust Fund and such Certificates are
                                              possible, but would not result in materially adverse tax
                                              consequences to Certificateholders. Investors are advised to
                                              consult their tax advisors and to review 'Federal Income Tax
                                              Consequences' herein and in the related Prospectus Supplement.
Tax Status of Notes.......................  Notes of a series will be treated as indebtedness for federal and
                                              state income tax purposes and the Noteholder, in accepting the
                                              Note, will agree to treat such Note as indebtedness. See 'Federal
                                              Income Tax Consequences' herein and in such Prospectus Supplement.
                                              Investors are advised to consult their tax advisors and to review
                                              'Federal Income Tax Consequences' herein and in the related
                                              Prospectus Supplement.
ERISA Considerations......................  A fiduciary of an employee benefit plan and certain other retirement
                                              plans and arrangements, including individual retirement accounts,
                                              annuities, Keogh plans, and collective investment funds and
                                              separate accounts in which such plans, accounts, annuities or
                                              arrangements are invested, that is
</TABLE>
 
                                       11
 
<PAGE>
<PAGE>
 
<TABLE>
<S>                                         <C>
                                              subject to the Employee Retirement Income Security Act of 1974, as
                                              amended ('ERISA'), or Section 4975 of the Code should carefully
                                              review with its legal advisors whether the purchase or holding of
                                              Offered Securities could give rise to a transaction that is
                                              prohibited or is not otherwise permissible either under ERISA or
                                              Section 4975 of the Code. See 'ERISA Considerations' herein and in
                                              the related Prospectus Supplement. Certain classes of Securities
                                              may not be transferred unless the Trustee and the Depositor are
                                              furnished with a letter of representations or an opinion of counsel
                                              to the effect that such 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 'Description of the
                                              Securities -- General' and 'ERISA Considerations.'
Legal Investment..........................  Each Prospectus Supplement will specify which class or classes of
                                              Offered Securities, if any, will constitute 'mortgage-related
                                              securities' for purposes of the Secondary Mortgage Market
                                              Enhancement Act of 1984 ('SMMEA'). Institutions whose investment
                                              activities are subject to legal investment laws and regulations or
                                              review by certain regulatory authorities may be subject to
                                              restrictions on investment in certain classes of the Offered
                                              Securities. See 'Legal Investment' herein.
Rating....................................  At the date of issuance, as to each series, each class of Offered
                                              Securities will be rated not lower than investment grade by one or
                                              more nationally recognized statistical rating agencies (each, a
                                              'Rating Agency'). See 'Rating' herein.
</TABLE>
 
                                       12

<PAGE>
<PAGE>
                                  RISK FACTORS
 
     Investors should consider, in connection with the purchase of Offered
Securities, among other things, the following factors.
 
NO SECONDARY MARKET FOR THE SECURITIES
 
     At the time of issuance of a series of Securities, there will be no
secondary market for any of the Securities. There can be no assurance that a
secondary market for the Securities of any series will develop or, if it does
develop, that it will provide holders with liquidity of investment or will
continue while Securities of such series remain outstanding.
 
ASSETS INCLUDED IN TRUST FUND TO BE SOLE SOURCE OF PAYMENT; SECURITIES ARE NOT
OBLIGATIONS OF DEPOSITOR, MASTER SERVICER OR ANY OF THEIR AFFILIATES
 
     The Securities will not represent an interest in or obligation of the
Depositor, the Master Servicer or any of their affiliates. The only obligations
with respect to the Securities or the Assets will be the obligations (if any) of
the Warranting Party (as defined in 'Description of the Agreements --
Representations and Warranties; Repurchases') pursuant to certain limited
representations and warranties made with respect to the Mortgage Loans or
Contracts, the Master Servicer's and any Sub-Servicer's servicing obligations
under the related Agreement and, if and to the extent expressly described in the
related Prospectus Supplement, certain limited obligations of the Master
Servicer in connection with an agreement to purchase or act as remarketing agent
with respect to a convertible ARM Loan (as defined in 'Description of the Trust
Funds -- Mortgage Loans -- Mortgage Loan Information in Prospectus Supplements')
upon conversion to a fixed rate or a different index. Since certain
representations and warranties with respect to the Mortgage Assets or Contracts
may have been made and/or assigned in connection with transfers of such Mortgage
Assets or Contracts prior to the related closing date, the rights of the Trustee
and the Securityholders with respect to such representations or warranties will
be limited to their rights as an assignee thereof. None of the Depositor, the
Master Servicer or any affiliate thereof will have any obligation with respect
to representations or warranties made by any other entity. If so specified in
the related Prospectus Supplement, the Securities will not be guaranteed or
insured by any governmental agency or instrumentality, or by the Depositor, the
Master Servicer, any Sub-Servicer or any of their affiliates. If so specified in
the related Prospectus Supplement, the underlying Assets may be guaranteed or
insured by a governmental agency or instrumentality thereof. Proceeds of the
assets included in the related Trust Fund for each series of Securities
(including the Assets and any form of credit enhancement) will be the sole
source of payments on the Securities, and there will be no recourse to the
Depositor or any other entity in the event that such proceeds are insufficient
or otherwise unavailable to make all payments provided for under the Securities.
 
     Unless so specified in the related Prospectus Supplement, a series of
Securities will not have any claim against or security interest in the Trust
Funds for any other series. If the related Trust Fund is insufficient to make
payments on such Securities, no other assets will be available for payment of
the deficiency. Additionally, certain amounts remaining in certain funds or
accounts, including the Collection Account and any accounts maintained as Credit
Support, may be withdrawn under certain conditions, as described in the related
Prospectus Supplement. In the event of such withdrawal, such amounts will not be
available for future payment of principal of or interest on the Securities. If
so provided in the Prospectus Supplement for a series of Securities consisting
of one or more classes of Subordinate Securities, on any Distribution Date in
respect of which losses or shortfalls in collections on the Assets have been
incurred, the amount of such losses or shortfalls will be borne first by one or
more classes of the Subordinate Securities, and, thereafter, by the remaining
classes of Securities in the priority and manner and subject to the limitations
specified in such Prospectus Supplement.
 
IMPACT OF PREPAYMENTS ON AVERAGE LIFE OF SECURITIES AND YIELD ON SECURITIES
 
     Prepayments (including those caused by defaults) on the Assets in any Trust
Fund generally will result in a faster rate of principal payments on one or more
classes of the related Securities than if
 
                                       13
 
<PAGE>
<PAGE>
payments on such Assets were made as scheduled. Thus, the prepayment experience
on the Assets may affect the average life of each class of related Securities.
The rate of principal payments on pools of mortgage loans or manufactured
housing contracts varies between pools and from time to time is influenced by a
variety of economic, demographic, geographic, social, tax, legal and other
factors. There can be no assurance as to the rate of prepayment on the Assets in
any Trust Fund or that the rate of payments will conform to any model described
herein or in any Prospectus Supplement. If prevailing interest rates fall
significantly below the applicable mortgage interest rates, principal
prepayments are likely to be higher than if prevailing rates remain at or above
the rates borne by the Mortgage Loans underlying or comprising the Mortgage
Assets in any Trust Fund. As a result, the actual maturity of any class of
Securities evidencing an interest in a Trust Fund containing Mortgage Assets
could occur significantly earlier than expected. The relationship of prevailing
interest rates and prepayment rates on Contracts will be discussed in the
related Prospectus Supplement. In addition, certain prepayments may result in
the collection of less interest than would otherwise be the case in the month of
prepayment.
 
     A series of Securities may include one or more classes of Securities with
priorities of payment and, as a result, yields on other classes of Securities,
including classes of Offered Securities, of such series may be more sensitive to
prepayments on Assets. A series of Securities may include one or more classes
offered at a significant premium or discount. Yields on such classes of
Securities will be sensitive, and in some cases extremely sensitive, to
prepayments on Mortgage Assets and, where the amount of interest payable with
respect to a class is disproportionately high, as compared to the amount of
principal, as with certain classes of Stripped Interest Securities, a holder
might, in some prepayment scenarios, fail to recoup its original investment. A
series of Securities may include one or more classes of Securities, including
classes of Offered Securities, that provide for distribution of principal
thereof from amounts attributable to interest accrued but not currently
distributable on one or more classes of Accrual Securities and, as a result,
yields on such Securities will be sensitive to (a) the provisions of such
Accrual Securities relating to the timing of distributions of interest thereon
and (b) if such Accrual Securities accrue interest at a variable or adjustable
Pass-Through Rate or interest rate, changes in such rate. See 'Yield
Considerations' herein and, if applicable, in the related Prospectus Supplement.
 
PREPAYMENT RISKS RELATING TO ANY PRE-FUNDING ACCOUNT; SUBSEQUENT ASSETS MAY BE
ORIGINATED USING DIFFERENT UNDERWRITING GUIDELINES
 
     If all moneys originally deposited in any Pre-Funding Account are not used
by the end of the time period specified in the related Prospectus Supplement,
which shall not exceed one year, then any remaining moneys will be applied as
prepayments of the related Securities and holders of Securities entitled to
receive payments of principal will receive a prepayment of principal in an
amount equal to the amount remaining in any such Pre-Funding Account. In
addition, Subsequent Assets may be originated using underwriting guidelines
different from those which were applied to the Assets included in the initial
related Pool. Therefore, following the transfer of Subsequent Assets, the
aggregate characteristics of the pool of Assets may vary from those of the
initial related Pool.
 
RATINGS DO NOT ASSESS LIKELIHOOD OF PREPAYMENTS ON THE MORTGAGED ASSETS OR
POSSIBILITY THAT PRE-PAYMENTS MAY AFFECT YIELD
 
     Any rating assigned by a Rating Agency to a class of Securities will
reflect such Rating Agency's assessment solely of the likelihood that holders of
Securities of such class will receive payments to which such Securityholders are
entitled under the related Agreement. Such rating will not constitute an
assessment of the likelihood that principal prepayments (including those caused
by defaults) on the related Mortgage Assets will be made, the degree to which
the rate of such prepayments might differ from that originally anticipated or
the likelihood of early optional termination of the series of Securities. Such
rating will not address the possibility that prepayment at higher or lower rates
than anticipated by an investor may cause such investor to experience a lower
than anticipated yield or that an investor purchasing a Security at a
significant premium might fail to recoup its initial investment under certain
prepayment scenarios. Each Prospectus Supplement will identify any payment to
which holders of Offered Securities of the related series are entitled that is
not covered by the applicable rating.
 
                                       14
 
<PAGE>
<PAGE>
RISKS RELATING TO SECURITIES REPRESENTING INTERESTS IN MORTGAGE LOANS AND
FLUCTUATIONS IN THE VALUES OF MORTGAGED PROPERTIES
 
     An investment in securities such as the Securities which generally
represent interests in Mortgage Loans may be affected by, among other things, a
decline in real estate values. No assurance can be given that values of the
Mortgaged Properties have remained or will remain at their levels on the dates
of origination of the related Mortgage Loans. If the residential real estate
market should experience an overall decline in property values such that the
outstanding balances of the Mortgage Loans, and any secondary financing on the
Mortgaged Properties, 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. In
addition, in the case of Mortgage Loans that are subject to negative
amortization, due to the addition to principal balance of deferred interest, the
principal balances of such Mortgage Loans could be increased to an amount equal
to or in excess of the value of the underlying Mortgaged Properties, thereby
increasing the likelihood of default. To the extent that such losses are not
covered by the applicable Credit Support, if any, holders of Securities of the
series evidencing interests in the related Mortgage Loans will bear all risk of
loss resulting from default by mortgagors and a decrease in the value of any
repossessed properties and will have to look primarily to the value of the
Mortgaged Properties for recovery of the outstanding principal and unpaid
interest on the defaulted Mortgage Loans. Certain of the types of Mortgage Loans
may involve additional uncertainties not present in traditional types of loans.
For example, certain of the Mortgage Loans provide for escalating or variable
payments by the mortgagor under the Mortgage Loan, as to which the mortgagor is
generally qualified on the basis of the initial payment amount. In some
instances the mortgagors' income may not be sufficient to enable them to
continue to make their loan payments as such payments increase and thus the
likelihood of default will increase.
 
RISKS RELATING TO CERTAIN GEOGRAPHIC REGIONS WHERE MORTGAGE LOANS MAY BE
CONCENTRATED
 
     Certain geographic regions of the United States from time to time will
experience weaker regional economic conditions and housing markets, and,
consequently, will experience higher rates of loss and delinquency than will be
experienced on mortgage loans generally. The Mortgage Loans underlying certain
series of Certificates may be concentrated in these regions, and such
concentration may present risk considerations in addition to those generally
present for similar mortgage-backed securities without such concentration.
 
RISKS RELATING TO CERTAIN TYPES OF MORTGAGE LOANS
 
     The rate of default on Mortgage Loans that are refinance or limited
documentation mortgage loans, and on Mortgage Loans with high Loan-to-Value
Ratios (as defined in 'Description of the Trust Fund -- Mortgage
Loans -- Loan-to-Value Ratios'), may be higher than for other types of Mortgage
Loans. Additionally, a decline in the value of the Mortgaged Properties will
increase the risk of loss particularly with respect to any related junior
Mortgage Loans. See ' -- Junior Mortgage Loans.'
 
RISKS RELATING TO MORTGAGE LOANS SECURED BY MULTIFAMILY PROPERTIES
 
     Mortgage Loans secured by Multifamily Properties may entail risks of
delinquency and foreclosure, and risks of loss in the event thereof, that are
greater than similar risks associated with loans secured by Single Family
Properties. The ability of a borrower to repay a loan secured by an
income-producing property typically is dependent primarily upon the successful
operation of such property rather than upon the existence of independent income
or assets of the borrower; thus, the value of an income-producing property
typically is directly related to the net operating income derived from such
property. If the net operating income of the property is reduced (for example,
if rental or occupancy rates decline or real estate tax rates or other operating
expenses increase), the borrower's ability to repay the loan may be impaired. In
addition, the concentration of default, foreclosure and loss risk for a pool of
Mortgage Loans secured by Multifamily Properties may be greater than for a pool
of Mortgage Loans secured by Single Family Properties of comparable aggregate
unpaid principal balance because the pool
 
                                       15
 
<PAGE>
<PAGE>
of Mortgage Loans secured by Multifamily Properties is likely to consist of a
smaller number of higher balance loans.
 
MORTGAGED PROPERTIES SUBJECT TO UNINSURED RISKS
 
     Any Securities secured by an interest in Mortgaged Properties will have the
benefit of certain hazard insurance which the Master Servicer is required to
cause to be maintained; provided, however, that the standard form of fire and
extended coverage policy typically does not cover any physical damage resulting
from the following: war, revolution, governmental actions, floods or other
water-related causes, earth movements (including earthquakes, landslides and
mudflows), nuclear reactions, wet or dry rot, vermin, rodents, insects or
domestic animals, theft and, in certain cases, vandalism. Accordingly, holders
of the Securities of the series evidencing interests in the related Mortgage
Loans will bear all risk of loss resulting from such uninsured risks.
 
RISKS RELATING TO SUBSTANTIAL PRINCIPAL PAYMENTS OR BALLOON PAYMENTS AT STATED
MATURITY
 
     Certain of the Mortgage Loans (the 'Balloon Mortgage Loans') as of the
Cut-off Date may not be fully amortizing over their terms to maturity and, thus,
will require substantial principal payments (i.e., balloon payments) at their
stated maturity. Mortgage Loans with balloon payments involve a greater degree
of risk because the ability of a mortgagor to make a balloon payment typically
will depend upon its ability either to timely refinance the loan or to timely
sell the related Mortgaged Property. The ability of a mortgagor to accomplish
either of these goals will be affected by a number of factors, including the
level of available mortgage interest rates at the time of sale or refinancing,
the mortgagor's equity in the related Mortgaged Property, the financial
condition of the mortgagor, the value of the Mortgaged Property, tax laws,
prevailing general economic conditions and the availability of credit for single
family or multifamily real properties generally.
 
RISKS RELATING TO MORTGAGE LOANS SECURED BY JUNIOR LIENS
 
     Certain of the Mortgage Loans may be secured by junior liens and the
related first and other senior liens, if any (collectively, the 'senior liens'),
may not be included in the Mortgage Pool. The primary risk to holders of
Mortgage Loans secured by junior liens 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 Mortgage Loan. In the event that a
holder of the senior lien forecloses on a Mortgaged Property, the proceeds of
the foreclosure or similar sale will be applied first to the payment of court
costs and fees in connection with the foreclosure, second to real estate taxes,
third in 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 Mortgage Loan, if such proceeds are
sufficient, before the Trust Fund as holder of the junior lien receives any
payments in respect of the Mortgage Loan. If the Master Servicer were to
foreclose on any Mortgage Loan, it would do so subject to any related senior
lien. In order for the debt related to the Mortgage Loan to be paid in full at
such sale, a bidder at the foreclosure sale of such Mortgage Loan would have to
bid an amount sufficient to pay off all sums due under the Mortgage Loan and the
senior lien or purchase the Mortgaged Property subject to the senior lien. In
the event that such proceeds from a foreclosure or similar sale of the related
Mortgaged Property were insufficient to satisfy both loans in the aggregate, the
Trust Fund, as the holder of the junior lien, and, accordingly, holders of the
Certificates, would bear the risk of delay in distributions while a deficiency
judgment against the borrower was being obtained and the risk of loss if the
deficiency judgment were 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 mortgage.
 
                                       16
 
<PAGE>
<PAGE>
CONTRACTS AND MANUFACTURED HOMES SUBJECT TO NATIONAL, REGIONAL AND LOCAL
ECONOMIC CONDITIONS AND DEPRECIATION IN VALUE
 
     An investment in Certificates evidencing an interest in a Trust Fund
containing Contracts may be affected by, among other things, a downturn in
national, regional or local economic conditions. The geographic location of the
Manufactured Homes in any Contract Pool at origination of the related Contract
will be set forth in the related Prospectus Supplement under 'The Contract
Pool'. Regional and local economic conditions are often volatile and,
historically, regional and local economic conditions, as well as national
economic conditions, have affected the delinquency, loan loss and repossession
experience of manufactured housing installment sales contracts and/or
installment loan contracts (hereinafter generally referred to as 'contracts' or
'manufactured housing contracts'). Moreover, regardless of its location,
manufactured housing generally depreciates in value. Thus, such Securityholders
should expect that, as a general matter, the market value of any Manufactured
Home will be lower than the outstanding principal balance of the related
Contract. Sufficiently high delinquencies and liquidation losses on the
Contracts in a Contract Pool will have the effect of reducing, and could
eliminate, the protection against loss afforded by any credit enhancement
supporting any class of the related Securities. If such protection is eliminated
with respect to a class of Securities, the holders of such Securities will bear
all risk of loss on the related Contracts and will have to rely on the value of
the related Manufactured Homes for recovery of the outstanding principal of and
unpaid interest on any defaulted Contracts in the related Contract Pool. See
'Description of Credit Support.'
 
RISKS RELATING TO FAILURE BY MASTER SERVICER TO PERFECT SECURITY INTERESTS IN
MANUFACTURED HOMES AND FAILURE TO COMPLY WITH FEDERAL AND STATE CONSUMER
PROTECTION LAWS
 
     The Originator in respect of a Contract will represent that such Contract
is secured by a security interest in a Manufactured Home. Perfection of security
interests in the Manufactured Homes and enforcement of rights to realize upon
the value of the Manufactured Homes as collateral for the Contracts are subject
to a number of federal and state laws, including the Uniform Commercial Code as
adopted in each state and each state's certificate of title statutes. The steps
necessary to perfect the security interest in a Manufactured Home will vary from
state to state. Because of the expense and administrative inconvenience
involved, the Master Servicer will not amend any certificates of title to change
the lienholder specified therein from the Originator to the Trustee and will not
deliver any certificate of title to the Trustee or note thereon the Trustee's
interest. Consequently, in some states, in the absence of such an amendment, the
assignment to the Trustee of the security interest in the Manufactured Home may
not be effective or such security interest may not be perfected and, in the
absence of such notation or delivery to the Trustee, the assignment of the
security interest in the Manufactured Home may not be effective against
creditors of the Originator or a trustee in bankruptcy of the Originator. In
addition, numerous federal and state consumer protection laws impose
requirements on lending under installment sales contracts and installment loan
agreements such as the Contracts, and the failure by the lender or seller of
goods to comply with such requirements could give rise to liabilities of
assignees for amounts due under such agreements and claims by such assignees may
be subject to set-off as result of such lender's or seller's noncompliance.
These laws would apply to the Trustee as assignee of the Contracts. The
Originator will warrant that each Contract complies with all requirements of law
and will make certain warranties relating to the validity, subsistence,
perfection and priority of the security interest in each Manufactured Home
securing a Contract. A breach of any such warranty that materially adversely
affects any Contract would create an obligation of the Originator and the
Depositor to repurchase such Contract unless such breach is cured. If the Credit
Support is exhausted and recovery of amounts due on the Contracts is dependent
on repossession and resale of Manufactured Homes securing Contracts that are in
default, certain other factors may limit the ability of the Certificateholders
to realize upon the Manufactured Home or may limit the amount realized to less
than the amount due. See 'Certain Legal Aspects of the Contracts.'
 
RISKS RELATING TO UNSECURED STATUS OF UNSECURED HOME IMPROVEMENT LOANS
 
     The obligations of the borrower under any Unsecured Home Improvement Loan
included in a Trust Fund will not be secured by an interest in the related real
estate or any other property, and the
 
                                       17
 
<PAGE>
<PAGE>
Trust Fund will be a general unsecured creditor as to such obligations. In the
event of a default under an Unsecured Home Improvement Loan, the related Trust
Fund will have recourse only against the borrower's assets generally, along with
all other general unsecured creditors of the borrower. In a bankruptcy or
insolvency proceeding relating to a borrower on an Unsecured Home Improvement
Loan, the obligations of the borrower under such Unsecured Home Improvement Loan
may be discharged in their entirety, notwithstanding the fact that the portion
of such borrower's assets made available to the related Trust Fund as a general
unsecured creditor to pay amounts due and owing thereunder are insufficient to
pay all such amounts. A borrower on an Unsecured Home Improvement Loan may not
demonstrate the same degree of concern over performance of the borrower's
obligations under such Home Improvement Loan as if such obligations were secured
by the real estate or other assets owned by such borrower.
 
LIMITATIONS ON CREDIT SUPPORT IN ANY TRUST FUND
 
     The Prospectus Supplement for a series of Certificates will describe any
Credit Support in the related Trust Fund, which may include letters of credit,
insurance policies, guarantees, reserve funds or other types of credit support,
or combinations thereof. Use of Credit Support will be subject to the conditions
and limitations described herein and in the related Prospectus Supplement.
Moreover, such Credit Support may not cover all potential losses or risks; for
example, Credit Support may or may not cover fraud or negligence by a mortgage
loan or contract originator or other parties.
 
     A series of Securities may include one or more classes of Subordinate
Securities (which may include Offered Securities), if so provided in the related
Prospectus Supplement. Although subordination is intended to reduce the risk to
holders of Senior Securities of delinquent distributions or ultimate losses, the
amount of subordination will be limited and may decline under certain
circumstances. In addition, if principal payments on one or more classes of
Securities of a series are made in a specified order of priority, any limits
with respect to the aggregate amount of claims under any related Credit Support
may be exhausted before the principal of the lower priority classes of
Securities of such series has been repaid. As a result, the impact of
significant losses and shortfalls on the Assets may fall primarily upon those
classes of Securities having a lower priority of payment. Moreover, if a form of
Credit Support covers more than one series of Securities (each, a 'Covered
Trust'), holders of Securities evidencing an interest in a Covered Trust will be
subject to the risk that such Credit Support will be exhausted by the claims of
other Covered Trusts.
 
     The amount of any applicable Credit Support supporting one or more classes
of Offered Securities, including the subordination of one or more classes of
Securities, will be determined on the basis of criteria established by each
Rating Agency rating such classes of Securities based on an assumed level of
defaults, delinquencies, other losses or other factors. There can, however, be
no assurance that the loss experience on the related Assets will not exceed such
assumed levels. See ' -- Limited Nature of Ratings,' 'Description of the
Securities' and 'Description of Credit Support.'
 
     Regardless of the form of credit enhancement provided, the amount of
coverage will be limited in amount and in most cases will be subject to periodic
reduction in accordance with a schedule or formula. The Master Servicer will
generally be permitted to reduce, terminate or substitute all or a portion of
the credit enhancement for any series of Securities, if the applicable Rating
Agency indicates that the then-current rating thereof will not be adversely
affected. The rating of any series of Securities by any applicable Rating Agency
may be lowered following the initial issuance thereof as a result of the
downgrading of the obligations of any applicable Credit Support provider, or as
a result of losses on the related Assets substantially in excess of the levels
contemplated by such Rating Agency at the time of its initial rating analysis.
None of the Depositor, the Master Servicer or any of their affiliates will have
any obligation to replace or supplement any Credit Support or to take any other
action to maintain any rating of any series of Securities.
 
                                       18
 
<PAGE>
<PAGE>
RISKS TO SUBORDINATE SECURITYHOLDERS RELATING TO SUBORDINATION OF THE
SUBORDINATE SECURITIES; EFFECT OF LOSSES ON THE ASSETS ON YIELDS OF SUBORDINATE
SECURITIES
 
     The rights of Subordinate Securityholders to receive distributions to which
they would otherwise be entitled with respect to the Assets will be subordinate
to the rights of the Master Servicer (to the extent that the Master Servicer is
paid its servicing fee, including any unpaid servicing fees with respect to one
or more prior Due Periods (as defined below under 'Description of the
Securities -- Available Distribution Amount'), and is reimbursed for certain
unreimbursed liquidation expenses) and the Senior Securityholders to the extent
described in the related Prospectus Supplement. As a result of the foregoing,
investors must be prepared to bear the risk that they may be subject to delays
in payment and may not recover their initial investments in the Subordinate
Securities. See ' -- Allocation of Losses and Shortfalls.'
 
     The yields on the Subordinate Securities may be extremely sensitive to the
loss experience of the Assets and the timing of any such losses. If the actual
rate and amount of losses experienced by the Assets exceed the rate and amount
of such losses assumed by an investor, the yields to maturity on the Subordinate
Securities may be lower than anticipated.
 
RISK OF TAXABLE INCOME AND TAX LIABILITIES TO HOLDERS OF REMIC RESIDUAL
CERTIFICATES; LIMITS ON ABILITY TO DEDUCT SERVICING FEES AND OTHER EXPENSES;
RESTRICTIONS ON TRANSFER
 
     Holders of REMIC Residual Certificates will be required to report on their
federal income tax returns as ordinary income their pro rata share of the
taxable income of the REMIC, regardless of the amount or timing of their receipt
of cash payments, as described in 'Federal Income Tax Consequences -- REMICs.'
Accordingly, under certain circumstances, holders of Offered Securities that
constitute REMIC Residual Certificates may have taxable income and tax
liabilities arising from such investment during a taxable year in excess of the
cash received during such period. Individual holders of REMIC Residual
Certificates may be limited in their ability to deduct servicing fees and other
expenses of the REMIC. In addition, REMIC Residual Certificates are subject to
certain restrictions on transfer. Because of the special tax treatment of REMIC
Residual Certificates, the taxable income arising in a given year on a REMIC
Residual Certificate will not be equal to the taxable income associated with
investment in a corporate bond or stripped instrument having similar cash flow
characteristics and pre-tax yield. Therefore, the after-tax yield on the REMIC
Residual Certificate may be significantly less than that of a corporate bond or
stripped instrument having similar cash flow characteristics. Additionally,
prospective purchasers of a REMIC Residual Certificate should be aware that
recently issued temporary regulations provide restrictions on the ability to
mark-to-market certain 'negative value' REMIC residual interests. See 'Federal
Income Tax Consequences -- REMICs.'
 
RISK OF HOLDERS OF UNCERTIFICATED SECURITIES EXERCISING THEIR RIGHTS ONLY
THROUGH DTC
 
     If so provided in the Prospectus Supplement, one or more classes of the
Securities will be initially represented by one or more certificates registered
in the name of Cede, the nominee for DTC, and will not be registered in the
names of the Securityholders or their nominees. Because of this, unless and
until Definitive Securities are issued, Securityholders will not be recognized
by the Trustee as 'Securityholders' (as that term is to be used in the related
Agreement). Hence, until such time, Securityholders will be able to exercise the
rights of Securityholders only indirectly through DTC and its participating
organizations. See 'Description of the Securities -- Book-Entry Registration and
Definitive Securities.'
 
                         DESCRIPTION OF THE TRUST FUNDS
 
ASSETS
 
     The primary assets of each Trust Fund (the 'Assets') will include (i)
single family and/or multifamily mortgage loans (or certain balances thereof)
(collectively, the 'Mortgage Loans'), including without limitation, Home Equity
Loans and Home Improvement Contracts, (ii) unsecured home improvement loans
('Unsecured Home Improvement Loans'), (iii) mortgage participations ('Mortgage
 
                                       19
 
<PAGE>
<PAGE>
Participations'), (iv) pass-through certificates or other mortgage-backed
securities evidencing interests in or secured by one or more Mortgage Loans or
other similar participations, certificates or securities ('MBS'), (v)
manufactured housing installment sale contracts and installment loan agreements
(the 'Contracts'), (vi) direct obligations of the United States, agencies
thereof or agencies created thereby which are not subject to redemption prior to
maturity at the option of the issuer and are (a) interest-bearing securities,
(b) non-interest-bearing securities, (c) originally interest-bearing securities
from which coupons representing the right to payment of interest have been
removed, or (d) interest-bearing securities from which the right to payment of
principal has been removed (the 'Government Securities') or (vii) a combination
of Mortgage Loans, Unsecured Home Improvement Loans, Mortgage Participations,
Contracts, MBS and Government Securities; provided, however, in the event a
Trust Fund includes any Unsecured Home Improvement Loans, Mortgage
Participations, MBS or Government Securities, then such Unsecured Home
Improvement Loans, Mortgage Participations, MBS and Government Securities will
represent less than 10% of the aggregate amount of the Assets of such Trust
Fund. As used herein, 'Mortgage Loans' refers to both whole Mortgage Loans (or
certain balances thereof) and Mortgage Loans underlying Mortgage Participations
or MBS. Mortgage Loans that secure, or interests in which are evidenced by, MBS
are herein sometimes referred to as 'Underlying Mortgage Loans.' Mortgage Loans
(or certain balances thereof) that are not Underlying Mortgage Loans are
sometimes referred to as 'Whole Loans.' Any pass-through certificates or other
asset-backed certificates in which an MBS evidences an interest or which secure
an MBS are sometimes referred to herein also as MBS or as 'Underlying MBS.'
Mortgage Loans, Mortgage Participations and MBS are sometimes referred to herein
as 'Mortgage Assets.' The Mortgage Assets will not be guaranteed or insured by
Beneficial Mortgage Corporation (the 'Depositor') or any of its affiliates or,
unless otherwise provided in the Prospectus Supplement, by any governmental
agency or instrumentality or by any other person. Each Asset will be selected by
the Depositor for inclusion in a Trust Fund from among those originated by the
Depositor or purchased, either directly or indirectly, from a prior holder
thereof (an 'Originator'), which may be an affiliate of the Depositor and, with
respect to Assets, which prior holder may or may not be the originator of such
Mortgage Loan or Contract or the issuer of such MBS.
 
     The Securities will be entitled to payment only from the assets of the
related Trust Fund and will not be entitled to payments in respect of the assets
of any other trust fund established by the Depositor. If so specified in the
related Prospectus Supplement, however, the assets of a Trust Fund will consist
of certificates representing beneficial ownership interests in, or indebtedness
of, another trust fund that contains the Assets.
 
MORTGAGE LOANS
 
GENERAL
 
     Each Mortgage Loan will be secured by (i) a lien on a Mortgaged Property
consisting of a one- to four-family residential property (a 'Single Family
Property' and the related Mortgage Loan a 'Single Family Mortgage Loan') or a
residential property consisting of five or more dwelling units in multi-story
structures (a 'Multifamily Property' and the related Mortgage Loan a
'Multifamily Mortgage Loan') or (ii) a security interest in shares issued by
private cooperative housing corporations ('Cooperatives'). If so specified in
the related Prospectus Supplement, a Mortgaged Property may include some
commercial use. Mortgaged Properties will be located in any one of the fifty
states or the District of Columbia. To the extent specified in the related
Prospectus Supplement, the Mortgage Loans will be secured by first and/or junior
mortgages or deeds of trust or other similar security instruments creating a
first or junior lien on Mortgaged Property. The Mortgaged Properties may include
apartments owned by Cooperatives. The Mortgaged Properties may include leasehold
interests in properties, the title to which is held by third party lessors. Each
Mortgage Loan will have been originated by the Depositor or a person other than
the Depositor (the 'Originator'). The related Prospectus Supplement will
indicate if any Originator is an affiliate of the Depositor. The Mortgage Loans
will be evidenced by promissory notes (the 'Mortgage Notes') secured by
mortgages, deeds of trust or other security instruments (the 'Mortgages')
creating a lien on the Mortgaged Properties.
 
                                       20
 
<PAGE>
<PAGE>
LOAN-TO-VALUE RATIO
 
     The 'Loan-to-Value Ratio' of a Mortgage Loan at any given time is the ratio
(expressed as a percentage) of the outstanding principal balance of the Mortgage
Loan as of the date of origination to the Value of the related Mortgaged
Property. The 'Value' of a Mortgaged Property, other than with respect to
Refinance Loans, is generally the lesser of (a) the appraised value determined
in an appraisal obtained by the originator at origination of such loan and (b)
the sales price for such property. 'Refinance Loans' are loans made to refinance
existing loans. Unless otherwise set forth in the related Prospectus Supplement,
the Value of the Mortgaged Property securing a Refinance Loan is the appraised
value thereof determined in an appraisal obtained at the time of origination of
the Refinance Loan. The Value of a Mortgaged Property as of the date of initial
issuance of the related series of Certificates may be less than the value at
origination and will fluctuate from time to time based upon changes in economic
conditions and the real estate market.
 
MORTGAGE LOAN INFORMATION IN PROSPECTUS SUPPLEMENTS
 
     Each Prospectus Supplement will contain information, as of the dates
specified in such Prospectus Supplement and to the extent then applicable and
specifically known to the Depositor, with respect to the Mortgage Loans,
including (i) the aggregate outstanding principal balance and the largest,
smallest and average outstanding principal balance of the Mortgage Loans as of
the applicable Cut-off Date, (ii) the type of property securing the Mortgage
Loans, (iii) the weighted average (by principal balance) of the original and
remaining terms to maturity of the Mortgage Loans, (iv) the earliest and latest
origination date and maturity date of the Mortgage Loans, (v) the range of the
Loan-to-Value Ratios at origination of the Mortgage Loans, (vi) the Mortgage
Rates or range of Mortgage Rates and the weighted average Mortgage Rate borne by
the Mortgage Loans, (vii) the state or states in which most of the Mortgaged
Properties are located, (viii) information with respect to the prepayment
provisions, if any, of the Mortgage Loans, (ix) with respect to Mortgage Loans
with adjustable Mortgage Rates ('ARM Loans'), the index, the frequency of the
adjustment dates, the range of margins added to the index, and the maximum
Mortgage Rate or monthly payment variation at the time of any adjustment thereof
and over the life of the ARM Loan and (x) information regarding the payment
characteristics of the Mortgage Loans, including without limitation balloon
payment and other amortization provisions. If specific information respecting
the Mortgage Loans is not known to the Depositor at the time Securities are
initially offered, more general information of the nature described above will
be provided in the Prospectus Supplement, and specific information will be set
forth in a report which will be available to purchasers of the related
Securities at or before the initial issuance thereof and will be filed as part
of a Current Report on Form 8-K with the Securities and Exchange Commission
within fifteen days after such initial issuance; provided, however, that not
more than 5% of the Mortgage Loans included in a Pool will deviate from the
characteristics of such Pool as set forth in the related Prospectus Supplement.
 
     The related Prospectus Supplement may specify whether the Mortgage Loans
include (i) closed-end and/or revolving home equity loans or certain balances
thereof ('Home Equity Loans'), which may be secured by Mortgages that are junior
to other liens on the related Mortgaged Property and/or (ii) home improvement
installment sales contracts or installment loan agreements (the 'Home
Improvement Contracts') originated by a home improvement contractor and secured
by a Mortgage on the related Mortgaged Property that is junior to other liens on
the Mortgaged Property. Except as otherwise described in the related Prospectus
Supplement, the home improvements purchased with the Home Improvement Contracts
will generally be replacement windows, house siding, roofs, swimming pools,
satellite dishes, kitchen and bathroom remodeling goods and solar heating
panels. The related Prospectus Supplement will specify whether the Home
Improvement Contracts are partially insured under Title I of the National
Housing Act and, if so, the limitations on such insurance.
 
PAYMENT PROVISIONS OF THE MORTGAGE LOANS
 
     All of the Mortgage Loans will (i) have individual principal balances at
origination of not less than $1,000, (ii) have original terms to maturity of not
more than 40 years and (iii) provide for payments of principal, interest or
both, on due dates that occur monthly, quarterly or semi-annually or at such
other interval as is specified in the related Prospectus Supplement. Each
Mortgage Loan may provide for no
 
                                       21
 
<PAGE>
<PAGE>
accrual of interest or for accrual of interest thereon at an interest rate (a
'Mortgage Rate') that is fixed over its term or that adjusts from time to time,
or that may be converted from an adjustable to a fixed Mortgage Rate or a
different adjustable Mortgage Rate, or from a fixed to an adjustable Mortgage
Rate, from time to time pursuant to an election or as otherwise specified on the
related Mortgage Note, in each case as described in the related Prospectus
Supplement. Each Mortgage Loan may provide for scheduled payments to maturity or
payments that adjust from time to time to accommodate changes in the Mortgage
Rate or to reflect the occurrence of certain events or that adjust on the basis
of other methodologies, and may provide for negative amortization or accelerated
amortization, in each case as described in the related Prospectus Supplement.
Each Mortgage Loan may be fully amortizing or require a balloon payment due on
its stated maturity date, in each case as described in the related Prospectus
Supplement. Each Mortgage Loan may contain prohibitions on prepayment (a
'Lock-out Period' and, the date of expiration thereof, a 'Lock-out Date') or
require payment of a premium or a yield maintenance penalty (a 'Prepayment
Premium') in connection with a prepayment, in each case as described in the
related Prospectus Supplement. In the event that holders of any class or classes
of Offered Securities will be entitled to all or a portion of any Prepayment
Premiums collected in respect of Mortgage Loans, the related Prospectus
Supplement will specify the method or methods by which any such amounts will be
allocated.
 
MORTGAGE PARTICIPATIONS
 
     Mortgage Participations will evidence an undivided participation interest
in Underlying Mortgage Loans. To the extent available to the Depositor, the
related Prospectus Supplement will contain information in respect of the
Underlying Mortgage Loans substantially similar to the information described
above in respect of Mortgage Loans. Such Prospectus Supplement will also specify
the amount of the participation interest and describe the servicing provisions
of the participation and servicing agreements.
 
UNSECURED HOME IMPROVEMENT LOANS
 
     The Unsecured Home Improvement Loans may consist of conventional unsecured
home improvement loans and FHA insured unsecured home improvement loans. Except
as otherwise set forth in the related Prospectus Supplement, the Unsecured Home
Improvement Loans will be fully amortizing and will bear interest at a fixed or
variable annual percentage rate. Unless the context otherwise requires,
references in this Prospectus to Mortgage Loans, Whole Loans and related terms
shall include Unsecured Home Improvement Loans and related terms to the extent
relevant (e.g., a reference to a Mortgaged Property or hazard insurance does not
relate to an Unsecured Home Improvement Loan).
 
MBS
 
     Any MBS will have been issued pursuant to a pooling and servicing
agreement, a trust agreement, an indenture or similar agreement (an 'MBS
Agreement'). A seller (the 'MBS Issuer') and/or servicer (the 'MBS Servicer') of
the underlying Mortgage Loans (or Underlying MBS) will have entered into the MBS
Agreement with a trustee or a custodian under the MBS Agreement (the 'MBS
Trustee'), if any, or with the original purchaser of the interest in the
underlying Mortgage Loans or MBS evidenced by the MBS.
 
     Distributions of any principal or interest, as applicable, will be made on
MBS on the dates specified in the related Prospectus Supplement. The MBS may be
issued in one or more classes with characteristics similar to the classes of
Securities described in this Prospectus. Any principal or interest distributions
will be made on the MBS by the MBS Trustee or the MBS Servicer. The MBS Issuer
or the MBS Servicer or another person specified in the related Prospectus
Supplement may have the right or obligation to repurchase or substitute assets
underlying the MBS after a certain date or under other circumstances specified
in the related Prospectus Supplement.
 
     Enhancement in the form of reserve funds, subordination or other forms of
credit support similar to that described for the Securities under 'Description
of Credit Support' may be provided with respect
 
                                       22
 
<PAGE>
<PAGE>
to the MBS. The type, characteristics and amount of such credit support, if any,
will be a function of certain characteristics of the Underlying Mortgage Loans
or Underlying MBS evidenced by or securing such MBS and other factors and
generally will have been established for the MBS on the basis of requirements of
either any Rating Agency that may have assigned a rating to the MBS or the
initial purchasers of the MBS.
 
     The Prospectus Supplement for a series of Securities evidencing interests
in Mortgage Assets that include MBS will specify, to the extent available to the
Depositor, (i) the aggregate approximate initial and outstanding principal
amount or notional amount, as applicable, and type of the MBS to be included in
the Trust Fund, (ii) the original and remaining term to stated maturity of the
MBS, if applicable, (iii) whether such MBS is entitled only to interest
payments, only to principal payments or to both, (iv) the pass-through or bond
rate of the MBS or formula for determining such rates, if any, (v) the
applicable payment provisions for the MBS, including, but not limited to, any
priorities, payment schedules and subordination features, (vi) the MBS Issuer,
MBS Servicer and MBS Trustee, as applicable, (vii) certain characteristics of
the credit support, if any, such as subordination, reserve funds, insurance
policies, letters of credit or guarantees relating to the related Underlying
Mortgage Loans, the Underlying MBS or directly to such MBS, (viii) the terms on
which the related Underlying Mortgage Loans or Underlying MBS for such MBS or
the MBS may, or are required to, be purchased prior to their maturity, (ix) the
terms on which Mortgage Loans or Underlying MBS may be substituted for those
originally underlying the MBS, (x) the servicing fees payable under the MBS
Agreement, (xi) the type of information in respect of the Underlying Mortgage
Loans described under ' -- Mortgage Loans -- Mortgage Loan Information in
Prospectus Supplements' above, and the type of information in respect of the
Underlying MBS described in this paragraph, (xii) the characteristics of any
cash flow agreements that are included as part of the trust fund evidenced or
secured by the MBS and (xiii) whether the MBS is in certificated form or held
through a depository such as The Depository Trust Company or the Participants
Trust Company.
 
CONTRACTS
 
GENERAL
 
     Each Contract will be secured by a security interest in a new or used
Manufactured Home. Such Prospectus Supplement will specify the states or other
jurisdictions in which the Manufactured Homes are located as of the related
Cut-off Date. The method of computing the 'Loan-to-Value Ratio' of a Contract
will be described in the related Prospectus Supplement.
 
CONTRACT INFORMATION IN PROSPECTUS SUPPLEMENTS
 
     Each Prospectus Supplement will contain certain information, as of the
dates specified in such Prospectus Supplement and to the extent then applicable
and specifically known to the Depositor, with respect to the Contracts,
including (i) the aggregate outstanding principal balance and the largest,
smallest and average outstanding principal balance of the Contracts as of the
applicable Cut-off Date, (ii) whether the Manufactured Homes were new or used as
of the origination of the related Contracts, (iii) the weighted average (by
principal balance) of the original and remaining terms to maturity of the
Contracts, (iv) the earliest and latest origination date and maturity date of
the Contracts, (v) the range of the Loan-to-Value Ratios at origination of the
Contracts, (vi) the Contract Rates or range of Contract Rates and the weighted
average Contract Rate borne by the Contracts, (vii) the state or states in which
most of the Manufactured Homes are located at origination, (viii) information
with respect to the prepayment provisions, if any, of the Contracts, (ix) with
respect to Contracts with adjustable Contract Rates ('ARM Contracts'), the
index, the frequency of the adjustment dates, and the maximum Contract Rate or
monthly payment variation at the time of any adjustment thereof and over the
life of the ARM Contract, and (x) information regarding the payment
characteristics of the Contracts. If specific information respecting the
Contracts is not known to the Depositor at the time Securities are initially
offered, more general information of the nature described above will be provided
in the Prospectus Supplement, and specific information will be set forth in a
report which will be available to purchasers of the related Securities at or
before the initial issuance thereof and will be filed
 
                                       23
 
<PAGE>
<PAGE>
as part of a Current Report on Form 8-K with the Securities and Exchange
Commission within fifteen days after such initial issuance; provided, however,
that not more than 5% of the Contracts included in a pool will deviate from the
characteristics of such pool as set forth in the related Prospectus Supplement.
 
PAYMENT PROVISIONS OF THE CONTRACTS
 
     All of the Contracts will (i) have individual principal balances at
origination of not less than $1,000, (ii) have original terms to maturity of not
more than 40 years and (iii) provide for payments of principal, interest or
both, on due dates that occur monthly or at such other interval as is specified
in the related Prospectus Supplement. Each Contract may provide for no accrual
of interest or for accrual of interest thereon at an annual percentage rate (a
'Contract Rate') that is fixed over its term or that adjusts from time to time,
or as otherwise specified in the related Prospectus Supplement. Each Contract
may provide for scheduled payments to maturity or payments that adjust from time
to time to accommodate changes in the Contract Rate as otherwise described in
the related Prospectus Supplement.
 
GOVERNMENT SECURITIES
 
     The Prospectus Supplement for a series of Securities evidencing interests
in Assets of a Trust Fund that include Government Securities will specify, to
the extent available, (i) the aggregate approximate initial and outstanding
principal amounts or notional amounts, as applicable, and types of the
Government Securities to be included in the Trust Fund, (ii) the original and
remaining terms to stated maturity of the Government Securities, (iii) whether
such Government Securities are entitled only to interest payments, only to
principal payments or to both, (iv) the interest rates of the Government
Securities or the formula to determine such rates, if any, (v) the applicable
payment provisions for the Government Securities and (vi) to what extent, if
any, the obligation evidenced thereby is backed by the full faith and credit of
the United States. With respect to any series of Securities, Government
Securities shall include any one or combination of the following: (1) Federal
Home Loan Mortgage Corporation ('FHLMC') mortgage participation certificates
representing undivided interests in specified pools of fixed, variable or
adjustable rate, first lien and fully amortizing, whole one- to four-family
residential mortgage loans or participation interests in one- to four-family
residential mortgage loans purchased by FHLMC, and with respect to which FHLMC
guarantees the timely payment of interest at the applicable certificate rate and
the ultimate collection of principal on the mortgage loans ('FHLMC
Certificates'); (2) Federal National Mortgage Association ('FNMA') mortgage
pass-through certificates representing undivided interests in specified pools of
mortgage loans consisting of fixed, variable or adjustable rate, first lien and
fully amortizing, one- to four-family residential mortgage loans, and with
respect to which FNMA guarantees the timely payment of schedule principal and
interest at the applicable certificate rate and the full collection of principal
on the mortgage loans ('FNMA Certificates'); (3) Government National Mortgage
Association ('GNMA') fully modified pass-through mortgage-backed certificates
that are issued and serviced by a mortgage banking company or other financial
institution approved by GNMA as seller-servicer of mortgage loans insured by the
Federal Housing Administration ('FHA') or mortgage loans partially guaranteed by
the Veterans Administration ('VA'), that evidence fractional undivided interests
in pools of fixed-rate FHA loans and VA loans secured by mortgages which are
level-pay, first lien and fully amortizing on single-family dwellings and with
respect to which GNMA guarantees the full and timely payment of principal of and
interest at the applicable certificate rate on each GNMA Certificate ('GNMA
Certificates'); and (4) direct obligations issued by the United States of
America ('U.S. Treasury Securities').
 
PRE-FUNDING ACCOUNT
 
     To the extent provided in a Prospectus Supplement, the Depositor will be
obligated (subject only to the availability thereof) to sell at a predetermined
price, and the Trust Fund for the related series of Securities will be obligated
to purchase (subject to the satisfaction of certain conditions described in the
applicable Agreement), additional Assets (the 'Subsequent Assets') from time to
time (as frequently as daily) within the time period specified in the related
Prospectus Supplement after the issuance of such series of Securities having an
aggregate principal balance approximately equal to the amount on deposit
 
                                       24
 
<PAGE>
<PAGE>
in the Pre-Funding Account (the 'Pre-Funded Amount') for such series on the date
of such issuance. The Prospectus Supplement for a series of Securities for which
there is a Pre-Funding Account will set forth (i) the term and duration of such
Pre-Funding Account, which in no event shall be longer than one year from the
date the related Trust Fund was established, (ii) the percentage of the
aggregate amount of Assets of such Trust Fund that will consist of Subsequent
Assets, which in no event shall be more than 25%, (iii) that the Subsequent
Assets will be originated pursuant to underwriting guidelines substantially
similar to the other Assets included in the related Pool and (iv) all moneys on
deposit in such Pre-Funding Account will be invested in one or more Permitted
Investments (as defined in 'Collection Account and Related Accounts -- General')
(See 'Risk Factors -- Pre-Funding Account').
 
ACCOUNTS
 
     Each Trust Fund will include one or more accounts established and
maintained on behalf of the Securityholders into which the person or persons
designated in the related Prospectus Supplement will, to the extent described
herein and in such Prospectus Supplement deposit all payments and collections
received with respect to the Assets and other assets in the Trust Fund. Such an
account may be maintained as an interest bearing or a non-interest bearing
account, and funds held therein may be held as cash or invested in certain
short-term, investment grade obligations, in each case as described in the
related Prospectus Supplement. See 'Description of the Agreements -- Collection
Account and Related Accounts.'
 
CREDIT SUPPORT
 
     If so provided in the related Prospectus Supplement, partial or full
protection against certain defaults and losses on the Assets in the related
Trust Fund may be provided to one or more classes of Securities in the related
series in the form of subordination of one or more other classes of Securities
in such series or by one or more of the following types of credit support:
overcollateralization, a letter of credit, insurance policy, guarantee, reserve
fund or any combination thereof (any such coverage with respect to the
Securities of any series, 'Credit Support'). Each type of Credit Support to be
provided for in a Prospectus Supplement for a series of Securities is described
herein. See 'Description of Credit Support.' The amount and types of coverage,
the identification of the entity providing the coverage (if applicable) and
related information with respect to each type of Credit Support, if any, will be
described in the Prospectus Supplement for a series of Securities. See 'Risk
Factors -- Credit Support Limitations' and 'Description of Credit Support.'
 
CASH FLOW AGREEMENTS
 
     If so provided in the related Prospectus Supplement, the Trust Fund may
include guaranteed investment contracts pursuant to which moneys held in the
funds and accounts established for the related series will be invested at a
specified rate. The Trust Fund may also include certain other agreements, such
as interest rate exchange agreements, interest rate cap or floor agreements,
currency exchange agreements or similar agreements provided to reduce the
effects of interest rate or currency exchange rate fluctuations on the Assets or
on one or more classes of Securities. (Currency exchange agreements might be
included in the Trust Fund if some or all of the Mortgage Assets (such as
Mortgage Loans secured by Mortgaged Properties located outside the United
States) were denominated in a non-United States currency.) The principal terms
of any such guaranteed investment contract or other agreement (any such
agreement, a 'Cash Flow Agreement'), including, without limitation, provisions
relating to the timing, manner and amount of payments thereunder and provisions
relating to the termination thereof, will be described in the Prospectus
Supplement for the related series. The counterparty to any such Cash Flow
Agreement will be identified in the Prospectus Supplement for the related series
as well as any material risks for holders of the related Securities that are
specific to such Cash Flow Agreement or the counterparty thereto. In addition,
the related Prospectus Supplement will provide certain information with respect
to the obligor under any such Cash Flow Agreement.
 
                                       25
 
<PAGE>
<PAGE>
                                USE OF PROCEEDS
 
     The net proceeds to be received from the sale of the Securities will be
applied by the Depositor to the purchase of Assets, or the payment of the
financing incurred in such purchase, and to pay for certain expenses incurred in
connection with such purchase of Assets and sale of Securities. The Depositor
expects to sell the Securities from time to time, but the timing and amount of
offerings of Securities will depend on a number of factors, including the volume
of Assets acquired by the Depositor, prevailing interest rates, availability of
funds and general market conditions.
 
                              YIELD CONSIDERATIONS
 
GENERAL
 
     The yield on any Offered Security will depend on the price paid by the
Securityholder, the Pass-Through Rate of the Security, the receipt and timing of
receipt of distributions on the Security and the weighted average life of the
Assets in the related Trust Fund (which may be affected by prepayments,
defaults, liquidations or repurchases). See 'Risk Factors.'
 
PASS-THROUGH RATE AND INTEREST RATE
 
     Securities of any class within a series may have fixed, variable or
adjustable Pass-Through Rates or interest rates, which may or may not be based
upon the interest rates borne by the Assets in the related Trust Fund. The
Prospectus Supplement with respect to any series of Securities will specify the
Pass-Through Rate or interest rate for each class of such Securities or, in the
case of a variable or adjustable Pass-Through Rate or interest rate, the method
of determining the Pass-Through Rate or interest rate; the effect, if any, of
the prepayment of any Asset on the Pass-Through Rate or interest rate of one or
more classes of Securities; and whether the distributions of interest on the
Securities of any class will be dependent, in whole or in part, on the
performance of any obligor under a Cash Flow Agreement.
 
     If so specified in the related Prospectus Supplement, the effective yield
to maturity to each holder of Securities entitled to payments of interest will
be below that otherwise produced by the applicable Pass-Through Rate or interest
rate and purchase price of such Security because, while interest may accrue on
each Asset during a certain period, the distribution of such interest will be
made on a day which may be several days, weeks or months following the period of
accrual.
 
TIMING OF PAYMENT OF INTEREST
 
     Each payment of interest on the Securities (or addition to the Security
Balance of a class of Accrual Securities) on a Distribution Date will include
interest accrued during the interest accrual period for such Distribution Date.
As indicated above under ' -- Pass-Through Rate and Interest Rate,' if the
interest accrual period ends on a date other than the day before a Distribution
Date for the related series, the yield realized by the holders of such
Securities may be lower than the yield that would result if the interest accrual
period ended on such day before the Distribution Date.
 
PAYMENTS OF PRINCIPAL; PREPAYMENTS
 
     The yield to maturity on the Securities will be affected by the rate of
principal payments on the Assets (including principal prepayments on Mortgage
Loans and Contracts resulting from both voluntary prepayments by the borrowers
and involuntary liquidations). The rate at which principal prepayments occur on
the Mortgage Loans and Contracts will be affected by a variety of factors,
including, without limitation, the terms of the Mortgage Loans and Contracts,
the level of prevailing interest rates, the availability of mortgage credit and
economic, demographic, geographic, tax, legal and other factors. In general,
however, if prevailing interest rates fall significantly below the Mortgage
Rates on the Mortgage Loans comprising or underlying the Assets in a particular
Trust Fund, such Mortgage Loans are likely to be the subject of higher principal
prepayments than if prevailing rates remain at or above the rates borne by such
Mortgage Loans. In this regard, it should be noted that certain Assets may
consist of Mortgage Loans with different Mortgage Rates and the stated
pass-through or pay-through interest rate of certain MBS may be a number of
percentage points higher or lower than certain
 
                                       26
 
<PAGE>
<PAGE>
of the Underlying Mortgage Loans. The rate of principal payments on some or all
of the classes of Securities of a series will correspond to the rate of
principal payments on the Assets in the related Trust Fund and is likely to be
affected by the existence of Lock-out Periods and Prepayment Premium provisions
of the Mortgage Loans underlying or comprising such Assets, and by the extent to
which the servicer of any such Mortgage Loan is able to enforce such provisions.
Mortgage Loans with a Lock-out Period or a Prepayment Premium provision, to the
extent enforceable, generally would be expected to experience a lower rate of
principal prepayments than otherwise identical Mortgage Loans without such
provisions, with shorter Lock-out Periods or with lower Prepayment Premiums.
 
     Because of the depreciating nature of manufactured housing, which limits
the possibilities for refinancing, and because the terms and principal amounts
of manufactured housing contracts are generally shorter and smaller than the
terms and principal amounts of mortgage loans secured by site-built homes,
changes in interest rates have a correspondingly smaller effect on the amount of
the monthly payments on manufactured housing contracts than on the amount of the
monthly payments on mortgage loans secured by site-built homes. Consequently,
changes in interest rates may play a smaller role in prepayment behavior of
manufactured housing contracts than they do in the prepayment behavior of loans
secured by mortgage on site-built homes. Conversely, local economic conditions
and certain of the other factors mentioned above may play a larger role in the
prepayment behavior of manufactured housing contracts than they do in the
prepayment behavior of loans secured by mortgages on site-built homes.
 
     If the purchaser of a Security offered at a discount calculates its
anticipated yield to maturity based on an assumed rate of distributions of
principal that is faster than that actually experienced on the Assets, the
actual yield to maturity will be lower than that so calculated. Conversely, if
the purchaser of a Security offered at a premium calculates its anticipated
yield to maturity based on an assumed rate of distributions of principal that is
slower than that actually experienced on the Assets, the actual yield to
maturity will be lower than that so calculated. In either case, if so provided
in the Prospectus Supplement for a series of Securities, the effect on yield on
one or more classes of the Securities of such series of prepayments of the
Assets in the related Trust Fund may be mitigated or exacerbated by any
provisions for sequential or selective distribution of principal to such
classes.
 
     When a full prepayment is made on a Mortgage Loan or a Contract, the
obligor is charged interest on the principal amount of the Mortgage Loan or
Contract so prepaid for the number of days in the month actually elapsed up to
the date of the prepayment. The effect of prepayments in full will be to reduce
the amount of interest paid in the following month to holders of Securities
entitled to payments of interest because interest on the principal amount of any
Mortgage Loan or Contract so prepaid will be paid only to the date of prepayment
rather than for a full month. A partial prepayment of principal is applied so as
to reduce the outstanding principal balance of the related Mortgage Loan or
Contract as of the due date in the month in which such partial prepayment is
received.
 
     The timing of changes in the rate of principal payments on the Assets may
significantly affect an investor's actual yield to maturity, even if the average
rate of distributions of principal is consistent with an investor's expectation.
In general, the earlier a principal payment is received on the Mortgage Assets
and distributed on a Security, the greater the effect on such investor's yield
to maturity. The effect on an investor's yield of principal payments occurring
at a rate higher (or lower) than the rate anticipated by the investor during a
given period may not be offset by a subsequent like decrease (or increase) in
the rate of principal payments.
 
     The Securityholder will bear the risk of being able to reinvest principal
received in respect of a Security at a yield at least equal to the yield on such
Security.
 
PREPAYMENTS -- MATURITY AND WEIGHTED AVERAGE LIFE
 
     The rates at which principal payments are received on the Assets included
in or comprising a Trust Fund and the rate at which payments are made from any
Credit Support or Cash Flow Agreement for the related series of Securities may
affect the ultimate maturity and the weighted average life of each class of such
series. Prepayments on the Mortgage Loans or Contracts comprising or underlying
the
 
                                       27
 
<PAGE>
<PAGE>
Assets in a particular Trust Fund will generally accelerate the rate at which
principal is paid on some or all of the classes of the Securities of the related
series.
 
     If so provided in the Prospectus Supplement for a series of Securities, one
or more classes of Securities may have a final scheduled Distribution Date,
which is the date on or prior to which the Security Balance thereof is scheduled
to be reduced to zero, calculated on the basis of the assumptions applicable to
such series set forth therein.
 
     Weighted average life refers to the average amount of time that will elapse
from the date of issue of a security until each dollar of principal of such
security will be repaid to the investor. The weighted average life of a class of
Securities of a series will be influenced by the rate at which principal on the
Mortgage Loans or Contracts comprising or underlying the Assets is paid to such
class, which may be in the form of scheduled amortization or prepayments (for
this purpose, the term 'prepayment' includes prepayments, in whole or in part,
and liquidations due to default).
 
     In addition, the weighted average life of the Securities may be affected by
the varying maturities of the Mortgage Loans or Contracts comprising or
underlying the Assets in a Trust Fund. If any Mortgage Loans or Contracts
comprising or underlying the Assets in a particular Trust Fund have actual terms
to maturity less than those assumed in calculating final scheduled Distribution
Dates for the classes of Securities of the related series, one or more classes
of such Securities may be fully paid prior to their respective final scheduled
Distribution Dates, even in the absence of prepayments. Accordingly, the
prepayment experience of the Assets will, to some extent, be a function of the
mix of Mortgage Rates or Contract Rates and maturities of the Mortgage Loans or
Contracts comprising or underlying such Assets. See 'Description of the Trust
Funds.'
 
     Prepayments on loans are also commonly measured relative to a prepayment
standard or model, such as the Constant Prepayment Rate ('CPR') prepayment model
or the Standard Prepayment Assumption ('SPA') prepayment model, each as
described below. CPR represents a constant assumed rate of prepayment each month
relative to the then outstanding principal balance of a pool of loans for the
life of such loans. SPA represents an assumed rate of prepayment each month
relative to the then outstanding principal balance of a pool of loans. A
prepayment assumption of 100% of SPA assumes prepayment rates of 0.2% per annum
of the then outstanding principal balance of such loans in the first month of
the life of the loans and an additional 0.2% per annum in each month thereafter
until the thirtieth month. Beginning in the thirtieth month and in each month
thereafter during the life of the loans, 100% of SPA assumes a constant
prepayment rate of 6% per annum each month.
 
     Neither CPR nor SPA nor any other prepayment model or assumption purports
to be a historical description of prepayment experience or a prediction of the
anticipated rate of prepayment of any pool of loans, including the Mortgage
Loans or Contracts underlying or comprising the Assets.
 
     The Prospectus Supplement with respect to each series of Securities may
contain tables, if applicable, setting forth the projected weighted average life
of each class of Offered Securities of such series and the percentage of the
initial Security Balance of each such class that would be outstanding on
specified Distribution Dates based on the assumptions stated in such Prospectus
Supplement, including assumptions that prepayments on the Mortgage Loans
comprising or underlying the related Assets are made at rates corresponding to
various percentages of CPR, SPA or such other standard specified in such
Prospectus Supplement. Such tables and assumptions are intended to illustrate
the sensitivity of the weighted average life of the Securities to various
prepayment rates and will not be intended to predict or to provide information
that will enable investors to predict the actual weighted average life of the
Securities. It is unlikely that prepayment of any Mortgage Loans or Contracts
comprising or underlying the Assets for any series will conform to any
particular level of CPR, SPA or any other rate specified in the related
Prospectus Supplement.
 
OTHER FACTORS AFFECTING WEIGHTED AVERAGE LIFE
 
TYPE OF MORTGAGE ASSET OR CONTRACT
 
     If so specified in the related Prospectus Supplement, a number of Mortgage
Loans may have balloon payments due at maturity, and because the ability of a
mortgagor to make a balloon payment
 
                                       28
 
<PAGE>
<PAGE>
typically will depend upon its ability either to refinance the loan or to sell
the related Mortgaged Property, there is a risk that a number of Mortgage Loans
having balloon payments may default at maturity. In the case of defaults,
recovery of proceeds may be delayed by, among other things, bankruptcy of the
mortgagor or adverse conditions in the market where the property is located. In
order to minimize losses on defaulted Mortgage Loans, the servicer may, to the
extent and under the circumstances set forth in the related Prospectus
Supplement, be permitted to modify Mortgage Loans that are in default or as to
which a payment default is imminent. Any defaulted balloon payment or
modification that extends the maturity of a Mortgage Loan will tend to extend
the weighted average life of the Securities, thereby lengthening the period of
time elapsed from the date of issuance of a Security until it is retired.
 
     With respect to certain Mortgage Loans, including ARM Loans, the Mortgage
Rate at origination may be below the rate that would result if the index and
margin relating thereto were applied at origination. With respect to certain
Contracts, the Contract Rate may be 'stepped up' during its term or may
otherwise vary or be adjusted. Under the applicable underwriting standards, the
mortgagor under each Mortgage Loan or Contract generally will be qualified on
the basis of the Mortgage Rate or Contract Rate in effect at origination. The
repayment of any such Mortgage Loan or Contract may thus be dependent on the
ability of the mortgagor or obligor to make larger level monthly payments
following the adjustment of the Mortgage Rate or Contract Rate. In addition,
certain Mortgage Loans may be subject to temporary buydown plans ('Buydown
Mortgage Loans') pursuant to which the monthly payments made by the mortgagor
during the early years of the Mortgage Loan will be less than the scheduled
monthly payments thereon (the 'Buydown Period'). The periodic increase in the
amount paid by the mortgagor of a Buydown Mortgage Loan during or at the end of
the applicable Buydown Period may create a greater financial burden for the
mortgagor, who might not have otherwise qualified for a mortgage, and may
accordingly increase the risk of default with respect to the related Mortgage
Loan.
 
     The Mortgage Rates on certain ARM Loans subject to negative amortization
generally adjust monthly and their amortization schedules adjust less
frequently. During a period of rising interest rates as well as immediately
after origination (initial Mortgage Rates are generally lower than the sum of
the applicable index at origination and the related margin over such index at
which interest accrues), the amount of interest accruing on the principal
balance of such Mortgage Loans may exceed the amount of the minimum scheduled
monthly payment thereon. As a result, a portion of the accrued interest on
negatively amortizing Mortgage Loans may be added to the principal balance
thereof and will bear interest at the applicable Mortgage Rate. The addition of
any such deferred interest to the principal balance of any related class or
classes of Securities will lengthen the weighted average life thereof and may
adversely affect yield to holders thereof, depending upon the price at which
such Securities were purchased. In addition, with respect to certain ARM Loans
subject to negative amortization, during a period of declining interest rates,
it might be expected that each minimum scheduled monthly payment on such a
Mortgage Loan would exceed the amount of scheduled principal and accrued
interest on the principal balance thereof, and since such excess will be applied
to reduce the principal balance of the related class or classes of Securities,
the weighted average life of such Securities will be reduced and may adversely
affect yield to holders thereof, depending upon the price at which such
Securities were purchased.
 
DEFAULTS
 
     The rate of defaults on the Mortgage Loans or Contracts will also affect
the rate, timing and amount of principal payments on the Assets and thus the
yield on the Securities. In general, defaults on mortgage loans or contracts are
expected to occur with greater frequency in their early years. The rate of
default on Mortgage Loans which are refinance or limited documentation mortgage
loans, and on Mortgage Loans with high Loan-to-Value Ratios, may be higher than
for other types of Mortgage Loans. Furthermore, the rate and timing of
prepayments, defaults and liquidations on the Mortgage Loans and Contracts will
be affected by the general economic condition of the region of the country in
which the related Mortgage Properties or Manufactured Homes are located. The
risk of delinquencies and loss is greater and prepayments are less likely in
regions where a weak or deteriorating economy
 
                                       29
 
<PAGE>
<PAGE>
exists, as may be evidenced by, among other factors, increasing unemployment or
falling property values.
 
FORECLOSURES
 
     The number of foreclosures or repossessions and the principal amount of the
Mortgage Loans or Contracts comprising or underlying the Assets that are
foreclosed or repossessed in relation to the number and principal amount of
Mortgage Loans or Contracts that are repaid in accordance with their terms will
affect the weighted average life of the Mortgage Loans or Contracts comprising
or underlying the Assets and that of the related series of Securities.
 
REFINANCING
 
     At the request of a mortgagor, the Master Servicer or a Sub-Servicer may
allow the refinancing of a Mortgage Loan or Contract in any Trust Fund by
accepting prepayments thereon and permitting a new loan secured by a mortgage on
the same property. In the event of such a refinancing, the new loan would not be
included in the related Trust Fund and, therefore, such refinancing would have
the same effect as a prepayment in full of the related Mortgage Loan or
Contract. A Sub-Servicer or the Master Servicer may, from time to time,
implement programs designed to encourage refinancing. Such programs may include,
without limitation, modifications of existing loans, general or targeted
solicitations, the offering of pre-approved applications, reduced origination
fees or closing costs, or other financial incentives. In addition, Sub-Servicers
may encourage the refinancing of Mortgage Loans or Contracts, including
defaulted Mortgage Loans or Contracts, that would permit creditworthy borrowers
to assume the outstanding indebtedness of such Mortgage Loans or Contracts.
 
DUE-ON-SALE CLAUSES
 
     Acceleration of mortgage payments as a result of certain transfers of
underlying Mortgaged Property is another factor affecting prepayment rates that
may not be reflected in the prepayment standards or models used in the relevant
Prospectus Supplement. A number of the Mortgage Loans comprising or underlying
the Assets may include 'due-on-sale' clauses that allow the holder of the
Mortgage Loans to demand payment in full of the remaining principal balance of
the Mortgage Loans upon sale, transfer or conveyance of the related Mortgaged
Property. With respect to any Whole Loans, unless otherwise provided in the
related Prospectus Supplement, the Master Servicer will generally enforce any
due-on-sale clause to the extent it has knowledge of the conveyance or proposed
conveyance of the underlying Mortgaged Property and it is entitled to do so
under applicable law; provided, however, that the Master Servicer will not take
any action in relation to the enforcement of any due-on-sale provision which
would adversely affect or jeopardize coverage under any applicable insurance
policy. See 'Certain Legal Aspects of Mortgage Loans -- Due-on-Sale Clauses' and
'Description of the Agreements -- Due-on-Sale Provisions.' If so specified in
the related Prospectus Supplement, the Contracts will prohibit the sale or
transfer of the related Manufactured Homes without the consent of the Master
Servicer and permit the acceleration of the maturity of the Contracts by the
Master Servicer upon any such sale or transfer that is not consented to. If
specified in the related Prospectus Supplement, the Master Servicer will permit
most transfers of Manufactured Homes and not accelerate the maturity of the
related Contracts. In certain cases, the transfer may be made by a delinquent
obligor in order to avoid a repossession of the 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. See 'Certain Legal Aspects of the Contracts -- Transfers of Manufactured
Homes; Enforceability of Due-on-Sale Clauses.'
 
                                 THE DEPOSITOR
 
     Beneficial Mortgage Services, Inc., the Depositor, is an indirect
wholly-owned subsidiary of Beneficial Corporation and was formed on February 6,
1997 under the laws of the State of Delaware. The Depositor was formed for the
limited purpose of purchasing and selling mortgage loans, mortgage
 
                                       30
 
<PAGE>
<PAGE>
participations, mortgage pass-through certificates, certain other
mortgage-backed securities, home improvement installment sale contracts and
certain direct obligations of the United States, and issuing, or causing trusts
or partnerships to issue securities collateralized by, or evidencing an
ownership interest in, such assets. The principal executive offices of the
Depositor are located at One Christina Centre, 301 North Walnut Street,
Wilmington, Delaware 19801. Its telephone number is (302) 425-2500.
 
     The Depositor does not have, nor is it expected in the future to have, any
significant assets.
 
                              THE MASTER SERVICER
 
     Beneficial Mortgage Corporation, the Master Servicer, is an indirect
wholly-owned subsidiary of Beneficial Corporation. Unless otherwise set forth in
the related Prospectus Supplement, the Master Servicer will service the Assets
for each series of Securities.
 
                                       31

<PAGE>
<PAGE>
                         DESCRIPTION OF THE SECURITIES
 
GENERAL
 
     The Certificates of each series (including any class of Certificates not
offered hereby) will represent the entire beneficial ownership interest in the
Trust Fund created pursuant to the related Agreement. If a series of Securities
includes Notes, such Notes will represent indebtedness of the related Trust Fund
and will be issued and secured pursuant to an indenture (an 'Indenture'). Each
series of Securities will consist of one or more classes of Securities that may
(i) provide for the accrual of interest thereon based on fixed, variable or
adjustable rates; (ii) be senior (collectively, 'Senior Securities') or
subordinate (collectively, 'Subordinate Securities') to one or more other
classes of Securities in respect of certain distributions on the Securities;
(iii) be entitled to principal distributions, with disproportionately low,
nominal or no interest distributions (collectively, 'Stripped Principal
Securities'); (iv) be entitled to interest distributions, with
disproportionately low, nominal or no principal distributions (collectively,
'Stripped Interest Securities'); (v) provide for distributions of accrued
interest thereon commencing only following the occurrence of certain events,
such as the retirement of one or more other classes of Securities of such series
(collectively, 'Accrual Securities'); (vi) provide for payments of principal as
described in the related Prospectus Supplement, from all or only a portion of
the Assets in such Trust Fund, to the extent of available funds, in each case as
described in the related Prospectus Supplement; and/or (vii) provide for
distributions based on a combination of two or more components thereof with one
or more of the characteristics described in this paragraph including a Stripped
Principal Security component and a Stripped Interest Security component. If so
specified in the related Prospectus Supplement, distributions on one or more
classes of a series of Securities may be limited to collections from a
designated portion of the Whole Loans in the related Mortgage Pool (each such
portion of Whole Loans, a 'Mortgage Loan Group') or a designated portion of
Contracts in the related Contract Pool (each such portion of Contracts, a
'Contract Group'). Any such classes may include classes of Offered Securities.
 
     Each class of Offered Securities of a series will be issued in minimum
denominations corresponding to the Security Balances or, in case of Stripped
Interest Securities, notional amounts or percentage interests specified in the
related Prospectus Supplement. The transfer of any Offered Securities may be
registered and such Securities may be exchanged without the payment of any
service charge payable in connection with such registration of transfer or
exchange, but the Depositor or the Trustee or any agent thereof may require
payment of a sum sufficient to cover any tax or other governmental charge. One
or more classes of Securities of a series may be issued in definitive form
('Definitive Securities') or in book-entry form ('Book-Entry Securities'), as
provided in the related Prospectus Supplement. See 'Risk Factors -- Book-Entry
Registration' and 'Description of the Securities -- Book-Entry Registration and
Definitive Securities.' Definitive Securities will be exchangeable for other
Securities of the same class and series of a like aggregate Security Balance,
notional amount or percentage interest but of different authorized
denominations. See 'Risk Factors -- No Market for the Securities' and
' -- Assets included in Trust Fund to be Sole Source of Payment.'
 
DISTRIBUTIONS
 
     Distributions on the Securities of each series will be made by or on behalf
of the Trustee on each Distribution Date as specified in the related Prospectus
Supplement from the Available Distribution Amount for such series and such
Distribution Date. Except as otherwise specified in the related Prospectus
Supplement, distributions (other than the final distribution) will be made to
the persons in whose names the Securities are registered at the close of
business on the last business day of the month preceding the month in which the
Distribution Date occurs (the 'Record Date'), and the amount of each
distribution will be determined as of the close of business on the date
specified in the related Prospectus Supplement (the 'Determination Date'). All
distributions with respect to each class of Securities on each Distribution Date
will be allocated pro rata among the outstanding Securities in such class or by
random selection, as described in the related Prospectus Supplement or otherwise
established by the related Trustee. Payments will be made either by wire
transfer in immediately available funds to the account of a Securityholder at a
bank or other entity having appropriate facilities therefor, if such
Securityholder has so notified the Trustee or other person required to make such
 
                                       32
 
<PAGE>
<PAGE>
payments no later than the date specified in the related Prospectus Supplement
(and, if so provided in the related Prospectus Supplement, holds Securities in
the requisite amount specified therein), or by check mailed to the address of
the person entitled thereto as it appears on the Security Register; provided,
however, that the final distribution in retirement of the Securities (whether
Definitive Securities or Book-Entry Securities) will be made only upon
presentation and surrender of the Securities at the location specified in the
notice to Securityholders of such final distribution.
 
AVAILABLE DISTRIBUTION AMOUNT
 
     All distributions on the Securities of each series on each Distribution
Date will be made from the Available Distribution Amount described below, in
accordance with the terms described in the related Prospectus Supplement. Unless
provided otherwise in the related Prospectus Supplement, the 'Available
Distribution Amount' for each Distribution Date equals the sum of the following
amounts:
 
          (i) the total amount of all cash on deposit in the related Collection
     Account as of the corresponding Determination Date, exclusive of:
 
             (a) all scheduled payments of principal and interest collected but
        due on a date subsequent to the related Due Period (unless the related
        Prospectus Supplement provides otherwise, a 'Due Period' with respect to
        any Distribution Date will commence on the second day of the month in
        which the immediately preceding Distribution Date occurs, or the day
        after the Cut-off Date in the case of the first Due Period, and will end
        on the first day of the month of the related Distribution Date),
 
             (b) unless the related Prospectus Supplement provides otherwise,
        all prepayments, together with related payments of the interest thereon
        and related Prepayment Premiums, Liquidation Proceeds, Insurance
        Proceeds and other unscheduled recoveries received subsequent to the
        related Due Period, and
 
             (c) all amounts in the Collection Account that are due or
        reimbursable to the Depositor, the Trustee, an Originator, a
        Sub-Servicer, the Master Servicer or any other entity as specified in
        the related Prospectus Supplement or that are payable in respect of
        certain expenses of the related Trust Fund;
 
          (ii) if the related Prospectus Supplement so provides, interest or
     investment income on amounts on deposit in the Collection Account,
     including any net amounts paid under any Cash Flow Agreements;
 
          (iii) if and to the extent the related Prospectus Supplement so
     provides, amounts paid by a Master Servicer or any other entity as
     specified in the related Prospectus Supplement with respect to interest
     shortfalls resulting from prepayments during the related Prepayment Period;
     and
 
          (iv) unless the related Prospectus Supplement provides otherwise, to
     the extent not on deposit in the related Collection Account as of the
     corresponding Determination Date, any amounts collected under, from or in
     respect of any Credit Support with respect to such Distribution Date.
 
     As described below, the entire Available Distribution Amount will be
distributed among the related Securities (including any Securities not offered
hereby) on each Distribution Date, and accordingly will be released from the
Trust Fund and will not be available for any future distributions.
 
DISTRIBUTIONS OF INTEREST ON THE SECURITIES
 
     Each class of Securities (other than classes of Stripped Principal
Securities that have no Pass-Through Rate or interest rate) may have a different
Pass-Through Rate or interest rate, which will be a fixed, variable or
adjustable rate at which interest will accrue on such class or a component
thereof (the 'Pass-Through Rate' in the case of Certificates). The related
Prospectus Supplement will specify the Pass-Through Rate or interest rate for
each class or component or, in the case of a variable or adjustable Pass-Through
Rate or interest rate, the method for determining the Pass-Through Rate or
interest rate and the basis for calculating interest on the Securities.
 
                                       33
 
<PAGE>
<PAGE>
     Distributions of interest in respect of the Securities of any class will be
made on each Distribution Date (other than any class of Accrual Securities,
which will be entitled to distributions of accrued interest commencing only on
the Distribution Date, or under the circumstances, specified in the related
Prospectus Supplement, and any class of Stripped Principal Securities that are
not entitled to any distributions of interest) based on the Accrued Security
Interest for such class and such Distribution Date, subject to the sufficiency
of the portion of the Available Distribution Amount allocable to such class on
such Distribution Date. Prior to the time interest is distributable on any class
of Accrual Securities, the amount of Accrued Security Interest otherwise
distributable on such class will be added to the Security Balance thereof on
each Distribution Date. With respect to each class of Securities and each
Distribution Date (other than certain classes of Stripped Interest Securities),
'Accrued Security Interest' will be equal to interest accrued for a specified
period on the outstanding Security Balance thereof immediately prior to the
Distribution Date, at the applicable Pass-Through Rate or interest rate, reduced
as described below. Unless otherwise provided in the Prospectus Supplement,
Accrued Security Interest on Stripped Interest Securities will be equal to
interest accrued for a specified period on the outstanding notional amount
thereof immediately prior to each Distribution Date, at the applicable
Pass-Through Rate or interest rate, reduced as described below. The method of
determining the notional amount for any class of Stripped Interest Securities
will be described in the related Prospectus Supplement. Reference to notional
amount is solely for convenience in certain calculations and does not represent
the right to receive any distributions of principal. Unless otherwise provided
in the related Prospectus Supplement, the Accrued Security Interest on a series
of Securities will be reduced in the event of prepayment interest shortfalls,
which are shortfalls in collections of interest for a full accrual period
resulting from prepayments prior to the due date in such accrual period on the
Mortgage Loans or Contracts comprising or underlying the Assets in the Trust
Fund for such series. The particular manner in which such shortfalls are to be
allocated among some or all of the classes of Securities of that series will be
specified in the related Prospectus Supplement. The related Prospectus
Supplement will also describe the extent to which the amount of Accrued
Certificate Interest that is otherwise distributable on (or, in the case of
Accrual Securities, that may otherwise be added to the Security Balance of) a
class of Offered Securities may be reduced as a result of any other
contingencies, including delinquencies, losses and deferred interest on or in
respect of the Mortgage Loans or Contracts comprising or underlying the Assets
in the related Trust Fund. Unless otherwise provided in the related Prospectus
Supplement, any reduction in the amount of Accrued Security Interest otherwise
distributable on a class of Securities by reason of the allocation to such class
of a portion of any deferred interest on the Mortgage Loans or Contracts
comprising or underlying the Assets in the related Trust Fund will result in a
corresponding increase in the Security Balance of such class. See 'Risk
Factors -- Impact of Prepayments on Average Life of Securities and Yield' and
'Yield Considerations.'
 
DISTRIBUTIONS OF PRINCIPAL OF THE SECURITIES
 
     The Securities of each series, other than certain classes of Stripped
Interest Securities, will have a 'Security Balance' which, at any time, will
equal the then maximum amount that the holder will be entitled to receive in
respect of principal out of the future cash flow on the Assets and other assets
included in the related Trust Fund. The outstanding Security Balance of a
Security will be reduced to the extent of distributions of principal thereon
from time to time and, if and to the extent so provided in the related
Prospectus Supplement, by the amount of losses incurred in respect of the
related Assets, may be increased in respect of deferred interest on the related
Mortgage Loans to the extent provided in the related Prospectus Supplement and,
in the case of Accrual Securities prior to the Distribution Date on which
distributions of interest are required to commence, will be increased by any
related Accrued Security Interest. Unless otherwise provided in the related
Prospectus Supplement, the initial aggregate Security Balance of all classes of
Securities of a series will not be greater than the outstanding aggregate
principal balance of the related Assets as of the applicable Cut-off Date. The
initial aggregate Security Balance of a series and each class thereof will be
specified in the related Prospectus Supplement. Unless otherwise provided in the
related Prospectus Supplement, distributions of principal will be made on each
Distribution Date to the class or classes of Securities entitled thereto in
accordance with the provisions described in such Prospectus Supplement until the
Security Balance of
 
                                       34
 
<PAGE>
<PAGE>
such class has been reduced to zero. Stripped Interest Securities with no
Security Balance are not entitled to any distributions of principal.
 
COMPONENTS
 
     To the extent specified in the related Prospectus Supplement, distribution
on a class of Securities may be based on a combination of two or more different
components as described under ' -- General' above. To such extent, the
descriptions set forth under ' -- Distributions of Interest on the Securities'
and ' -- Distributions of Principal of the Securities' above also relate to
components of such a class of Securities. In such case, reference in such
sections to Security Balance and Pass-Through Rate or interest rate refer to the
principal balance, if any, of any such component and the Pass-Through Rate or
interest rate, if any, on any such component, respectively.
 
DISTRIBUTIONS ON THE SECURITIES OF PREPAYMENT PREMIUMS
 
     If so provided in the related Prospectus Supplement, Prepayment Premiums
that are collected on the Mortgage Assets in the related Trust Fund will be
distributed on each Distribution Date to the class or classes of Securities
entitled thereto in accordance with the provisions described in such Prospectus
Supplement.
 
ALLOCATION OF LOSSES AND SHORTFALLS
 
     If so provided in the Prospectus Supplement for a series of Securities
consisting of one or more classes of Subordinate Securities, on any Distribution
Date in respect of which losses or shortfalls in collections on the Assets have
been incurred, the amount of such losses or shortfalls will be borne first by a
class of Subordinate Securities in the priority and manner and subject to the
limitations specified in such Prospectus Supplement. See 'Description of Credit
Support' for a description of the types of protection that may be included in a
Trust Fund against losses and shortfalls on Assets comprising such Trust Fund.
 
REPORTS TO SECURITYHOLDERS
 
     Unless otherwise provided in the Prospectus Supplement, with each
distribution to holders of any class of Securities of a series, the Master
Servicer or the Trustee, as provided in the related Prospectus Supplement, will
forward or cause to be forwarded to each such holder, to the Depositor and to
such other parties as may be specified in the related Agreement, a statement
setting forth, in each case to the extent applicable and available:
 
          (i) the amount of such distribution to holders of Securities of such
     class applied to reduce the Security Balance thereof;
 
          (ii) the amount of such distribution to holders of Securities of such
     class allocable to Accrued Security Interest;
 
          (iii) the amount of such distribution allocable to Prepayment
     Premiums;
 
          (iv) the amount of related servicing compensation received by a Master
     Servicer (and, if payable directly out of the related Trust Fund, by any
     Sub-Servicer) and such other customary information as any such Master
     Servicer or the Trustee deems necessary or desirable, or that a
     Securityholder reasonably requests, to enable Securityholders to prepare
     their tax returns;
 
          (v) the aggregate principal balance of the Assets at the close of
     business on such Distribution Date;
 
          (vi) the number and aggregate principal balance of Whole Loans or
     Contracts in respect of which (a) one scheduled payment is delinquent, (b)
     two scheduled payments are delinquent, (c) three or more scheduled payments
     are delinquent and (d) foreclosure proceedings have been commenced;
 
                                       35
 
<PAGE>
<PAGE>
          (vii) with respect to any Whole Loan or Contract liquidated during the
     related Due Period, (a) the portion of such liquidation proceeds payable or
     reimbursable to the Master Servicer (or any other entity) in respect of
     such Mortgage Loan and (b) the amount of any loss to Securityholders;
 
          (viii) with respect to each Mortgaged Property for which the Trustee
     has acquired beneficial ownership through foreclosure (any such Mortgaged
     Property, an 'REO Property') relating to a Whole Loan or Contract and
     included in the Trust Fund as of the end of the related Due Period, (a) the
     loan number of the related Mortgage Loan or Contract and (b) the date of
     acquisition;
 
          (ix) with respect to each REO Property relating to a Whole Loan or
     Contract and included in the Trust Fund as of the end of the related Due
     Period, (a) the book value, (b) the principal balance of the related
     Mortgage Loan or Contract immediately following such Distribution Date
     (calculated as if such Mortgage Loan or Contract were still outstanding
     taking into account certain limited modifications to the terms thereof
     specified in the Agreement), (c) the aggregate amount of unreimbursed
     servicing expenses in respect thereof and (d) if applicable, the aggregate
     amount of interest accrued and payable on related servicing expenses;
 
          (x) with respect to any such REO Property sold during the related Due
     Period (a) the aggregate amount of sale proceeds, (b) the portion of such
     sales proceeds payable or reimbursable to the Master Servicer in respect of
     such REO Property or the related Mortgage Loan or Contract and (c) the
     amount of any loss to Securityholders in respect of the related Mortgage
     Loan;
 
          (xi) the aggregate Security Balance or notional amount, as the case
     may be, of each class of Securities (including any class of Securities not
     offered hereby) at the close of business on such Distribution Date,
     separately identifying any reduction in such Security Balance due to the
     allocation of any loss and increase in the Security Balance of a class of
     Accrual Securities in the event that Accrued Security Interest has been
     added to such balance;
 
          (xii) the aggregate amount of principal prepayments made during the
     related Due Period;
 
          (xiii) the amount deposited in the reserve fund, if any, on such
     Distribution Date;
 
          (xiv) the amount remaining in the reserve fund, if any, as of the
     close of business on such Distribution Date;
 
          (xv) the aggregate unpaid Accrued Security Interest, if any, on each
     class of Securities at the close of business on such Distribution Date;
 
          (xvi) in the case of Securities with a variable Pass-Through Rate or
     interest rate, the Pass-Through Rate or interest rate applicable to such
     Distribution Date, and, if available, the immediately succeeding
     Distribution Date, as calculated in accordance with the method specified in
     the related Prospectus Supplement;
 
          (xvii) in the case of Securities with an adjustable Pass-Through Rate
     or interest rate, for statements to be distributed in any month in which an
     adjustment date occurs, the adjustable Pass-Through Rate or interest rate
     applicable to such Distribution Date, if available, and the immediately
     succeeding Distribution Date as calculated in accordance with the method
     specified in the related Prospectus Supplement;
 
          (xviii) as to any series which includes Credit Support, the amount of
     coverage of each instrument of Credit Support included therein as of the
     close of business on such Distribution Date; and
 
          (xix) the aggregate amount of payments by the obligors of (a) default
     interest, (b) late charges and (c) assumption and modification fees
     collected during the related Due Period.
 
     In the case of information furnished pursuant to subclauses (i)-(iv) above,
the amounts shall be expressed as a dollar amount per minimum denomination of
Securities or for such other specified portion thereof. In addition, in the case
of information furnished pursuant to subclauses (i), (ii), (xii), (xvi) and
(xvii) above, such amounts shall also be provided with respect to each
component, if any, of a class of Securities. The Master Servicer or the Trustee,
as specified in the related Prospectus Supplement, will forward or cause to be
forwarded to each holder, to the Depositor and to such other parties as may be
specified in the Agreement, a copy of any statements or reports received by the
 
                                       36
 
<PAGE>
<PAGE>
Master Servicer or the Trustee, as applicable, with respect to any MBS. The
Prospectus Supplement for each series of Offered Securities will describe any
additional information to be included in reports to the holders of such
Securities.
 
     Within a reasonable period of time after the end of each calendar year, the
Master Servicer or the Trustee, as provided in the related Prospectus
Supplement, shall furnish to each person who at any time during the calendar
year was a holder of a Security a statement containing the information set forth
in subclauses (i)-(iv) above, aggregated for such calendar year or the
applicable portion thereof during which such person was a Securityholder. Such
obligation of the Master Servicer or the Trustee shall be deemed to have been
satisfied to the extent that substantially comparable information shall be
provided by the Master Servicer or the Trustee pursuant to any requirements of
the Code as are from time to time in force. See 'Description of the
Securities -- Book-Entry Registration and Definitive Securities.'
 
TERMINATION
 
     The obligations created by the related Agreement for each series of
Certificates will terminate upon the payment to Certificateholders of that
series of all amounts held in the Collection Account or by the Master Servicer,
if any, or the Trustee and required to be paid to them pursuant to such
Agreement following the earlier of (i) the final payment or other liquidation of
the last Asset subject thereto or the disposition of all property acquired upon
foreclosure of any Whole Loan or Contract subject thereto and (ii) the purchase
of all of the assets of the Trust Fund by the party entitled to effect such
termination, under the circumstances and in the manner set forth in the related
Prospectus Supplement. In no event, however, will the trust created by the
Agreement continue beyond the date specified in the related Prospectus
Supplement. Written notice of termination of the Agreement will be given to each
Securityholder, and the final distribution will be made only upon presentation
and surrender of the Securities at the location to be specified in the notice of
termination.
 
     If so specified in the related Prospectus Supplement, a series of
Securities may be subject to optional early termination through the repurchase
of the assets in the related Trust Fund by the party specified therein, under
the circumstances and in the manner set forth therein. If so provided in the
related Prospectus Supplement, upon the reduction of the Security Balance of a
specified class or classes of Securities by a specified percentage or amount,
the party specified therein will solicit bids for the purchase of all assets of
the Trust Fund, or of a sufficient portion of such assets to retire such class
or classes or purchase such class or classes at a price set forth in the related
Prospectus Supplement, in each case, under the circumstances and in the manner
set forth therein.
 
BOOK-ENTRY REGISTRATION AND DEFINITIVE SECURITIES
 
     If so provided in the related Prospectus Supplement, one or more classes of
the Offered Securities of any series will be issued as Book-Entry Securities,
and each such class will be represented by one or more single Securities
registered in the name of a nominee for the depository, The Depository Trust
Company ('DTC').
 
     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 Uniform Commercial Code ('UCC') and a
'clearing agency' registered pursuant to the provisions of Section 17A of the
Securities Exchange Act of 1934, as amended. DTC was created to hold securities
for its participating organizations ('Participants') and facilitate the
clearance and settlement of securities transactions between Participants through
electronic book-entry changes in their accounts, thereby eliminating the need
for physical movement of certificates. Participants include securities brokers
and dealers, banks, trust companies and clearing corporations and may include
certain other organizations. Indirect access to the DTC system also is 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').
 
     Unless otherwise provided in the related Prospectus Supplement, investors
that are not Participants or Indirect Participants but desire to purchase, sell
or otherwise transfer ownership of, or other interests in, Book-Entry Securities
may do so only through Participants and Indirect Participants. In addition,
 
                                       37
 
<PAGE>
<PAGE>
such investors ('Security Owners') will receive all distributions on the
Book-Entry Securities through DTC and its Participants. Under a book-entry
format, Security Owners will receive payments after the related Distribution
Date because, while payments are required to be forwarded to Cede & Co., as
nominee for DTC ('Cede'), on each such date, DTC will forward such payments to
its Participants which thereafter will be required to forward them to Indirect
Participants or Security Owners. Unless otherwise provided in the related
Prospectus Supplement, the only 'Securityholder' (as such term is used in the
Agreement) will be Cede, as nominee of DTC, and the Security Owners will not be
recognized by the Trustee as Securityholders under the Agreement. Security
Owners will be permitted to exercise the rights of Securityholders under the
related Agreement, Trust Agreement or Indenture, as applicable, only indirectly
through the Participants who in turn will exercise their rights through DTC.
 
     Under the rules, regulations and procedures creating and affecting DTC and
its operations, DTC is required to make book-entry transfers among Participants
on whose behalf it acts with respect to the Book-Entry Securities and is
required to receive and transmit distributions of principal of and interest on
the Book-Entry Securities. Participants and Indirect Participants with which
Security Owners have accounts with respect to the Book-Entry Securities
similarly are required to make book-entry transfers and receive and transmit
such payments on behalf of their respective Security Owners.
 
     Because DTC can act only on behalf of Participants, who in turn act on
behalf of Indirect Participants and certain banks, the ability of a Security
Owner to pledge its interest in the Book-Entry Securities to persons or entities
that do not participate in the DTC system, or otherwise take actions in respect
of its interest in the Book-Entry Securities, may be limited due to the lack of
a physical certificate evidencing such interest.
 
     DTC has advised the Depositor that it will take any action permitted to be
taken by a Securityholder under an Agreement only at the direction of one or
more Participants to whose account with DTC interests in the Book-Entry
Securities are credited.
 
     Securities initially issued in book-entry form will be issued in fully
registered, certificated form to Security Owners or their nominees ('Definitive
Securities'), rather than to DTC or its nominee only if (i) the Depositor
advises the Trustee in writing that DTC is no longer willing or able to properly
discharge its responsibilities as depository with respect to the Securities and
the Depositor is unable to locate a qualified successor or (ii) the Depositor,
at its option, elects to terminate the book-entry system through DTC.
 
     Upon the occurrence of either of the events described in the immediately
preceding paragraph, DTC is required to notify all Participants of the
availability through DTC of Definitive Securities for the Security Owners. Upon
surrender by DTC of the certificate or certificates representing the Book-Entry
Securities, together with instructions for reregistration, the Trustee will
issue (or cause to be issued) to the Security Owners identified in such
instructions the Definitive Securities to which they are entitled, and
thereafter the Trustee will recognize the holders of such Definitive Securities
as Securityholders under the Agreement.
 
                         DESCRIPTION OF THE AGREEMENTS
 
AGREEMENTS APPLICABLE TO A SERIES
 
     REMIC Certificates, Grantor Trust Certificates. Certificates that are REMIC
Certificates or Grantor Trust Certificates will be issued, and the related Trust
Fund will be created, pursuant to a pooling and servicing agreement (a 'Pooling
and Servicing Agreement') among the Depositor, the Master Servicer and the
Trustee. The Assets of such Trust Fund will be transferred to the Trust Fund and
thereafter serviced in accordance with the terms of the Pooling and Servicing
Agreement. In the context of the conveyance and servicing of the related Assets,
the Pooling and Servicing Agreement may be referred to herein as the
'Agreement'. Notwithstanding the foregoing, if the Assets of the Trust Fund for
such a series consists only of Government Securities or MBS, such Assets will be
conveyed to the Trust Fund and administered pursuant to a trust agreement
between the Depositor and the Trustee (a 'Trust Agreement'), which may also be
referred to herein as the 'Agreement.'
 
                                       38
 
<PAGE>
<PAGE>
     Certificates That Are Partnership Interests for Tax Purposes and Notes.
Certificates that are partnership interests for tax purposes will be issued, and
the related Trust Fund will be created, pursuant to a Trust Agreement between
the Depositor and the Trustee. The Assets of the related Trust Fund will be
transferred to the Trust Fund and thereafter serviced in accordance with a
servicing agreement (a 'Servicing Agreement') between the Depositor, the
Servicer and the Trustee. In the context of the conveyance and servicing of the
related Assets, a Servicing Agreement may be referred to herein as the
'Agreement.'
 
     A series of Notes issued by a Trust Fund will be issued pursuant to the
indenture (the 'Indenture') between the related Trust Fund and an indenture
trustee (the 'Indenture Trustee') named in the related Prospectus Supplement.
 
     Notwithstanding the foregoing, if the Assets of a Trust Fund consist only
of MBS or Government Securities, such Assets will be conveyed to the Trust Fund
and administered in accordance with the terms of the Trust Agreement, which in
such context may be referred to herein as the Agreement.
 
     General. Any Master Servicer and the Trustee with respect to any series of
Securities will be named in the related Prospectus Supplement. In any series of
Securities for which there are multiple Master Servicers, there may also be
multiple Mortgage Loan Groups or Contract Groups, each corresponding to a
particular Master Servicer; and, if the related Prospectus Supplement so
specifies, the servicing obligations of each such Master Servicer will be
limited to the Whole Loans in such corresponding Mortgage Loan Group or the
Contracts in the corresponding Contract Group. In lieu of appointing a Master
Servicer, a servicer may be appointed pursuant to the Agreement for any Trust
Fund. Such servicer will service all or a significant number of Whole Loans or
Contracts directly without a Sub-Servicer. The obligations of any such servicer
shall be commensurate with those of the Master Servicer described herein.
References in this Prospectus to Master Servicer and its rights and obligations,
shall be deemed to also be references to any servicer servicing Whole Loans or
Contracts directly. A manager or administrator may be appointed pursuant to the
Trust Agreement for any Trust Fund to administer such Trust Fund. The provisions
of each Agreement will vary depending upon the nature of the Securities to be
issued thereunder and the nature of the related Trust Fund. Forms of a Pooling
and Servicing Agreement, a Sale and Servicing Agreement and a Trust Agreement
have been filed as exhibits to the Registration Statement of which this
Prospectus is a part.
 
     The following summaries describe certain provisions that may appear in each
Agreement. The Prospectus Supplement for a series of Securities will describe
any provision of the Agreement relating to such series that materially differs
from the description thereof contained in this Prospectus. The summaries do not
purport to be complete and are subject to, and are qualified in their entirety
by reference to, all of the provisions of the Agreement for each Trust Fund and
the description of such provisions in the related Prospectus Supplement. As used
herein with respect to any series, the term 'Security' refers to all of the
Securities of that series, whether or not offered hereby and by the related
Prospectus Supplement, unless the context otherwise requires. The Depositor will
provide a copy of the Agreement (without exhibits) relating to any series of
Securities without charge upon written request of a holder of a Security of such
series addressed to Beneficial Mortgage Services, Inc., One Christina Centre,
301 North Walnut Street, Wilmington, Delaware 19801, Attention: Scott A.
Siebels, Corporate Secretary.
 
ASSIGNMENT OF ASSETS; REPURCHASES
 
     At the time of issuance of any series of Securities, the Depositor will
assign (or cause to be assigned) to the designated Trustee the Assets to be
included in the related Trust Fund, together with all principal and interest to
be received on or with respect to such Assets after the Cut-off Date, other than
principal and interest due on or before the Cut-off Date and other than any
Retained Interest (as defined in 'Retained Interests; Servicing Compensation and
Payment of Expenses'). The Trustee will, concurrently with such assignment,
deliver the Certificates to the Depositor in exchange for the Assets and the
other assets comprising the Trust Fund for such series. Each Asset will be
identified in a schedule appearing as an exhibit to the related Agreement.
Unless otherwise provided in the related Prospectus Supplement, such schedule
will include detailed information (i) in respect of each Whole Loan included in
the related Trust Fund, including without limitation, the address of the related
 
                                       39
 
<PAGE>
<PAGE>
Mortgaged Property and type of such property, the Mortgage Rate and, if
applicable, the applicable index, margin, adjustment date and any rate cap
information, the original and remaining term to maturity, the original and
outstanding principal balance and balloon payment, if any, the Value and
Loan-to-Value Ratio as of the date indicated and payment and prepayment
provisions, if applicable; (ii) in respect of each Contract included in the
related Trust Fund, including without limitation the Contract number, the
outstanding principal amount and the Contract Rate; and (iii) in respect of each
MBS included in the related Trust Fund, including without limitation, the MBS
Issuer, MBS Servicer and MBS Trustee, the pass-through or bond rate or formula
for determining such rate, the issue date and original and remaining term to
maturity, if applicable, the original and outstanding principal amount and
payment provisions, if applicable.
 
     With respect to each Whole Loan, if so specified in the related Prospectus
Supplement, the Master Servicer (which may also be the Originator) will maintain
custody of certain loan documents, which will include the original Mortgage Note
endorsed, without recourse, in blank or to the order of the Trustee, the
original Mortgage (or a certified copy thereof) with evidence of recording
indicated thereon and an assignment of the Mortgage to the Trustee in recordable
form. The right of the Master Servicer (or of any Originator acting on behalf of
the Master Servicer) to maintain possession of the documents enumerated above
shall continue so long as (x) the Master Servicer (or such Originator) remains
an affiliate of Beneficial Corporation and the long-term unsecured debt of
Beneficial Corporation is assigned ratings of at least A- by Standard & Poor's
Ratings Services and Fitch Investors Service Inc. and A3 by Moody's Investors
Service, Inc. or (y) the Master Depositor has not been removed as Master
Servicer following the occurrence of an Event of Default. The Master Servicer
shall notify in writing the Trustee if the long-term unsecured debt of
Beneficial Corporation does not satisfy either of such ratings. At such time,
unless otherwise specified in the related Prospectus Supplement, the Master
Servicer at its own expense shall (or shall cause the related Originator to)
deliver the related loan documents to the Trustee to be held by the Trustee in
trust, for the use and benefit of all present and future holders of the
Securities, and the Trustee shall retain possession thereof except to the extent
the Master Servicer or Subservicers require any loan documents for normal
servicing.
 
     While the Whole Loan documents will not be reviewed by the Trustee or the
Master Servicer, if the Master Servicer finds that any such document is missing
or defective in any material respect, shall immediately notify the Depositor and
the relevant Originator. If the Originator cannot cure the omission or defect
within a specified number of days after receipt of such notice, then, if so
specified in the related Prospectus Supplement, the Depositor and the relevant
Originator will be obligated, within a specified number of days of receipt of
such notice, to repurchase the related Whole Loan from the Trustee at the
Purchase Price (as defined in 'Representations and Warranties; Repurchases') or
substitute for such Mortgage Loan. There can be no assurance that an Originator
will fulfill this repurchase or substitution obligation, and the Master Servicer
will not be obligated to repurchase or substitute for such Mortgage Loan if the
Originator defaults on its obligation. If so specified in the related Prospectus
Supplement, this repurchase or substitution obligation constitutes the sole
remedy available to the Certificateholders or the Trustee for omission of, or a
material defect in, a constituent document. To the extent specified in the
related Prospectus Supplement, in lieu of curing any omission or defect in the
Asset or repurchasing or substituting for such Asset, the Originator and the
Depositor may agree to cover any losses suffered by the Trust Fund as a result
of such breach or defect.
 
     If so specified in the related Prospectus Supplement, the documents with
respect to Home Equity Loans, Home Improvement Contracts and Unsecured Home
Improvement Loans will not be delivered to the Trustee (or a custodian), but
will be retained by the Master Servicer, which may also be the Originator. In
addition, assignments of the related Mortgages to the Trustee will generally not
be recorded.
 
     With respect to each Contract, if so specified in the related Prospectus
Supplement, the Master Servicer (which may also be the Originator) will maintain
custody of the original Contract and copies of documents and instruments related
to each Contract and the security interest in the Manufactured Home securing
each Contract. In order to give notice of the right, title and interest of the
Trustee in the Contracts, the Depositor will cause UCC-1 financing statements to
be executed by the related Originator identifying the Depositor as secured party
and by the Depositor identifying the Trustee as
 
                                       40
 
<PAGE>
<PAGE>
the secured party and, in each case, identifying all Contracts as collateral. If
so specified in the related Prospectus Supplement, the Contracts will not be
stamped or otherwise marked to reflect their assignment from the Company to the
Trust. Therefore, if, through negligence, fraud or otherwise, a subsequent
purchaser were able to take physical possession of the Contracts without notice
of such assignment, the interest of the Trustee in the Contracts could be
defeated. See 'Certain Legal Aspects of the Contracts.'
 
     While the Contract documents will not be reviewed by the Trustee or the
Master Servicer, if the Master Servicer finds that any such document is missing
or defective in any material respect, the Master Servicer shall immediately
notify the Depositor and the relevant Originator. If the Originator cannot cure
the omission or defect within a specified number of days after receipt of such
notice, then if so specified in the related Prospectus Supplement, the Depositor
and the relevant Originator will be obligated, within a specified number of days
of receipt of such notice, to repurchase the related Contract from the Trustee
at the Purchase Price (as defined in 'Representations and Warranties;
Repurchases') or substitute for such Contract. There can be no assurance that an
Originator will fulfill this repurchase or substitution obligation, and the
Master Servicer will not be obligated to repurchase or substitute for such
Contract if the Originator defaults on its obligation. If so specified in the
related Prospectus Supplement, this repurchase or substitution obligation shall
constitute the sole remedy available to the Certificateholders or the Trustee
for omission of, or a material defect in, a constituent document. To the extent
specified in the related Prospectus Supplement, in lieu of curing any omission
or defect in the Asset or repurchasing or substituting for such Asset, the
Originator and the Depositor may agree to cover any losses suffered by the Trust
Fund as a result of such breach or defect.
 
     With respect to each Government Security or MBS in certificated form, the
Depositor will deliver or cause to be delivered to the Trustee (or the
custodian) the original certificate or other definitive evidence of such
Government Security or MBS, as applicable, together with bond power or other
instruments, certifications or documents required to transfer fully such
Government Security or MBS, as applicable, to the Trustee for the benefit of the
Certificateholders. With respect to each Government Security or MBS in
uncertificated or book-entry form or held through a 'clearing corporation'
within the meaning of the UCC, the Depositor and the Trustee will cause such
Government Security or MBS to be registered directly or on the books of such
clearing corporation or of a financial intermediary in the name of the Trustee
for the benefit of the Certificateholders. Unless otherwise provided in the
related Prospectus Supplement, the related Agreement will require that either
the Depositor or the Trustee promptly cause any MBS and Government Securities in
certificated form not registered in the name of the Trustee to be re-registered,
with the applicable persons, in the name of the Trustee.
 
REPRESENTATIONS AND WARRANTIES; REPURCHASES
 
     Unless otherwise provided in the related Prospectus Supplement the
Depositor will, with respect to each Whole Loan or Contract, make (with respect
to each Whole Loan or Contract originated by the Depositor) or assign certain
representations and warranties, as of a specified date (the person making such
representations and warranties, the 'Warranting Party') covering, by way of
example, the following types of matters: (i) the accuracy of the information set
forth for such Whole Loan or Contract on the schedule of Assets appearing as an
exhibit to the related Agreement; (ii) in the case of a Whole Loan, the
existence of title insurance insuring the lien priority of the Whole Loan and,
in the case of a Contract, that the Contract creates a valid first security
interest in or lien on the related Manufactured Home; (iii) the authority of the
Warranting Party to sell the Whole Loan or Contract; (iv) the payment status of
the Whole Loan or Contract; (v) in the case of a Whole Loan, the existence of
customary provisions in the related Mortgage Note and Mortgage to permit
realization against the Mortgaged Property of the benefit of the security of the
Mortgage; and (vi) the existence of hazard and extended perils insurance
coverage on the Mortgaged Property or Manufactured Home.
 
     Any Warranting Party shall be either the Depositor or an Originator or an
affiliate thereof or such other person acceptable to the Depositor and shall be
identified in the related Prospectus Supplement.
 
     Representations and warranties made in respect of a Whole Loan or Contract
may have been made as of a date prior to the applicable Cut-off Date. A
substantial period of time may have elapsed between such date and the date of
initial issuance of the related series of Certificates evidencing an
 
                                       41
 
<PAGE>
<PAGE>
interest in such Whole Loan or Contract. If so specified in the related
Prospectus Supplement, in the event of a breach of any such representation or
warranty, the Warranting Party will be obligated to reimburse the Trust Fund for
losses caused by any such breach or either cure such breach or repurchase or
replace the affected Whole Loan or Contract as described below. Since the
representations and warranties may not address events that may occur following
the date as of which they were made, the Warranting Party will have a
reimbursement, cure, repurchase or substitution obligation in connection with a
breach of such a representation and warranty only if the relevant event that
causes such breach occurs prior to such date. Such party would have no such
obligations if the relevant event that causes such breach occurs after such
date.
 
     Unless otherwise provided in the related Prospectus Supplement, each
Agreement will provide that the Master Servicer and/or Trustee will be required
to notify promptly the relevant Warranting Party of any breach of any
representation or warranty made by it in respect of a Whole Loan or Contract
that materially and adversely affects the value of such Whole Loan or Contract
or the interests therein of the Certificateholders. If such Warranting Party
cannot cure such breach within a specified period following the date on which
such party was notified of such breach, then such Warranting Party will be
obligated to repurchase such Whole Loan or Contract from the Trustee within a
specified period from the date on which the Warranting Party was notified of
such breach, at the Purchase Price therefor. As to any Whole Loan or Contract,
if so specified in the related Prospectus Supplement, the 'Purchase Price' will
be equal to the sum of the unpaid principal balance thereof, plus unpaid accrued
interest thereon at the Mortgage Rate or Contract Rate from the date as to which
interest was last paid to the due date in the Due Period in which the relevant
purchase is to occur, plus certain servicing expenses that are reimbursable to
the Master Servicer. If so provided in the Prospectus Supplement for a series, a
Warranting Party, rather than repurchase a Whole Loan or Contract as to which a
breach has occurred, will have the option, within a specified period after
initial issuance of such series of Certificates, to cause the removal of such
Whole Loan or Contract from the Trust Fund and substitute in its place one or
more other Whole Loans or Contracts, as applicable, in accordance with the
standards described in the related Prospectus Supplement. If so provided in the
Prospectus Supplement for a series, a Warranting Party, rather than repurchase
or substitute a Whole Loan or Contract as to which a breach has occurred, will
have the option to reimburse the Trust Fund or the Certificateholders for any
losses caused by such breach. If so specified in the related Prospectus
Supplement, this reimbursement, repurchase or substitution obligation will
constitute the sole remedy available to holders of Certificates or the Trustee
for a breach of representation by a Warranting Party.
 
     Neither the Depositor nor the Master Servicer (except to the extent that
either is the Warranting Party) will be obligated to purchase or substitute for
a Whole Loan or Contract if a Warranting Party defaults on its obligation to do
so, and no assurance can be given that Warranting Parties will carry out such
obligations with respect to Whole Loans or Contracts.
 
     Unless otherwise provided in the related Prospectus Supplement the
Warranting Party will, with respect to a Trust Fund that includes Government
Securities or MBS, make or assign certain representations or warranties, as of a
specified date, with respect to such Government Securities or MBS, covering (i)
the accuracy of the information set forth therefor on the schedule of Assets
appearing as an exhibit to the related Agreement and (ii) the authority of the
Warranting Party to sell such Assets. The related Prospectus Supplement will
describe the remedies for a breach thereof.
 
     A Master Servicer will make certain representations and warranties
regarding its authority to enter into, and its ability to perform its
obligations under, the related Agreement. A breach of any such representation of
the Master Servicer which materially and adversely affects the interests of the
Certificateholders and which continues unremedied for the number of days
specified in the Agreement after the giving of written notice of such breach to
the Master Servicer by the Trustee or the Depositor, or to the Master Servicer,
the Depositor and the Trustee by the holders of Certificates evidencing not less
than 25% of the Voting Rights (as defined below under 'Description of the
Agreements -- Events of Default under the Agreements')(if so specified in the
related Prospectus Supplement), will constitute an Event of Default under such
Pooling and Servicing Agreement. See 'Events of Default' and 'Rights Upon Event
of Default.'
 
                                       42
 
<PAGE>
<PAGE>
COLLECTION ACCOUNT AND RELATED ACCOUNTS
 
GENERAL
 
     The Master Servicer and/or the Trustee will, as to each Trust Fund,
establish and maintain or cause to be established and maintained one or more
separate accounts for the collection of payments on the related Assets
(collectively, the 'Collection Account'), which must be either (i) an account or
accounts the deposits in which are insured by the Bank Insurance Fund or the
Savings Association Insurance Fund of the Federal Deposit Insurance Corporation
('FDIC') (to the limits established by the FDIC) and the uninsured deposits in
which are otherwise secured such that the Certificateholders have a claim with
respect to the funds in the Collection Account or a perfected first priority
security interest against any collateral securing such funds that is superior to
the claims of any other depositors or general creditors of the institution with
which the Collection Account is maintained or (ii) otherwise maintained with a
bank or trust company, and in a manner, satisfactory to the Rating Agency or
Agencies rating any class of Securities of such series. The collateral eligible
to secure amounts in the Collection Account is limited to United States
government securities and other investment grade obligations specified in the
Agreement ('Permitted Investments'). A Collection Account may be maintained as
an interest bearing or a non-interest bearing account and the funds held therein
may be invested pending each succeeding Distribution Date in certain short-term
Permitted Investments. Unless otherwise provided in the related Prospectus
Supplement, any interest or other income earned on funds in the Collection
Account will be paid to a Master Servicer or its designee as additional
servicing compensation. The Collection Account may be maintained with an
institution that is an affiliate of the Master Servicer, if applicable, provided
that such institution meets the standards imposed by the Rating Agency or
Agencies. If permitted by the Rating Agency or Agencies and so specified in the
related Prospectus Supplement, a Collection Account may contain funds relating
to more than one series of mortgage pass-through certificates and may contain
other funds respecting payments on mortgage loans belonging to the Master
Servicer or serviced or master serviced by it on behalf of others.
 
DEPOSITS
 
     A Master Servicer or the Trustee will deposit or cause to be deposited in
the Collection Account for one or more Trust Funds on a daily basis, unless
otherwise provided in the related Agreement, the following payments and
collections received by the Master Servicer or the Trustee or on its behalf
subsequent to the Cut-off Date (other than payments due on or before the Cut-off
Date, and exclusive of any amounts representing a Retained Interest):
 
          (i) all payments on account of principal, including principal
     prepayments, on the Assets;
 
          (ii) all payments on account of interest on the Assets, including any
     default interest collected, in each case net of any portion thereof
     retained by a Master Servicer or a Sub-Servicer as its servicing
     compensation and net of any Retained Interest;
 
          (iii) all proceeds of the hazard insurance policies to be maintained
     in respect of each Mortgaged Property securing a Whole Loan in the Trust
     Fund (to the extent such proceeds are not applied to the restoration of the
     property or released to the mortgagor in accordance with the normal
     servicing procedures of a Master Servicer or the related Sub-Servicer,
     subject to the terms and conditions of the related Mortgage and Mortgage
     Note) (collectively, 'Insurance Proceeds') and all other amounts received
     and retained in connection with the liquidation of defaulted Mortgage Loans
     in the Trust Fund, by foreclosure or otherwise ('Liquidation Proceeds'),
     together with the net proceeds on a monthly basis with respect to any
     Mortgaged Properties acquired for the benefit of Securityholders by
     foreclosure or by deed in lieu of foreclosure or otherwise;
 
          (iv) any amounts paid under any instrument or drawn from any fund that
     constitutes Credit Support for the related series of Securities as
     described under 'Description of Credit Support';
 
          (v) any amounts paid under any Cash Flow Agreement, as described under
     'Description of the Trust Funds -- Cash Flow Agreements';
 
          (vi) all proceeds of any Asset or, with respect to a Whole Loan,
     property acquired in respect thereof purchased by the Depositor, any
     Originator or any other specified person as described
 
                                       43
 
<PAGE>
<PAGE>
     under 'Assignment of Assets; Repurchases' and 'Representations and
     Warranties; Repurchases,' all proceeds of any defaulted Mortgage Loan
     purchased as described under 'Realization Upon Defaulted Whole Loans,' and
     all proceeds of any Asset purchased as described under 'Description of the
     Securities -- Termination' (also, 'Liquidation Proceeds');
 
          (vii) any amounts paid by a Master Servicer to cover certain interest
     shortfalls arising out of the prepayment of Whole Loans or Contracts in the
     Trust Fund as described under 'Description of the Agreements -- Retained
     Interest; Servicing Compensation and Payment of Expenses';
 
          (viii) to the extent that any such item does not constitute additional
     servicing compensation to a Master Servicer, any payments on account of
     modification or assumption fees, late payment charges or Prepayment
     Premiums on the Mortgage Assets;
 
          (ix) all payments required to be deposited in the Collection Account
     with respect to any deductible clause in any blanket insurance policy
     described under 'Hazard Insurance Policies' (as defined in 'Retained
     Interest; Servicing Compensation and Payment of Expenses');
 
          (x) any amount required to be deposited by a Master Servicer or the
     Trustee in connection with losses realized on investments for the benefit
     of the Master Servicer or the Trustee, as the case may be, of funds held in
     the Collection Account; and
 
          (xi) any other amounts required to be deposited in the Collection
     Account as provided in the related Agreement and described in the related
     Prospectus Supplement.
 
WITHDRAWALS
 
     A Master Servicer or the Trustee may, from time to time, make withdrawals
from the Collection Account for each Trust Fund for any of the following
purposes:
 
          (i) to make distributions to the Securityholders on each Distribution
     Date;
 
          (ii) to reimburse a Master Servicer for unpaid servicing fees earned
     and certain unreimbursed servicing expenses incurred with respect to Whole
     Loans or Contracts and properties acquired in respect thereof, such
     reimbursement to be made out of amounts that represent Liquidation Proceeds
     and Insurance Proceeds collected on the particular Whole Loans or Contracts
     and properties, and net income collected on the particular properties, with
     respect to which such fees were earned or such expenses were incurred or
     out of amounts drawn under any form of Credit Support with respect to such
     Whole Loans or Contracts and properties;
 
          (iii) to reimburse a Master Servicer for any servicing expenses
     described in clause (ii) above which, in the Master Servicer's good faith
     judgment, will not be recoverable from the amounts described in clause
     (ii), such reimbursement to be made from amounts collected on other Assets
     or, if and to the extent so provided by the related Agreement and described
     in the related Prospectus Supplement, just from that portion of amounts
     collected on other Assets that is otherwise distributable on one or more
     classes of Subordinate Securities, if any, remain outstanding, and
     otherwise any outstanding class of Securities, of the related series;
 
          (iv) if and to the extent described in the related Prospectus
     Supplement, to pay a Master Servicer interest accrued on the servicing
     expenses described in clause (ii) above while such remain outstanding and
     unreimbursed;
 
          (v) to reimburse a Master Servicer, the Depositor, or any of their
     respective directors, officers, employees and agents, as the case may be,
     for certain expenses, costs and liabilities incurred thereby, as and to the
     extent described under 'Certain Matters Regarding a Master Servicer and the
     Depositor';
 
          (vi) if and to the extent described in the related Prospectus
     Supplement, to pay (or to transfer to a separate account for purposes of
     escrowing for the payment of) the Trustee's fees;
 
          (vii) to reimburse the Trustee or any of its directors, officers,
     employees and agents, as the case may be, for certain expenses, costs and
     liabilities incurred thereby, as and to the extent described under 'Certain
     Matters Regarding the Trustee';
 
                                       44
 
<PAGE>
<PAGE>
          (viii) unless otherwise provided in the related Prospectus Supplement,
     to pay a Master Servicer, as additional servicing compensation, interest
     and investment income earned in respect of amounts held in the Collection
     Account;
 
          (ix) to pay the person entitled thereto any amounts deposited in the
     Collection Account that were identified and applied by the Master Servicer
     as recoveries of Retained Interest;
 
          (x) to pay for costs reasonably incurred in connection with the proper
     management and maintenance of any Mortgaged Property acquired for the
     benefit of Securityholders by foreclosure or by deed in lieu of foreclosure
     or otherwise, such payments to be made out of income received on such
     property;
 
          (xi) if one or more elections have been made to treat the Trust Fund
     or designated portions thereof as a REMIC, to pay any federal, state or
     local taxes imposed on the Trust Fund or its assets or transactions, as and
     to the extent described under 'Federal Income Tax Consequences --
     REMICS -- Prohibited Transactions Tax and Other Taxes';
 
          (xii) to pay for the cost of an independent appraiser or other expert
     in real estate matters retained to determine a fair sale price for a
     defaulted Whole Loan or a property acquired in respect thereof in
     connection with the liquidation of such Whole Loan or property;
 
          (xiii) to pay for the cost of various opinions of counsel obtained
     pursuant to the related Agreement for the benefit of Securityholders;
 
          (xiv) to pay for the costs of recording the related Agreement if such
     recordation materially and beneficially affects the interests of
     Securityholders, provided that such payment shall not constitute a waiver
     with respect to the obligation of the Warranting Party to remedy any breach
     of representation or warranty under the Agreement;
 
          (xv) to pay the person entitled thereto any amounts deposited in the
     Collection Account in error, including amounts received on any Asset after
     its removal from the Trust Fund whether by reason of purchase or
     substitution as contemplated by 'Assignment of Assets; Repurchase' and
     'Representations and Warranties; Repurchases' or otherwise;
 
          (xvi) to make any other withdrawals permitted by the related
     Agreement; and
 
          (xvii) to clear and terminate the Collection Account at the
     termination of the Trust Fund.
 
OTHER COLLECTION ACCOUNTS
 
     Notwithstanding the foregoing, if so specified in the related Prospectus
Supplement, the Agreement for any series of Securities may provide for the
establishment and maintenance of a separate collection account into which the
Master Servicer or any related Sub-Servicer will deposit on a daily basis the
amounts described under ' -- Deposits' above for one or more series of
Securities. Any amounts on deposit in any such collection account will be
withdrawn therefrom and deposited into the appropriate Collection Account by a
time specified in the related Prospectus Supplement. To the extent specified in
the related Prospectus Supplement, any amounts which could be withdrawn from the
Collection Account as described under ' -- Withdrawals' above, may also be
withdrawn from any such collection account. The Prospectus Supplement will set
forth any restrictions with respect to any such collection account, including
investment restrictions and any restrictions with respect to financial
institutions with which any such collection account may be maintained.
 
COLLECTION AND OTHER SERVICING PROCEDURES
 
     The Master Servicer, directly or through Sub-Servicers, is required to make
reasonable efforts to collect all scheduled payments under the Whole Loans and
will follow or cause to be followed such collection procedures as it would
follow with respect to mortgage loans that are comparable to the Whole Loans or
manufactured housing contracts comparable to the Contracts and held for its own
account, provided such procedures are consistent with (i) the terms of the
related Agreement and any related hazard insurance policy or instrument of
Credit Support, if any, included in the related Trust Fund described herein or
under 'Description of Credit Support,' (ii) applicable law and (iii) the general
 
                                       45
 
<PAGE>
<PAGE>
servicing standard specified in the related Prospectus Supplement or, if no such
standard is so specified, its normal servicing practices (in either case, the
'Servicing Standard'). In connection therewith, the Master Servicer will be
permitted in its discretion to waive any late payment charge or penalty interest
in respect of a late payment on a Whole Loan or Contract.
 
     Each Master Servicer will also be required to perform other customary
functions of a servicer of comparable loans, including maintaining hazard
insurance policies as described herein and in any related Prospectus Supplement,
and filing and settling claims thereunder; maintaining escrow or impoundment
accounts of mortgagors for payment of taxes, insurance and other items required
to be paid by any mortgagor pursuant to a Whole Loan; processing assumptions or
substitutions in those cases where the Master Servicer has determined not to
enforce any applicable due-on-sale clause; attempting to cure delinquencies;
supervising foreclosures or repossessions; inspecting and managing Mortgaged
Properties or Manufactured Homes under certain circumstances; and maintaining
accounting records relating to the Whole Loans or Contracts. The Master Servicer
will be responsible for filing and settling claims in respect of particular
Whole Loans or Contracts under any applicable instrument of Credit Support. See
'Description of Credit Support.'
 
     The Master Servicer may agree to modify, waive or amend any term of any
Whole Loan or Contract in a manner consistent with the Servicing Standard so
long as the modification, waiver or amendment will not (i) affect the amount or
timing of any scheduled payments of principal or interest on the Whole Loan or
Contract or (ii) in its judgment, materially impair the security for the Whole
Loan or Contract or reduce the likelihood of timely payment of amounts due
thereon. The Master Servicer also may agree to any modification, waiver or
amendment that would so affect or impair the payments on, or the security for, a
Whole Loan or Contract if, unless otherwise provided in the related Prospectus
Supplement, (i) in its judgment, a material default on the Whole Loan or
Contract has occurred or a payment default is imminent and (ii) in its judgment,
such modification, waiver or amendment is reasonably likely to produce a greater
recovery with respect to the Whole Loan or Contract on a present value basis
than would liquidation. The Master Servicer is required to notify the Trustee in
the event of any modification, waiver or amendment of any Whole Loan or
Contract.
 
     In the case of Multifamily Loans, a Mortgagor's failure to make required
Mortgage Loan payments may mean that operating income is insufficient to service
the Mortgage Loan debt, or may reflect the diversion of that income from the
servicing of the Mortgage Loan debt. In addition, a Mortgagor under a
Multifamily Loan that is unable to make Mortgage Loan payments may also be
unable to make timely payment of all required taxes and otherwise to maintain
and insure the related Mortgaged Property. In general, the Servicer will be
required to monitor any Multifamily Loan that is in default, evaluate whether
the causes of the default can be corrected over a reasonable period without
significant impairment of the value of the related Mortgaged Property, initiate
corrective action in cooperation with the Mortgagor if cure is likely, inspect
the related Multifamily Property and take such other actions as are consistent
with the related Agreement. A significant period of time may elapse before the
Servicer is able to assess the success of any such corrective action or the need
for additional initiatives. The time within which the Servicer can make the
initial determination of appropriate action, evaluate the success of corrective
action, develop additional initiatives, institute foreclosure proceedings and
actually foreclose may vary considerably depending on the particular Multifamily
Loan, the Multifamily Property, the Mortgagor, the presence of an acceptable
party to assume the Multifamily Loan and the laws of the jurisdiction in which
the Multifamily Property is located.
 
SUB-SERVICERS
 
     A Master Servicer may delegate its servicing obligations in respect of the
Whole Loans or Contracts to third-party servicers (each, a 'Sub-Servicer'), but
such Master Servicer will remain obligated under the related Agreement. Each
sub-servicing agreement between a Master Servicer and a Sub-Servicer (a
'Sub-Servicing Agreement') must be consistent with the terms of the related
Agreement and must provide that, if for any reason the Master Servicer for the
related series of Securities is no longer acting in such capacity, the Trustee
or any successor Master Servicer may assume the Master Servicer's rights and
obligations under such Sub-Servicing Agreement.
 
                                       46
 
<PAGE>
<PAGE>
     Unless otherwise provided in the related Prospectus Supplement, the Master
Servicer will be solely liable for all fees owed by it to any Sub-Servicer,
irrespective of whether the Master Servicer's compensation pursuant to the
related Agreement is sufficient to pay such fees. However, a Sub-Servicer may be
entitled to a Retained Interest in certain Whole Loans or Contracts. Each
Sub-Servicer will be reimbursed by the Master Servicer for certain expenditures
which it makes, generally to the same extent the Master Servicer would be
reimbursed under an Agreement. See 'Retained Interest; Servicing Compensation
and Payment of Expenses.'
 
REALIZATION UPON DEFAULTED WHOLE LOANS
 
     Unless otherwise provided in the related Prospectus Supplement, the Master
Servicer is required to monitor any Whole Loan or Contract which is in default,
initiate corrective action in cooperation with the mortgagor or obligor if cure
is likely, inspect the Mortgaged Property or Manufactured Home and take such
other actions as are consistent with the Servicing Standard. A significant
period of time may elapse before the Master Servicer is able to assess the
success of such corrective action or the need for additional initiatives.
 
     Any Agreement relating to a Trust Fund that includes Whole Loans or
Contracts may grant to the Master Servicer and/or the holder or holders of
certain classes of Securities a right of first refusal to purchase from the
Trust Fund at a predetermined purchase price any such Whole Loan or Contract as
to which a specified number of scheduled payments thereunder are delinquent. Any
such right granted to the holder of an Offered Security will be described in the
related Prospectus Supplement. The related Prospectus Supplement will also
describe any such right granted to any person if the predetermined purchase
price is less than the Purchase Price described under 'Representations and
Warranties; Repurchases.'
 
     If so specified in the related Prospectus Supplement, the Master Servicer
may offer to sell any defaulted Whole Loan or Contract described in the
preceding paragraph and not otherwise purchased by any person having a right of
first refusal with respect thereto, if and when the Master Servicer determines,
consistent with the Servicing Standard, that such a sale would produce a greater
recovery on a present value basis than would liquidation through foreclosure,
repossession or similar proceedings. The related Agreement will provide that any
such offering be made in a commercially reasonable manner for a specified period
and that the Master Servicer accept the highest cash bid received from any
person (including itself, an affiliate of the Master Servicer or any
Certificateholder) that constitutes a fair price for such defaulted Whole Loan
or Contract. In the absence of any bid determined in accordance with the related
Agreement to be fair, the Master Servicer shall proceed with respect to such
defaulted Mortgage Loan or Contract as described below. Any bid in an amount at
least equal to the Purchase Price described under 'Representations and
Warranties; Repurchases' will in all cases be deemed fair.
 
     The Master Servicer, on behalf of the Trustee, may at any time institute
foreclosure proceedings, exercise any power of sale contained in any mortgage,
obtain a deed in lieu of foreclosure, or otherwise acquire title to a Mortgaged
Property securing a Whole Loan by operation of law or otherwise and may at any
time repossess and realize upon any Manufactured Home, if such action is
consistent with the Servicing Standard and a default on such Whole Loan or
Contract has occurred or, in the Master Servicer's judgment, is imminent.
 
     Unless otherwise provided in the related Prospectus Supplement, if title to
any Mortgaged Property is acquired by a Trust Fund as to which a REMIC election
has been made, the Master Servicer, on behalf of the Trust Fund, will be
required to sell the Mortgaged Property within two years of acquisition, unless
(i) the Internal Revenue Service grants an extension of time to sell such
property or (ii) the Trustee receives an opinion of independent counsel to the
effect that the holding of the property by the Trust Fund subsequent to two
years after its acquisition will not result in the imposition of a tax on the
Trust Fund or cause the Trust Fund to fail to qualify as a REMIC under the Code
at any time that any Certificate is outstanding. Subject to the foregoing, the
Master Servicer will be required to (i) solicit bids for any Mortgaged Property
so acquired in such a manner as will be reasonably likely to realize a fair
price for such property and (ii) accept the first (and, if multiple bids are
 
                                       47
 
<PAGE>
<PAGE>
contemporaneously received, the highest) cash bid received from any person that
constitutes a fair price.
 
     The limitations imposed by the related Agreement and the REMIC provisions
of the Code (if a REMIC election has been made with respect to the related Trust
Fund) on the ownership and management of any Mortgaged Property acquired on
behalf of the Trust Fund may result in the recovery of an amount less than the
amount that would otherwise be recovered. See 'Certain Legal Aspects of Mortgage
Loans -- Foreclosure.'
 
     If recovery on a defaulted Whole Loan or Contract under any related
instrument of Credit Support is not available, the Master Servicer nevertheless
will be obligated to follow or cause to be followed such normal practices and
procedures as it deems necessary or advisable to realize upon the defaulted
Whole Loan or Contract. If the proceeds of any liquidation of the property
securing the defaulted Whole Loan or Contract are less than the outstanding
principal balance of the defaulted Whole Loan or Contract plus interest accrued
thereon at the Mortgage Rate or Contract Rate, as applicable, plus the aggregate
amount of expenses incurred by the Master Servicer in connection with such
proceedings and which are reimbursable under the Agreement, the Trust Fund will
realize a loss in the amount of such difference. The Master Servicer will be
entitled to withdraw or cause to be withdrawn from the Collection Account out of
the Liquidation Proceeds recovered on any defaulted Whole Loan or Contract,
prior to the distribution of such Liquidation Proceeds to Certificateholders,
amounts representing its normal servicing compensation on the Whole Loan or
Contract and unreimbursed servicing expenses incurred with respect to the Whole
Loan or Contract.
 
     If any property securing a defaulted Whole Loan or Contract is damaged the
Master Servicer is not required to expend its own funds to restore the damaged
property unless it determines (i) that such restoration will increase the
proceeds to Certificateholders on liquidation of the Whole Loan or Contract
after reimbursement of the Master Servicer for its expenses and (ii) that such
expenses will be recoverable by it from related Insurance Proceeds or
Liquidation Proceeds.
 
     As servicer of the Whole Loans or Contracts, a Master Servicer, on behalf
of itself, the Trustee and the Securityholders, will present claims to the
obligor under each instrument of Credit Support, and will take such reasonable
steps as are necessary to receive payment or to permit recovery thereunder with
respect to defaulted Whole Loans or Contracts.
 
     If a Master Servicer or its designee recovers payments under any instrument
of Credit Support with respect to any defaulted Whole Loan or Contract, the
Master Servicer will be entitled to withdraw or cause to be withdrawn from the
Collection Account out of such proceeds, prior to distribution thereof to
Certificateholders, amounts representing its normal servicing compensation on
such Whole Loan or Contract and unreimbursed servicing expenses incurred with
respect to the Whole Loan or Contract. See 'Hazard Insurance Policies' and
'Description of Credit Support.'
 
HAZARD INSURANCE POLICIES
 
WHOLE LOANS
 
     Each Agreement for a Trust Fund comprised of Whole Loans will require the
Master Servicer to cause the mortgagor on each Whole Loan to maintain a hazard
insurance policy providing for such coverage as is required under the related
Mortgage or, if any Mortgage permits the holder thereof to dictate to the
mortgagor the insurance coverage to be maintained on the related Mortgaged
Property, then such coverage as is consistent with the Servicing Standard. Such
coverage will be in general in an amount equal to the lesser of the principal
balance owing on such Whole Loan and the amount necessary to fully compensate
for any damage or loss to the improvements on the Mortgaged Property on a
replacement cost basis, but in either case not less than the amount necessary to
avoid the application of any co-insurance clause contained in the hazard
insurance policy. The ability of the Master Servicer to assure that hazard
insurance proceeds are appropriately applied may be dependent upon its being
named as an additional insured under any hazard insurance policy and under any
other insurance policy referred to below, or upon the extent to which
information in this regard is furnished by mortgagors. All amounts collected by
the Master Servicer under any such policy (except for amounts to be applied to
the restoration or repair of the Mortgaged Property or released to the mortgagor
in
 
                                       48
 
<PAGE>
<PAGE>
accordance with the Master Servicer's normal servicing procedures, subject to
the terms and conditions of the related Mortgage and Mortgage Note) will be
deposited in the Collection Account. The Agreement will provide that the Master
Servicer may satisfy its obligation to cause each mortgagor to maintain such a
hazard insurance policy by the Master Servicer's maintaining a blanket policy
insuring against hazard losses on the Whole Loans. If such blanket policy
contains a deductible clause, the Master Servicer will be required to deposit in
the Collection Account all sums that would have been deposited therein but for
such clause.
 
     In general, the standard form of fire and extended coverage policy covers
physical damage to or destruction of the improvements of 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 the Whole Loans will be underwritten by
different insurers under different state laws in accordance with different
applicable state forms, and therefore will not contain identical terms and
conditions, the basic terms thereof are dictated by respective state laws, and
most such policies typically do not cover any physical damage resulting from
war, revolution, governmental actions, floods and other water-related causes,
earth movement (including earthquakes, landslides and mudflows), wet or dry rot,
vermin, insects, domestic animals and certain other kinds of uninsured risks.
 
     The hazard insurance policies covering the Mortgaged Properties securing
the Whole Loans will typically contain a co-insurance clause that in effect
requires the insured at all times to carry insurance of a specified percentage
(generally 80% to 90%) of the full replacement value of the improvements on the
property in order to recover the full amount of any partial loss. If the
insured's coverage falls below this specified percentage, such clause generally
provides that the insurer's liability in the event of partial loss does not
exceed the lesser of (i) the replacement cost of the improvements less physical
depreciation and (ii) such proportion of the loss as the amount of insurance
carried bears to the specified percentage of the full replacement cost of such
improvements.
 
     Each Agreement for a Trust Fund comprised of Whole Loans will require the
Master Servicer to cause the mortgagor on each Whole Loan to maintain all such
other insurance coverage with respect to the related Mortgaged Property as is
consistent with the terms of the related Mortgage and the Servicing Standard,
which insurance may typically include flood insurance (if the related Mortgaged
Property was located at the time of origination in a federally designated flood
area).
 
     Any cost incurred by the Master Servicer in maintaining any such insurance
policy will be added to the amount owing under the Mortgage Loan where the terms
of the Mortgage Loan so permit; provided, however, that the addition of such
cost will not be taken into account for purposes of calculating the distribution
to be made to Certificateholders. Such costs may be recovered by the Master
Servicer or Sub-Servicer, as the case may be, from the Collection Account, with
interest thereon, as provided by the Agreement.
 
     Under the terms of the Whole Loans, mortgagors will generally be required
to present claims to insurers under hazard insurance policies maintained on the
related Mortgaged Properties. The Master Servicer, on behalf of the Trustee and
Certificateholders, is obligated to present or cause to be presented claims
under any blanket insurance policy insuring against hazard losses on Mortgaged
Properties securing the Whole Loans. However, the ability of the Master Servicer
to present or cause to be presented such claims is dependent upon the extent to
which information in this regard is furnished to the Master Servicer by
mortgagors.
 
CONTRACTS
 
     Except as otherwise specified in the related Prospectus Supplement, the
terms of the Agreement for a Trust Fund comprised of Contracts will require the
Master Servicer to cause to be maintained with respect to each Contract one or
more hazard insurance policies which provide, at a minimum, the same coverage as
a standard form fire and extended coverage insurance policy that is customary
for manufactured housing, issued by a company authorized to issue such policies
in the state in which the Manufactured Home is located, and in an amount which
is not less than the maximum insurable value of such Manufactured Home or the
principal balance due from the obligor on the related Contract,
 
                                       49
 
<PAGE>
<PAGE>
whichever is less; provided, however, that the amount of coverage provided by
each such hazard insurance policy shall be sufficient to avoid the application
of any co-insurance clause contained therein. When a Manufactured Home's
location was, at the time of origination of the related Contract, within a
federally designated special flood hazard area, the Master Servicer shall cause
such flood insurance to be maintained, which coverage shall be at least equal to
the minimum amount specified in the preceding sentence or such lesser amount as
may be available under the federal flood insurance program. Each hazard
insurance policy caused to be maintained by the Master Servicer shall contain a
standard loss payee clause in favor of the Master Servicer and its successors
and assigns. If any obligor is in default in the payment of premiums on its
hazard insurance policy or policies, the Master Servicer shall pay such premiums
out of its own funds, and may add separately such premium to the obligor's
obligation as provided by the Contract, but may not add such premium to the
remaining principal balance of the Contract.
 
     The Master Servicer may maintain, in lieu of causing individual hazard
insurance policies to be maintained with respect to each Manufactured Home, and
shall maintain, to the extent that the related Contract does not require the
obligor to maintain a hazard insurance policy with respect to the related
Manufactured Home, one or more blanket insurance policies covering losses on the
obligor's interest in the Contracts resulting from the absence or insufficiency
of individual hazard insurance policies. The Master Servicer shall pay the
premium for such blanket policy on the basis described therein and shall pay any
deductible amount with respect to claims under such policy relating to the
Contracts.
 
FIDELITY BONDS AND ERRORS AND OMISSIONS INSURANCE
 
     If so specified in the related Prospectus Supplement, the related Agreement
will require that the Master Servicer obtain and maintain in effect a fidelity
bond or similar form of insurance coverage (which may provide blanket coverage)
or any combination thereof insuring against loss occasioned by fraud, theft or
other intentional misconduct of the officers, employees and agents of the Master
Servicer. The related Agreement will allow the Master Servicer to self-insure
against loss occasioned by the errors and omissions of the officers, employees
and agents of the Master Servicer so long as certain criteria set forth in the
Agreement are met.
 
DUE-ON-SALE PROVISIONS
 
     The Whole Loans may contain clauses requiring the consent of the mortgagee
to any sale or other transfer of the related Mortgaged Property, or due-on-sale
clauses entitling the mortgagee to accelerate payment of the Whole Loan upon any
sale, transfer or conveyance of the related Mortgaged Property. If so specified
in the related Prospectus Supplement, the Master Servicer will generally enforce
any due-on-sale clause to the extent it has knowledge of the conveyance or
proposed conveyance of the underlying Mortgaged Property and it is entitled to
do so under applicable law; provided, however, that the Master Servicer will not
take any action in relation to the enforcement of any due-on-sale provision
which would adversely affect or jeopardize coverage under any applicable
insurance policy. Any fee collected by or on behalf of the Master Servicer for
entering into an assumption agreement will be retained by or on behalf of the
Master Servicer as additional servicing compensation. See 'Certain Legal Aspects
of Mortgage Loans -- Due-on-Sale Clauses.' The Contracts may also contain such
clauses. Unless otherwise provided in the related Prospectus Supplement, the
Master Servicer will permit such transfer so long as the transferee satisfies
the Master Servicer's then applicable underwriting standards. The purpose of
such transfers is often to avoid a default by the transferring obligor. See
'Certain Legal Aspects of the Contracts -- Transfers of Manufactured Homes;
Enforceability of `Due-on-Sale' Clauses.'
 
RETAINED INTEREST; SERVICING COMPENSATION AND PAYMENT OF EXPENSES
 
     The Prospectus Supplement for a series of Certificates will specify whether
there will be any Retained Interest in the Assets, and, if so, the initial owner
thereof. If so, the Retained Interest will be established on a loan-by-loan
basis and will be specified on an exhibit to the related Agreement. A 'Retained
Interest' in an Asset represents a specified portion of the interest payable
thereon. The
 
                                       50
 
<PAGE>
<PAGE>
Retained Interest will be deducted from mortgagor payments as received and will
not be part of the related Trust Fund.
 
     The Master Servicer's and a Sub-Servicer's primary servicing compensation
with respect to a series of Certificates will come from the periodic payment to
it of a portion of the interest payment on each Asset. Since any Retained
Interest and a Master Servicer's primary compensation are percentages of the
principal balance of each Asset, such amounts will decrease in accordance with
the amortization of the Assets. The Prospectus Supplement with respect to a
series of Certificates evidencing interests in a Trust Fund that includes Whole
Loans or Contracts may provide that, as additional compensation, the Master
Servicer or the Sub-Servicers may retain all or a portion of assumption fees,
modification fees, late payment charges or Prepayment Premiums collected from
mortgagors and any interest or other income which may be earned on funds held in
the Collection Account or any account established by a Sub-Servicer pursuant to
the Agreement.
 
     The Master Servicer may, to the extent provided in the related Prospectus
Supplement, pay from its servicing compensation certain expenses incurred in
connection with its servicing and managing of the Assets, including, without
limitation, payment of the fees and disbursements of the Trustee and independent
accountants, payment of expenses incurred in connection with distributions and
reports to Certificateholders, and payment of any other expenses described in
the related Prospectus Supplement. Certain other expenses, including certain
expenses relating to defaults and liquidations on the Whole Loans or Contracts
and, to the extent so provided in the related Prospectus Supplement, interest
thereon at the rate specified therein may be borne by the Trust Fund.
 
     If and to the extent provided in the related Prospectus Supplement, the
Master Servicer may be required to apply a portion of the servicing compensation
otherwise payable to it in respect of any Due Period to certain interest
shortfalls resulting from the voluntary prepayment of any Whole Loans or
Contracts in the related Trust Fund during such period prior to their respective
due dates therein.
 
EVIDENCE AS TO COMPLIANCE
 
     Each Agreement relating to Assets which include Whole Loans or Contracts
will provide that on or before a specified date in each year, beginning with the
first such date at least six months after the related Cut-off Date, a firm of
independent public accountants will furnish a statement to the Trustee to the
effect that, on the basis of the examination by such firm conducted
substantially in compliance with either the Uniform Single Attestation Program
for Mortgage Bankers, the Audit Program for Mortgages serviced for the Federal
Home Loan Mortgage Corporation ('FHLMC') or such other program used by the
Master Servicer, the servicing by or on behalf of the Master Servicer of
mortgage loans under agreements substantially similar to each other (including
the related Agreement) was conducted in compliance with the terms of such
agreements or such program except for any significant exceptions or errors in
records that, in the opinion of the firm, either the Audit Program for Mortgages
serviced for FHLMC, or paragraph 4 of the Uniform Single Attestation Program for
Mortgage Bankers, or such other program, requires it to report. In rendering its
statement such firm may rely, as to matters relating to the direct servicing of
mortgage loans by Sub-Servicers, upon comparable statements for examinations
conducted substantially in compliance with the Uniform Single Attestation
Program for Mortgage Bankers or the Audit Program for Mortgages serviced for
FHLMC or such other program used by such Sub-Servicer (rendered within one year
of such statement) of firms of independent public accountants with respect to
the related Sub-Servicer.
 
     Each such Agreement will also provide for delivery to the Trustee, on or
before a specified date in each year, of an annual statement signed by two
officers of the Master Servicer to the effect that the Master Servicer has
fulfilled its obligations under the Agreement throughout the preceding calendar
year or other specified twelve-month period.
 
     If so specified in the related Prospectus Supplement, copies of such annual
accountants' statement and such statements of officers will be obtainable by
Certificateholders without charge upon written request to the Master Servicer at
the address set forth in the related Prospectus Supplement.
 
                                       51
 
<PAGE>
<PAGE>
CERTAIN MATTERS REGARDING A MASTER SERVICER AND THE DEPOSITOR
 
     The Master Servicer, if any, or a servicer for substantially all the Whole
Loans or Contracts under each Agreement will be named in the related Prospectus
Supplement. The entity serving as Master Servicer (or as such servicer) may be
the Depositor or an affiliate of the Depositor and may have other normal
business relationships with the Depositor or the Depositor's affiliates.
Reference herein to the Master Servicer shall be deemed to be to the servicer of
substantially all of the Whole Loans or Contracts, if applicable.
 
     The related Agreement will specify the circumstances under which the Master
Servicer may resign from its obligations and duties thereunder. No such
resignation will become effective until the Trustee or a successor servicer has
assumed the Master Servicer's obligations and duties under the Agreement.
 
     Each Agreement will further provide that neither any Master Servicer, the
Depositor nor any director, officer, employee, or agent of a Master Servicer or
the Depositor will be under any liability to the related Trust Fund or
Securityholders for any action taken, or for refraining from the taking of any
action, in good faith pursuant to the Agreement; provided, however, that neither
a Master Servicer, the Depositor nor any such person will be protected against
any breach of a representation, warranty or covenant made in such Agreement, or
against any liability specifically imposed thereby, or against any liability
which would otherwise be imposed by reason of willful misfeasance, bad faith or
gross negligence in the performance of obligations or duties thereunder or by
reason of reckless disregard of obligations and duties thereunder. Each
Agreement will further provide that any Master Servicer, the Depositor and any
director, officer, employee or agent of a Master Servicer or the Depositor will
be entitled to indemnification by the related Trust Fund and will be held
harmless against any loss, liability or expense incurred in connection with any
legal action relating to the Agreement or the Securities; provided, however,
that such indemnification will not extend to any loss, liability or expense (i)
specifically imposed by such Agreement or otherwise incidental to the
performance of obligations and duties thereunder, including, in the case of a
Master Servicer, the prosecution of an enforcement action in respect of any
specific Whole Loan or Whole Loans or Contract or Contracts (except as any such
loss, liability or expense shall be otherwise reimbursable pursuant to such
Agreement); (ii) incurred in connection with any breach of a representation,
warranty or covenant made in such Agreement; (iii) incurred by reason of
misfeasance, bad faith or gross negligence in the performance of obligations or
duties thereunder, or by reason of reckless disregard of such obligations or
duties; (iv) incurred in connection with any violation of any state or federal
securities law; or (v) imposed by any taxing authority if such loss, liability
or expense is not specifically reimbursable pursuant to the terms of the related
Agreement. In addition, each Agreement will provide that neither any Master
Servicer nor the Depositor will be under any obligation to appear in, prosecute
or defend any legal action which is not incidental to its respective
responsibilities under the Agreement and which in its opinion may involve it in
any expense or liability. Any such Master Servicer or the Depositor may,
however, in its discretion undertake any such action which it may deem necessary
or desirable with respect to the Agreement and the rights and duties of the
parties thereto and the interests of the Securityholders thereunder. In such
event, the legal expenses and costs of such action and any liability resulting
therefrom will be expenses, costs and liabilities of the Securityholders, and
the Master Servicer or the Depositor, as the case may be, will be entitled to be
reimbursed therefor and to charge the Collection Account.
 
     Any person into which the Master Servicer or the Depositor may be merged or
consolidated, or any person resulting from any merger or consolidation to which
the Master Servicer or the Depositor is a party, or any person succeeding to the
business of the Master Servicer or the Depositor, will be the successor of the
Master Servicer or the Depositor, as the case may be, under the related
Agreement.
 
EVENTS OF DEFAULT UNDER THE AGREEMENT
 
     Events of Default with respect to Whole Loans and Contracts under the
related Agreement will be specified in the related Prospectus Supplement and
will include (i) any failure by the Master Servicer to deposit in the Collection
Account and the related accounts any deposit required to be made under the
Agreement, which failure continues unremedied for five business days after the
giving of written notice of such failure to the Master Servicer by the Trustee,
or to the Master Servicer or the Trustee by holders of any Securities affected
thereby, evidencing, as to such series of Securities not less than 51% of the
 
                                       52
 
<PAGE>
<PAGE>
Voting Rights; (ii) any failure by the Master Servicer duly to observe or
perform in any material respect any other of its covenants or agreements in the
Agreement which materially affects the rights of holders of any Securities and
continues unremedied for 60 days after the giving of written notice of such
failure to the Master Servicer by the Trustee, or to the Master Servicer or the
Trustee by holders of any series of Securities affected thereby, evidencing, as
to such series of Securities not less than 51% of the Voting Rights; (iii)
certain events of insolvency, readjustment of debt, marshalling of assets and
liabilities or similar proceedings regarding the Master Servicer and certain
actions by the Master Servicer indicating its insolvency or inability to pay its
obligations; and (iv) realized losses on the Assets exceeding certain levels
more fully described in the Agreement.
 
     The manner of determining the 'Voting Rights' of a Security or class or
classes of Securities will be specified in the related Prospectus Supplement.
 
RIGHTS UPON EVENT OF DEFAULT UNDER THE AGREEMENT
 
     So long as an Event of Default under an Agreement remains unremedied, the
Depositor or the Trustee may, and at the direction of holders of Securities
evidencing not less than 51% (or such other percentage specified in the related
Prospectus Supplement) of the Voting Rights, the Trustee shall terminate all of
the rights and obligations of the Master Servicer under the Agreement and in and
to the Mortgage Loans (other than as a Securityholder or as the owner of any
Retained Interest), whereupon the Trustee will succeed to all of the
responsibilities, duties and liabilities of the Master Servicer under the
Agreement and will be entitled to similar compensation arrangements. In the
event that the Trustee is unwilling or unable so to act, it may or, at the
written request of the holders of Securities entitled to at least 51% (or such
other percentage specified in the related Prospectus Supplement) of the Voting
Rights, it shall appoint, or petition a court of competent jurisdiction for the
appointment of, a loan servicing institution acceptable to the Rating Agency
with a net worth at the time of such appointment of at least $15,000,000 (or
such other amount specified in the related Prospectus Supplement) to act as
successor to the Master Servicer under the Agreement. Pending such appointment,
the Trustee is obligated to act in such capacity. The Trustee and any such
successor may agree upon the servicing compensation to be paid, which in no
event may be greater than the compensation payable to the Master Servicer under
the Agreement.
 
     The related Prospectus Supplement will specify the percentage of the
holders of Securities affected by any Event of Default entitled to waive such
Event of Default; provided, however, that an Event of Default involving a
failure to distribute a required payment to Securityholders described in clause
(i) under 'Events of Default under the Agreement' may be waived only by all of
the Securityholders. Upon any such waiver of an Event of Default, such Event of
Default shall cease to exist and shall be deemed to have been remedied for every
purpose under the Agreement.
 
     No Securityholders will have the right under any Agreement to institute any
proceeding with respect thereto unless such holder previously has given to the
Trustee written notice of default and unless the holders of Securities
evidencing not less than 25% (or such other percentage specified in the related
Prospectus Supplement) of the Voting Rights have made written request upon the
Trustee to institute such proceeding in its own name as Trustee thereunder and
have offered to the Trustee reasonable indemnity, and the Trustee for 60 days
(or such other number of days specified in the related Prospectus Supplement)
has neglected or refused to institute any such proceeding. The Trustee, however,
is under no obligation to exercise any of the trusts or powers vested in it by
any Agreement or to make any investigation of matters arising thereunder or to
institute, conduct or defend any litigation thereunder or in relation thereto at
the request, order or direction of any of the holders of Securities covered by
such Agreement, unless such Securityholders have offered to the Trustee
reasonable security or indemnity against the costs, expenses and liabilities
which may be incurred therein or thereby.
 
AMENDMENT
 
     Each Agreement may be amended by the parties thereto, without the consent
of any of the holders of Securities covered by the Agreement, (i) to cure any
ambiguity or mistake, (ii) to correct, modify or supplement any provision
therein which may be inconsistent with any other provision therein or with
 
                                       53
 
<PAGE>
<PAGE>
the related Prospectus Supplement, (iii) to make any other provisions with
respect to matters or questions arising under the Agreement which are not
materially inconsistent with the provisions thereof, or (iv) to comply with any
requirements imposed by the Code; provided that, in the case of clause (iii),
such amendment will not (as evidenced by an opinion of counsel to such effect)
adversely affect in any material respect the interests of any holder of
Securities covered by the Agreement. If so specified in the related Prospectus
Supplement, each Agreement may also be amended by the Depositor, the Master
Servicer, if any, and the Trustee, with the consent of the holders of Securities
affected thereby evidencing not less than 51% (or such other percentage
specified in the related Prospectus Supplement) of the Voting Rights, for any
purpose; provided, however, that no such amendment may (i) reduce in any manner
the amount of, or delay the timing of, payments received on Mortgage Loans or
Contracts which are required to be distributed on any Security without the
consent of the holder of such Security or (ii) reduce the consent percentages
described in this paragraph without the consent of the holders of all Securities
covered by such Agreement then outstanding. However, with respect to any series
of Certificates as to which a REMIC election is to be made, the Trustee will not
consent to any amendment of the Agreement unless it shall first have received an
opinion of counsel to the effect that such amendment will not result in the
imposition of a tax on the related Trust Fund or cause the related Trust Fund to
fail to qualify as a REMIC at any time that the related Certificates are
outstanding.
 
THE TRUSTEE
 
     The Trustee under each Agreement or Trust Agreement will be named in the
related Prospectus Supplement. The commercial bank, national banking
association, banking corporation or trust company serving as Trustee may have a
banking relationship with the Depositor and its affiliates and with any Master
Servicer and its affiliates. Each Agreement will specify the conditions under
which the Trustee can resign.
 
DUTIES OF THE TRUSTEE
 
     The Trustee will make no representations as to the validity or sufficiency
of any Agreement or Trust Agreement, the Securities or any Asset or related
document and is not accountable for the use or application by or on behalf of
any Master Servicer of any funds paid to the Master Servicer or its designee in
respect of the Securities or the Assets, or deposited into or withdrawn from the
Collection Account or any other account by or on behalf of the Master Servicer.
If no Event of Default has occurred and is continuing, the Trustee is required
to perform only those duties specifically required under the related Agreement
or Trust Agreement, as applicable. However, upon receipt of the various
certificates, reports or other instruments required to be furnished to it, the
Trustee is required to examine such documents and to determine whether they
conform to the requirements of the Agreement or Trust Agreement, as applicable.
 
CERTAIN MATTERS REGARDING THE TRUSTEE
 
     If so specified in the related Prospectus Supplement, the Trustee and any
director, officer, employee or agent of the Trustee shall be entitled to
indemnification out of the Collection Account for any loss, liability or expense
(including costs and expenses of litigation, and of investigation, counsel fees,
damages, judgments and amounts paid in settlement) incurred in connection with
the Trustee's (i) enforcing its rights and remedies and protecting the
interests, of the Securityholders during the continuance of an Event of Default,
(ii) defending or prosecuting any legal action in respect of the related
Agreement or series of Securities (iii) being the mortgagee of record with
respect to the Mortgage Loans in a Trust Fund and the owner of record with
respect to any Mortgaged Property acquired in respect thereof for the benefit of
Securityholders, or (iv) acting or refraining from acting in good faith at the
direction of the holders of the related series of Securities entitled to not
less than 25% (or such other percentage as is specified in the related Agreement
with respect to any particular matter) of the Voting Rights for such series;
provided, however, that such indemnification will not extend to any loss,
liability or expense that constitutes a specific liability of the Trustee
pursuant to the related Agreement, or to any loss, liability or expense incurred
by reason of willful misfeasance, bad faith or
 
                                       54
 
<PAGE>
<PAGE>
negligence on the part of the Trustee in the performance of its obligations and
duties thereunder, or by reason of its reckless disregard of such obligations or
duties, or as may arise from a breach of any representation, warranty or
covenant of the Trustee made therein.
 
RESIGNATION AND REMOVAL OF THE TRUSTEE
 
     The Trustee may at any time resign from its obligations and duties under an
Agreement by giving written notice thereof to the Depositor, the Master
Servicer, if any, and all Securityholders. Upon receiving such notice of
resignation, the Depositor is required promptly to appoint a successor trustee
acceptable to the Master Servicer, if any. If no successor trustee shall have
been so 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.
 
     If at any time the Trustee shall cease to be eligible to continue as such
under the related Agreement, or if at any time the Trustee shall become
incapable of acting, or shall be adjudged bankrupt or insolvent, or a receiver
of the Trustee or of its property shall be appointed, or any public officer
shall take charge or control of the Trustee or of its property or affairs for
the purpose of rehabilitation, conservation or liquidation, or if a change in
the financial condition of the Trustee has adversely affected or will adversely
affect the rating on any class of the Securities, then the Depositor may remove
the Trustee and appoint a successor trustee acceptable to the Master Servicer,
if any. Holders of the Securities of any series entitled to at least 51% (or
such other percentage specified in the related Prospectus Supplement) of the
Voting Rights for such series may at any time remove the Trustee without cause
and appoint a successor trustee.
 
     Any resignation or removal of the Trustee and appointment of a successor
trustee shall not become effective until acceptance of appointment by the
successor trustee.
 
CERTAIN TERMS OF THE INDENTURE
 
     Events of Default. If so specified in the related Prospectus Supplement,
Events of Default under the Indenture for each Series of Notes will include: (i)
a default for thirty (30) days (or such other number of days specified in such
Prospectus Supplement) or more in the payment of any principal of or interest on
any Note of such series; (ii) failure to perform any other covenant of the
Depositor or the Trust Fund in the Indenture which continues for a period of
sixty (60) days (or such other number of days specified in such Prospectus
Supplement) after notice thereof is given in accordance with the procedures
described in the related Prospectus Supplement; (iii) any representation or
warranty made by the Depositor or the Trust Fund in the Indenture or in any
certificate or other writing delivered pursuant thereto or in connection
therewith with respect to or affecting such series having been incorrect in a
material respect as of the time made, and such breach is not cured within sixty
(60) days (or such other number of days specified in such Prospectus Supplement)
after notice thereof is given in accordance with the procedures described in the
related Prospectus Supplement; (iv) certain events of bankruptcy, insolvency,
receivership or liquidation of the Depositor or the Trust Fund; or (v) any other
Event of Default provided with respect to Notes of that series.
 
     If an Event of Default with respect to the Notes of any series at the time
outstanding occurs and is continuing, either the Indenture Trustee or the
holders of a majority of the then aggregate outstanding amount of the Notes of
such series may declare the principal amount (or, if the Notes of that series
are Accrual Securities, such portion of the principal amount as may be specified
in the terms of that series, as provided in the related Prospectus Supplement)
of all the Notes of such series to be due and payable immediately. Such
declaration may, under certain circumstances, be rescinded and annulled by the
holders of a majority in aggregate outstanding amount of the Notes of such
series.
 
     If, following an Event of Default with respect to any series of Notes, the
Notes of such series have been declared to be due and payable, the Indenture
Trustee may, in its discretion, notwithstanding such acceleration, elect to
maintain possession of the collateral securing the Notes of such series and to
continue to apply distributions on such collateral as if there had been no
declaration of acceleration if such collateral continues to provide sufficient
funds for the payment of principal of and interest on the Notes of such series
as they would have become due if there had not been such a declaration. In
 
                                       55
 
<PAGE>
<PAGE>
addition, the Indenture Trustee may not sell or otherwise liquidate the
collateral securing the Notes of a series following an Event of Default, other
than a default in the payment of any principal or interest on any Note of such
series for thirty (30) days or more, unless (a) the holders of 100% (or such
other percentage specified in the related Prospectus Supplement) of the then
aggregate outstanding amount of the Notes of such series consent to such sale,
(b) the proceeds of such sale or liquidation are sufficient to pay in full the
principal of and accrued interest, due and unpaid, on the outstanding Notes of
such series at the date of such sale or (c) the Indenture Trustee determines
that such collateral would not be sufficient on an ongoing basis to make all
payments on such Notes as such payments would have become due if such Notes had
not been declared due and payable, and the Indenture Trustee obtains the consent
of the holders of 66 2/3% (or such other percentage specified in the related
Prospectus Supplement) of the then aggregate outstanding amount of the Notes of
such series.
 
     In the event that the Indenture Trustee liquidates the collateral in
connection with an Event of Default involving a default for thirty (30) days (or
such other number of days specified in the related Prospectus Supplement) or
more in the payment of principal of or interest on the Notes of a series, the
Indenture provides that the Indenture Trustee will have a prior lien on the
proceeds of any such liquidation for unpaid fees and expenses. As a result, upon
the occurrence of such an Event of Default, the amount available for
distribution to the Noteholders would be less than would otherwise be the case.
However, the Indenture Trustee may not institute a proceeding for the
enforcement of its lien except in connection with a proceeding for the
enforcement of the lien of the Indenture for the benefit of the Noteholders
after the occurrence of such an Event of Default.
 
     In the event the principal of the Notes of a series is declared due and
payable, as described above, the holders of any such Notes issued at a discount
from par may be entitled to receive no more than an amount equal to the unpaid
principal amount thereof less the amount of such discount which is unamortized.
 
     Subject to the provisions of the Indenture relating to the duties of the
Indenture Trustee, in case an Event of Default shall occur and be continuing
with respect to a series of Notes, the Indenture Trustee shall be under no
obligation to exercise any of the rights or powers under the Indenture at the
request or direction of any of the holders of Notes of such series, unless such
holders offered to the Indenture Trustee security or indemnity satisfactory to
it against the costs, expenses and liabilities which might be incurred by it in
complying with such request or direction. Subject to such provisions for
indemnification and certain limitations contained in the Indenture, the holders
of a majority of the then aggregate outstanding amount of the Notes of such
series shall have the right to direct the time, method and place of conducting
any proceeding for any remedy available to the Indenture Trustee or exercising
any trust or power conferred on the Indenture Trustee with respect to the Notes
of such series, and the holders of a majority of the then aggregate outstanding
amount of the Notes of such series may, in certain cases, waive any default with
respect thereto, except a default in the payment of principal or interest or a
default in respect of a covenant or provision of the Indenture that cannot be
modified without the waiver or consent of all the holders of the outstanding
Notes of such series affected thereby.
 
     Discharge Indenture. The Indenture will be discharged with respect to a
series of Notes (except with respect to certain continuing rights specified in
the Indenture) upon the delivery to the Indenture Trustee for cancellation of
all the Notes of such series or, with certain limitations, upon deposit with the
Indenture Trustee of funds sufficient for the payment in full of all of the
Notes of such series.
 
     In addition to such discharge with certain limitations, the Indenture will
provide that, if so specified with respect to the Notes of any series, the
related Trust Fund will be discharged from any and all obligations in respect of
the Notes of such series (except for certain obligations relating to temporary
Notes and exchange of Notes, to register the transfer of or exchange Notes of
such series, to replace stolen, lost or mutilated Notes of such series, to
maintain paying agencies and to hold monies for payment in trust) upon the
deposit with the Indenture Trustee, in trust, of money and/or direct obligations
of or obligations guaranteed by the United States of America which through the
payment of interest and principal in respect thereof in accordance with their
terms will provide money in an amount sufficient to pay the principal of and
each installment of interest on the Notes of such series on the maturity date
for such Notes and any installment of interest on such Notes in accordance with
the terms of the Indenture and the Notes of such series. In the event of any
such defeasance and discharge of
 
                                       56
 
<PAGE>
<PAGE>
Notes of such series, holders of Notes of such series would be able to look only
to such money and/or direct obligations for payment of principal and interest,
if any, on their Notes until maturity.
 
     Indenture Trustee's Annual Report. The Indenture Trustee for each series of
Notes will be required to mail each year to all related Noteholders a brief
report relating to its eligibility and qualification to continue as Indenture
Trustee under the related Indenture, any amounts advanced by it under the
Indenture, the amount, interest rate and maturity date of certain indebtedness
owing by such Trust to the applicable Indenture Trustee in its individual
capacity, the property and funds physically held by such Indenture Trustee as
such and any action taken by it that materially affects such Notes and that has
not been previously reported.
 
     The Indenture Trustee. The Indenture Trustee for a series of Notes will be
specified in the related Prospectus Supplement. The Indenture Trustee for any
series may resign at any time, in which event the Depositor will be obligated to
appoint a successor trustee for such series. The Depositor may also remove any
such Indenture Trustee if such Indenture Trustee ceases to be eligible to
continue as such under the related Indenture or if such Indenture Trustee
becomes insolvent. In such circumstances the Depositor will be obligated to
appoint a successor trustee for the applicable series of Notes. Any resignation
or removal of the Indenture Trustee and appointment of a successor trustee for
any series of Notes does not become effective until acceptance of the
appointment by the successor trustee for such series.
 
     The bank or trust company serving as Indenture Trustee may have a banking
relationship with the Depositor or any of its affiliates or the Master Servicer
or any of its affiliates.
 
                         DESCRIPTION OF CREDIT SUPPORT
 
GENERAL
 
     For any series of Securities, Credit Support may be provided with respect
to one or more classes thereof or the related Assets. Credit Support may be in
the form of the subordination of one or more classes of Securities, letters of
credit, insurance policies, guarantees, the establishment of one or more reserve
funds or another method of Credit Support described in the related Prospectus
Supplement, or any combination of the foregoing. If so provided in the related
Prospectus Supplement, any form of Credit Support may be structured so as to be
drawn upon by more than one series to the extent described therein.
 
     Unless otherwise provided in the related Prospectus Supplement for a series
of Securities Credit Support will not provide protection against all risks of
loss and will not guarantee repayment of the entire Security Balance of the
Securities and interest thereon. If losses or shortfalls occur that exceed the
amount covered by Credit Support or that are not covered by Credit Support,
Securityholders will bear their allocable share of deficiencies. Moreover, if a
form of Credit Support covers more than one series of Securities (each, a
'Covered Trust'), holders of Securities evidencing interests in any of such
Covered Trusts will be subject to the risk that such Credit Support will be
exhausted by the claims of other Covered Trusts prior to such Covered Trust
receiving any of its intended share of such coverage.
 
     If Credit Support is provided with respect to one or more classes of
Securities of a series, or the related Assets, the related Prospectus Supplement
will include a description of (a) the nature and amount of coverage under such
Credit Support, (b) any conditions to payment thereunder not otherwise described
herein, (c) the conditions (if any) under which the amount of coverage under
such Credit Support may be reduced and under which such Credit Support may be
terminated or replaced and (d) the material provisions relating to such Credit
Support. Additionally, the related Prospectus Supplement will set forth certain
information with respect to the obligor under any instrument of Credit Support,
including (i) a brief description of its principal business activities, (ii) its
principal place of business, place of incorporation and the jurisdiction under
which it is chartered or licensed to do business, (iii) if applicable, the
identity of regulatory agencies that exercise primary jurisdiction over the
conduct of its business and (iv) its total assets, and its stockholders' or
policyholders' surplus, if applicable, as of the date specified in the
Prospectus Supplement. See 'Risk Factors -- Credit Support Limitations.'
 
                                       57
 
<PAGE>
<PAGE>
SUBORDINATE CERTIFICATES
 
     If so specified in the related Prospectus Supplement, one or more classes
of Securities of a series may be Subordinate Securities. To the extent specified
in the related Prospectus Supplement, the rights of the holders of Subordinate
Securities to receive distributions of principal and interest from the
Collection Account on any Distribution Date will be subordinated to such rights
of the holders of Senior Securities. If so provided in the related Prospectus
Supplement, the subordination of a class may apply only in the event of (or may
be limited to) certain types of losses or shortfalls. The related Prospectus
Supplement will set forth information concerning the amount of subordination of
a class or classes of Subordinate Securities in a series, the circumstances in
which such subordination will be applicable and the manner, if any, in which the
amount of subordination will be effected.
 
CROSS-SUPPORT PROVISIONS
 
     If the Assets for a series are divided into separate groups, each
supporting a separate class or classes of Securities of a series, Credit Support
may be provided by cross-support provisions requiring that distributions be made
on Senior Securities evidencing interests in one group of Mortgage Assets prior
to distributions on Subordinate Securities evidencing interests in a different
group of Mortgage Assets within the Trust Fund. The Prospectus Supplement for a
series that includes a cross-support provision will describe the manner and
conditions for applying such provisions.
 
INSURANCE OR GUARANTEES WITH RESPECT TO THE WHOLE LOANS
 
     If so provided in the Prospectus Supplement for a series of Securities, the
Whole Loans or Contracts in the related Trust Fund will be covered for various
default risks by insurance policies or guarantees.
 
LETTER OF CREDIT
 
     If so provided in the Prospectus Supplement for a series of Securities,
deficiencies in amounts otherwise payable on such Securities or certain classes
thereof will be covered by one or more letters of credit, issued by a bank or
financial institution specified in such Prospectus Supplement (the 'L/C Bank').
Under a letter of credit, the L/C Bank will be obligated to honor draws
thereunder in an aggregate fixed dollar amount, net of unreimbursed payments
thereunder, generally equal to a percentage specified in the related Prospectus
Supplement of the aggregate principal balance of the Assets on the related
Cut-off Date or of the initial aggregate Security Balance of one or more classes
of Securities. If so specified in the related Prospectus Supplement, the letter
of credit may permit draws in the event of only certain types of losses and
shortfalls. The amount available under the letter of credit will, in all cases,
be reduced to the extent of the unreimbursed payments thereunder and may
otherwise be reduced as described in the related Prospectus Supplement. The
obligations of the L/C Bank under the letter of credit for each series of
Securities will expire at the earlier of the date specified in the related
Prospectus Supplement or the termination of the Trust Fund.
 
INSURANCE POLICIES AND SURETY BONDS
 
     If so provided in the Prospectus Supplement for a series of Securities,
deficiencies in amounts otherwise payable on such Securities or certain classes
thereof will be covered by insurance policies and/or surety bonds provided by
one or more insurance companies or sureties. Such instruments may cover, with
respect to one or more classes of Securities of the related series, timely
distributions of interest and/or full distributions of principal on the basis of
a schedule of principal distributions set forth in or determined in the manner
specified in the related Prospectus Supplement.
 
RESERVE FUNDS
 
     If so provided in the Prospectus Supplement for a series of Securities,
deficiencies in amounts otherwise payable on such Securities or certain classes
thereof will be covered by one or more reserve funds in which cash, a letter of
credit, Permitted Investments, a demand note or a combination thereof
 
                                       58
 
<PAGE>
<PAGE>
will be deposited, in the amounts so specified in such Prospectus Supplement.
The reserve funds for a series may also be funded over time by depositing
therein a specified amount of the distributions received on the related Assets
as specified in the related Prospectus Supplement.
 
     Amounts on deposit in any reserve fund for a series, together with the
reinvestment income thereon, if any, will be applied for the purposes, in the
manner, and to the extent specified in the related Prospectus Supplement. A
reserve fund may be provided to increase the likelihood of timely distributions
of principal of and interest on the Certificates. If so specified in the related
Prospectus Supplement, reserve funds may be established to provide limited
protection against only certain types of losses and shortfalls. Following each
Distribution Date amounts in a reserve fund in excess of any amount required to
be maintained therein may be released from the reserve fund under the conditions
and to the extent specified in the related Prospectus Supplement and will not be
available for further application to the Securities.
 
     Moneys deposited in any Reserve Funds will be invested in Permitted
Investments. If so specified in the related Prospectus Supplement, any
reinvestment income or other gain from such investments will be credited to the
related Reserve Fund for such series, and any loss resulting from such
investments will be charged to such Reserve Fund. However, such income may be
payable to any related Master Servicer or another service provider as additional
compensation. If so provided in the related Prospectus Supplement, the Reserve
Fund, if any, for a series will not be a part of the Trust Fund.
 
     Additional information concerning any Reserve Fund will be set forth in the
related Prospectus Supplement, including the initial balance of such Reserve
Fund, the balance required to be maintained in the Reserve Fund, the manner in
which such required balance will decrease over time, the manner of funding such
Reserve Fund, the purposes for which funds in the Reserve Fund may be applied to
make distributions to Securityholders and use of investment earnings from the
Reserve Fund, if any.
 
CREDIT SUPPORT WITH RESPECT TO MBS
 
     If so provided in the Prospectus Supplement for a series of Securities, the
MBS in the related Trust Fund and/or the Mortgage Loans underlying such MBS may
be covered by one or more of the types of Credit Support described herein. The
related Prospectus Supplement will specify as to each such form of Credit
Support the information indicated above with respect thereto, to the extent such
information is material and available.
 
                                       59

<PAGE>
<PAGE>
                    CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS
 
     The following discussion contains summaries, which are general in nature,
of certain legal aspects of loans secured by single-family or multi-family
residential properties. Because such legal aspects are governed primarily by
applicable state law (which laws may differ substantially), 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 security for the Mortgage Loans is
situated. The summaries are qualified in their entirety by reference to the
applicable federal and state laws governing the Mortgage Loans. See 'Description
of the Trust Funds -- Assets.'
 
GENERAL
 
     All of the Mortgage Loans are loans evidenced by a note or bond and secured
by instruments granting a security interest in real property which may be
mortgages, deeds of trust, security deeds or deeds to secure debt, depending
upon the prevailing practice and law in the state in which the Mortgaged
Property is located. Mortgages, deeds of trust and deeds to secure debt are
herein collectively referred to as 'mortgages.' Any of the foregoing types of
mortgages will create a lien upon, or grant a title interest in, the subject
property, the priority of which will depend on the terms of the particular
security instrument, as well as separate, recorded, contractual arrangements
with others holding interests in the mortgaged property, the knowledge of the
parties to such instrument as well as the order of recordation of the instrument
in the appropriate public recording office. However, recording does not
generally establish priority over governmental claims for real estate taxes and
assessments and other charges imposed under governmental police powers.
 
TYPES OF MORTGAGE INSTRUMENTS
 
     A mortgage either creates a lien against or constitutes a conveyance of
real property between two parties -- a mortgagor (the borrower and usually the
owner of the subject property) and a mortgagee (the lender). In contrast, a deed
of trust is a three-party instrument, among a trustor (the equivalent of a
mortgagor), a trustee to whom the mortgaged property is conveyed, and a
beneficiary (the lender) for whose benefit the conveyance is made. As used in
this Prospectus, unless the context otherwise requires, 'mortgagor' includes the
trustor under a deed of trust and a grantor under a security deed or a deed to
secure debt. Under a deed of trust, the mortgagor grants the property,
irrevocably until the debt is paid, in trust, generally with a power of sale as
security for the indebtedness evidenced by the related note. A deed to secure
debt typically has two parties. By executing a deed to secure debt, the grantor
conveys title to, as opposed to merely creating a lien upon, the subject
property to the grantee until such time as the underlying debt is repaid,
generally with a power of sale as security for the indebtedness evidenced by the
related mortgage note. In case the mortgagor under a mortgage is a land trust,
there would be an additional party because legal title to the property is held
by a land trustee under a land trust agreement for the benefit of the mortgagor.
At origination of a mortgage loan involving a land trust, the mortgagor executes
a separate undertaking to make payments on the mortgage note. The mortgagee's
authority under a mortgage, the trustee's authority under a deed of trust and
the grantee's authority under a deed to secure debt are governed by the express
provisions of the mortgage, the law of the state in which the real property is
located, certain federal laws (including, without limitation, the Soldiers' and
Sailors' Civil Relief Act of 1940) and, in some cases, in deed of trust
transactions, the directions of the beneficiary.
 
     The Mortgages that encumber Multifamily Properties may contain an
assignment of rents and leases, pursuant to which the Mortgagor assigns to the
lender the Mortgagor's right, title and interest as landlord under each lease
and the income derived therefrom, while retaining a revocable license to collect
the rents for so long as there is no default. If the Mortgagor defaults, the
license terminates and the lender is entitled to collect the rents. Local law
may require that the lender take possession of the property and/or obtain a
court-appointed receiver before becoming entitled to collect the rents.
 
                                       60
 
<PAGE>
<PAGE>
INTEREST IN REAL PROPERTY
 
     The real property covered by a mortgage, deed of trust, security deed or
deed to secure debt is most often the fee estate in land and improvements.
However, such an instrument may encumber other interests in real property such
as a tenant's interest in a lease of land or improvements, or both, and the
leasehold estate created by such lease. An instrument covering an interest in
real property other than the fee estate requires special provisions in the
instrument creating such interest or in the mortgage, deed of trust, security
deed or deed to secure debt, to protect the mortgagee against termination of
such interest before the mortgage, deed of trust, security deed or deed to
secure debt is paid. The Depositor or the Originator will make certain
representations and warranties in the Agreement with respect to any Mortgage
Loans that are secured by an interest in a leasehold estate. Such representation
and warranties, if applicable, will be set forth in the Prospectus Supplement.
 
COOPERATIVE LOANS
 
     If specified in the Prospectus Supplement relating to a series of Offered
Securities, the Mortgage Loans may also consist of cooperative apartment loans
('Cooperative Loans') secured by security interests in shares issued by a
cooperative housing corporation (a 'Cooperative') and in the related proprietary
leases or occupancy agreements granting exclusive rights to occupy specific
dwelling units in the cooperatives' buildings. The security agreement will
create a lien upon, or grant a title interest in, the property which it covers,
the priority of which will depend on the terms of the particular security
agreement as well as the order of recordation of the agreement in the
appropriate recording office. Such a lien or title interest is not prior to the
lien for real estate taxes and assessments and other charges imposed under
governmental police powers.
 
     Each cooperative owns in fee or has a leasehold interest in all the real
property and owns in fee or leases the building and all separate dwelling units
therein. The cooperative is directly responsible for property management and, in
most cases, payment of real estate taxes, other governmental impositions and
hazard and liability insurance. If there is a blanket mortgage or mortgages on
the cooperative apartment building or underlying land, as is generally the case,
or an underlying lease of the land, as is the case in some instances, the
cooperative, as property mortgagor, or lessee, as the case may be, is also
responsible for meeting these mortgage or rental obligations. A blanket mortgage
is ordinarily incurred by the cooperative in connection with either the
construction or purchase of the cooperative's apartment building or obtaining of
capital by the cooperative. The interest of the occupant under proprietary
leases or occupancy agreements as to which that cooperative is the landlord are
generally subordinate to the interest of the holder of a blanket mortgage and to
the interest of the holder of a land lease. If the cooperative is unable to meet
the payment obligations (i) arising under a blanket mortgage, the mortgagee
holding a blanket mortgage could foreclose on that mortgage and terminate all
subordinate proprietary leases and occupancy agreements or (ii) arising under
its land lease, the holder of the landlord's interest under the land lease could
terminate it and all subordinate proprietary leases and occupancy agreements.
Also, a blanket mortgage on a cooperative may provide financing in the form of a
mortgage that does not fully amortize, with a significant portion of principal
being due in one final payment at maturity. The inability of the cooperative to
refinance a mortgage and its consequent inability to make such final payment
could lead to foreclosure by the mortgagee. Similarly, a land lease has an
expiration date and the inability of the cooperative to extend its term or, in
the alternative, to purchase the land could lead to termination of the
cooperatives's interest in the property and termination of all proprietary
leases and occupancy agreement. In either event, a foreclosure by the holder of
a blanket mortgage or the termination of the underlying lease could eliminate or
significantly diminish the value of any collateral held by the lender that
financed the purchase by an individual tenant stockholder of cooperative shares
or, in the case of the Mortgage Loans, the collateral securing the Cooperative
Loans.
 
     The cooperative is owned by tenant-stockholders who, through ownership of
stock or shares in the corporation, receive proprietary lease or occupancy
agreements which confer exclusive rights to occupy specific units. Generally, a
tenant-stockholder of a cooperative must make a monthly payment to the
cooperative representing such tenant-stockholder's pro rata share of the
cooperative's payments for its blanket mortgage, real property taxes,
maintenance expenses and other capital or ordinary expenses.
 
                                       61
 
<PAGE>
<PAGE>
An ownership interest in a cooperative and accompanying occupancy rights are
financed through a cooperative share loan evidenced by a promissory note and
secured by an assignment of and a security interest in the occupancy agreement
or proprietary lease and a security interest in the related cooperative shares.
The lender generally takes possession of the share certificate and a counterpart
of the proprietary lease or occupancy agreement and a financing statement
covering the proprietary lease or occupancy agreement and the cooperative shares
is filed in the appropriate state and local offices to perfect the lender's
interest in its collateral. Subject to the limitations discussed below, upon
default of the tenant-stockholder, the lender may sue for judgment on the
promissory note, dispose of the collateral at a public or private sale or
otherwise proceed against the collateral or tenant-stockholder as an individual
as provided in the security agreement covering the assignment of the proprietary
lease or occupancy agreement and the pledge of cooperative shares. See
'Foreclosure -- Cooperative Loans' below.
 
FORECLOSURE
 
GENERAL
 
     Foreclosure is a legal procedure that allows the mortgagee to recover its
mortgage debt by enforcing its rights and available legal remedies under the
mortgage. If the mortgagor defaults in payment or performance of its obligations
under the note or mortgage, the mortgagee has the right to institute foreclosure
proceedings to sell the mortgaged property at public auction to satisfy the
indebtedness.
 
     Foreclosure procedures with respect to the enforcement of a mortgage vary
from state to state. Two primary methods of foreclosing a mortgage are judicial
foreclosure and non-judicial foreclosure pursuant to a power of sale granted in
the mortgage instrument. There are several other foreclosure procedures
available in some states that are either infrequently used or available only in
certain limited circumstances, such as strict foreclosure.
 
JUDICIAL FORECLOSURE
 
     A judicial foreclosure proceeding is conducted in a court having
jurisdiction over the mortgaged property. Generally, the action is initiated by
the service of legal pleadings upon all parties having an interest of record in
the real property. Delays in completion of the foreclosure may occasionally
result from difficulties in locating defendants. When the lender's right to
foreclose is contested, the legal proceedings can be time-consuming. Upon
successful completion of a judicial foreclosure proceeding, the court generally
issues a judgment of foreclosure and appoints a referee or other officer to
conduct a public sale of the mortgaged property, the proceeds of which are used
to satisfy the judgment. Such sales are made in accordance with procedures that
vary from state to state.
 
EQUITABLE LIMITATIONS ON ENFORCEABILITY OF CERTAIN PROVISIONS
 
     United States courts have traditionally imposed general equitable
principles to limit the remedies available to a mortgagee in connection with
foreclosure. These equitable principles are generally designed to relieve the
mortgagor from the legal effect of mortgage defaults, to the extent that such
effect is perceived as harsh or unfair. Relying on such principles, a court may
alter the specific terms of a loan to the extent it considers necessary to
prevent or remedy an injustice, undue oppression or overreaching, or may require
the lender to undertake affirmative and expensive actions to determine the cause
of the mortgagor's default and the likelihood that the mortgagor will be able to
reinstate the loan. In some cases, courts have substituted their judgment for
the lender's and have required that lenders reinstate loans or recast payment
schedules in order to accommodate mortgagors who are suffering from a temporary
financial disability. In other cases, courts have limited the right of the
lender to foreclose if the default under the mortgage is not monetary, e.g., the
mortgagor failed to maintain the mortgaged property adequately or the mortgagor
executed a junior mortgage on the mortgaged property. The exercise by the court
of its equity powers will depend on the individual circumstances of each case
presented to it. Finally, some courts have been faced with the issue of whether
federal or state constitutional provisions reflecting due process concerns for
adequate notice require that a mortgagor
 
                                       62
 
<PAGE>
<PAGE>
receive notice in addition to statutorily-prescribed minimum notice. For the
most part, these cases have upheld the reasonableness of the notice provisions
or have found that a public sale under a mortgage providing for a power of sale
does not involve sufficient state action to afford constitutional protections to
the mortgagor.
 
NON-JUDICIAL FORECLOSURE/POWER OF SALE
 
     Foreclosure of a deed of trust is generally accomplished by a non-judicial
trustee's sale pursuant to the power of sale granted in the deed of trust. A
power of sale is typically granted in a deed of trust. It may also be contained
in any other type of mortgage instrument. A power of sale allows a non-judicial
public sale to be conducted generally following a request from the
beneficiary/lender to the trustee to sell the property upon any default by the
mortgagor under the terms of the mortgage note or the mortgage instrument and
after notice of sale is given in accordance with the terms of the mortgage
instrument, as well as applicable state law. In some states, prior to such sale,
the trustee under a deed of trust must record a notice of default and notice of
sale and send a copy to the mortgagor and to any other party who has recorded a
request for a copy of a notice of default and notice of sale. In addition, in
some states the trustee must provide notice to any other party having an
interest of record in the real property, including junior lienholders. A notice
of sale must be posted in a public place and, in most states, published for a
specified period of time in one or more newspapers. The mortgagor or junior
lienholder may then have the right, during a reinstatement period required in
some states, to cure the default by paying the entire actual amount in arrears
(without acceleration) plus the expenses incurred in enforcing the obligation.
In other states, the mortgagor or the junior lienholder is not provided a period
to reinstate the loan, but has only the right to pay off the entire debt to
prevent the foreclosure sale. Generally, the procedure for public sale, the
parties entitled to notice, the method of giving notice and the applicable time
periods are governed by state law and vary among the states. Foreclosure of a
deed to secure debt is also generally accomplished by a non-judicial sale
similar to that required by a deed of trust, except that the lender or its
agent, rather than a trustee, is typically empowered to perform the sale in
accordance with the terms of the deed to secure debt and applicable law.
 
PUBLIC SALE
 
     A third party may be unwilling to purchase a mortgaged property at a public
sale because of the difficulty in determining the value of such property at the
time of sale, due to, among other things, redemption rights which may exist and
the possibility of physical deterioration of the property during the foreclosure
proceedings. For these reasons, it is common for the lender to purchase the
mortgaged property for an amount equal to or less than the underlying debt and
accrued and unpaid interest plus the expenses of foreclosure. Generally, state
law controls the amount of foreclosure costs and expenses which may be recovered
by a lender. Thereafter, subject to the mortgagor's right in some states to
remain in possession during a redemption period, if applicable, the lender will
become the owner of the property and have both the benefits and burdens of
ownership of the mortgaged property. For example, the lender will become
obligated 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. The
lender will commonly obtain the services of a real estate broker and pay the
broker's commission in connection with the sale of the property. Depending upon
market conditions, the ultimate proceeds of the sale of the property may not
equal the lender's investment in the property. Moreover, a lender commonly
incurs substantial legal fees and court costs in acquiring a mortgaged property
through contested foreclosure and/or bankruptcy proceedings. Generally, state
law controls the amount of foreclosure expenses and costs, including attorneys'
fees, that may be recovered by a lender.
 
     A junior mortgagee may not foreclose on the property securing the junior
mortgage unless it forecloses subject to senior mortgages and any other prior
liens, in which case it may be obliged to make payments on the senior mortgages
to avoid their foreclosure. In addition, in the event that the foreclosure of a
junior mortgage triggers the enforcement of a 'due-on-sale' clause contained in
a senior mortgage, the junior mortgagee may be required to pay the full amount
of the senior mortgage to avoid its foreclosure. Accordingly, with respect to
those Mortgage Loans, if any, that are junior
 
                                       63
 
<PAGE>
<PAGE>
mortgage loans, if the lender purchases the property the lender's title will be
subject to all senior mortgages, prior liens and certain governmental liens.
 
     The proceeds received by the referee or trustee from the sale are applied
first to the costs, fees and expenses of sale and then in satisfaction of the
indebtedness secured by the mortgage under which the sale was conducted. Any
proceeds remaining after satisfaction of senior mortgage debt are generally
payable to the holders of junior mortgages and other liens and claims in order
of their priority, whether or not the mortgagor is in default. Any additional
proceeds are generally payable to the mortgagor. The payment of the proceeds to
the holders of junior mortgages may occur in the foreclosure action of the
senior mortgage or a subsequent ancillary proceeding or may require the
institution of separate legal proceedings by such holders.
 
RIGHTS OF REDEMPTION
 
     The purposes of a foreclosure action are to enable the mortgagee to realize
upon its security and to bar the mortgagor, and all persons who have an interest
in the property which is subordinate to the mortgage being foreclosed, from
exercise of their 'equity of redemption.' The doctrine of equity of redemption
provides that, until the property covered by a mortgage has been sold in
accordance with a properly conducted foreclosure and foreclosure sale, those
having an interest which is subordinate to that of the foreclosing mortgagee
have an equity of redemption and may redeem the property by paying the entire
debt with interest. In addition, in some states, when a foreclosure action has
been commenced, the redeeming party must pay certain costs of such action. Those
having an equity of redemption must generally be made parties and joined in the
foreclosure proceeding in order for their equity of redemption to be cut off and
terminated.
 
     The equity of redemption is a common-law (non-statutory) right which exists
prior to completion of the foreclosure, is not waivable by the mortgagor, must
be exercised prior to foreclosure sale and should be distinguished from the
post-sale statutory rights of redemption. In some states, after sale pursuant to
a deed of trust or foreclosure of a mortgage, the mortgagor and foreclosed
junior lienors are given a statutory period in which to redeem the property from
the foreclosure sale. In some states, statutory redemption may occur only upon
payment of the foreclosure sale price. In other states, redemption may be
authorized if the former mortgagor pays only a portion of the sums due. The
effect of a statutory right of redemption is to diminish the ability of the
lender to sell the foreclosed property. The exercise of a right of redemption
would defeat the title of any purchaser from a foreclosure sale or sale under a
deed of trust. Consequently, the practical effect of the redemption right is to
force the lender to maintain the property and pay the expenses of ownership
until the redemption period has expired. In some states, a post-sale statutory
right of redemption may exist following a judicial foreclosure, but not
following a trustee's sale under a deed of trust.
 
     Under the REMIC Provisions currently in effect, property acquired by
foreclosure generally must not be held for more than two years. Unless otherwise
provided in the related Prospectus Supplement, with respect to a series of
Securities for which an election is made to qualify the Trust Fund or a part
thereof as a REMIC, the Agreement will permit foreclosed property to be held for
more than two years if the Internal Revenue Service grants an extension of time
within which to sell such property or independent counsel renders an opinion to
the effect that holding such property for such additional period is permissible
under the REMIC Provisions.
 
COOPERATIVE LOANS
 
     The cooperative shares owned by the tenant-stockholder and pledged to the
lender are, in almost all cases, subject to restrictions on transfer as set
forth in the Cooperative's Certificate of Incorporation and By-laws, as well as
the proprietary lease or occupancy agreement, and may be cancelled by the
cooperative for failure by the tenant-stockholder to pay rent or other
obligations or charges owed by such tenant-stockholder, including mechanics'
liens against the cooperative apartment building incurred by such
tenant-stockholder. The proprietary lease or occupancy agreement generally
permit the Cooperative to terminate such lease or agreement in the event an
obligor fails to make payments or defaults in the performance of covenants
required thereunder. Typically, the lender and the Cooperative
 
                                       64
 
<PAGE>
<PAGE>
enter into a recognition agreement which establishes the rights and obligations
of both parties in the event of a default by the tenant-stockholder under the
proprietary lease or occupancy agreement will usually constitute a default under
the security agreement between the lender and the tenant-stockholder.
 
     The recognition agreement generally provides that, in the event that the
tenant-stockholder has defaulted under the proprietary lease or occupancy
agreement, the Cooperative will take no action to terminate such lease or
agreement until the lender has been provided with an opportunity to cure the
default. The recognition agreement typically provides that if the proprietary
lease or occupancy agreement is terminated, the Cooperative will recognize the
lender's lien against proceeds from the sale of the Cooperative apartment,
subject, however, to the Cooperative's right to sums due under such proprietary
lease or occupancy agreement. The total amount owed to the Cooperative by the
tenant-stockholder, which the lender generally cannot restrict and does not
monitor, could reduce the value of the collateral below the outstanding
principal balance of the Cooperative Loan and accrued and unpaid interest
thereon.
 
     Recognition agreements also provide that in the event of a foreclosure on a
Cooperative Loan, the lender must obtain the approval or consent of the
Cooperative as required by the proprietary lease before transferring the
Cooperative shares or assigning the proprietary lease. Generally, the lender is
not limited in any rights it may have to dispossess the tenant-stockholders.
 
     In some states, foreclosure on the Cooperative shares is accomplished by a
sale in accordance with the provisions of Article 9 of the UCC and the security
agreement relating to those shares. Article 9 of the UCC requires that a sale be
conducted in a 'commercially reasonable' manner. Whether a foreclosure sale has
been conducted in a 'commercially reasonable' manner will depend on the facts in
each case. In determining commercial reasonableness, a court will look to the
notice given the debtor and the method, manner, time, place and terms of the
foreclosure. Generally, a sale conducted according to the usual practice of
banks selling similar collateral will be considered reasonably conducted.
 
     Article 9 of the UCC provides that the proceeds of the sale will be applied
first to pay the costs and expenses of the sale and then to satisfy the
indebtedness secured by the lender's security interest. The recognition
agreement, however, generally provides that the lender's right to reimbursement
is subject to the right of the Cooperatives to receive sums due under the
proprietary lease or occupancy agreement. If there are proceeds remaining, the
lender must account to the tenant-stockholder for the surplus. Conversely, if a
portion of the indebtedness remains unpaid, the tenant-stockholder is generally
responsible for the deficiency.
 
     In the case of foreclosure on a building which was converted from a rental
building to a building owned by a Cooperative under a non-eviction plan, some
states require that a purchaser at a foreclosure sale take the property subject
to rent control and rent stabilization laws which apply to certain tenants who
elected to remain in a building so converted.
 
JUNIOR MORTGAGES
 
     Some of the Mortgage Loans may be secured by junior mortgages or deeds of
trust, which are subordinate to first or other senior mortgages or deeds of
trust held by other lenders. The rights of the Trust Fund as the holder 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 or the sale pursuant to the deed of trust, the
junior mortgagee's or junior beneficiary's lien will be extinguished unless the
junior lienholder satisfies the defaulted senior loan or asserts its subordinate
interest in a property in foreclosure proceedings. See ' -- Foreclosure' herein.
 
     Furthermore, because the terms of the junior mortgage or deed of trust are
subordinate to the terms of the first mortgage or deed of trust, in the event of
a conflict between the terms of the first mortgage or deed of trust and the
junior mortgage or deed of trust, the terms of the first mortgage or
 
                                       65
 
<PAGE>
<PAGE>
deed of trust will generally govern. 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 first mortgagee expends such sums, such sums will
generally have priority over all sums due under the junior mortgage.
 
ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS
 
     Statutes in some states limit the right of a beneficiary under a deed of
trust or a mortgagee under a mortgage to obtain a deficiency judgment against
the mortgagor following foreclosure or sale under a deed of trust. A deficiency
judgment would be a personal judgment against the former mortgagor equal to the
difference between the net amount realized upon the public sale of the real
property and the amount due to the lender. Some states require the lender to
exhaust the security afforded under a mortgage by foreclosure in an attempt to
satisfy the full debt before bringing a personal action against the mortgagor.
In certain other states, the lender has the option of bringing a personal action
against the mortgagor on the debt without first exhausting such security;
however, in some of these states, the lender, following judgment on such
personal action, may be deemed to have elected a remedy and may be precluded
from exercising remedies with respect to the security. In some cases, a lender
will be precluded from exercising any additional rights under the note or
mortgage if it has taken any prior enforcement action. Consequently, the
practical effect of the election requirement, in those states permitting such
election, is that lenders will usually proceed against the security first rather
than bringing a personal action against the mortgagor. Finally, other statutory
provisions limit any deficiency judgment against the former mortgagor 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 lender from obtaining a large deficiency judgment against
the former mortgagor as a result of low or no bids at the judicial sale.
 
     In addition to laws limiting or prohibiting deficiency judgments, numerous
other federal and state statutory provisions, including the federal bankruptcy
laws and state laws affording relief to debtors, may interfere with or affect
the ability of the secured mortgage lender to realize upon collateral or enforce
a deficiency judgment. For example, with respect to federal bankruptcy law, a
court with federal bankruptcy jurisdiction may permit a debtor through his or
her Chapter 11 or Chapter 13 rehabilitative plan to cure a monetary default in
respect of a mortgage loan on a debtor's residence by paying arrearages within a
reasonable time period and reinstating the original mortgage loan payment
schedule even though the lender accelerated the mortgage loan and final judgment
of foreclosure had been entered in state court (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.
 
     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
11 or Chapter 13 except with respect to mortgage payment arrearages, which may
be cured within a reasonable time period.
 
     In the case of income-producing Multifamily Properties, federal bankruptcy
law may also have the effect of interfering with or affecting the ability of the
secured lender to enforce the borrower's assignment of rents and leases related
to the mortgaged property. Under Section 362 of the Bankruptcy Code, the lender
will be stayed from enforcing the assignment, and the legal proceedings
necessary to resolve the issue could be time-consuming, with resulting delays in
the lender's receipt of the rents.
 
                                       66
 
<PAGE>
<PAGE>
     Certain tax liens arising under the Internal Revenue Code of 1986, as
amended, may in certain circumstances provide priority over the lien of a
mortgage or deed of trust. 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 law. In some cases this liability may affect
assignees of the mortgage loans.
 
     Generally, Article 9 of the UCC governs foreclosure on Cooperative shares
and the related proprietary lease or occupancy agreement. Some courts have
interpreted section 9-504 of the UCC to prohibit a deficiency award unless the
creditor establishes that the sale of the collateral (which, in the case of a
Cooperative Loan, would be the shares of the Cooperative and the related
proprietary lease or occupancy agreement) was conducted in a commercially
reasonable manner.
 
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 under state law in a number of states, a secured party that
takes a deed in lieu of foreclosure or acquires a mortgaged property at a
foreclosure sale or becomes involved in the operation or management of a
property so as to be deemed an 'owner' or 'operator' of the 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 lender
(such as a Trust Fund) secured by residential real property. In the event that
title to a Mortgaged Property securing a Mortgage Loan in a Trust Fund was
acquired by the Trust Fund and cleanup costs were incurred in respect of the
Mortgaged Property, the holders of the related series of Certificates might
realize a loss if such costs were required to be paid by the Trust Fund.
 
DUE-ON-SALE CLAUSES
 
     Unless the related Prospectus Supplement indicates otherwise, the Mortgage
Loans will contain due-on-sale clauses. These clauses generally provide that the
lender may accelerate the maturity of the loan if the mortgagor sells, transfers
or conveys the related Mortgaged Property. The enforceability of due-on-sale
clauses has been the subject of legislation or litigation in many states and, in
some cases, the enforceability of these clauses was limited or denied. However,
with respect to certain loans the Garn-St. Germain Depository Institutions Act
of 1982 preempts state constitutional, statutory and case law that prohibits the
enforcement of due-on-sale clauses and permits lenders to enforce these clauses
in accordance with their terms, subject to certain limited exceptions.
Due-on-sale clauses contained in mortgage loans originated by federal savings
and loan associations of federal savings banks are fully enforceable pursuant to
regulations of the United States Federal Home Loan Bank Board, as succeeded by
the Office of Thrift Supervision, which preempt state law restrictions on the
enforcement of such clauses. Similarly, 'due-on-sale' clauses in mortgage loans
made by national banks and federal credit unions are now fully enforceable
pursuant to preemptive regulations of the Comptroller of the Currency and the
National Credit Union Administration, respectively.
 
     The Garn-St. Germain Act also sets forth nine specific instances in which a
mortgage lender covered by the act (including federal savings and loan
associations and federal savings banks) may not exercise a 'due-on-sale' clause,
notwithstanding the fact that a transfer of the property may have occurred.
These include intra-family transfers, certain transfers by operation of law,
leases of fewer than three years and the creation of a junior encumbrance.
Regulations promulgated under the Garn-St. Germain Act also prohibit the
imposition of a prepayment penalty upon the acceleration of a loan pursuant to a
due-on-sale clause. The inability to enforce a 'due-on-sale' clause may result
in a mortgage that bears an interest rate below the current market rate being
assumed by a new home buyer
 
                                       67
 
<PAGE>
<PAGE>
rather than being paid off, which may affect the average life of the Mortgage
Loans and the number of Mortgage Loans which may extend to maturity.
 
PREPAYMENT CHARGES
 
     Under certain state laws, prepayment charges may not be imposed after a
certain period of time following the origination of mortgage loans secured by
liens encumbering owner-occupied residential properties, if such loans are paid
prior to maturity. With respect to Mortgaged Properties that are owner-occupied,
it is anticipated that prepayment charges may not be imposed with respect to
many of the Mortgage Loans. The absence of such a restraint on prepayment,
particularly with respect to fixed rate Mortgage Loans having higher Mortgage
Rates, may increase the likelihood of refinancing or other early retirement of
such loans.
 
SUBORDINATE FINANCING
 
     Where a mortgagor encumbers mortgaged property with one or more junior
liens, the senior lender is subjected to additional risk. First, the mortgagor
may have difficulty servicing and repaying multiple loans. In addition, if the
junior loan permits recourse to the mortgagor (as junior loans often do) and the
senior loan does not, a mortgagor may be more likely to repay sums due on the
junior loan than those on the senior loan. Second, acts of the senior lender
that prejudice the junior lender or impair the junior lender's security may
create a superior equity in favor of the junior lender. For example, if the
mortgagor and the senior lender agree to an increase in the principal amount of
or the interest rate payable on the senior loan, the senior lender may lose its
priority to the extent any existing junior lender is harmed or the mortgagor is
additionally burdened. Third, if the mortgagor defaults on the senior loan
and/or any junior loan or loans, the existence of junior loans and actions taken
by junior lenders can impair the security available to the senior lender and can
interfere with or delay the taking of action by the senior lender. Moreover, the
bankruptcy of a junior lender may operate to stay foreclosure or similar
proceedings by the senior lender.
 
APPLICABILITY OF USURY LAWS
 
     Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980, enacted in March 1980 ('Title V'), provides that state usury
limitations shall not apply to certain types of residential first mortgage loans
originated by certain lenders after March 31, 1980. A similar federal statute
was in effect with respect to mortgage loans made during the first three months
of 1980. The Office of Thrift Supervision is authorized to issue rules and
regulations and to publish interpretations governing implementation of Title V.
The statute authorized any state to reimpose interest rate limits by adopting,
before April 1, 1983, a law or constitutional provision that 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.
 
     The Depositor believes that a court interpreting Title V would hold that
residential first mortgage loans that are originated on or after January 1, 1980
are subject to federal preemption. Therefore, in a state that has not taken the
requisite action to reject application of Title V or to adopt a provision
limiting discount points or other charges prior to origination of such mortgage
loans, any such limitation under such state's usury law would not apply to such
mortgage loans.
 
     In any state in which application of Title V has been expressly rejected or
a provision limiting discount points or other charges is adopted, no mortgage
loan originated after the date of such state action will be eligible for
inclusion in a Trust Fund unless (i) such mortgage loan provides for such
interest rate, discount points and charges as are permitted in such state or
(ii) such mortgage loan provides that the terms thereof shall be construed in
accordance with the laws of another state under which such interest rate,
discount points and charges would not be usurious and the mortgagor's counsel
has rendered an opinion that such choice of law provision would be given effect.
 
                                       68
 
<PAGE>
<PAGE>
     Statutes differ in their provisions as to the consequences of a usurious
loan. One group of statutes requires the lender to forfeit the interest due
above the applicable limit or impose a specified penalty. Under this statutory
scheme, the mortgagor may cancel the recorded mortgage or deed of trust upon
paying its debt with lawful interest, and the lender may foreclose, but only for
the debt plus lawful interest. A second group of statutes is more severe. A
violation of this type of usury law results in the invalidation of the
transaction, thereby permitting the mortgagor to cancel the recorded mortgage or
deed of trust without any payment or prohibiting the lender from foreclosing.
 
ALTERNATIVE MORTGAGE INSTRUMENTS
 
     Alternative mortgage instruments, including adjustable rate mortgage loans
and early ownership mortgage loans, originated by non-federally chartered
lenders have historically been subject to a variety of restrictions. Such
restrictions differed from state to state, resulting in difficulties in
determining whether a particular alternative mortgage instrument originated by a
state-chartered lender was in compliance with applicable law. These difficulties
were alleviated substantially as a result of the enactment of Title VIII of the
Garn-St. Germain Act ('Title VIII'). Title VIII provides that, notwithstanding
any state law to the contrary, state-chartered banks may originate alternative
mortgage instruments in accordance with regulations promulgated by the
Comptroller of the Currency with respect to origination of alternative mortgage
instruments by national banks; state-chartered credit unions may originate
alternative mortgage instruments in accordance with regulations promulgated by
the National Credit Union Administration with respect to origination of
alternative mortgage instruments by federal credit unions; and all other
non-federally chartered housing creditors, including state-chartered savings and
loan associations, state-chartered savings banks and mutual savings banks and
mortgage banking companies, may originate alternative mortgage instruments in
accordance with the regulations promulgated by the Federal Home Loan Bank Board,
predecessor to the Office of Thrift Supervision, with respect to origination of
alternative mortgage instruments by federal savings and loan associations. Title
VIII provides that any state may reject applicability of the provisions of Title
VIII by adopting, prior to October 15, 1985, a law or constitutional provision
expressly rejecting the applicability of such provisions. Certain states have
taken such action.
 
SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940
 
     Under the terms of the Soldiers' and Sailors' Civil Relief Act of 1940, as
amended (the 'Relief Act'), a mortgagor who enters military service after the
origination of such mortgagor's Mortgage Loan (including a mortgagor who was in
reserve status and is called to active duty after origination of the Mortgage
Loan), may not be charged interest (including fees and charges) above an annual
rate of 6% during the period of such mortgagor's active duty status, unless a
court orders otherwise upon application of the lender. The Relief Act applies to
mortgagors who are members of the Army, Navy, Air Force, Marines, National
Guard, Reserves, Coast Guard and officers of the U.S. Public Health Service
assigned to duty with the military. Because the Relief Act applies to mortgagors
who enter military service (including reservists who are called to active duty)
after origination of the related Mortgage Loan, no information can be provided
as to the number of loans that may be affected by the Relief Act. Application of
the Relief Act would adversely affect, for an indeterminate period of time, the
ability of any servicer to collect full amounts of interest on certain of the
Mortgage Loans. Any shortfalls in interest collections resulting from the
application of the Relief Act would result in a reduction of the amounts
distributable to the holders of the related series of Certificates, any form of
Credit Support provided in connection with such Certificates. In addition, the
Relief Act imposes limitations that would impair the ability of the servicer to
foreclose on an affected Mortgage Loan during the mortgagor's period of active
duty status, and, under certain circumstances, during an additional three month
period thereafter. Thus, in the event that such a Mortgage Loan goes into
default, there may be delays and losses occasioned thereby.
 
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
 
                                       69
 
<PAGE>
<PAGE>
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 'Crime Control Act'), the government may seize the
property even before 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.
 
                     CERTAIN LEGAL ASPECTS OF THE CONTRACTS
 
     The following discussion contains summaries, which are general in nature,
of certain legal matters relating to the Contracts. Because such legal aspects
are governed primarily by applicable state law (which laws may differ
substantially), 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 security for the Contracts is situated. The summaries are qualified in their
entirety by reference to the appropriate laws of the states in which Contracts
may be originated.
 
GENERAL
 
     As a result of the assignment of the Contracts to the Trustee, the Trustee
will succeed collectively to all of the rights (including the right to receive
payment on the Contracts) of the obligee under the Contracts. 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 Uniform
Commercial Code (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 Agreement, the Master Servicer will transfer physical
possession of the Contracts to the Trustee or its custodian or may retain
possession of the Contracts as custodian for the Trustee. In addition, the
Master Servicer will make an appropriate filing of a UCC-1 financing statement
in the appropriate states to give notice of the Trustee's ownership of the
Contracts. The Contracts will not be stamped or marked otherwise to reflect
their assignment from the Company to the Trustee. Therefore, if, through
negligence, fraud or otherwise, a subsequent purchaser were able to take
physical possession of the Contracts without notice of such assignment, the
Trustee's interest in Contracts could be defeated.
 
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 Originator 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 manufactured housing conditional sales contract
is registered. In the event the Originator fails, due to clerical error, 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 Originator 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 home under applicable state real estate law. In order
 
                                       70
 
<PAGE>
<PAGE>
to perfect a security interest in a manufactured home under real estate laws,
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 home is located. These filings must be made in the real
estate records office of the county where the home is located. Substantially all
of the Contracts contain provisions prohibiting the borrower from permanently
attaching the Manufactured Home to its site. So long as the borrower 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 its site, other parties could obtain an interest in the Manufactured Home
which is prior to the security interest originally retained by the Originator
and transferred to the Depositor. With respect to a Series of Certificates and
if so described in the related Prospectus Supplement, the Master Servicer may be
required to perfect a security interest in the Manufactured Home under
applicable real estate laws. The Warranting Party will represent that as of the
date of the sale to the Depositor it has obtained a perfected first priority
security interest by proper notation or delivery of the required documents and
fees with respect to substantially all of the Manufactured Homes securing the
Contracts.
 
     The Depositor will cause the security interests in the Manufactured Homes
to be assigned to the Trustee on behalf of the Certificateholders. Neither the
Depositor nor the Trustee will amend the certificates of title (or file UCC-3
statements) to identify the Trustee as the new secured party, and neither the
Depositor nor the Master Servicer will deliver the certificates of title to the
Trustee or note thereon the interest of the Trustee. Accordingly, the Originator
(or other originator of the Contracts) will continue to be named as the secured
party on the certificates of title relating to the Manufactured Homes. In some
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 Master Servicer's rights as the secured party.
However, in some states, in the absence of an amendment to the certificate of
title (or the filing of a UCC-3 statement), such assignment of the security
interest in the Manufactured Home may not be held effective or such security
interests may not be perfected and in the absence of such notation or delivery
to the Trustee, the assignment of the security interest in the Manufactured Home
may not be effective against creditors of the Originator (or such other
originator of the Contracts) or a trustee in bankruptcy of the Originator (or
such other originator).
 
     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 Originator
(or other originator of the Contracts) on the certificate of title or delivery
of the required documents and fees will be sufficient to protect the
Certificateholders 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
assigned to the Trustee 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 Trustee as the new secured party on the certificate of title
that, through fraud or negligence, the security interest of the Trustee could be
released.
 
     In the event that 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 re-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 Master Servicer must surrender possession if
it holds the certificate of title to such Manufactured Home or, in the case of
Manufactured Homes registered in states which provide for notation of lien, the
Originator (or other originator) 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
 
                                       71
 
<PAGE>
<PAGE>
perfection. In the ordinary course of servicing the manufactured housing
contracts, the Master Servicer takes steps to effect such re-perfection upon
receipt of notice of re-registration or information from the obligor as to
relocation. Similarly, when an obligor under a manufactured housing contract
sells a manufactured home, the Master Servicer must surrender possession of the
certificate of title or, if it is noted as lienholder on the certificate of
title, will receive notice as a result of its lien noted thereon and accordingly
will have an opportunity to require satisfaction of the related manufactured
housing conditional sales contract before release of the lien. Under the
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 and liens for personal property taxes take priority even over
a perfected security interest. The Warranting Party will represent in the
Agreement that it has no knowledge of any 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 or Certificateholders in the event such a lien arises.
 
ENFORCEMENT OF SECURITY INTERESTS IN MANUFACTURED HOMES
 
     The Master Servicer on behalf of the Trustee, to the extent required by the
related 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 Defaulted Contracts. 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 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.
 
     Under the laws applicable in most states, a creditor is entitled to obtain
a deficiency judgment from a debtor for any deficiency on repossession and
resale of the manufactured home securing such debtor's loan. However, some
states impose prohibitions or limitations on deficiency judgments, and in many
cases the defaulting borrower would have no assets with which to pay a judgment.
 
     Certain other statutory provisions, including federal and state bankruptcy
and insolvency laws and general equitable principles, may limit or delay the
ability of a lender to repossess and resell collateral or enforce a deficiency
judgment.
 
     Under the terms of the federal Soldiers' and Sailors' Civil Relief Act of
1940, as amended (the 'Relief Act'), an Obligor who enters military service
after the origination of such Obligor's Contract (including an Obligor who is a
member of the National Guard or is in reserve status at the time of the
origination of the Contract and is later called to active duty) may not be
charged interest above an annual rate of 6% during the period of such Obligor'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 Contracts. Any shortfall in interest
collections resulting from the application of the Relief Act, to the extent not
covered by the subordination of a Class of Subordinated Certificates, could
result in losses to the holders of 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 Contract during the Obligor's period of
active duty status. Thus, in the event that such a Contract goes into default,
there may be
 
                                       72
 
<PAGE>
<PAGE>
delays and losses occasioned by the inability to realize upon the Manufactured
Home in a timely fashion.
 
CONSUMER PROTECTION LAWS
 
     The so-called 'Holder-in-Due-Course' rule of the Federal Trade Commission
is intended to defeat the ability of the transferor of a consumer credit
contract which is the seller of goods which gave rise to the transaction (and
certain related lenders and assignees) to transfer such contract free of notice
of claims by the debtor thereunder. The effect of this rule is to subject the
assignee of such a contract to all claims and defenses which the debtor could
assert against the seller of goods. Liability under this rule is limited to
amounts paid under a Contract; however, the obligor also may be able to assert
the rule to set off remaining amounts due as a defense against a claim brought
by the Trustee against such obligor. Numerous other federal and state consumer
protection laws impose requirements applicable to the origination and lending
pursuant to the Contracts, including the Truth in Lending Act, the Federal Trade
Commission Act, the Fair Credit Billing Act, the Fair Credit Reporting Act, the
Equal Credit Opportunity Act, the Fair Debt Collection Practices Act and the
Uniform Consumer Credit Code. In the case of some of these laws, the failure to
comply with their provisions may affect the enforceability of the related
Contract.
 
TRANSFERS 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 Master Servicer and permit the
acceleration of the maturity of the Contracts by the Master Servicer upon any
such sale or transfer that is not consented to. If so specified in the related
Prospectus Supplement, the Master Servicer will permit most transfers of
Manufactured Homes and not accelerate the maturity of the related Contracts. 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 Depositary Institutions Act of
1982 preempts, subject to certain exceptions and conditions, state laws
prohibiting enforcement of 'due-on-sale' clauses applicable to the Manufactured
Homes. Consequently, in some states the Master Servicer may be prohibited from
enforcing a 'due-on-sale' clause in respect of certain Manufactured Homes.
 
APPLICABILITY OF USURY LAWS
 
     Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980, as amended ('Title V'), provides that, subject to the following
conditions, state usury limitations shall not apply to any loan which is secured
by a first lien on certain kinds of manufactured housing. The Contracts would be
covered if they satisfy certain conditions, among other things, governing the
terms of any prepayments, late charges and deferral fees and requiring a 30-day
notice period prior to instituting any action leading to repossession of or
foreclosure with respect to the related unit.
 
     Title V authorized any state to reimpose limitations on interest rates and
finance charges by adopting before April 1, 1983 a law or constitutional
provision which expressly rejects application of the federal law. Fifteen states
adopted such a law prior to the April 1, 1983 deadline. In addition, even where
Title V was not so rejected, any state is authorized by the law to adopt a
provision limiting discount points or other charges on loans covered by Title V.
The related Originator will represent that all of the Contracts comply with
applicable usury law.
 
                        FEDERAL INCOME TAX CONSEQUENCES
 
     The following summary of the anticipated material federal income tax
consequences of the purchase, ownership and disposition of Offered Certificates
is based on the opinion of Dechert Price & Rhoads, counsel to the Depositor.
This summary is based on laws, regulations, including the REMIC
 
                                       73
 
<PAGE>
<PAGE>
regulations promulgated by the Treasury Department (the 'REMIC Regulations'),
rulings and decisions now in effect or (with respect to regulations) proposed,
all of which are subject to change either prospectively or retroactively. This
summary does not address the federal income tax consequences of an investment in
Securities applicable to all categories of investors, some of which (for
example, banks and insurance companies) may be subject to special rules.
Prospective investors should consult their tax advisors regarding the federal,
state, local and any other tax consequences to them of the purchase, ownership
and disposition of Securities.
 
     Unless otherwise stated or unless the context otherwise requires, in the
following discussion a reference to the term 'Mortgage Loan' or 'Mortgage Asset'
will also be deemed to include a reference to a 'Contract'.
 
GENERAL
 
     The federal income tax consequences to Securityholders will vary depending
on whether an election is made to treat the Trust Fund relating to a particular
Series of Securities as a REMIC under the Code. The Prospectus Supplement for
each Series of Securities will specify whether a REMIC election will be made.
 
GRANTOR TRUST FUNDS
 
     If neither a REMIC election nor a partnership election is made, Dechert
Price & Rhoads will file with the Commission on a Form 8-K current report prior
to the issuance of the related Series of Securities and deliver to the Depositor
its opinion that the Trust Fund will not be classified as an association taxable
as a corporation and that each such Trust Fund will be classified as a grantor
trust under subpart E, Part I of subchapter J of the Code. In this case, owners
of Certificates will be treated for federal income tax purposes as owners of a
portion of the Trust Fund's assets as described below.
 
A. SINGLE CLASS OF GRANTOR TRUST CERTIFICATES
 
     Characterization. The Trust Fund may be created with one class of Grantor
Trust Certificates. In this case, each Grantor Trust Certificateholder will be
treated as the owner of a pro rata undivided interest in the interest and
principal portions of the Trust Fund represented by the Grantor Trust
Certificates and will be considered the equitable owner of a pro rata undivided
interest in each of the Mortgage Assets in the Pool. Any amounts received by a
Grantor Trust Certificateholder in lieu of amounts due with respect to any
Mortgage Asset because of a default or delinquency in payment will be treated
for federal income tax purposes as having the same character as the payments
they replace.
 
     Each Grantor Trust Certificateholder will be required to report on its
federal income tax return in accordance with such Grantor Trust
Certificateholder's method of accounting its pro rata share of the entire income
from the Mortgage Loans in the Trust Fund represented by Grantor Trust
Certificates, including interest, original issue discount ('OID'), if any,
prepayment fees, assumption fees, any gain recognized upon an assumption and
late payment charges received by the Master Servicer. Under Code Sections 162 or
212 each Grantor Trust Certificateholder will be entitled to deduct its pro rata
share of servicing fees, prepayment fees, assumption fees, any loss recognized
upon an assumption and late payment charges retained by the Master Servicer,
provided that such amounts are reasonable compensation for services rendered to
the Trust Fund. Grantor Trust Certificateholders that are individuals, estates
or trusts will be entitled to deduct their share of expenses as itemized
deductions only to the extent such expenses plus all other Code Section 212
expenses exceed two percent of its adjusted gross income. 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 and (ii) 80%
of the amount of itemized deductions otherwise allowable for such taxable year.
A Grantor Trust Certificateholder using the cash method of accounting must take
into account its pro rata share of income and deductions as and when collected
by or paid to the Master Servicer. A Grantor Trust Certificateholder using an
accrual method of accounting must take into account its pro rata share of income
and deductions as they become due or are paid to the Master
 
                                       74
 
<PAGE>
<PAGE>
Servicer, whichever is earlier. If the servicing fees paid to the Master
Servicer are deemed to exceed reasonable servicing compensation, the amount of
such excess could be considered as an ownership interest retained by the Master
Servicer (or any person to whom the Master Servicer assigned for value all or a
portion of the servicing fees) in a portion of the interest payments on the
Mortgage Assets. The Mortgage Assets would then be subject to the 'coupon
stripping' rules of the Code discussed below.
 
     As to each Series of Certificates evidencing an interest in a Trust Fund
comprised of Mortgage Loans (not including Contracts or Unsecured Home
Improvement Loans), Dechert Price & Rhoads, or such other counsel specified in
the related Prospectus Supplement, will file with the Commission on a Form 8-K
current report prior to the issuance of the related Series of Securities and
deliver to the Depositor an opinion stating that:
 
          (i) a Grantor Trust Certificate owned by a 'domestic building and loan
     association' within the meaning of Code Section 7701(a)(19) representing
     principal and interest payments on Mortgage Assets will be considered to
     represent 'loans . . . secured by an interest in real property which
     is . . . residential property' within the meaning of Code Section
     7701(a)(19)(C)(v), to the extent that the Mortgage Assets represented by
     that Grantor Trust Certificate are of a type described in such Code
     section;
 
          (ii) a Grantor Trust Certificate owned by a real estate investment
     trust representing an interest in Mortgage Assets will be considered to
     represent 'real estate assets' within the meaning of Code Section
     856(c)(5)(A), and interest income on the Mortgage Assets will be considered
     'interest on obligations secured by mortgages on real property' within the
     meaning of Code Section 856(c)(3)(B), to the extent that the Mortgage
     Assets represented by that Grantor Trust Certificate are of a type
     described in such Code section; and
 
          (iii) a Grantor Trust Certificate owned by a REMIC will represent
     'obligation[s] . . . which [are] principally secured by an interest in real
     property' within the meaning of Code Section 860G(a)(3).
 
     Under Code Section 7701(a)(19)(C)(v), 'loans secured by an interest in real
property' include loans secured by mobile homes not used on a transient basis.
The Treasury regulations under Code Section 856 state that the local law
definitions are not controlling in determining the meaning of the term 'real
property' for purposes of Code Section 856, and the Internal Revenue Service
('IRS') has ruled that obligations secured by permanently installed mobile home
units qualify as 'real estate assets' under this provision. Entities affected by
the foregoing Code provisions that are considering the purchase of Certificates
evidencing interests in Trust Fund comprised of Contracts should consult their
tax advisors regarding such provisions.
 
     The Small Business Job Protection Act of 1996, as part of the repeal of the
bad debt reserve method for thrift institutions, repealed the application of
Code Section 593(d) to any taxable year beginning after December 31, 1995.
 
     Stripped Bonds and Coupons. Certain Trust Funds may consist of Government
Securities which constitute 'stripped bonds' or 'stripped coupons' as those
terms are defined in Section 1286 of the Code, and, as a result, such assets
would be subject to the stripped bond provisions of the Code. Under these rules,
such Government Securities are treated as having original issue discount based
on the purchase price and the stated redemption price at maturity of each
Security. As such, Grantor Trust Certificateholders would be required to include
in income their pro rata share of the original issue discount on each Government
Security recognized in any given year on an economic accrual basis even if the
Grantor Trust Certificateholder is a cash method taxpayer. Accordingly, the sum
of the income includible to the Grantor Trust Certificateholder in any taxable
year may exceed amounts actually received during such year.
 
     Buydown Loans. The assets constituting certain Trust Funds may include
Buydown Loans. The characterization of any investment in Buydown Loans will
depend upon the precise terms of the related buydown agreement, but to the
extent that such Buydown Loans are secured in part by a bank account or other
personal property, they may not be treated in their entirety as assets described
in the foregoing sections of the Code. There are no directly applicable
precedents with respect to the federal income tax treatment or the
characterization of investments in Buydown Loans. Accordingly, Grantor Trust
 
                                       75
 
<PAGE>
<PAGE>
Certificateholders should consult their own tax advisors with respect to the
characterization of investments in Grantor Trust Certificates representing an
interest in a Trust Fund that includes Buydown Loans.
 
     Premium. The price paid for a Grantor Trust Certificate by a holder will be
allocated to such holder's undivided interest in each Mortgage Asset based on
each Mortgage Asset's relative fair market value, so that such holder's
undivided interest in each Mortgage Asset will have its own tax basis. A Grantor
Trust Certificateholder that acquires an interest in Mortgage Assets at a
premium may elect to amortize such premium under a constant interest method,
provided that the underlying mortgage loans with respect to such Mortgage Assets
were originated after September 27, 1985. Premium allocable to mortgage loans
originated on or before September 27, 1985 should be allocated among the
principal payments on such mortgage loans and allowed as an ordinary deduction
as principal payments are made. Amortizable bond premium will be treated as an
offset to interest income on such Grantor Trust Certificate. The basis for such
Grantor Trust Certificate will be reduced to the extent that amortizable premium
is applied to offset interest payments. It is not clear whether a reasonable
prepayment assumption should be used in computing amortization of premium
allowable under Code Section 171. A Certificateholder that makes this election
for a Certificate that is acquired at a premium will be deemed to have made an
election to amortize bond premium with respect to all debt instruments having
amortizable bond premium that such Certificateholder acquires during the year of
the election or thereafter.
 
     If a premium is not subject to amortization using a reasonable prepayment
assumption, the holder of a Grantor Trust Certificate acquired at a premium
should recognize a loss if a Mortgage Loan (or an underlying mortgage loan with
respect to a Mortgage Asset) prepays in full, equal to the difference between
the portion of the prepaid principal amount of such Mortgage Loan (or underlying
mortgage loan) that is allocable to the Certificate and the portion of the
adjusted basis of the Certificate that is allocable to such Mortgage Loan (or
underlying mortgage loan). If a reasonable prepayment assumption is used to
amortize such premium, it appears that such a loss would be available, if at
all, only if prepayments have occurred at a rate faster than the reasonable
assumed prepayment rate. It is not clear whether any other adjustments would be
required to reflect differences between an assumed prepayment rate and the
actual rate of prepayments.
 
     Original Issue Discount. The IRS has stated in published rulings that, in
circumstances similar to those described herein, the special rules of the Code
relating to OID (currently Code Sections 1271 through 1273 and 1275) and
Treasury regulations issued on January 27, 1994, under such Sections (the 'OID
Regulations'), will be applicable to a Grantor Trust Certificateholder's
interest in those Mortgage Assets meeting the conditions necessary for these
sections to apply. Rules regarding periodic inclusion of OID income are
applicable to mortgages of corporations originated after May 27, 1969, mortgages
of noncorporate mortgagors (other than individuals) originated after July 1,
1982, and mortgages of individuals originated after March 2, 1984. Such OID
could arise by the financing of points or other charges by the originator of the
mortgages in an amount greater than a statutory de minimis exception to the
extent that the points are not currently deductible under applicable Code
provisions or are not for services provided by the lender. OID generally must be
reported as ordinary gross income as it accrues under a constant interest
method. See ' -- Multiple Classes of Grantor Trust Certificates -- Accrual of
Original Issue Discount' below.
 
     Market Discount. A Grantor Trust Certificateholder that acquires an
undivided interest in Mortgage Assets may be subject to the market discount
rules of Code Sections 1276 through 1278 to the extent an undivided interest in
a Mortgage Asset is considered to have been purchased at a 'market discount.'
Generally, the amount of market discount is equal to the excess of the portion
of the principal amount of such Mortgage Asset allocable to such holder's
undivided interest over such holder's tax basis in such interest. Market
discount with respect to a Grantor Trust Certificate will be considered to be
zero if the amount allocable to the Grantor Trust Certificate is less than 0.25%
of the Grantor Trust Certificate's stated redemption price at maturity
multiplied by the weighted average maturity remaining after the date of
purchase. Treasury regulations implementing the market discount rules have not
yet been issued; therefore, investors should consult their own tax advisors
regarding the
 
                                       76
 
<PAGE>
<PAGE>
application of these rules and the advisability of making any of the elections
allowed under Code Sections 1276 through 1278.
 
     The Code provides that any principal payment (whether a scheduled payment
or a prepayment) or any gain on disposition of a market discount bond acquired
by the taxpayer after October 22, 1986 shall be treated as ordinary income to
the extent that it does not exceed the accrued market discount at the time of
such payment. The amount of accrued market discount for purposes of determining
the tax treatment of subsequent principal payments or dispositions of the market
discount bond is to be reduced by the amount so treated as ordinary income.
 
     The Code also grants the Treasury Department authority to issue regulations
providing for the computation of accrued market discount on debt instruments,
the principal of which is payable in more than one installment. While the
Treasury Department has not yet issued regulations, rules described in the
relevant legislative history will apply. Under those rules, the holder of a
market discount bond may elect to accrue market discount either on the basis of
a constant interest rate or according to one of the following methods. If a
Grantor Trust Certificate is issued with OID, the amount of market discount that
accrues during any accrual period would be equal to the product of (i) the total
remaining market discount and (ii) a fraction, the numerator of which is the OID
accruing during the period and the denominator of which is the total remaining
OID at the beginning of the accrual period. For Grantor Trust Certificates
issued without OID, the amount of market discount that accrues during a period
is equal to the product of (i) the total remaining market discount and (ii) a
fraction, the numerator of which is the amount of stated interest paid during
the accrual period and the denominator of which is the total amount of stated
interest remaining to be paid at the beginning of the accrual period. For
purposes of calculating market discount under any of the above methods in the
case of instruments (such as the Grantor Trust Certificates) that provide for
payments that may be accelerated by reason of prepayments of other obligations
securing such instruments, the same prepayment assumption applicable to
calculating the accrual of OID will apply. Because the regulations described
above have not been issued, it is impossible to predict what effect those
regulations might have on the tax treatment of a Grantor Trust Certificate
purchased at a discount or premium in the secondary market.
 
     A holder who acquired a Grantor Trust Certificate at a market discount also
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
such Grantor Trust Certificate purchased with market discount. For these
purposes, the de minimis rule referred above applies. Any such deferred interest
expense would not exceed the market discount that accrues during such taxable
year and is, in general, allowed as a deduction not later than the year in which
such market discount is includible in income. If such holder elects to include
market discount in income currently as it accrues on all market discount
instruments acquired by such holder in that taxable year or thereafter, the
interest deferral rule described above will not apply.
 
     Election to Treat All Interest as OID. 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 for Certificates acquired on or after April 4,
1994. If such an election were to be made with respect to a Grantor Trust
Certificate with market discount, the Certificateholder would be deemed to have
made an election to include in income currently market discount with respect to
all other debt instruments having market discount that such Certificateholder
acquires during the year of the election or thereafter. Similarly, a
Certificateholder that makes this election for a Certificate that is acquired at
a premium will be deemed to have made an election to amortize bond premium with
respect to all debt instruments having amortizable bond premium that such
Certificateholder owns or acquires. See ' -- Taxation of Owners of REMIC Regular
Certificates -- Premium' herein. The election to accrue interest, discount and
premium on a constant yield method with respect to a Certificate is irrevocable.
 
B. MULTIPLE CLASSES OF GRANTOR TRUST CERTIFICATES
 
1. Stripped Bonds and Stripped Coupons
 
     Pursuant to Code Section 1286, 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
 
                                       77
 
<PAGE>
<PAGE>
principal payments results in the creation of 'stripped bonds' with respect to
principal payments and 'stripped coupons' with respect to interest payments. For
purposes of Code Sections 1271 through 1288, Code Section 1286 treats a stripped
bond or a stripped coupon as an obligation issued on the date that such stripped
interest is created. If a Trust Fund is created with two classes of Grantor
Trust Certificates, one class of Grantor Trust Certificates may represent the
right to principal and interest, or principal only, on all or a portion of the
Mortgage Assets (the 'Stripped Bond Certificates'), while the second class of
Grantor Trust Certificates may represent the right to some or all of the
interest on such portion (the 'Stripped Coupon Certificates').
 
     Servicing fees in excess of reasonable servicing fees ('excess servicing
fees') 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 Mortgage Asset
principal balance) or the Certificates 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 Certificates should be
treated as market discount. The IRS appears to require that reasonable servicing
fees be calculated on a Mortgage Asset by Mortgage Asset basis, which could
result in some Mortgage Assets being treated as having more than 100 basis
points of interest stripped off. See ' -- Non-REMIC Certificates' and 'Multiple
Classes of Grantor Trust Certificates -- Stripped Bonds and Stripped Coupons'
herein.
 
     Although not entirely clear, a Stripped Bond Certificate generally should
be treated as an interest in Mortgage Assets issued on the day such Certificate
is purchased for purposes of calculating any OID. Generally, if the discount on
a Mortgage Asset is larger than a de minimis amount (as calculated for purposes
of the OID rules) a purchaser of such a Certificate will be required to accrue
the discount under the OID rules of the Code. See ' -- Non-REMIC Certificates'
and ' -- Single Class of Grantor Trust Certificates -- Original Issue Discount'
herein. However, a purchaser of a Stripped Bond Certificate will be required to
account for any discount on the Mortgage Assets as market discount rather than
OID if either (i) the amount of OID with respect to the Mortgage Assets is
treated as zero under the OID de minimis rule when the Certificate was stripped
or (ii) no more than 100 basis points (including any amount of servicing fees in
excess of reasonable servicing fees) is stripped off of the Trust Fund's
Mortgage Assets. Pursuant to Revenue Procedure 91-49, issued on August 8, 1991,
purchasers of Stripped Bond Certificates using an inconsistent method of
accounting must change their method of accounting and request the consent of the
IRS to the change in their accounting method on a statement attached to their
first timely tax return filed after August 8, 1991.
 
     The precise tax treatment of Stripped Coupon Certificates is substantially
uncertain. The Code could be read literally to require that OID computations be
made for each payment from each Mortgage Asset. However, based on the recent IRS
guidance, it appears that all payments from a Mortgage Asset underlying a
Stripped Coupon Certificate should be treated as a single installment obligation
subject to the OID rules of the Code, in which case, all payments from such
Mortgage Asset would be included in the Mortgage Asset's stated redemption price
at maturity for purposes of calculating income on such certificate under the OID
rules of the Code.
 
     It is unclear under what circumstances, if any, the prepayment of Mortgage
Assets will give rise to a loss to the holder of a Stripped Bond Certificate
purchased at a premium or a Stripped Coupon Certificate. If such Certificate is
treated as a single instrument (rather than an interest in discrete mortgage
loans) and the effect of prepayments is taken into account in computing yield
with respect to such Grantor Trust Certificate, it appears that no loss will be
available as a result of any particular prepayment unless prepayments occur at a
rate faster than the assumed prepayment rate. However, if such Certificate is
treated as an interest in discrete Mortgage Assets, or if no prepayment
assumption is used, then when a Mortgage Asset is prepaid, the holder of such
Certificate should be able to recognize a loss equal to the portion of the
adjusted issue price of such Certificate that is allocable to such Mortgage
Asset.
 
     Holders of Stripped Bond Certificates and Stripped Coupon Certificates are
urged to consult with their own tax advisors regarding the proper treatment of
these Certificates for federal income tax purposes.
 
     Treatment of Certain Owners. Several Code sections provide beneficial
treatment to certain taxpayers that invest in Mortgage Assets of the type that
make up the Trust Fund. With respect to these
 
                                       78
 
<PAGE>
<PAGE>
Code sections, no specific legal authority exists regarding whether the
character of the Grantor Trust Certificates, for federal income tax purposes,
will be the same as that of the underlying Mortgage Assets. While Code Section
1286 treats a stripped obligation as a separate obligation for purposes of the
Code provisions addressing OID, it is not clear whether such characterization
would apply with regard to these other Code sections. Although the issue is not
free from doubt, based on policy considerations, each class of Grantor Trust
Certificates should be considered to represent 'real estate assets' within the
meaning of Code Section 856(c)(5)(A) and 'loans . . . secured by, an interest in
real property which is . . . residential real property' within the meaning of
Code Section 7701(a)(19)(C)(v), and interest income attributable to Grantor
Trust Certificates should be considered to represent 'interest on obligations
secured by mortgages on real property' within the meaning of Code Section
856(c)(3)(B), provided that in each case the underlying Mortgage Assets and
interest on such Mortgage Assets qualify for such treatment. Prospective
purchasers to which such characterization of an investment in Certificates is
material should consult their own tax advisors regarding the characterization of
the Grantor Trust Certificates and the income therefrom. Grantor Trust
Certificates will be 'obligation[s] . . . which [are] principally secured,
directly or indirectly, by an interest in real property' within the meaning of
Code Section 860G(a)(3).
 
2. Grantor Trust Certificates Representing Interests in Loans Other Than ARM
Loans
 
     The original issue discount rules of Code Sections 1271 through 1275 will
be applicable to a Certificateholder's interest in those Mortgage Assets as to
which the conditions for the application of those sections are met. Rules
regarding periodic inclusion of original issue discount in income are applicable
to mortgages of corporations originated after May 27, 1969, mortgages of
noncorporate mortgagors (other than individuals) originated after July 1, 1982,
and mortgages of individuals originated after March 2, 1984. Under the OID
Regulations, such original issue discount could arise by the charging of points
by the originator of the mortgage in an amount greater than the statutory de
minimis exception, including a payment of points that is currently deductible by
the borrower under applicable Code provisions, or under certain circumstances,
by the presence of 'teaser' rates on the Mortgage Assets. OID on each Grantor
Trust Certificate must be included in the owner's ordinary income for federal
income tax purposes as it accrues, in accordance with a constant interest method
that takes into account the compounding of interest, in advance of receipt of
the cash attributable to such income. The amount of OID required to be included
in an owner's income in any taxable year with respect to a Grantor Trust
Certificate representing an interest in Mortgage Assets other than Mortgage
Assets with interest rates that adjust periodically ('ARM Loans') likely will be
computed as described below under ' -- Accrual of Original Issue Discount.' The
following discussion is based in part on the OID Regulations and in part on the
provisions of the Tax Reform Act of 1986 (the '1986 Act'). The OID Regulations
generally are effective for debt instruments issued on or after April 4, 1994,
but may be relied upon as authority with respect to debt instruments, such as
the Grantor Trust Certificates, issued after December 21, 1992. Alternatively,
proposed Treasury regulations issued December 21, 1992 may be treated as
authority for debt instruments issued after December 21, 1992 and prior to April
4, 1994, and proposed Treasury regulations issued in 1986 and 1991 may be
treated as authority for instruments issued before December 21, 1992. In
applying these dates, the issued date of the Mortgage Assets should be used, or,
in the case of Stripped Bond Certificates or Stripped Coupon Certificates, the
date such Certificates are acquired. The holder of a Certificate should be
aware, however, that neither the proposed OID Regulations nor the OID
Regulations adequately address certain issues relevant to prepayable securities.
 
     Under the Code, the Mortgage Assets underlying the Grantor Trust
Certificate will be treated as having been issued on the date they were
originated with an amount of OID equal to the excess of such Mortgage Asset's
stated redemption price at maturity over its issue price. The issue price of a
Mortgage Asset is generally the amount lent to the mortgagee, which may be
adjusted to take into account certain loan origination fees. The stated
redemption price at maturity of a Mortgage Asset is the sum of all payments to
be made on such Mortgage Asset other than payments that are treated as qualified
stated interest payments. The accrual of this OID, as described below under
' -- Accrual of Original Issue Discount,' will utilize the original yield to
maturity of the Grantor Trust Certificate calculated based on a reasonable
assumed prepayment rate for the mortgage loans underlying the Grantor Trust
Certificates
 
                                       79
 
<PAGE>
<PAGE>
(the 'Prepayment Assumption'), and will take into account events that occur
during the calculation period. The Prepayment Assumption will be determined in
the manner prescribed by regulations that have not yet been issued. The
legislative history of the 1986 Act (the 'Legislative History') provides,
however, that the regulations will require that the Prepayment Assumption be the
prepayment assumption that is used in determining the offering price of such
Certificate. No representation is made that any Certificate will prepay at the
Prepayment Assumption or at any other rate. The prepayment assumption contained
in the Code literally only applies to debt instruments collateralized by other
debt instruments that are subject to prepayment rather than direct ownership
interests in such debt instruments, such as the Certificates represent. However,
no other legal authority provides guidance with regard to the proper method for
accruing OID on obligations that are subject to prepayment, and, until further
guidance is issued, the Master Servicer intends to calculate and report OID
under the method described below.
 
     Accrual of Original Issue Discount. Generally, the owner of a Grantor Trust
Certificate must include in gross income the sum of the 'daily portions,' as
defined below, of the OID on such Grantor Trust Certificate for each day on
which it owns such Certificate, including the date of purchase but excluding the
date of disposition. In the case of an original owner, the daily portions of OID
with respect to each component generally will be determined as set forth under
the OID Regulations. A calculation will be made by the Master Servicer or such
other entity specified in the related Prospectus Supplement of the portion of
OID that accrues during each successive monthly accrual period (or shorter
period from the date of original issue) that ends on the day in the calendar
year corresponding to each of the Distribution Dates on the Grantor Trust
Certificates (or the day prior to each such date). This will be done, in the
case of each full month accrual period, by (i) adding (a) the present value at
the end of the accrual period (determined by using as a discount factor the
original yield to maturity of the respective component under the Prepayment
Assumption) of all remaining payments to be received under the Prepayment
Assumption on the respective component and (b) any payments included in the
state redemption price at maturity received during such accrual period, and (ii)
subtracting from that total the 'adjusted issue price' of the respective
component at the beginning of such accrual period. The adjusted issue price of a
Grantor Trust Certificate at the beginning of the first accrual period is its
issue price; the adjusted issue price of a Grantor Trust Certificate at the
beginning of a subsequent accrual period is the adjusted issue price at the
beginning of the immediately preceding accrual period plus the amount of OID
allocable to that accrual period reduced by the amount of any payment other than
a payment of qualified stated interest made at the end of or during that accrual
period. The OID accruing during such accrual period will then be divided by the
number of days in the period to determine the daily portion of OID for each day
in the period. With respect to an initial accrual period shorter than a full
monthly accrual period, the daily portions of OID must be determined according
to an appropriate allocation under any reasonable method.
 
     Original issue discount generally must be reported as ordinary gross income
as it accrues under a constant interest method that takes into account the
compounding of interest as it accrues rather than when received. However, the
amount of original issue discount includible in the income of a holder of an
obligation is reduced when the obligation is acquired after its initial issuance
at a price greater than the sum of the original issue price and the previously
accrued original issue discount, less prior payments of principal. Accordingly,
if such Mortgage Assets acquired by a Certificateholder are purchased at a price
equal to the then unpaid principal amount of such Mortgage Asset, no original
issue discount attributable to the difference between the issue price and the
original principal amount of such Mortgage Asset (i.e., points) will be
includible by such holder. Other original issue discount on the Mortgage Assets
(e.g., that arising from a 'teaser' rate) would still need to be accrued.
 
3. Grantor Trust Certificates Representing Interests in ARM Loans
 
     The OID Regulations do not address the treatment of instruments, such as
the Grantor Trust Certificates, which represent interests in ARM Loans.
Additionally, the IRS has not issued guidance under the Code's coupon stripping
rules with respect to such instruments. In the absence of any authority, the
Master Servicer will report OID on Grantor Trust Certificates attributable to
ARM Loans ('Stripped ARM Obligations') to holders in a manner it believes is
consistent with the rules described
 
                                       80
 
<PAGE>
<PAGE>
above under the heading ' -- Grantor Trust Certificates Representing Interests
in Loans Other Than ARM Loans' and with the OID Regulations. In general,
application of these rules may require inclusion of income on a Stripped ARM
Obligation in advance of the receipt of cash attributable to such income.
Further, the addition of interest deferred by reason of negative amortization
('Deferred Interest') to the principal balance of an ARM Loan may require the
inclusion of such amount in the income of the Grantor Trust Certificateholder
when such amount accrues. Furthermore, the addition of Deferred Interest to the
Grantor Trust Certificate's principal balance will result in additional income
(including possibly OID income) to the Grantor Trust Certificateholder over the
remaining life of such Grantor Trust Certificates.
 
     Because the treatment of Stripped ARM Obligations is uncertain, investors
are urged to consult their tax advisors regarding how income will be includible
with respect to such Certificates.
 
C. SALE OR EXCHANGE OF A GRANTOR TRUST CERTIFICATE
 
     Sale or exchange of a Grantor Trust Certificate prior to its maturity will
result in gain or loss equal to the difference, if any, between the amount
received and the owner's adjusted basis in the Grantor Trust Certificate. Such
adjusted basis generally will equal the seller's purchase price for the Grantor
Trust Certificate, increased by the OID included in the seller's gross income
with respect to the Grantor Trust Certificate, and reduced by principal payments
on the Grantor Trust Certificate previously received by the seller. Such gain or
loss will be capital gain or loss to an owner for which a Grantor Trust
Certificate is a 'capital asset' within the meaning of Code Section 1221, and
will be long-term or short-term depending on whether the Grantor Trust
Certificate has been owned for the long-term capital gain holding period
(currently more than one year).
 
     Grantor Trust Certificates will be 'evidences of indebtedness' within the
meaning of Code Section 582(c)(1), so that gain or loss recognized from the sale
of a Grantor Trust Certificate by a bank or a thrift institution to which such
section applies will be treated as ordinary income or loss.
 
D. NON-U.S. PERSONS
 
     Generally, to the extent that a Grantor Trust Certificate evidences
ownership in underlying Mortgage Assets that were issued on or before July 18,
1984, interest or OID paid by the person required to withhold tax under Code
Section 1441 or 1442 to (i) an owner that is not a U.S. Person (as defined
below) or (ii) a Grantor Trust Certificateholder holding on behalf of an owner
that is not a U.S. Person will be subject to federal income tax, collected by
withholding, at a rate of 30% or such lower rate as may be provided for interest
by an applicable tax treaty. Accrued OID recognized by the owner on the sale or
exchange of such a Grantor Trust Certificate also will be subject to federal
income tax at the same rate. Generally, such payments would not be subject to
withholding to the extent that a Grantor Trust Certificate evidences ownership
in Mortgage Assets issued after July 18, 1984, by natural persons if such
Grantor Trust Certificateholder complies with certain identification
requirements (including delivery of a statement, signed by the Grantor Trust
Certificateholder under penalties of perjury, certifying that such Grantor Trust
Certificateholder is not a U.S. Person and providing the name and address of
such Grantor Trust Certificateholder). Additional restrictions apply to Mortgage
Assets of where the mortgagor is not a natural person in order to qualify for
the exemption from withholding.
 
     As used herein, a 'U.S. Person' means a citizen or resident of the United
States, a corporation or a partnership organized in or under the laws of the
United States or any political subdivision thereof or an estate, the income of
which from sources outside the United States is includible in gross income for
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.
 
E. INFORMATION REPORTING AND BACKUP WITHHOLDING
 
     The Master Servicer will furnish or make available, within a reasonable
time after the end of each calendar year, to each person who was a
Certificateholder at any time during such year, such
 
                                       81
 
<PAGE>
<PAGE>
information as may be deemed necessary or desirable to assist Certificateholders
in preparing their federal income tax returns, or to enable holders to make such
information available to beneficial owners or financial intermediaries that hold
such Certificates as nominees on behalf of beneficial owners. If a holder,
beneficial owner, financial intermediary or other recipient of a payment on
behalf of a beneficial owner fails to supply a certified taxpayer identification
number or if the Secretary of the Treasury determines that such person has not
reported all interest and dividend income required to be shown on its federal
income tax return, 31% backup withholding may be required with respect to any
payments. Any amounts deducted and withheld from a distribution to a recipient
would be allowed as a credit against such recipient's federal income tax
liability.
 
REMICS
 
     THE DISCUSSION UNDER THIS HEADING 'REMICS' DOES NOT APPLY TO ANY TRUST FUND
CONTAINING UNSECURED HOME IMPROVEMENT LOANS.
 
     The Trust Fund relating to a Series of Certificates may elect to be treated
as a REMIC. In the event that the Trust Fund intends to make such an election,
Dechert Price & Rhoads, special counsel to the Depositor, or such other counsel
specified in the related Prospectus Supplement, will file with the Commission on
a Form 8-K current report prior to the issuance of the related Series of
Securities and deliver to the Depositor its opinion that the Trust Fund meets
the qualifications of a REMIC. This opinion will be based on the assumptions
that the terms of the Trust Agreement and related documents will be complied
with, and that the Trust Fund will make a timely REMIC election and will
continue to comply with all of the rules applicable to REMICs. Counsel's opinion
will also be based upon its conclusions that the assets of the Trust Fund enable
the Trust Fund to qualify as a REMIC, and that the Certificates issued by the
Trust Fund qualify as Regular Interests or a Residual Interest in the REMIC.
 
     Qualification as a REMIC requires ongoing compliance with certain
conditions. Although a REMIC is not generally subject to federal income tax
(see, however ' -- Taxation of Owners of REMIC Residual Certificates' and
' -- Prohibited Transactions' below), if a Trust Fund with respect to which a
REMIC election is made fails to comply with one or more of the ongoing
requirements of the Code for REMIC status during any taxable year, including the
implementation of restrictions on the purchase and transfer of the residual
interests in a REMIC as described below under 'Taxation of Owners of REMIC
Residual Certificates,' the Code provides that a Trust Fund will not be treated
as a REMIC for such year and thereafter. In that event, such entity may be
taxable as a separate corporation, and the related Certificates (the 'REMIC
Certificates') may not be accorded the status or given the tax treatment
described below. While the Code authorizes the Treasury Department to issue
regulations providing relief in the event of an inadvertent termination of the
status of a trust fund as a REMIC, 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 REMIC's income for the period in
which the requirements for such status are not satisfied. The related Prospectus
Supplement for each Series of Certificates will indicate whether the Trust Fund
will make a REMIC election and whether a class of Certificates will be treated
as a regular or residual interest in the REMIC.
 
     In general, with respect to each Series of Certificates for which a REMIC
election is made, (i) such Certificates held by a thrift institution taxed as a
'domestic building and loan association' will constitute assets described in
Code Section 7701(a)(19)(C); (ii) such Certificates held by a real estate
investment trust will constitute 'real estate assets' within the meaning of Code
Section 856(c)(5)(A); and (iii) interest on such Certificates held by a real
estate investment trust will be considered 'interest on obligations secured by
mortgages on real property' within the meaning of Code Section 856(c)(3)(B).
Under Code Section 7701(a)(19)(C)(v), 'loans secured by an interest in real
property' include loans secured by mobile homes not used on a transient basis.
The Treasury regulations under Code Section 856 state that the local law
definitions are not controlling in determining the meaning of the term 'real
property' for purposes of Section 856, and the IRS has ruled that obligations
secured by permanently installed mobile home units qualify as 'real estate
assets' under this provision. Entities affected by the foregoing Code provisions
that are considering the purchase of Certificates evidencing interests in a
Trust Fund comprised of Contracts should consult their tax advisors regarding
such provisions. If less than 95% of the REMIC's assets are assets qualifying
under any of the foregoing
 
                                       82
 
<PAGE>
<PAGE>
Code sections, the Certificates will be qualifying assets only to the extent
that the REMIC's assets are qualifying assets. In addition, payments on Mortgage
Assets held pending distribution on the REMIC Certificates will be considered to
be real estate assets for purposes of Code Section 856(c).
 
     The Small Business Job Protection Act of 1996, as part of the repeal of the
bad debt reserve method for thrift institutions, repealed the application of
Code section 593(d) to any taxable year beginning after December 31, 1995.
 
     In some instances the Mortgage Assets may not be treated entirely as assets
described in the foregoing sections. See, in this regard, the discussion of
Buydown Loans contained in ' -- Non-REMIC Certificates -- Single Class of
Grantor Trust Certificates' above. REMIC Certificates held by a real estate
investment trust will not constitute 'Government Securities' within the meaning
of Code Section 856(c)(5)(A), and REMIC Certificates held by a regulated
investment company will not constitute 'Government Securities' within the
meaning of Code Section 851(b)(4)(A)(ii). REMIC Certificates held by certain
financial institutions will constitute 'evidences of indebtedness' within the
meaning of Code Section 582(c)(1).
 
     A 'qualified mortgage' for REMIC purposes is any obligation (including
certificates of participation in such an obligation) that is principally secured
by an interest in real property and that is transferred to the REMIC within a
prescribed time period in exchange for regular or residual interests in the
REMIC. The REMIC Regulations provide that manufactured housing or mobile homes
(not including recreational vehicles, campers or similar vehicles) that are
'single family residences' under Code Section 25(e)(10) will qualify as real
property without regard to state law classifications. Under Code Section
25(e)(10), a single family residence includes any manufactured home that has a
minimum of 400 square feet of living space and a minimum width in excess of 102
inches and that is of a kind customarily used at a fixed location.
 
     Tiered REMIC Structures. For certain Series of Certificates, two separate
elections may be made to treat designated portions of the related Trust Fund as
REMICs (respectively, the 'Subsidiary REMIC' and the 'Master REMIC') for federal
income tax purposes. In connection with the issuance of any such Series of
Certificates, Dechert Price & Rhoads, counsel to the Depositor, will file with
the Commission on a Form 8-K current report prior to the issuance of the related
Series of Securities and deliver to the Depositor its opinion generally to the
effect that, assuming compliance with all provisions of the related Agreement,
the Master REMIC as well as any Subsidiary REMIC will each qualify as a REMIC,
and the REMIC Certificates issued by the Master REMIC and the Subsidiary REMIC,
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.
 
     Only REMIC Certificates, other than the residual interest in the Subsidiary
REMIC, issued by the Master REMIC will be offered hereunder. The Subsidiary
REMIC and the Master REMIC will be treated as one REMIC solely for purposes of
determining whether the REMIC Certificates will be (i) 'real estate assets'
within the meaning of Section 856(c)(5)(A) of the Code; (ii) 'loans secured by
an interest in real property' under Section 7701(a)(19)(C) of the Code; and
(iii) whether the income on such Certificates is interest described in Section
856(c)(3)(B) of the Code.
 
A. TAXATION OF OWNERS OF REMIC REGULAR CERTIFICATES
 
     General. Except as otherwise stated in this discussion, regular interests
in REMICS ('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 and Premium. The REMIC Regular Certificates may be
issued with OID. Generally, such OID, if any, will equal the difference between
the 'stated redemption price at maturity' of a REMIC Regular Certificate and its
'issue price.' Holders of any class of Certificates issued with OID will be
required to include such OID in gross income for federal income tax purposes as
it accrues, in accordance with a constant interest method based on the
compounding of interest as it accrues rather than in accordance with receipt of
the interest payments. The following discussion is based in part on
 
                                       83
 
<PAGE>
<PAGE>
the OID Regulations and in part on the provisions of the Tax Reform Act of 1986
(the '1986 Act'). Holders of REMIC Regular Certificates (the 'REMIC Regular
Certificateholders') should be aware, however, that the OID Regulations do not
adequately address certain issues relevant to prepayable securities, such as the
REMIC Regular Certificates.
 
     Rules governing OID are set forth in Code Sections 1271 through 1273 and
1275. These rules require that the amount and rate of accrual of OID be
calculated based on the Prepayment Assumption and the anticipated reinvestment
rate, if any, relating to the REMIC Regular Certificates and prescribe a method
for adjusting the amount and rate of accrual of such discount where the actual
prepayment rate differs from the Prepayment Assumption. Under the Code, the
Prepayment Assumption must be determined in the manner prescribed by
regulations, which regulations have not yet been issued. The Legislative History
provides, however, that Congress intended the regulations to require that the
Prepayment Assumption be the prepayment assumption that is used in determining
the initial offering price of such REMIC Regular Certificates. The Prospectus
Supplement for each Series of REMIC Regular Certificates will specify the
Prepayment Assumption to be used for the purpose of determining the amount and
rate of accrual of OID. No representation is made that the REMIC Regular
Certificates will prepay at the Prepayment Assumption or at any other rate.
 
     In general, each REMIC Regular Certificate will be treated as a single
installment obligation issued with an amount of OID equal to the excess of its
'stated redemption price at maturity' over its 'issue price.' The issue price of
a REMIC Regular Certificate is the first price at which a substantial amount of
REMIC Regular Certificates of that class are first sold to the public (excluding
bond houses, brokers, underwriters or wholesalers). 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. The issue price of a REMIC Regular Certificate also includes
the amount paid by an initial Certificateholder for accrued interest that
relates to a period prior to the issue date of the REMIC Regular Certificate.
The stated redemption price at maturity of a REMIC Regular Certificate includes
the original principal amount of the REMIC Regular Certificate, but generally
will not include distributions of interest if such distributions constitute
'qualified stated interest.' Qualified stated interest generally means interest
payable at a single fixed rate or qualified variable rate (as described below)
provided that such interest payments are unconditionally payable at intervals of
one year or less during the entire term of the REMIC Regular Certificate.
Interest is payable at a single fixed rate only if the rate appropriately takes
into account the length of the interval between payments. Distributions of
interest on REMIC Regular Certificates with respect to which Deferred Interest
will accrue will not constitute qualified stated interest payments, and the
stated redemption price at maturity of such REMIC Regular Certificates includes
all distributions of interest as well as principal thereon.
 
     Where the interval between the issue date and the first Distribution Date
on a REMIC Regular Certificate is longer than the interval between subsequent
Distribution Dates, the greater of any original issue discount (disregarding the
rate in the first period) and any interest foregone during the first period is
treated as the amount by which the stated redemption price at maturity of the
Certificate exceeds its issue price for purposes of the de minimis rule
described below. The OID Regulations suggest that all interest on a long first
period REMIC Regular Certificate that is issued with non-de minimis OID, as
determined under the foregoing rule, will be treated as OID. Where the interval
between the issue date and the first Distribution Date on a REMIC Regular
Certificate is shorter than the interval between subsequent Distribution Dates,
interest due on the first Distribution Date in excess of the amount that accrued
during the first period would be added to the Certificates stated redemption
price at maturity. REMIC Regular Certificateholders should consult their own tax
advisors to determine the issue price and stated redemption price at maturity of
a REMIC Regular Certificate.
 
     Under the de minimis rule, OID on a REMIC Regular Certificate will be
considered to be zero if such OID is less than 0.25% of the stated redemption
price at maturity of the REMIC Regular Certificate multiplied by the weighted
average maturity of the REMIC Regular Certificate. For this purpose, the
weighted average maturity of the REMIC Regular Certificate is computed as the
sum of the amounts determined by multiplying the number of full years (i.e.,
rounding down partial years) from the issue date until each distribution in
reduction of stated redemption price at maturity is scheduled to
 
                                       84
 
<PAGE>
<PAGE>
be made by a fraction, the numerator of which is the amount of each distribution
included in the stated redemption price at maturity of the REMIC Regular
Certificate and the denominator of which is the stated redemption price at
maturity of the REMIC Regular Certificate. Although currently unclear, it
appears that the schedule of such distributions should be determined in
accordance with the Prepayment Assumption. The Prepayment Assumption with
respect to a Series of REMIC Regular Certificates will be set forth in the
related Prospectus Supplement. Holders generally must report de minimis OID pro
rata as principal payments are received, and such income will be capital gain if
the REMIC Regular Certificate is held as a capital asset. However, accrual
method holders may elect to accrue all de minimis OID as well as market discount
under a constant interest method.
 
     The Prospectus Supplement with respect to a Trust Fund may provide for
certain REMIC Regular Certificates to be issued at prices significantly
exceeding their principal amounts or based on notional principal balances (the
'Super-Premium Certificates'). The income tax treatment of such REMIC Regular
Certificates is not entirely certain. For information reporting purposes, the
Trust Fund intends to take the position that the stated redemption price at
maturity of such REMIC Regular Certificates is the sum of all payments to be
made on such REMIC Regular Certificates determined under the Prepayment
Assumption, with the result that such REMIC Regular Certificates would be issued
with OID. The calculation of income in this manner could result in negative
original issue discount (which delays future accruals of OID rather than being
immediately deductible) when prepayments on the Mortgage Assets exceed those
estimated under the Prepayment Assumption. The IRS might contend, however, that
certain proposed contingent payment rules contained in regulations issued on
December 15, 1994, with respect to original issue discount, should apply to such
Certificates. Although such rules are not applicable to instruments governed by
Code Section 1272(a)(6), they represent the only guidance regarding the current
views of the IRS with respect to contingent payment instruments. In the
alternative, the IRS could assert that the stated redemption price at maturity
of such REMIC Regular Certificates should be limited to their principal amount
(subject to the discussion below under ' -- Accrued Interest Certificates'), so
that such REMIC Regular Certificates would be considered for federal income tax
purposes to be issued at a premium. If such a position were to prevail, the
rules described below under ' -- Taxation of Owners of REMIC Regular
Certificates -- Premium' would apply. It is unclear when a loss may be claimed
for any unrecovered basis for a Super-Premium Certificate. It is possible that a
holder of a Super-Premium Certificate may only claim a loss when its remaining
basis exceeds the maximum amount of future payments, assuming no further
prepayments or when the final payment is received with respect to such
Super-Premium Certificate.
 
     Under the REMIC Regulations, if the issue price of a REMIC Regular
Certificate (other than REMIC Regular Certificate based on a notional amount)
does not exceed 125% of its actual principal amount, the interest rate is not
considered disproportionately high. Accordingly, such REMIC Regular Certificate
generally should not be treated as a Super-Premium Certificate and the rules
described below under ' -- REMIC Regular Certificates -- Premium' should apply.
However, it is possible that holders of REMIC Regular Certificates issued at a
premium, even if the premium is less than 25% of such Certificate's actual
principal balance, will be required to amortize the premium under an original
issue discount method or contingent interest method even though no election
under Code Section 171 is made to amortize such premium.
 
     Generally, a REMIC Regular Certificateholder must include in gross income
the 'daily portions,' as determined below, of the OID that accrues on a REMIC
Regular Certificate for each day a Certificateholder holds the REMIC Regular
Certificate, including the purchase date but excluding the disposition date. In
the case of an original holder of a REMIC Regular Certificate, a calculation
will be made of the portion of the OID that accrues during each successive
period ('an accrual period') that ends on the day in the calendar year
corresponding to a Distribution Date (or if Distribution Dates are on the first
day or first business day of the immediately preceding month, interest may be
treated as payable on the last day of the immediately preceding month) and
begins on the day after the end of the immediately preceding accrual period (or
on the issue date in the case of the first accrual period). This will be done,
in the case of each full accrual period, by (i) adding (a) the present value at
the end of the accrual period (determined by using as a discount factor the
original yield to maturity of the REMIC Regular Certificates as calculated under
the Prepayment Assumption) of all remaining payments to be received on the REMIC
Regular Certificates under the Prepayment Assumption and (b) any payments
 
                                       85
 
<PAGE>
<PAGE>
included in the stated redemption price at maturity received during such accrual
period, and (ii) subtracting from that total the adjusted issue price of the
REMIC Regular Certificates at the beginning of such accrual period. The adjusted
issue price of a REMIC Regular Certificate at the beginning of the first accrual
period is its issue price; the adjusted issue price of a REMIC Regular
Certificate at the beginning of a subsequent accrual period is the adjusted
issue price at the beginning of the immediately preceding accrual period plus
the amount of OID allocable to that accrual period and reduced by the amount of
any payment other than a payment of qualified stated interest made at the end of
or during that accrual period. The OID accrued during an accrual period will
then be divided by the number of days in the period to determine the daily
portion of OID for each day in the accrual period. The calculation of OID under
the method described above will cause the accrual of OID to either increase or
decrease (but never below zero) in a given accrual period to reflect the fact
that prepayments are occurring faster or slower than under the Prepayment
Assumption. With respect to an initial accrual period shorter than a full
accrual period, the daily portions of OID may be determined according to an
appropriate allocation under any reasonable method.
 
     A subsequent purchaser of a REMIC Regular Certificate issued with OID who
purchases the REMIC Regular Certificate at a cost less than the remaining stated
redemption price at maturity will also be required to include in gross income
the sum of the daily portions of OID on that REMIC Regular Certificate. In
computing the daily portions of OID for such a purchaser (as well as an initial
purchaser that purchases at a price higher than the adjusted issue price but
less than the stated redemption price at maturity), however, the daily portion
is reduced by the amount that would be the daily portion for such day (computed
in accordance with the rules set forth above) multiplied by a fraction, the
numerator of which is the amount, if any, by which the price paid by such holder
for that REMIC Regular Certificate exceeds the following amount: (a) the sum of
the issue price plus the aggregate amount of OID that would have been includible
in the gross income of an original REMIC Regular Certificateholder (who
purchased the REMIC Regular Certificate at its issue price), less (b) any prior
payments included in the stated redemption price at maturity, and the
denominator of which is the sum of the daily portions for that REMIC Regular
Certificate for all days beginning on the date after the purchase date and
ending on the maturity date computed under the Prepayment Assumption. A holder
who pays an acquisition premium instead may elect to accrue OID by treating the
purchase as a purchase at original issue.
 
     Variable Rate REMIC Regular Certificates. REMIC Regular Certificates may
provide for interest based on a variable rate. Interest based on a variable rate
will constitute qualified stated interest and not contingent interest if,
generally, (i) such interest is unconditionally payable at least annually, (ii)
the issue price of the debt instrument does not exceed the total noncontingent
principal payments and (iii) interest is based on a 'qualified floating rate,'
an 'objective rate,' a combination of a single fixed rate and one or more
'qualified floating rates,' one 'qualified inverse floating rate,' or a
combination of 'qualified floating rates' that do not operate in a manner that
significantly accelerates or defers interest payments on such REMIC Regular
Certificate.
 
     The amount of OID with respect to a REMIC Regular Certificate bearing a
variable rate of interest will accrue in the manner described above under
' -- Original Issue Discount and Premium' by assuming generally that the index
used for the variable rate will remain fixed throughout the term of the
Certificate. Appropriate adjustments are made for the actual variable rate.
 
     Although unclear at present, the Depositor intends to treat interest on a
REMIC Regular Certificate that is a weighted average of the net interest rates
on Mortgage Loans as qualified stated interest. In such case, the weighted
average rate used to compute the initial pass-through rate on the REMIC Regular
Certificates will be deemed to be the index in effect through the life of the
REMIC Regular Certificates. It is possible, however, that the IRS may treat some
or all of the interest on REMIC Regular Certificates with a weighted average
rate as taxable under the rules relating to obligations providing for contingent
payments. Such treatment may effect the timing of income accruals on such REMIC
Regular Certificates.
 
     Election to Treat All Interest as OID. 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 to be made with
respect
 
                                       86
 
<PAGE>
<PAGE>
to a REMIC Regular Certificate with market discount, the Certificateholder would
be deemed to have made an election to include in income currently market
discount with respect to all other debt instruments having market discount that
such Certificateholder acquires during the year of the election or thereafter.
Similarly, a Certificateholder that makes this election for a Certificate that
is acquired at a premium will be deemed to have made an election to amortize
bond premium with respect to all debt instruments having amortizable bond
premium that such Certificateholder owns or acquires. See ' -- REMIC Regular
Certificates -- Premium' herein. The election to accrue interest, discount and
premium on a constant yield method with respect to a Certificate is irrevocable.
 
     Market Discount. A purchaser of a REMIC Regular Certificate may also be
subject to the market discount provisions of Code Sections 1276 through 1278.
Under these provisions and the OID Regulations, 'market discount' equals the
excess, if any, of (i) the REMIC Regular Certificate's stated principal amount
or, in the case of a REMIC Regular Certificate with OID, the adjusted issue
price (determined for this purpose as if the purchaser had purchased such REMIC
Regular Certificate from an original holder) over (ii) the price for such REMIC
Regular Certificate paid by the purchaser. A Certificateholder that purchases a
REMIC Regular Certificate at a market discount will recognize income upon
receipt of each distribution representing amounts included in such certificate's
stated redemption price at maturity. In particular, under Section 1276 of the
Code such a holder generally will be required to allocate each such distribution
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.
 
     Market discount with respect to a REMIC Regular Certificate will be
considered to be zero if the amount allocable to the REMIC Regular Certificate
is less than 0.25% of such REMIC Regular Certificate's stated redemption price
at maturity multiplied by such REMIC Regular Certificate's weighted average
maturity remaining after the date of purchase. If market discount on a REMIC
Regular Certificate is considered to be zero under this rule, the actual amount
of market discount must be allocated to the remaining principal payments on the
REMIC Regular Certificate, and gain equal to such allocated amount will be
recognized when the corresponding principal payment is made. Treasury
regulations implementing the market discount rules have not yet been issued;
therefore, investors should consult their own tax advisors regarding the
application of these rules and the advisability of making any of the elections
allowed under Code Sections 1276 through 1278.
 
     The Code provides that any principal payment (whether a scheduled payment
or a prepayment) or any gain on disposition of a market discount bond acquired
by the taxpayer after October 22, 1986, shall be treated as ordinary income to
the extent that it does not exceed the accrued market discount at the time of
such payment. The amount of accrued market discount for purposes of determining
the tax treatment of subsequent principal payments or dispositions of the market
discount bond is to be reduced by the amount so treated as ordinary income.
 
     The Code also grants authority to the Treasury Department to issue
regulations providing for the computation of accrued market discount on debt
instruments, the principal of which is payable in more than one installment.
Until such time as regulations are issued by the Treasury, rules described in
the Legislative History will apply. Under those rules, the holder of a market
discount bond may elect to accrue market discount either on the basis of a
constant interest method rate or according to one of the following methods. For
REMIC Regular Certificates issued with OID, the amount of market discount that
accrues during a period is equal to the product of (i) the total remaining
market discount and (ii) a fraction, the numerator of which is the OID accruing
during the period and the denominator of which is the total remaining OID at the
beginning of the period. For REMIC Regular Certificates issued without OID, the
amount of market discount that accrues during a period is equal to the product
of (a) the total remaining market discount and (b) a fraction, the numerator of
which is the amount of stated interest paid during the accrual period and the
denominator of which is the total amount of stated interest remaining to be paid
at the beginning of the period. For purposes of calculating market discount
under any of the above methods in the case of instruments (such as the REMIC
Regular Certificates) that provide for payments that may be accelerated by
reason of prepayments of other obligations securing
 
                                       87
 
<PAGE>
<PAGE>
such instruments, the same Prepayment Assumption applicable to calculating the
accrual of OID will apply.
 
     A holder who acquired a REMIC Regular Certificate at a market discount also
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
such Certificate purchased with market discount. For these purposes, the de
minimis rule referred to above applies. Any such deferred interest expense would
not exceed the market discount that accrues during such taxable year and is, in
general, allowed as a deduction not later than the year in which such market
discount is includible in income. If such holder elects to include market
discount in income currently as it accrues on all market discount instruments
acquired by such holder in that taxable year or thereafter, the interest
deferral rule described above will not apply.
 
     Premium. A purchaser of a REMIC Regular Certificate that purchases the
REMIC Regular Certificate at a cost (not including accrued qualified stated
interest) greater than its remaining stated redemption price at maturity will be
considered to have purchased the REMIC Regular Certificate at a premium and may
elect to amortize such premium under a constant yield method. A
Certificateholder that makes this election for a Certificate that is acquired at
a premium will be deemed to have made an election to amortize bond premium with
respect to all debt instruments having amortizable bond premium that such
Certificateholder acquires during the year of the election or thereafter. It is
not clear whether the Prepayment Assumption would be taken into account in
determining the life of the REMIC Regular Certificate for this purpose. However,
the Legislative History states that the same rules that apply to accrual of
market discount (which rules require use of a Prepayment Assumption in accruing
market discount with respect to REMIC Regular Certificates without regard to
whether such Certificates have OID) will also apply in amortizing bond premium
under Code Section 171. The Code provides that amortizable bond premium will be
allocated among the interest payments on such REMIC Regular Certificates and
will be applied as an offset against such interest payment.
 
     Deferred Interest. Certain classes of REMIC Regular Certificates may
provide for the accrual of Deferred Interest with respect to one or more ARM
Loans. Any Deferred Interest that accrues with respect to a class of REMIC
Regular Certificates will constitute income to the holders of such Certificates
prior to the time distributions of cash with respect to such Deferred Interest
are made. It is unclear, under the OID Regulations, whether any of the interest
on such Certificates will constitute qualified stated interest or whether all or
a portion of the interest payable on such Certificates must be included in the
stated redemption price at maturity of the Certificates and accounted for as OID
(which could accelerate such inclusion). Interest on REMIC Regular Certificates
must in any event be accounted for under an accrual method by the holders of
such Certificates and, therefore, applying the latter analysis may result only
in a slight difference in the timing of the inclusion in income of interest on
such REMIC Regular Certificates.
 
     Effects of Defaults and Delinquencies. Certain Series of Certificates may
contain one or more classes of Subordinated Certificates, and in the event there
are defaults or delinquencies on the Mortgage Assets, amounts that would
otherwise be distributed on the Subordinated Certificates may instead be
distributed on the Senior Certificates. Subordinated Certificateholders
nevertheless will be required to report income with respect to such Certificates
under an accrual method without giving effect to delays and reductions in
distributions on such Subordinated Certificates attributable to defaults and
delinquencies on the Mortgage Assets, except to the extent that it can be
established that such amounts are uncollectible. As a result, the amount of
income reported by a Subordinated Certificateholder in any period could
significantly exceed the amount of cash distributed to such holder in that
period. The holder will eventually be allowed a loss (or will be allowed to
report a lesser amount of income) to the extent that the aggregate amount of
distributions on the Subordinated Certificate is reduced as a result of defaults
and delinquencies on the Mortgage Assets. Timing and characterization of such
losses is discussed in ' -- REMIC Regular Certificates -- Treatment of Realized
Losses' below.
 
     Sale, Exchange or Redemption. If a REMIC Regular Certificate is sold,
exchanged, redeemed or retired, the seller will recognize gain or loss equal to
the difference between the amount realized on the sale, exchange, redemption, or
retirement and the seller's adjusted basis in the REMIC Regular Certificate.
Such adjusted basis generally will equal the cost of the REMIC Regular
Certificate to the seller, increased by any OID and market discount included in
the seller's gross income with respect to
 
                                       88
 
<PAGE>
<PAGE>
the REMIC Regular Certificate, and reduced (but not below zero) by payments
included in the stated redemption price at maturity previously received by the
seller and by any amortized premium. Similarly, a holder who receives a payment
that is part of the stated redemption price at maturity of a REMIC Regular
Certificate will recognize gain equal to the excess, if any, of the amount of
the payment over the holder's adjusted basis in the REMIC Regular Certificate. A
REMIC Regular Certificateholder who receives a final payment that is less than
the holder's adjusted basis in the REMIC Regular Certificate will generally
recognize a loss. Except as provided in the following paragraph and as provided
under ' -- Market Discount' above, any such gain or loss will be capital gain or
loss, provided that the REMIC Regular Certificate is held as a 'capital asset'
(generally, property held for investment) within the meaning of Code Section
1221.
 
     Gain from the sale or other disposition of a REMIC Regular Certificate that
might otherwise be capital gain will be treated as ordinary income to the extent
that such gain does not exceed the excess, if any, of (i) the amount that would
have been includible in such holder's income with respect to the REMIC Regular
Certificate had income accrued thereon at a rate equal to 110% of the AFR as
defined in Code Section 1274(d) determined as of the date of purchase of such
REMIC Regular Certificate, over (ii) the amount actually includible in such
holder's income.
 
     The Certificates will be 'evidences of indebtedness' within the meaning of
Code Section 582(c)(1), so that gain or loss recognized from the sale of a REMIC
Regular Certificate by a bank or a thrift institution to which such section
applies will be ordinary income or loss.
 
     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 necessary
to compute the accrual of any market discount that may arise upon secondary
trading of REMIC Regular Certificates. Because exact computation of the accrual
of market discount on a constant yield method would require information relating
to the holder's purchase price which the REMIC may not have, it appears that the
information reports will only require information pertaining to the appropriate
proportionate method of accruing market discount.
 
     Accrued Interest Certificates. Certain of the REMIC Regular Certificates
('Payment Lag Certificates') may provide for payments of interest based on a
period that corresponds to the interval between Distribution Dates but that ends
prior to each such Distribution Date. The period between the Closing Date for
Payment Lag Certificates and their first Distribution Date may or may not exceed
such interval. Purchasers of Payment Lag Certificates for which the period
between the Closing Date and the first Distribution Date does not exceed such
interval could pay upon purchase of the REMIC Regular Certificates accrued
interest in excess of the accrued interest that would be paid if the interest
paid on the Distribution Date were interest accrued from Distribution Date to
Distribution Date. If a portion of the initial purchase price of a REMIC Regular
Certificate is allocable to interest that has accrued prior to the issue date
('pre-issuance accrued interest') and the REMIC Regular Certificate provides for
a payment of stated interest on the first payment date (and the first payment
date is within one year of the issue date) that equals or exceeds the amount of
the pre-issuance accrued interest, then the REMIC Regular Certificates' issue
price may be computed by subtracting from the issue price the amount of
pre-issuance accrued interest, rather than as an amount payable on the REMIC
Regular Certificate. However, it is unclear under this method how the OID
Regulations treat interest on Payment Lag Certificates. Therefore, in the case
of a Payment Lag Certificate, the Trust Fund intends to include accrued interest
in the issue price and report interest payments made on the first Distribution
Date as interest to the extent such payments represent interest for the number
of days that the Certificateholder has held such Payment Lag Certificate during
the first accrual period.
 
     Investors should consult their own tax advisors concerning the treatment
for federal income tax purposes of Payment Lag Certificates.
 
     Non-Interest Expenses of the REMIC. Under temporary Treasury regulations,
if the REMIC is considered to be a 'single-class REMIC,' a portion of the
REMIC's servicing, administrative and other non-interest expenses will be
allocated as a separate item to those REMIC Regular Certificateholders that are
'pass-through interest holders.' Certificateholders that are pass-through
interest holders should consult their own tax advisors about the impact of these
rules on an investment in the REMIC Regular
 
                                       89
 
<PAGE>
<PAGE>
Certificates. See 'Pass-Through of Non-Interest Expenses of the REMIC' under
'Taxation of Owners of REMIC Residual Certificates' below.
 
     Treatment of Realized Losses. Although not entirely clear, it appears that
holders of REMIC Regular Certificates that are corporations should in general be
allowed to deduct as an ordinary loss any loss sustained during the taxable year
on account of any such Certificates becoming wholly or partially worthless, and
that, in general, holders of Certificates that are not corporations should be
allowed to deduct as a short-term capital loss any loss sustained during the
taxable year on account of any such Certificates becoming wholly worthless.
Although the matter is not entirely clear, non-corporate holders of Certificates
may be allowed a bad debt deduction at such time that the principal balance of
any such Certificate is reduced to reflect realized losses resulting from any
liquidated Mortgage Assets. The Internal Revenue Service, however, could take
the position that non-corporate holders will be allowed a bad debt deduction to
reflect realized losses only after all Mortgage Assets remaining in the related
Trust Fund have been liquidated or the Certificates of the related Series have
been otherwise retired. Potential investors and holders of the Certificates are
urged to consult their own tax advisors regarding the appropriate timing, amount
and character of any loss sustained with respect to such Certificates, including
any loss resulting from the failure to recover previously accrued interest or
discount income. Special loss rules are applicable to banks and thrift
institutions, including rules regarding reserves for bad debts. Such taxpayers
are advised to consult their tax advisors regarding the treatment of losses on
Certificates.
 
     Non-U.S. Persons. Generally, payments of interest (including any payment
with respect to accrued OID) on the REMIC Regular Certificates to a REMIC
Regular Certificateholder who is not a U.S. Person and is not engaged in a trade
or business within the United States will not be subject to federal withholding
tax if (i) such REMIC Regular Certificateholder does not actually or
constructively own 10 percent or more of the combined voting power of all
classes of equity in the Issuer; (ii) such REMIC Regular Certificateholder is
not a controlled foreign corporation (within the meaning of Code Section 957)
related to the Issuer; and (iii) such REMIC Regular Certificateholder complies
with certain identification requirements (including delivery of a statement,
signed by the REMIC Regular Certificateholder under penalties of perjury,
certifying that such REMIC Regular Certificateholder is a foreign person and
providing the name and address of such REMIC Regular Certificateholder). If a
REMIC Regular Certificateholder is not exempt from withholding, distributions of
interest to such holder, including distributions in respect of accrued OID, may
be subject to a 30% withholding tax, subject to reduction under any applicable
tax treaty.
 
     Further, a REMIC Regular Certificate will not be included in the estate of
a non-resident alien individual and will not be subject to United States estate
taxes. However, Certificateholders who are non-resident alien individuals should
consult their tax advisors concerning this question.
 
     REMIC Regular Certificateholders who are not U.S. Persons and persons
related to such holders should not acquire any REMIC Residual Certificates, and
holders of REMIC Residual Certificates (the 'REMIC Residual Certificateholder')
and persons related to REMIC Residual Certificateholders should not acquire any
REMIC Regular Certificates without consulting their tax advisors as to the
possible adverse tax consequences of doing so.
 
     Information Reporting and Backup Withholding. The Master Servicer will
furnish or make available, within a reasonable time after the end of each
calendar year, to each person who was a REMIC Regular Certificateholder at any
time during such year, such information as may be deemed necessary or desirable
to assist REMIC Regular Certificateholders in preparing their federal income tax
returns, or to enable holders to make such information available to beneficial
owners or financial intermediaries that hold such REMIC Regular Certificates on
behalf of beneficial owners. If a holder, beneficial owner, financial
intermediary or other recipient of a payment on behalf of a beneficial owner
fails to supply a certified taxpayer identification number or if the Secretary
of the Treasury determines that such person has not reported all interest and
dividend income required to be shown on its federal income tax return, 31%
backup withholding may be required with respect to any payments. Any amounts
deducted and withheld from a distribution to a recipient would be allowed as a
credit against such recipient's federal income tax liability.
 
                                       90
 
<PAGE>
<PAGE>
B. TAXATION OF OWNERS OF REMIC RESIDUAL CERTIFICATES
 
     Allocation of the Income of the REMIC to the REMIC Residual Certificates.
The REMIC will not be subject to federal income tax except with respect to
income from prohibited transactions and certain other transactions. See
' -- Prohibited Transactions and Other Taxes' below. Instead, each original
holder of a residual interest in a REMIC ('REMIC Residual Certificate') will
report on its federal income tax return, as ordinary income, its share of the
taxable income of the REMIC for each day during the taxable year on which such
holder owns any REMIC Residual Certificates. The taxable income of the REMIC for
each day will be determined by allocating the taxable income of the REMIC for
each calendar quarter ratably to each day in the quarter. Such a holder's share
of the taxable income of the REMIC for each day will be based on the portion of
the outstanding REMIC Residual Certificates that such holder owns on that day.
The taxable income of the REMIC will be determined under an accrual method and
will be taxable to the holders of REMIC Residual Certificates without regard to
the timing or amounts of cash distributions by the REMIC. Ordinary income
derived from REMIC Residual Certificates will be 'portfolio income' for purposes
of the taxation of taxpayers subject to the limitations on the deductibility of
'passive losses.' As residual interests, the REMIC Residual Certificates will be
subject to tax rules, described below, that differ from those that would apply
if the REMIC Residual Certificates were treated for federal income tax purposes
as direct ownership interests in the Certificates or as debt instruments issued
by the REMIC.
 
     A REMIC Residual Certificateholder may be required to include taxable
income from the REMIC Residual Certificate in excess of the cash distributed.
For example, a structure where principal distributions are made serially on
regular interests (that is, a fast-pay, slow-pay structure) may generate such a
mismatching of income and cash distributions (that is, 'phantom income'). This
mismatching may be caused by the use of certain required tax accounting methods
by the REMIC, variations in the prepayment rate of the underlying Mortgage
Assets and certain other factors. Depending upon the structure of a particular
transaction, the aforementioned factors may significantly reduce the after-tax
yield of a REMIC Residual Certificate to a REMIC Residual Certificateholder.
Investors should consult their own tax advisors concerning the federal income
tax treatment of a REMIC Residual Certificate and the impact of such tax
treatment on the after-tax yield of a REMIC Residual Certificate.
 
     A subsequent REMIC Residual Certificateholder also will report on its
federal income tax return amounts representing a daily share of the taxable
income of the REMIC for each day that such REMIC Residual Certificateholder owns
such REMIC Residual Certificate. Those daily amounts generally would equal the
amounts that would have been reported for the same days by an original REMIC
Residual Certificateholder, as described above. The Legislative History
indicates that certain adjustments may be appropriate to reduce (or increase)
the income of a subsequent holder of a REMIC Residual Certificate that purchased
such REMIC Residual Certificate at a price greater than (or less than) the
adjusted basis such REMIC Residual Certificate would have in the hands of an
original REMIC Residual Certificateholder. See ' -- Sale or Exchange of REMIC
Residual Certificates' below. It is not clear, however, whether such adjustments
will in fact be permitted or required and, if so, how they would be made. The
REMIC Regulations do not provide for any such adjustments.
 
     Taxable Income of the REMIC Attributable to Residual Interests. The taxable
income of the REMIC will reflect a netting of (i) the income from the Mortgage
Assets and the REMIC's other assets and (ii) the deductions allowed to the REMIC
for interest and OID on the REMIC Regular Certificates and, except as described
above under ' -- Taxation of Owners of REMIC Regular Certificates -- Non-
Interest Expenses of the REMIC,' other expenses. REMIC taxable income is
generally determined in the same manner as the taxable income of an individual
using the accrual method of accounting, except that (i) the limitations on
deductibility of investment interest expense and expenses for the production of
income do not apply, (ii) all bad loans will be deductible as business bad
debts, and (iii) the limitation on the deductibility of interest and expenses
related to tax-exempt income will apply. The REMIC's gross income includes
interest, original issue discount income, and market discount income, if any, on
the Mortgage Loans, reduced by amortization of any premium on the Mortgage
Loans, plus income on reinvestment of cash flows and reserve assets, plus any
cancellation of indebtedness income upon allocation of realized losses to the
REMIC Regular Certificates. Note that the timing of cancellation of indebtedness
income recognized by REMIC Residual Certificateholders resulting from defaults
and
 
                                       91
 
<PAGE>
<PAGE>
delinquencies on Mortgage Assets may differ from the time of the actual loss on
the Mortgage Asset. The REMIC's deductions include interest and original issue
discount expense on the REMIC Regular Certificates, servicing fees on the
Mortgage Loans, other administrative expenses of the REMIC and realized losses
on the Mortgage Loans. The requirement that REMIC Residual Certificateholders
report their pro rata share of taxable income or net loss of the REMIC will
continue until there are no Certificates of any class of the related Series
outstanding.
 
     For purposes of determining its taxable income, the REMIC will have an
initial aggregate tax basis in its assets equal to the sum of the issue prices
of the REMIC Regular Certificates and the REMIC Residual Certificates (or, if a
class of Certificates is not sold initially, its fair market value). Such
aggregate basis will be allocated among the Mortgage Assets and other assets of
the REMIC in proportion to their respective fair market value. A Mortgage Asset
will be deemed to have been acquired with discount or premium to the extent that
the REMIC's basis therein is less than or greater than its principal balance,
respectively. Any such discount (whether market discount or OID) will be
includible in the income of the REMIC as it accrues, in advance of receipt of
the cash attributable to such income, under a method similar to the method
described above for accruing OID on the REMIC Regular Certificates. The REMIC
expects to elect under Code Section 171 to amortize any premium on the Mortgage
Assets. Premium on any Mortgage Asset to which such election applies would be
amortized under a constant yield method. It is not clear whether the yield of a
Mortgage Asset would be calculated for this purpose based on scheduled payments
or taking account of the Prepayment Assumption. Additionally, such an election
would not apply to the yield with respect to any underlying mortgage loan
originated on or before September 27, 1985. Instead, premium with respect to
such a mortgage loan would be allocated among the principal payments thereon and
would be deductible by the REMIC as those payments become due.
 
     The REMIC will be allowed a deduction for interest and OID on the REMIC
Regular Certificates. The amount and method of accrual of OID will be calculated
for this purpose in the same manner as described above with respect to REMIC
Regular Certificates except that the 0.25% per annum de minimis rule and
adjustments for subsequent holders described therein will not apply.
 
     A REMIC Residual Certificateholder will not be permitted to amortize the
cost of the REMIC Residual Certificate as an offset to its share of the REMIC's
taxable income. However, REMIC taxable income will not include cash received by
the REMIC that represents a recovery of the REMIC's basis in its assets, and, as
described above, the issue price of the REMIC Residual Certificates will be
added to the issue price of the REMIC Regular Certificates in determining the
REMIC's initial basis in its assets. See ' -- Sale or Exchange of REMIC Residual
Certificates' below. For a discussion of possible adjustments to income of a
subsequent holder of a REMIC Residual Certificate to reflect any difference
between the actual cost of such REMIC Residual Certificate to such holder and
the adjusted basis such REMIC Residual Certificate would have in the hands of an
original REMIC Residual Certificateholder, see ' -- Allocation of the Income of
the REMIC to the REMIC Residual Certificates' above.
 
     Net Losses of the REMIC. The REMIC will have a net loss for any calendar
quarter in which its deductions exceed its gross income. Such net loss would be
allocated among the REMIC Residual Certificateholders in the same manner as the
REMIC's taxable income. The net loss allocable to any REMIC Residual Certificate
will not be deductible by the holder to the extent that such net loss exceeds
such holder's adjusted basis in such REMIC Residual Certificate. Any net loss
that is not currently deductible by reason of this limitation may only be used
by such REMIC Residual Certificateholder to offset its share of the REMIC's
taxable income in future periods (but not otherwise). The ability of REMIC
Residual Certificateholders that are individuals or closely held corporations to
deduct net losses may be subject to additional limitations under the Code.
 
     Mark to Market Rules. Prospective purchasers of a REMIC Residual
Certificate should be aware that the IRS recently finalized regulations (the
'Mark-to-Market Regulations') which provide that a REMIC Residual Certificate
acquired after January 3, 1995 cannot be marked to market. The Mark-to-Market
Regulations replaced the temporary regulations which allowed a Residual
Certificate to be marked to market provided that it was not a 'negative value'
residual interest and did not have the same economic effect as a 'negative
value' residual interest.
 
                                       92
 
<PAGE>
<PAGE>
     Pass-Through of Non-Interest Expenses of the REMIC. As a general rule, all
of the fees and expenses of a REMIC will be taken into account by holders of the
REMIC Residual Certificates. In the case of a single class REMIC, however, the
expenses and a matching amount of additional income will be allocated, under
temporary Treasury regulations, among the REMIC Regular Certificateholders and
the REMIC Residual Certificateholders on a daily basis in proportion to the
relative amounts of income accruing to each Certificateholder on that day. In
general terms, a single class REMIC is one that either (i) would qualify, under
existing Treasury regulations, as a grantor trust if it were not a REMIC
(treating all interests as ownership interests, even if they would be classified
as debt for federal income tax purposes) or (ii) is similar to such a trust and
is structured with the principal purpose of avoiding the single class REMIC
rules. Unless otherwise stated in the applicable Prospectus Supplement, the
expenses of the REMIC will be allocated to holders of the related REMIC Residual
Certificates in their entirety and not to holders of the related REMIC Regular
Certificates.
 
     In the case of individuals (or trusts, estates or other persons that
compute their income in the same manner as individuals) who own an interest in a
REMIC Regular Certificate or a REMIC Residual Certificate directly or through a
pass-through interest holder that is required to pass miscellaneous itemized
deductions through to its owners or beneficiaries (e.g., a partnership, an S
corporation or a grantor trust), such expenses will be deductible under Code
Section 67 only to the extent that such expenses, plus other 'miscellaneous
itemized deductions' of the individual, exceed 2% of such individual's adjusted
gross income. In addition, Code Section 68 provides that the amount of itemized
deductions otherwise allowable for an individual whose adjusted gross income
exceeds a certain amount (the 'Applicable Amount') will be reduced by the lesser
of (i) 3% of the excess of the individual's adjusted gross income over the
Applicable Amount or (ii) 80% of the amount of itemized deductions otherwise
allowable for the taxable year. The amount of additional taxable income
recognized by REMIC Residual Certificateholders who are subject to the
limitations of either Code Section 67 or Code Section 68 may be substantial.
Further, holders (other than corporations) subject to the alternative minimum
tax may not deduct miscellaneous itemized deductions in determining such
holders' alternative minimum taxable income. The REMIC is required to report to
each pass-through interest holder and to the IRS such holder's allocable share,
if any, of the REMIC's non-interest expenses. The term 'pass-through interest
holder' generally refers to individuals, entities taxed as individuals and
certain pass-through entities, but does not include real estate investment
trusts. REMIC Residual Certificateholders that are pass-through interest holders
should consult their own tax advisors about the impact of these rules on an
investment in the REMIC Residual Certificates.
 
     Excess Inclusions. A portion of the income on a REMIC Residual Certificate
(referred to in the Code as an 'excess inclusion') for any calendar quarter will
be subject to federal income tax in all events. Thus, for example, an excess
inclusion (i) may not, except as described below, be offset by any unrelated
losses, deductions or loss carryovers of a REMIC Residual Certificateholder;
(ii) will be treated as 'unrelated business taxable income' within the meaning
of Code Section 512 if the REMIC Residual Certificateholder is a pension fund or
any other organization that is subject to tax only on its unrelated business
taxable income (see ' -- Tax-Exempt Investors' below); and (iii) is not eligible
for any reduction in the rate of withholding tax in the case of a REMIC Residual
Certificateholder that is a foreign investor. See ' -- Non-U.S. Persons' below.
The exception for thrift institutions is available only to the institution
holding the REMIC Residual Certificate and not to any affiliate of the
institution, unless the affiliate is a subsidiary all the stock of which, and
substantially all the indebtedness of which, is held by the institution, and
which is organized and operated exclusively in connection with the organization
and operation of one or more REMICs.
 
     With respect to any REMIC Residual Certificateholder, the excess inclusions
for any calendar quarter is the excess, if any, of (i) the income of such REMIC
Residual Certificateholder for that calendar quarter from its REMIC Residual
Certificate over (ii) the sum of the 'daily accruals' (as defined below) for all
days during the calendar quarter on which the REMIC Residual Certificateholder
holds such REMIC Residual Certificate. For this purpose, the daily accruals with
respect to a REMIC Residual Certificate are determined by allocating to each day
in the calendar quarter its ratable portion of the product of the 'adjusted
issue price' (as defined below) of the REMIC Residual Certificate at the
beginning of the calendar quarter and 120 percent of the 'Federal long-term
rate' in effect at the time the REMIC Residual Certificate is issued. For this
purpose, the 'adjusted issue price' of a REMIC
 
                                       93
 
<PAGE>
<PAGE>
Residual Certificate at the beginning of any calendar quarter equals the issue
price of the REMIC Residual Certificate, increased by the amount of daily
accruals for all prior quarters, and decreased (but not below zero) by the
aggregate amount of payments made on the REMIC Residual Certificate before the
beginning of such quarter. The 'federal long-term 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.
 
     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 of 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
the 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 Code Section 857(b)(2),
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. Regulated investment companies, common trust funds and certain
cooperatives are subject to similar rules.
 
     Payments. Any distribution made on a REMIC Residual Certificate to a REMIC
Residual Certificateholder will be treated as a non-taxable return of capital to
the extent it does not exceed the REMIC Residual Certificateholder's adjusted
basis in such REMIC Residual Certificate. To the extent a distribution exceeds
such adjusted basis, it will be treated as gain from the sale of the REMIC
Residual Certificate.
 
     Sale or Exchange of REMIC Residual Certificates. If a REMIC Residual
Certificate is sold or exchanged, the seller will generally recognize gain or
loss equal to the difference between the amount realized on the sale or exchange
and its adjusted basis in the REMIC Residual Certificate (except that the
recognition of loss may be limited under the 'wash sale' rules described below).
A holder's adjusted basis in a REMIC Residual Certificate generally equals the
cost of such REMIC Residual Certificate to such REMIC Residual
Certificateholder, increased by the taxable income of the REMIC that was
included in the income of such REMIC Residual Certificateholder with respect to
such REMIC Residual Certificate, and decreased (but not below zero) by the net
losses that have been allowed as deductions to such REMIC Residual
Certificateholder with respect to such REMIC Residual Certificate and by the
distributions received thereon by such REMIC Residual Certificateholder. In
general, any such gain or loss will be capital gain or loss provided the REMIC
Residual Certificate is held as a capital asset. However, REMIC Residual
Certificates will be 'evidences of indebtedness' within the meaning of Code
Section 582(c)(1), so that gain or loss recognized from sale of a REMIC Residual
Certificate by a bank or thrift institution to which such section applies would
be ordinary income or loss.
 
     Except as provided in Treasury regulations yet to be issued, if the seller
of a REMIC Residual Certificate reacquires such REMIC Residual Certificate, or
acquires any other REMIC Residual Certificate, any residual interest in another
REMIC or similar interest in a 'taxable mortgage pool' (as defined in Code
Section 7701(i)) during the period beginning six months before, and ending six
months after, the date of such sale, such sale will be subject to the 'wash
sale' rules of Code Section 1091. In
 
                                       94
 
<PAGE>
<PAGE>
that event, any loss realized by the REMIC Residual Certificateholder on the
sale will not be deductible, but, instead, will increase such REMIC Residual
Certificateholder's adjusted basis in the newly acquired asset.
 
C. PROHIBITED TRANSACTIONS AND OTHER TAXES
 
     The Code imposes a tax on REMICs equal to 100% of the net income derived
from 'prohibited transactions' (the 'Prohibited Transactions Tax'). In general,
subject to certain specified exceptions, a prohibited transaction means the
disposition of a Mortgage Asset, the receipt of income from a source other than
a Mortgage 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 Mortgage Assets for temporary investment pending
distribution on the Certificates. It is not anticipated that the Trust Fund for
any Series of Certificates will engage in any prohibited transactions in which
it would recognize a material amount of net income.
 
     In addition, certain contributions to a Trust Fund as to which an election
has been made to treat such Trust Fund as a REMIC made after the day on which
such Trust Fund issues all of its interests could result in the imposition of a
tax on the Trust Fund equal to 100% of the value of the contributed property
(the 'Contributions Tax'). No Trust Fund for any Series of Certificates will
accept contributions that would subject it to such tax.
 
     In addition, a Trust Fund as to which an election has been made to treat
such Trust Fund as a REMIC may also be subject to federal income tax at the
highest corporate rate on 'net income from foreclosure property,' determined by
reference to the rules applicable to real estate investment trusts. 'Net income
from foreclosure property' generally means income from foreclosure property
other than qualifying income for a real estate investment trust.
 
     Where any Prohibited Transactions Tax, Contributions Tax, tax on net income
from foreclosure property or state or local income or franchise tax that may be
imposed on a REMIC relating to any Series of Certificates arises out of or
results from (i) a breach of the related Master Servicer's, Trustee's or
Depositor's obligations, as the case may be, under the related Agreement for
such Series, such tax will be borne by such Master Servicer, Trustee or
Originator, as the case may be, out of its own funds or (ii) the Depositor's
obligation to repurchase a Mortgage Loan, such tax will be borne by the
Depositor. In the event that such Master Servicer, Trustee or Originator, as the
case may be, fails to pay or is not required to pay any such tax as provided
above, such tax will be payable out of the Trust Fund for such Series and will
result in a reduction in amounts available to be distributed to the
Certificateholders of such Series.
 
D. LIQUIDATION AND TERMINATION
 
     If the REMIC adopts a plan of complete liquidation, within the meaning of
Code Section 860F(a)(4)(A)(i), which may be accomplished by designating in the
REMIC's final tax return a date on which such adoption is deemed to occur, and
sells all of its assets (other than cash) within a 90-day period beginning on
such date, the REMIC will not be subject to any Prohibited Transaction Tax,
provided that the REMIC credits or distributes in liquidation all of the sale
proceeds plus its cash (other than the amounts retained to meet claims) to
holders of Regular and REMIC Residual Certificates within the 90-day period.
 
     The REMIC will terminate shortly following the retirement of the REMIC
Regular Certificates. If a REMIC Residual Certificateholder's adjusted basis in
the REMIC Residual Certificate exceeds the amount of cash distributed to such
REMIC Residual Certificateholder in final liquidation of its interest, then it
would appear that the REMIC Residual Certificateholder would be entitled to a
loss equal to the amount of such excess. It is unclear whether such a loss, if
allowed, will be a capital loss or an ordinary loss.
 
                                       95
 
<PAGE>
<PAGE>
E. ADMINISTRATIVE MATTERS
 
     Solely for the purpose of the administrative provisions of the Code, the
REMIC generally will be treated as a partnership and the REMIC Residual
Certificateholders will be treated as the partners. Certain information will be
furnished quarterly to each REMIC Residual Certificateholder who held a REMIC
Residual Certificate on any day in the previous calendar quarter.
 
     Each REMIC Residual Certificateholder is required to treat items on its
return consistently with their treatment on the REMIC's return, unless the REMIC
Residual Certificateholder either files a statement identifying the
inconsistency or establishes that the inconsistency resulted from incorrect
information received from the REMIC. The IRS may assert a deficiency resulting
from a failure to comply with the consistency requirement without instituting an
administrative proceeding at the REMIC level. The REMIC does not intend to
register as a tax shelter pursuant to Code Section 6111 because it is not
anticipated that the 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 the
REMIC, in a manner to be provided in Treasury regulations, with the name and
address of such person and other information.
 
F. TAX-EXEMPT INVESTORS
 
     Any REMIC Residual Certificateholder that is a pension fund or other entity
that is subject to federal income taxation only on its 'unrelated business
taxable income' within the meaning of Code Section 512 will be subject to such
tax on that portion of the distributions received on a REMIC Residual
Certificate that is considered an excess inclusion. See ' -- Taxation of Owners
of REMIC Residual Certificates -- Excess Inclusions' above.
 
G. RESIDUAL CERTIFICATE PAYMENTS -- NON-U.S. PERSONS
 
     Amounts paid to REMIC Residual Certificateholders who are not U.S. Persons
(see ' -- Taxation of Owners of REMIC Regular Certificates -- Non-U.S. Persons'
above) are treated as interest for purposes of the 30% (or lower treaty rate)
United States withholding tax. Amounts distributed to holders of REMIC Residual
Certificates should qualify as 'portfolio interest,' subject to the conditions
described in ' -- Taxation of Owners of REMIC Regular Certificates' above, but
only to the extent that the underlying mortgage loans were originated after July
18, 1984. Furthermore, the rate of withholding on any income on a REMIC Residual
Certificate that is excess inclusion income will not be subject to reduction
under any applicable tax treaties. See ' -- Taxation of Owners of REMIC Residual
Certificates -- Excess Inclusions' above. If the portfolio interest exemption is
unavailable, such amount will be subject to United States withholding tax when
paid or otherwise distributed (or when the REMIC Residual Certificate is
disposed of) under rules similar to those for withholding upon disposition of
debt instruments that have OID. The Code, however, grants the Treasury
Department authority to issue regulations requiring that those amounts be taken
into account earlier than otherwise provided where necessary to prevent
avoidance of tax (for example, where the REMIC Residual Certificates do not have
significant value). See ' -- Taxation of Owners of REMIC Residual
Certificates -- Excess Inclusions' above. If the amounts paid to REMIC Residual
Certificateholders that are not U.S. Persons are effectively connected with
their conduct of a trade or business within the United States, the 30% (or lower
treaty rate) withholding will not apply. Instead, the amounts paid to such
non-U.S. Person will be subject to U.S. federal income taxation at regular
graduated rates. For special restrictions on the transfer of REMIC Residual
Certificates, see ' -- Tax-Related Restrictions on Transfers of REMIC Residual
Certificates' below.
 
     REMIC Regular Certificateholders and persons related to such holders should
not acquire any REMIC Residual Certificates, and REMIC Residual
Certificateholders and persons related to REMIC Residual Certificateholders
should not acquire any REMIC Regular Certificates, without consulting their tax
advisors as to the possible adverse tax consequences of such acquisition.
 
                                       96
 
<PAGE>
<PAGE>
TAX-RELATED RESTRICTIONS ON TRANSFERS OF REMIC RESIDUAL CERTIFICATES
 
     Disqualified Organizations. An entity may not qualify as a REMIC unless
there are reasonable arrangements designed to ensure that residual interests in
such entity are not held by 'disqualified organizations' (as defined below).
Further, a tax is imposed on the transfer of a residual interest in a REMIC to a
'disqualified organization.' The amount of the tax equals the product of (i) an
amount (as determined under the REMIC Regulations) equal to the present value of
the total anticipated 'excess inclusions' with respect to such interest for
periods after the transfer and (ii) the highest marginal federal income tax rate
applicable to corporations. The tax is imposed on the transferor unless the
transfer is through an agent (including a broker or other middleman) for a
disqualified organization, in which event the tax is imposed on the agent. The
person otherwise liable for the tax shall be relieved of liability for the tax
if the transferee furnished to such person an affidavit that the transferee is
not a disqualified organization and, at the time of the transfer, such person
does not have actual knowledge that the affidavit is false. A 'disqualified
organization' means (A) the United States, any State, possession or political
subdivision thereof, any foreign government, any international organization or
any agency or instrumentality of any of the foregoing (provided that such term
does not include an instrumentality if all its activities are subject to tax
and, except for FHLMC, a majority of its board of directors is not selected by
any such governmental agency), (B) any organization (other than certain farmers'
cooperatives) generally exempt from federal income taxes unless such
organization is subject to the tax on 'unrelated business taxable income' and
(C) a rural electric or telephone cooperative.
 
     A tax is imposed on a 'pass-through entity' (as defined below) holding a
residual interest in a REMIC if at any time during the taxable year of the
pass-through entity a disqualified organization is the record holder of an
interest in such entity. The amount of the tax is equal to the product of (A)
the amount of excess inclusions for the taxable year allocable to the interest
held by the disqualified organization and (B) the highest marginal federal
income tax rate applicable to corporations. The pass-through entity otherwise
liable for the tax, for any period during which the disqualified organization is
the record holder of an interest in such entity, will be relieved of liability
for the tax if such record holder furnishes to such entity an affidavit that
such record holder is not a disqualified organization and, for such period, the
pass-through entity does not have actual knowledge that the affidavit is false.
For this purpose, a 'pass-through entity' means (i) a regulated investment
company, real estate investment trust or common trust fund, (ii) a partnership,
trust or estate and (iii) certain cooperatives. Except as may be provided in
Treasury regulations not yet issued, any person holding an interest in a
pass-through entity as a nominee for another will, with respect to such
interest, be treated as a pass-through entity. The tax on pass-through entities
is generally effective for periods after March 31, 1988, except that in the case
of regulated investment companies, real estate investment trusts, common trust
funds and publicly-traded partnerships the tax shall apply only to taxable years
of such entities beginning after December 31, 1988.
 
     In order to comply with these rules, the Agreement will provide that no
record or beneficial ownership interest in a REMIC Residual Certificate may be
purchased, transferred or sold, directly or indirectly, without the express
written consent of the Master Servicer. The Master Servicer will grant such
consent to a proposed transfer only if it receives the following: (i) an
affidavit from the proposed transferee to the effect that it is not a
disqualified organization and is not acquiring the REMIC Residual Certificate as
a nominee or agent for a disqualified organization and (ii) a covenant by the
proposed transferee to the effect that the proposed transferee agrees to be
bound by and to abide by the transfer restrictions applicable to the REMIC
Residual Certificate.
 
     Noneconomic REMIC Residual Certificates. The REMIC Regulations disregard,
for federal income tax purposes, any transfer of a Noneconomic REMIC Residual
Certificate to a 'U.S. Person,' as defined above, unless no significant purpose
of the transfer is to enable the transferor to impede the assessment or
collection of tax. A Noneconomic REMIC Residual Certificate is any REMIC
Residual Certificate (including a REMIC Residual Certificate with a positive
value at issuance) unless, at the time of transfer, taking into account the
Prepayment Assumption and any required or permitted clean up calls or required
liquidation provided for in the REMIC's organizational documents, (i) the
present value of the expected future distributions on the REMIC Residual
Certificate at least equals the product of the present value of the anticipated
excess inclusions and the highest corporate income tax
 
                                       97
 
<PAGE>
<PAGE>
rate in effect for the year in which the transfer occurs and (ii) the transferor
reasonably expects that the transferee will receive distributions from the REMIC
at or after the time at which taxes accrue on the anticipated excess inclusions
in an amount sufficient to satisfy the accrued taxes. A significant purpose to
impede the assessment or collection of tax exists if the transferor, at the time
of the transfer, either knew or should have known that the transferee would be
unwilling or unable to pay taxes due on its share of the taxable income of the
REMIC. A transferor is presumed not to have such knowledge if (i) the transferor
conducted a reasonable investigation of the transferee and (ii) the transferee
acknowledges to the transferor that the residual interest may generate tax
liabilities in excess of the cash flow and the transferee represents that it
intends to pay such taxes associated with the residual interest as they become
due. If a transfer of a Noneconomic REMIC Residual Certificate is disregarded,
the transferor would continue to be treated as the owner of the REMIC Residual
Certificate and would continue to be subject to tax on its allocable portion of
the net income of the REMIC.
 
     Foreign Investors. The REMIC Regulations provide that the transfer of a
REMIC Residual Certificate that has a 'tax avoidance potential' to a 'foreign
person' will be disregarded for federal income tax purposes. This rule appears
to apply to a transferee who is not a U.S. Person unless such transferee's
income in respect of the REMIC Residual Certificate is effectively connected
with the conduct of a United States trade or business. A REMIC Residual
Certificate is deemed to have a tax avoidance potential unless, at the time of
transfer, the transferor reasonably expects that the REMIC will distribute to
the transferee amounts that will equal at least 30 percent of each excess
inclusion, and that such amounts will be distributed at or after the time the
excess inclusion accrues and not later than the end of the calendar year
following the year of accrual. If the non-U.S. Person transfers the REMIC
Residual Certificate to a U.S. Person, the transfer will be disregarded, and the
foreign transferor will continue to be treated as the owner, if the transfer has
the effect of allowing the transferor to avoid tax on accrued excess inclusions.
The provisions in the REMIC Regulations regarding transfers of REMIC Residual
Certificates that have tax avoidance potential to foreign persons are effective
for all transfers after June 30, 1992. The Agreement will provide that no record
or beneficial ownership interest in a REMIC Residual Certificate may be
transferred, directly or indirectly, to a non-U.S. Person unless such person
provides the Trustee with a duly completed IRS Form 4224 and the Trustee
consents to such transfer in writing.
 
     Any attempted transfer or pledge in violation of the transfer restrictions
shall be absolutely null and void and shall vest no rights in any purported
transferee. Investors in REMIC Residual Certificates are advised to consult
their own tax advisors with respect to transfers of the REMIC Residual
Certificates and, in addition, pass-through entities are advised to consult
their own tax advisors with respect to any tax which may be imposed on a
pass-through entity.
 
TAX CHARACTERIZATION OF A TRUST FUND AS A PARTNERSHIP
 
     Dechert Price & Rhoads, special counsel to the Depositor, or such other
counsel specified in the related Prospectus Supplement, will file with the
Commission on a Form 8-K current report prior to the issuance of the related
Series of Securities and deliver to the Depositor its opinion that a Trust Fund
for which a partnership election is made will not be an association (or publicly
traded partnership) taxable as a corporation for federal income tax purposes.
This opinion will be based on the assumption that the terms of the Trust
Agreement and related documents will be complied with, and on counsel's
conclusions that the nature of the income of the Trust Fund will exempt it from
the rule that certain publicly traded partnerships are taxable as corporations
or the issuance of the Certificates has been structured as a private placement
under an IRS safe harbor, so that the Trust Fund will not be characterized as a
publicly traded partnership taxable as a corporation and the Trust Fund will not
be treated as a taxable mortgage pool taxable as a corporation. As is more fully
described below, in the event of a partnership election, holders of notes will
be treated as holding debt of the partnership. For tax purposes, holders of
Certificates will be treated as partners of the partnership. (See 'Tax
Consequences to Holders of the Certificates').
 
     If the Trust Fund were taxable as a corporation for federal income tax
purposes, the Trust Fund would be subject to corporate income tax on its taxable
income. The Trust Fund's taxable income would include all its income, possibly
reduced by its interest expense on the Notes. Any such corporate income
 
                                       98
 
<PAGE>
<PAGE>
tax could materially reduce cash available to make payments on the Notes and
distributions on the Certificates, and Certificateholders could be liable for
any such tax that is unpaid by the Trust Fund.
 
A. TAX CONSEQUENCES TO HOLDERS OF THE NOTES
 
     Treatment of the Notes as Indebtedness. The Trust Fund will agree, and the
Noteholders will agree by their purchase of Notes, to treat the Notes as debt
for federal income tax purposes. Special counsel to the Depositor will, except
as otherwise provided in the related Prospectus Supplement, give its opinion to
the Depositor that the Notes will be classified as debt for federal income tax
purposes. The discussion below assumes this characterization of the Notes is
correct.
 
     OID, etc. The discussion below assumes that all payments on the Notes are
denominated in U.S. dollars. Moreover, the discussion assumes that the interest
formula for the Notes meets the requirements for 'qualified stated interest'
under the OID regulations, and that any OID on the Notes (i.e., any excess of
the principal amount of the Notes over their issue price) does not exceed a de
minimis amount (i.e., 1/4% of their principal amount multiplied by the number of
full years included in their term), all within the meaning of the OID
regulations. If these conditions are not satisfied with respect to any given
series of Notes, additional tax considerations with respect to such Notes will
be disclosed in the applicable Prospectus Supplement.
 
     Interest Income on the Notes. Based on the above assumptions, except as
discussed in the following paragraph, the Notes will not be considered issued
with OID. The stated interest thereon will be taxable to a Noteholder as
ordinary interest income when received or accrued in accordance with such
Noteholder's method of tax accounting. Under the OID regulations, a holder of a
Note issued with a de minimis amount of OID must include such OID in income, on
a pro rata basis, as principal payments are made on the Note. It is believed
that any prepayment premium paid as a result of a mandatory redemption will be
taxable as contingent interest when it becomes fixed and unconditionally
payable. A purchaser who buys a Note for more or less than its principal amount
will generally be subject, respectively, to the premium amortization or market
discount rules of the Code.
 
     A holder of a Note that has a fixed maturity date of not more than one year
from the issue date of such Note (a 'Short-Term Note') may be subject to special
rules. An accrual basis holder of a Short-Term Note (and certain cash method
holders, including regulated investment companies, as set forth in Section 1281
of the Code) generally would be required to report interest income as interest
accrues on a straight-line basis over the term of each interest period. Other
cash basis holders of a Short-Term Note would, in general, be required to report
interest income as interest is paid (or, if earlier, upon the taxable
disposition of the Short-Term Note). However, a cash basis holder of a
Short-Term Note reporting interest income as it is paid may be required to defer
a portion of any interest expense otherwise deductible on indebtedness incurred
to purchase or carry the Short-Term Note until the taxable disposition of the
Short-Term Note. A cash basis taxpayer may elect under Section 1281 of the Code
to accrue interest income on all nongovernment debt obligations with a term of
one year or less, in which case the taxpayer would include interest on the
Short-Term Note in income as it accrues, but would not be subject to the
interest expense deferral rule referred to in the preceding sentence. Certain
special rules apply if a Short-Term Note is purchased for more or less than its
principal amount.
 
     Sale or Other Disposition. If a Noteholder sells a Note, the holder will
recognize gain or loss in an amount equal to the difference between the amount
realized on the sale and the holder's adjusted tax basis in the Note. The
adjusted tax basis of a Note to a particular Noteholder will equal the holder's
cost for the Note, increased by any market discount, acquisition discount, OID
and gain previously included by such Noteholder in income with respect to the
Note and decreased by the amount of bond premium (if any) previously amortized
and by the amount of principal payments previously received by such Noteholder
with respect to such Note. Any such gain or loss will be capital gain or loss if
the Note was held as a capital asset, except for gain representing accrued
interest and accrued market discount not previously included in income. Capital
losses generally may be used only to offset capital gains.
 
     Foreign Holders. Interest payments made (or accrued) to a Noteholder who is
a nonresident alien, foreign corporation or other non-United States person (a
'foreign person') generally will be considered 'portfolio interest,' and
generally will not be subject to United States federal income tax and
 
                                       99
 
<PAGE>
<PAGE>
withholding tax, if the interest is not effectively connected with the conduct
of a trade or business within the United States by the foreign person and the
foreign person (i) is not actually or constructively a '10 percent shareholder'
of the Trust or the Depositor (including a holder of 10% of the outstanding
Certificates) or a 'controlled foreign corporation' with respect to which the
Trust Fund or the Depositor is a 'related person' within the meaning of the Code
and (ii) provides the Owner Trustee or other person who is otherwise required to
withhold U.S. tax with respect to the Notes with an appropriate statement (on
Form W-8 or a similar form), signed under penalties of perjury, certifying that
the beneficial owner of the Note is a foreign person and providing the foreign
person's name and address. If a Note is held through a securities clearing
organization or certain other financial institutions, the organization or
institution may provide the relevant signed statement to the withholding agent;
in that case, however, the signed statement must be accompanied by a Form W-8 or
substitute form provided by the foreign person that owns the Note. If such
interest is not portfolio interest, then it will be subject to United States
federal income and withholding tax at a rate of 30 percent, unless reduced or
eliminated pursuant to an applicable tax treaty.
 
     Any capital gain realized on the sale, redemption, retirement or other
taxable disposition of a Note by a foreign person will be exempt from United
States federal income and withholding tax, provided that (i) such gain is not
effectively connected with the conduct of a trade or business in the United
States by the foreign person and (ii) in the case of an individual foreign
person, the foreign person is not present in the United States for 183 days or
more in the taxable year.
 
     Backup Withholding. Each holder of a Note (other than an exempt holder such
as a corporation, tax-exempt organization, qualified pension and profit-sharing
trust, individual retirement account or nonresident alien who provides
certification as to status as a nonresident) will be required to provide, under
penalties of perjury, a certificate containing the holder's name, address,
correct federal taxpayer identification number and a statement that the holder
is not subject to backup withholding. Should a nonexempt Noteholder fail to
provide the required certification, the Trust Fund will be required to withhold
31 percent of the amount otherwise payable to the holder, and remit the withheld
amount to the IRS as a credit against the holder's federal income tax liability.
 
     Possible Alternative Treatments of the Notes. If, contrary to the opinion
of special counsel to the Depositor, the IRS successfully asserted that one or
more of the Notes did not represent debt for federal income tax purposes, the
Notes might be treated as equity interests in the Trust Fund. If so treated, the
Trust Fund would likely be treated as a publicly traded partnership that would
not be taxable as a corporation because it would meet certain qualifying income
tests. Nonetheless, treatment of the Notes as equity interests in such a
publicly traded partnership could have adverse tax consequences to certain
holders. For example, income to certain tax-exempt entities (including pension
funds) would be 'unrelated business taxable income,' income to foreign holders
generally would be subject to U.S. tax and U.S. tax return filing and
withholding requirements, and individual holders might be subject to certain
limitations on their ability to deduct their share of the Trust Fund's expenses.
 
B. TAX CONSEQUENCES TO HOLDERS OF THE CERTIFICATES
 
     Treatment of the Trust Fund as a Partnership. The Depositor will agree, and
the Certificateholders will agree by their purchase of Certificates, to treat
the Trust Fund as a partnership for purposes of federal and state income tax,
franchise tax and any other tax measured in whole or in part by income, with the
assets of the partnership being the assets held by the Trust Fund, the partners
of the partnership being the Certificateholders, and the Notes being debt of the
partnership. However, the proper characterization of the arrangement involving
the Trust Fund, the Certificates, the Notes, the Trust Fund and the Master
Servicer is not clear because there is no authority on transactions closely
comparable to that contemplated herein.
 
     A variety of alternative characterizations are possible. For example,
because the Certificates have certain features characteristic of debt, the
Certificates might be considered debt of the Trust Fund. Any such
characterization would not result in materially adverse tax consequences to
Certificateholders as compared to the consequences from treatment of the
Certificates as equity in a partnership, described below. The following
discussion assumes that the Certificates represent equity interests in a
partnership.
 
                                      100
 
<PAGE>
<PAGE>
     Indexed Securities, etc. The following discussion assumes that all payments
on the Certificates are denominated in U.S. dollars, none of the Certificates
are Indexed Securities or Strip Certificates, and that a Series of Securities
includes a single class of Certificates. If these conditions are not satisfied
with respect to any given Series of Certificates, additional tax considerations
with respect to such Certificates will be disclosed in the applicable Prospectus
Supplement.
 
     Partnership Taxation. As a partnership, the Trust Fund will not be subject
to federal income tax. Rather, each Certificateholder will be required to
separately take into account such holder's allocated share of income, gains,
losses, deductions and credits of the Trust Fund. The Trust Fund's income will
consist primarily of interest and finance charges earned on the Mortgage Loans
(including appropriate adjustments for market discount, OID and bond premium)
and any gain upon collection or disposition of Mortgage Loans. The Trust Fund's
deductions will consist primarily of interest accruing with respect to the
Notes, servicing and other fees, and losses or deductions upon collection or
disposition of Mortgage Loans.
 
     The tax items of a partnership are allocable to the partners in accordance
with the Code, Treasury regulations and the partnership agreement (here, the
Trust Agreement and related documents). The Trust Agreement will provide, in
general, that the Certificateholders will be allocated taxable income of the
Trust Fund for each month equal to the sum of (i) the interest that accrues on
the Certificates in accordance with their terms for such month, including
interest accruing at the Pass-Through Rate for such month and interest on
amounts previously due on the Certificates but not yet distributed; (ii) any
Trust Fund income attributable to discount on the Mortgage Loans that
corresponds to any excess of the principal amount of the Certificates over their
initial issue price; (iii) prepayment premium payable to the Certificateholders
for such month; and (iv) any other amounts of income payable to the
Certificateholders for such month. Such allocation will be reduced by any
amortization by the Trust Fund of premium on Mortgage Loans that corresponds to
any excess of the issue price of Certificates over their principal amount. All
remaining taxable income of the Trust Fund will be allocated to the Company.
Based on the economic arrangement of the parties, this approach for allocating
Trust Fund income should be permissible under applicable treasury regulations,
although no assurance can be given that the IRS would not require a greater
amount of income to be allocated to Certificateholders. Moreover, even under the
foregoing method of allocation, Certificateholders may be allocated income equal
to the entire Pass-Through Rate plus the other items described above even though
the Trust Fund might not have sufficient cash to make current cash distributions
of such amount. Thus, cash basis holders will in effect be required to report
income from the Certificates on the accrual basis and Certificateholders may
become liable for taxes on Trust Fund income even if they have not received cash
from the Trust Fund to pay such taxes. In addition, because tax allocations and
tax reporting will be done on a uniform basis for all Certificateholders but
Certificateholders may be purchasing Certificates at different times and at
different prices Certificateholders may be required to report on their tax
returns taxable income that is greater or less than the amount reported to them
by the Trust Fund.
 
     All of the taxable income allocated to a Certificateholder that is a
pension, profit sharing or employee benefit plan or other tax-exempt entity
(including an individual retirement account) will constitute 'unrelated business
taxable income' generally taxable to such a holder under the Code.
 
     An individual taxpayer's share of expenses of the Trust Fund (including
fees to the Master Servicer but not interest expense) would be miscellaneous
itemized deductions. Such deductions might be disallowed to the individual in
whole or in part and might result in such holder being taxed on an amount of
income that exceeds the amount of cash actually distributed to such holder over
the life of the Trust Fund.
 
     The Trust Fund intends to make all tax calculations relating to income and
allocations to Certificateholders on an aggregate basis. If the IRS were to
require that such calculations be made separately for each Mortgage Loan, the
Trust Fund might be required to incur additional expense but it is believed that
there would not be a material adverse effect on Certificateholders.
 
     Discount and Premium. It is believed that the Loans were not issued with
OID, and, therefore, the Trust should not have OID income. However, the purchase
price paid by the Trust Fund for the Mortgage Loans may be greater or less than
the remaining principal balance of the Loans at the time of
 
                                      101
 
<PAGE>
<PAGE>
purchase. If so, the Loan will have been acquired at a premium or discount, as
the case may be. (As indicated above, the Trust Fund will make this calculation
on an aggregate basis, but might be required to recompute it on a Mortgage Loan
by Mortgage Loan basis.)
 
     If the Trust Fund acquires the Mortgage Loans at a market discount or
premium, the Trust Fund will elect to include any such discount in income
currently as it accrues over the life of the Mortgage Loans or to offset any
such premium against interest income on the Mortgage Loans. As indicated above,
a portion of such market discount income or premium deduction may be allocated
to Certificateholders.
 
     Section 708 Termination. Under Section 708 of the Code, the Trust Fund will
be deemed to terminate for federal income tax purposes if 50% or more of the
capital and profits interests in the Trust Fund are sold or exchanged within a
12-month period. If such a termination occurs, the Trust Fund will be considered
to distribute its assets to the partners, who would then be treated as
recontributing those assets to the Trust Fund as a new partnership. The Trust
Fund will not comply with certain technical requirements that might apply when
such a constructive termination occurs. As a result, the Trust Fund may be
subject to certain tax penalties and may incur additional expenses if it is
required to comply with those requirements. Furthermore, the Trust Fund might
not be able to comply due to lack of data.
 
     Disposition of Certificates. Generally, capital gain or loss will be
recognized on a sale of Certificates in an amount equal to the difference
between the amount realized and the seller's tax basis in the Certificates sold.
A Certificateholder's tax basis in a Certificate will generally equal the
holder's cost increased by the holder's share of Trust Fund income (includible
in income) and decreased by any distributions received with respect to such
Certificate. In addition, both the tax basis in the Certificates and the amount
realized on a sale of a Certificate would include the holder's share of the
Notes and other liabilities of the Trust Fund. A holder acquiring Certificates
at different prices may be required to maintain a single aggregate adjusted tax
basis in such Certificates, and, upon sale or other disposition of some of the
Certificates, allocate a portion of such aggregate tax basis to the Certificates
sold (rather than maintaining a separate tax basis in each Certificate for
purposes of computing gain or loss on a sale of that Certificate).
 
     Any gain on the sale of a Certificate attributable to the holder's share of
unrecognized accrued market discount on the Mortgage Loans would generally be
treated as ordinary income to the holder and would give rise to special tax
reporting requirements. The Trust Fund does not expect to have any other assets
that would give rise to such special reporting requirements. Thus, to avoid
those special reporting requirements, the Trust Fund will elect to include
market discount in income as it accrues.
 
     If a Certificateholder is required to recognize an aggregate amount of
income (not including income attributable to disallowed itemized deductions
described above) over the life of the Certificates that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise to
a capital loss upon the retirement of the Certificates.
 
     Allocations Between Transferors and Transferees. In general, the Trust
Fund's taxable income and losses will be determined monthly and the tax items
for a particular calendar month will be apportioned among the Certificateholders
in proportion to the principal amount of Certificates owned by them as of the
close of the last day of such month. As a result, a holder purchasing
Certificates may be allocated tax items (which will affect its tax liability and
tax basis) attributable to periods before the actual transaction.
 
     The use of such a monthly convention may not be permitted by existing
regulations. If a monthly convention is not allowed (or only applies to
transfers of less than all of the partner's interest), taxable income or losses
of the Trust Fund might be reallocated among the Certificateholders. The Trust
Fund's method of allocation between transferors and transferees may be revised
to conform to a method permitted by future regulations.
 
     Section 754 Election. In the event that a Certificateholder sells its
Certificates at a profit (loss), the purchasing Certificateholder will have a
higher (lower) basis in the Certificates than the selling Certificateholder had.
The tax basis of the Trust Fund's assets will not be adjusted to reflect that
higher (or lower) basis unless the Trust Fund were to file an election under
Section 754 of the Code. In order to avoid the administrative complexities that
would be involved in keeping accurate accounting records,
 
                                      102
 
<PAGE>
<PAGE>
as well as potentially onerous information reporting requirements, the Trust
Fund will not make such election. As a result, Certificateholders might be
allocated a greater or lesser amount of Trust Fund income than would be
appropriate based on their own purchase price for Certificates.
 
     Administrative Matters. The Trustee is required to keep or have kept
complete and accurate books of the Trust Fund. Such books will be maintained for
financial reporting and tax purposes on an accrual basis and the fiscal year of
the Trust will be the calendar year. The Trustee will file a partnership
information return (IRS Form 1065) with the IRS for each taxable year of the
Trust Fund and will report each Certificateholder's allocable share of items of
Trust Fund income and expense to holders and the IRS on Schedule K-1. The Trust
Fund will provide the Schedule K-1 information to nominees that fail to provide
the Trust Fund with the information statement described below and such nominees
will be required to forward such information to the beneficial owners of the
Certificates. Generally, holders must file tax returns that are consistent with
the information return filed by the Trust Fund or be subject to penalties unless
the holder notifies the IRS of all such inconsistencies.
 
     Under Section 6031 of the Code, any person that holds Certificates as a
nominee at any time during a calendar year is required to furnish the Trust Fund
with a statement containing certain information on the nominee, the beneficial
owners and the Certificates so held. Such information includes (i) the name,
address and taxpayer identification number of the nominee and (ii) as to each
beneficial owner (x) the name, address and identification number of such person,
(y) whether such person is a United States person, a tax-exempt entity or a
foreign government, an international organization, or any wholly owned agency or
instrumentality of either of the foregoing, and (z) certain information on
Certificates that were held, bought or sold on behalf of such person throughout
the year. In addition, brokers and financial institutions that hold Certificates
through a nominee are required to furnish directly to the Trust Fund information
as to themselves and their ownership of Certificates. A clearing agency
registered under Section 17A of the Exchange Act is not required to furnish any
such information statement to the Trust Fund. The information referred to above
for any calendar year must be furnished to the Trust Fund on or before the
following January 31. Nominees, brokers and financial institutions that fail to
provide the Trust Fund with the information described above may be subject to
penalties.
 
     The Company will be designated as the tax matters partner in the related
Trust Agreement and, as such, will be responsible for representing the
Certificateholders in any dispute with the IRS. The Code provides for
administrative examination of a partnership as if the partnership were a
separate and distinct taxpayer. Generally, the statute of limitations for
partnership items does not expire before three years after the date on which the
partnership information return is filed. Any adverse determination following an
audit of the return of the Trust Fund by the appropriate taxing authorities
could result in an adjustment of the returns of the Certificateholders, and,
under certain circumstances, a Certificateholder may be precluded from
separately litigating a proposed adjustment to the items of the Trust Fund. An
adjustment could also result in an audit of a Certificateholder's returns and
adjustments of items not related to the income and losses of the Trust Fund.
 
     Tax Consequences to Foreign Certificateholders. It is not clear whether the
Trust Fund would be considered to be engaged in a trade or business in the
United States for purposes of federal withholding taxes with respect to non-U.S.
persons because there is no clear authority dealing with that issue under facts
substantially similar to those described herein. Although it is not expected
that the Trust Fund would be engaged in a trade or business in the United States
for such purposes, the Trust Fund will withhold as if it were so engaged in
order to protect the Trust Fund from possible adverse consequences of a failure
to withhold. The Trust Fund expects to withhold on the portion of its taxable
income that is allocable to foreign Certificateholders pursuant to Section 1446
of the Code, as if such income were effectively connected to a U.S. trade or
business, at a rate of 35% for foreign holders that are taxable as corporations
and 39.6% for all other foreign holders. Subsequent adoption of Treasury
regulations or the issuance of other administrative pronouncements may require
the Trust Fund to change its withholding procedures. In determining a holder's
withholding status, the Trust Fund may rely on IRS Form W-8, IRS Form W-9 or the
holder's certification of nonforeign status signed under penalties of perjury.
 
     Each foreign holder might be required to file a U.S. individual or
corporate income tax return (including, in the case of a corporation, the branch
profits tax) on its share of the Trust Fund's income.
 
                                      103
 
<PAGE>
<PAGE>
Each foreign holder must obtain a taxpayer identification number from the IRS
and submit that number to the Trust Fund on Form W-8 in order to assure
appropriate crediting of the taxes withheld. A foreign holder generally would be
entitled to file with the IRS a claim for refund with respect to taxes withheld
by the Trust Fund taking the position that no taxes were due because the Trust
Fund was not engaged in a U.S. trade or business. However, interest payments
made (or accrued) to a Certificateholder who is a foreign person generally will
be considered guaranteed payments to the extent such payments are determined
without regard to the income of the Trust Fund. If these interest payments are
properly characterized as guaranteed payments, then the interest will not be
considered 'portfolio interest.' As a result, Certificateholders will be subject
to United States federal income tax and withholding tax at a rate of 30 percent,
unless reduced or eliminated pursuant to an applicable treaty. In such case, a
foreign holder would only be entitled to claim a refund for that portion of the
taxes in excess of the taxes that should be withheld with respect to the
guaranteed payments.
 
     Backup Withholding. Distributions made on the Certificates and proceeds
from the sale of the Certificates will be subject to a 'backup' withholding tax
of 31% if, in general, the Certificateholder fails to comply with certain
identification procedures, unless the holder is an exempt recipient under
applicable provisions of the Code.
 
RECENT LEGISLATION
 
     During 1996, President Clinton signed into law the 'Small Business Job
Protection Act of 1996' (the 'Act'). The Act creates a new type of entity for
federal income tax purposes called a 'financial asset securitization investment
trust' or 'FASIT.' Beginning in September 1997, the Act generally enables
certain arrangements similar to a Trust Fund that is treated as a partnership to
elect to be treated as a FASIT. Under the Act, a FASIT generally would avoid
federal income taxation and could issue securities substantially similar to the
Certificates and Notes, and those securities would be treated as debt for
federal income tax purposes. If so provided in the related Prospectus
Supplement, the Agreement, the Trust Agreement and/or the Indenture will set
forth certain conditions which, if satisfied, will enable all or a portion of
the Trust Fund to qualify as a FASIT and to permit a FASIT election to be made
with respect thereto. However, the Depositor may, but is not obligated to, cause
a FASIT election and there can be no assurance that the Depositor will or will
not cause any permissible FASIT election to be made with respect to a Trust Fund
or the related Agreement, Trust Agreement and/or the Indenture in connection
with any election. Furthermore, any such election will be made only if an
opinion of federal tax counsel or special federal tax counsel is rendered that
such election will not have material adverse federal income consequences to any
holder of a Note or Certificate.
 
                            STATE TAX CONSIDERATIONS
 
     In addition to the federal income tax consequences described in 'Federal
Income Tax Considerations,' potential investors should consider the state and
local income tax consequences of the acquisition, ownership, and disposition of
the Offered Securities. State and local income tax law may differ substantially
from the corresponding federal law, and this discussion does not purport to
describe any aspect of the income tax laws of any state or locality. Therefore,
potential investors should consult their own tax advisors with respect to the
various state and local tax consequences of an investment in the Offered
Securities.
 
                              ERISA CONSIDERATIONS
 
GENERAL
 
     The Employee Retirement Income Security Act of 1974, as amended ('ERISA'),
imposes certain restrictions on employee benefit plans subject to ERISA
('Plans') and on persons who are parties in interest or disqualified persons
('parties in interest') with respect to such Plans. Certain employee benefit
plans, such as governmental plans and church plans (if no election has been made
under Section 410(d) of the Code), are not subject to the restrictions of ERISA,
and assets of such plans may be invested in the Securities without regard to the
ERISA considerations described below, subject to other applicable federal and
state law. However, any such governmental or church plan which is qualified
 
                                      104
 
<PAGE>
<PAGE>
under Section 401(a) of the Code and exempt from taxation under Section 501(a)
of the Code is subject to the prohibited transaction rules set forth in Section
503 of the Code.
 
     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.
 
PROHIBITED TRANSACTIONS
 
GENERAL
 
     Section 406 of ERISA prohibits parties in interest with respect to a Plan
from engaging in certain transactions involving a Plan and its assets unless a
statutory or administrative exemption applies to the transaction. Section 4975
of the Code imposes certain excise taxes (or, in some cases, a civil penalty may
be assessed pursuant to Section 502(i) of ERISA) on parties in interest which
engage in non-exempt prohibited transactions.
 
     The United States Department of Labor ('Labor') has issued a final
regulation (29 C.F.R. Section 2510.3-101) containing rules for determining what
constitutes the assets of a Plan. This regulation provides that, as a general
rule, the underlying assets and properties of corporations, partnerships, trusts
and certain other entities in which a Plan makes an 'equity investment' will be
deemed for purposes of ERISA to be assets of the Plan unless certain exceptions
apply.
 
     Under the terms of the regulation, the Trust Fund may be deemed to hold
plan assets by reason of a Plan's investment in a Security; such plan assets
would include an undivided interest in the Mortgage Loans or Contracts and any
other assets held by the Trust Fund. In such an event, the Depositor, the Master
Servicer, the Trustee, any insurer of the Assets and other persons, in providing
services with respect to the assets of the Trust Fund, may be parties in
interest, subject to the fiduciary responsibility provisions of Title I of
ERISA, including the prohibited transaction provisions of Section 406 of ERISA
(and of Section 4975 of the Code), with respect to transactions involving such
assets unless such transactions are subject to a statutory or administrative
exemption.
 
     The regulations contain a de minimis safe-harbor rule that exempts any
entity from plan assets status as long as the aggregate equity investment in
such entity by plans is not significant. For this purpose, equity participation
in the entity will be significant if immediately after any acquisition of any
equity interest in the entity, 'benefit plan investors' in the aggregate, own at
least 25% of the value of any class of equity interest. 'Benefit plan investors'
are defined as Plans as well as employee benefit plans not subject to ERISA
(e.g., governmental plans). The 25% limitation must be met with respect to each
class of certificates, regardless of the portion of total equity value
represented by such class, on an ongoing basis.
 
     An exception to the regulations applies if the interest described is
treated as indebtedness under applicable local law and has no substantial equity
features. Generally, a profits interest in a partnership, an undivided ownership
interest in property and a beneficial ownership interest in a trust are deemed
to be 'equity interest' under the final regulation. If Notes of a particular
Series were deemed to be indebtedness under applicable local law without any
substantial equity features, an investing Plan's assets would include such
Notes, but not, by reason of such purchase, the underlying assets of the Trust
Fund.
 
REVIEW BY PLAN FIDUCIARIES
 
     Any Plan fiduciary considering whether to purchase any Securities on behalf
of a Plan should consult with its counsel regarding the applicability of the
fiduciary responsibility and prohibited transaction provisions of ERISA and the
Code to such investment. Among other things, before purchasing any Securities, a
fiduciary of a Plan subject to the fiduciary responsibility provisions of ERISA
or an employee benefit plan subject to the prohibited transaction provisions of
the Code should make its own determination as to the availability of any
exemptive relief, and also consider the availability of any other prohibited
transaction exemptions. In particular, in connection with a contemplated
purchase of Securities representing a beneficial ownership interest in a pool of
single
 
                                      105
 
<PAGE>
<PAGE>
family residential first mortgage loans, such Plan fiduciary should consider the
availability of any exemptive relief or Prohibited Transaction Class Exemption
83-1 ('PTCE 83-1') for certain transactions involving mortgage pool investment
trusts. The Prospectus Supplement with respect to a series of Securities may
contain additional information regarding any exemptive relief or PTCE 83-1 with
respect to the Securities offered thereby. PTCE 83-1 is not applicable to
manufactured housing contract pool investment trusts or multifamily mortgage
pool investment trusts.
 
     Purchasers that are insurance companies should consult with their counsel
with respect to the United States Supreme Court case interpreting the fiduciary
responsibility rules of ERISA, John Hancock Mutual Life Insurance Co. v. Harris
Trust & Savings Bank (decided December 13, 1993). In John Hancock, the Supreme
Court ruled that assets held in an insurance company's general account may be
deemed to be 'plan assets' for ERISA purposes under certain circumstances.
Prospective purchasers should determine whether the decision affects their
ability to make purchases of the Securities. In particular, such an insurance
company should consider the exemptive relief granted by Labor for transactions
involving insurance company general accounts in Prohibited Transaction Exemption
95-60, 60 Fed. Reg. 35925 (July 12, 1995).
 
                                LEGAL INVESTMENT
 
     Each class of Offered Securities will be rated at the date of issuance in
one of the four highest rating categories by at least one Rating Agency. The
related Prospectus Supplement will specify which classes of the Securities, if
any, will constitute 'mortgage related securities' ('SMMEA Securities') for
purposes of the Secondary Mortgage Market Enhancement Act of 1984 ('SMMEA').
SMMEA Securities will constitute legal investments for persons, trusts,
corporations, partnerships, associations, business trusts and business entities
(including, but not limited to, state chartered savings banks, commercial banks,
savings and loan associations and insurance companies, as well as trustees and
state government employee retirement systems) created pursuant to or existing
under the laws of the United States or of any state (including the District of
Columbia) whose authorized investments are subject to state regulation to the
same extent that, under applicable law, obligations issued by or guaranteed as
to principal and interest by the United States or any agency or instrumentality
thereof constitute legal investments for such entities. Alaska, Arkansas,
Colorado, Connecticut, Delaware, Florida, Georgia, Illinois, Kansas, Maryland,
Michigan, Missouri, Nebraska, New Hampshire, New York, North Carolina, Ohio,
South Dakota, Utah, Virginia and West Virginia enacted legislation before the
October 4, 1991 cutoff established by SMMEA for such enactments, limiting to
varying extents the ability of certain entities (in particular, insurance
companies) to invest in mortgage related securities, in most cases by requiring
the affected investors to rely solely upon existing state law, and not SMMEA.
Investors affected by such legislation will be authorized to invest in SMMEA
Certificates only to the extent provided in such legislation. SMMEA provides,
however, that in no event will the enactment of any such legislation affect the
validity of any contractual commitment to purchase, hold or invest in 'mortgage
related securities,' or require the sale or other disposition of such
securities, so long as such contractual commitment was made or such securities
acquired prior to the enactment of such legislation.
 
     SMMEA also amended the legal investment authority of federally chartered
depository institutions as follows: federal savings and loan associations and
federal savings banks may invest in, sell or otherwise deal with 'mortgage
related securities' without limitation as to the percentage of their assets
represented thereby, federal credit unions may invest in such securities, and
national banks may purchase such securities for their own account without regard
to the limitations generally applicable to investment securities set forth in 12
U.S.C. 24 (Seventh), subject in each case to such regulations as the applicable
federal regulatory authority may prescribe. In this connection, federal credit
unions should review the National Credit Union Administration ('NCUA') Letter to
Credit Unions No. 96, as modified by Letter to Credit Unions No. 108, which
includes guidelines to assist federal credit unions in making investment
decisions for mortgage related securities, and the NCUA's regulation 'Investment
and Deposit Activities' (12 C.F.R. Part 703), which sets forth certain
restrictions on investment by federal credit unions in mortgage related
securities.
 
     Institutions where investment activities are subject to legal investment
laws or regulations or review by certain regulatory authorities may be subject
to restrictions on investment in certain classes of
 
                                      106
 
<PAGE>
<PAGE>
Offered Securities. Any financial institution which is subject to the
jurisdiction of the Comptroller of the Currency, the Board of Governors of the
Federal Reserve System, the Federal Deposit Insurance Corporation ('FDIC'), the
Office of Thrift Supervision ('OTS'), the NCUA or other federal or state
agencies with similar authority should review any applicable rules, guidelines
and regulations prior to purchasing any Offered Security. The Federal Financial
Institutions Examination Council, for example, has issued a Supervisory Policy
Statement on Securities Activities effective February 10, 1992 (the 'Policy
Statement') setting forth guidelines for and significant restrictions on
investments in 'high-risk mortgage securities.' The Policy Statement has been
adopted by the Comptroller of the Currency, the Federal Reserve Board, the FDIC,
the OTS and the NCUA (with certain modifications), with respect to the
depository institutions that they regulate. The Policy Statement generally
indicates that a mortgage derivative product will be deemed to be high risk if
it exhibits greater price volatility than a standard fixed rate thirty-year
mortgage security. According to the Policy Statement, prior to purchase, a
depository institution will be required to determine whether a mortgage
derivative product that it is considering acquiring is high-risk, and if so that
the proposed acquisition would reduce the institution's overall interest rate
risk. Reliance on analysis and documentation obtained from a securities dealer
or other outside party without internal analysis by the institution would be
unacceptable. There can be no assurance that any classes of Offered Securities
will not be treated as high-risk under the Policy Statement.
 
     The predecessor to the OTS issued a bulletin, entitled, 'Mortgage
Derivative Products and Mortgage Swaps,' which is applicable to thrift
institutions regulated by the OTS. The bulletin established guidelines for the
investment by savings institutions in certain 'high-risk' mortgage derivative
securities and limitations on the use of such securities by insolvent,
undercapitalized or otherwise 'troubled' institutions. According to the
bulletin, such 'high-risk' mortgage derivative securities include securities
having certain specified characteristics, which may include certain classes of
Securities. In accordance with Section 402 of the Financial Institutions Reform,
Recovery and Enhancement Act of 1989, the foregoing bulletin will remain in
effect unless and until modified, terminated, set aside or superseded by the
FDIC. Similar policy statements have been issued by regulators having
jurisdiction over the types of depository institutions.
 
     In September 1993 the National Association of Insurance Commissioners
released a draft model investment law (the 'Model Law') which sets forth model
investment guidelines for the insurance industry. Institutions subject to
insurance regulatory authorities may be subject to restrictions on investment
similar to those set forth in the Model Law and other restrictions.
 
     If specified in the related Prospectus Supplement, other classes of Offered
Securities offered pursuant to this Prospectus will not constitute 'mortgage
related securities' under SMMEA. The appropriate characterization of this
Offered Security under various legal investment restrictions, and thus the
ability of investors subject to these restrictions to purchase such Offered
Securities, may be subject to significant interpretive uncertainties.
 
     Except as to the status of SMMEA Securities identified in the Prospectus
Supplement for a series as 'mortgage related securities' under SMMEA, the
Depositor will make no representations as to the proper characterization of the
Offered Certificates for legal investment or financial institution regulatory
purposes, or as to the ability of particular investors to purchase any Offered
Certificates under applicable legal investment restrictions. The uncertainties
described above (and any unfavorable future determinations concerning legal
investment or financial institution regulatory characteristics of the Offered
Securities) may adversely affect the liquidity of the Offered Securities.
 
     The foregoing does not take into consideration the applicability of
statutes, rules, regulations, orders, guidelines or agreements generally
governing investments made by a particular investor, including, but not limited
to, 'prudent investor' provisions, percentage-of-assets limits and provisions
which may restrict or prohibit investment in securities which are not 'interest
bearing' or 'income paying.'
 
     There may be other restrictions on the ability of certain investors,
including depository institutions, either to purchase Offered Securities or to
purchase Offered Securities representing more than a specified percentage of the
investor's assets. Accordingly, all investors whose investment activities are
subject to legal investment laws and regulations, regulatory capital
requirements or review by regulatory authorities should consult with their own
legal advisors in determining whether and to what extent the
 
                                      107
 
<PAGE>
<PAGE>
Offered Securities of any class constitute legal investments or are subject to
investment, capital or other restrictions, and, if applicable, whether SMMEA has
been overridden in any jurisdiction relevant to such investor.
 
                              PLAN OF DISTRIBUTION
 
     The Depositor may offer the Offered Securities (i) to or through one or
more underwriters, (ii) to or through dealers, (iii) through agents or (iv)
directly or through its affiliates to purchasers. The Prospectus Supplement will
describe the method of distribution of the Offered Securities.
 
     The distribution of Offered Securities may be effected from time to time in
one or more transactions at a fixed price or prices, which may be changed, at
market prices prevailing at the time of sale, at prices related to such market
prices or at negotiated prices.
 
     If underwriters are used in the offering of Offered Securities, the names
of the managing underwriter or underwriters and any other underwriters, and the
terms of the transaction, including compensation of the underwriters and
dealers, if any, will be set forth in the Prospectus Supplement relating to such
offering. Only underwriters named in a Prospectus Supplement will be deemed to
be underwriters in connection with the Offered Securities described therein.
Firms not so named will have no direct or indirect participation in the
underwriting of such Offered Securities, although such a firm may participate in
the distribution of such Offered Securities under circumstances entitling it to
a dealer's commission. It is anticipated that any underwriting agreement
pertaining to any Offered Securities will (1) entitle the underwriters to
indemnification by the Company against certain civil liabilities, including
liabilities under the Securities Act of 1933, as amended (the 'Securities Act'),
or to contribution for payments which the underwriters may be required to make
in respect thereof, (2) provide that the obligations of the underwriters will be
subject to certain conditions precedent, and (3) provide that the underwriters
generally will be obligated to purchase all Offered Securities if any are
purchased.
 
     The Depositor also may sell Offered Securities to a dealer as principal. In
such event, the dealer may then resell such Offered Securities to the public at
varying prices to be determined by such dealer at the time of resale. The name
of the dealer and the terms of the transaction will be set forth in the
Prospectus Supplement relating thereto.
 
     Offered Securities also may be offered through agents designated by the
Depositor from time to time. Any such agent will be named, and the terms of any
such agency will be set forth, in the Prospectus Supplement relating thereto.
Unless otherwise indicated in such Prospectus Supplement, any such agent will
act on a best efforts basis for the period of its appointment and any such agent
may utilize dealers or selling groups in connection with the resale of Notes
purchased by such agent as principal.
 
     Dealers and agents named in a Prospectus Supplement may be deemed to be
underwriters (within the meaning of the Securities Act) of the Offered
Securities described therein and, under agreements which may be entered into
with the Depositor, may be entitled to indemnification by the Depositor against
certain civil liabilities, including liabilities under the Securities Act, or to
contribution for payments which they may be required to make in respect thereof.
Underwriters, dealers and agents may engage in transactions with, or perform
services for, the Depositor in the ordinary course of business.
 
     Each underwriter, dealer and agent participating in the distribution of any
Offered Securities that are to be issued as bearer securities will agree that it
will not offer, sell or deliver, directly or indirectly, bearer securities in
the United States or to United States persons (other than qualifying financial
institutions) in connection with the original issuance of such Offered
Securities.
 
     As used herein, 'United States' means the United States of America
(including the states and the District of Columbia), its territories,
possessions and other areas subject to its jurisdiction, and 'United States
person' means an individual who is a citizen or resident of the United States, a
corporation, partnership or other entity created or organized in or under the
laws of the United States or any political subdivision thereof, or any estate or
trust the income of which is subject to United States Federal income taxation
regardless of its source.
 
                                      108
 
<PAGE>
<PAGE>
     Offers to purchase Offered Securities may be solicited directly by the
Depositor or through its affiliates and sales thereof may be made by the
Depositor directly to institutional investors or others. The terms of any such
sales will be described in the Prospectus Supplement relating thereto.
 
     If so indicated in a Prospectus Supplement, the Depositor will authorize
underwriters or other agents of the Depositor to solicit offers by certain
institutions to purchase the Offered Securities from the Company pursuant to
contracts providing for payment and delivery at a future date. Institutions with
which such contracts may be made include commercial and savings banks, insurance
companies, pension funds, investment companies, education and charitable
institutions and others, but in all cases such institutions must be approved by
the Depositor. The obligations of any purchaser under any such contract will not
be subject to any conditions except that (1) the purchase of the Offered
Securities shall not at the time of delivery be prohibited under the laws of the
jurisdiction to which such purchaser is subject and (2) if the Offered
Securities are also being sold to underwriters, the Depositor shall have sold to
such underwriters the Offered Securities not subject to delayed delivery.
Underwriters and other agents will not have any responsibility in respect of the
validity or performance of such contracts.
 
     The anticipated date of delivery of Offered Securities will be as set forth
in the Prospectus Supplement relating to the offering of such Securities.
 
                                 LEGAL MATTERS
 
     Certain legal matters in connection with the Securities, including certain
federal income tax consequences, will be passed upon for the Depositor by
Dechert Price & Rhoads, New York, New York, or such other counsel specified in
the related Prospectus Supplement.
 
                             FINANCIAL INFORMATION
 
     A new Trust Fund will be formed with respect to each series of Securities
and no Trust Fund will engage in any business activities or have any assets or
obligations prior to the issuance of the related series of Securities.
Accordingly, no financial statements with respect to any Trust Fund will be
included in this Prospectus or in the related Prospectus Supplement.
 
                                     RATING
 
     It is a condition to the issuance of any class of Offered Securities that
they shall have been rated not lower than investment grade, that is, in one of
the four highest rating categories, by a Rating Agency.
 
     Ratings on mortgage pass-through certificates address the likelihood of
receipt by certificateholders of all distributions on the underlying mortgage
loans. These ratings address the structural, legal and issuer-related aspects
associated with such certificates, the nature of the underlying assets and the
credit quality of the guarantor, if any. Ratings on mortgage pass-through
certificates and other asset backed securities do not represent any assessment
of the likelihood of principal prepayments by borrowers or of the degree by
which such prepayments might differ from those originally anticipated. As a
result, securityholders might suffer a lower than anticipated yield, and, in
addition, holders of stripped interest certificates in extreme cases might fail
to recoup their initial investments.
 
     A security rating is not a recommendation to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning rating
organization. Each security rating should be evaluated independently of any
other security rating.
 
                                      109

<PAGE>
<PAGE>
                            INDEX OF PRINCIPAL TERMS
 
<TABLE>
<CAPTION>
                                                                                                PAGE(S) ON WHICH
                                                                                                TERM IS DEFINED
TERMS                                                                                          IN THE PROSPECTUS
- --------------------------------------------------------------------------------------------   ------------------
<S>                                                                                            <C>
Accrual Period..............................................................................                   85
Accrual Securities..........................................................................                9, 32
Accrued Security Interest...................................................................                   34
Act.........................................................................................                  104
Adjusted issue price........................................................................               80, 93
Agreement...................................................................................                   38
Agreements..................................................................................                    8
Applicable Amount...........................................................................                   93
ARM Contracts...............................................................................                   23
ARM Loans...................................................................................               21, 79
Assets......................................................................................             1, 5, 19
Available Distribution Amount...............................................................                   33
Backup......................................................................................                  104
Balloon Mortgage Loans......................................................................                   16
Benefit plan investors......................................................................                  105
Book-Entry Securities.......................................................................                   32
Buydown Mortgage Loans......................................................................                   29
Buydown Period..............................................................................                   29
Cash Flow Agreement.........................................................................                8, 25
Cash Flow Agreements........................................................................                    1
Cede........................................................................................                    3
Certificates................................................................................                 1, 5
Closing Date................................................................................                   84
Code........................................................................................               11, 13
Collection Account..........................................................................                   43
Commission..................................................................................                    3
Contract....................................................................................           17, 20, 74
Contract Group..............................................................................                9, 32
Contract Rate...............................................................................                7, 24
Contracts...................................................................................               17, 20
Contributions Tax...........................................................................                   95
Cooperative.................................................................................               20, 61
Cooperative Loans...........................................................................                   61
Covered Trust...............................................................................               18, 57
CPR.........................................................................................                   28
Credit Support..............................................................................             1, 7, 25
Crime Control Act...........................................................................                   70
Cut-off Date................................................................................                   10
Deferred Interest...........................................................................                   81
Definitive Securities.......................................................................               32, 38
Depositor...................................................................................                5, 20
Determination Date..........................................................................                   32
Distribution Date...........................................................................                   10
DTC.........................................................................................                3, 37
Due-on-sale.................................................................................       30, 63, 67, 73
ERISA.......................................................................................              12, 104
Excess servicing fees.......................................................................                   78
Exchange Act................................................................................                    3
FASIT.......................................................................................                  104
FDIC........................................................................................              43, 107
</TABLE>
 
                                      110
 
<PAGE>
<PAGE>
 
<TABLE>
<CAPTION>
                                                                                                PAGE(S) ON WHICH
                                                                                                TERM IS DEFINED
TERMS                                                                                          IN THE PROSPECTUS
- --------------------------------------------------------------------------------------------   ------------------
<S>                                                                                            <C>
FHA.........................................................................................                   24
FHLMC.......................................................................................                   24
FHLMC Certificates..........................................................................                   24
FNMA........................................................................................                   24
FNMA Certificates...........................................................................                   24
GNMA........................................................................................                   24
GNMA Certificates...........................................................................                   24
Government Securities.......................................................................         1, 7, 20, 83
Grantor Trust Certificates..................................................................                   11
Hazard Insurance Policies...................................................................                   48
Holder-in-Due-Course........................................................................                   73
Home Equity Loans...........................................................................                6, 21
Home Improvement Contracts..................................................................                5, 21
Indenture...................................................................................               32, 39
Indenture Trustee...........................................................................                   39
Indirect Participants.......................................................................                   37
Insurance Proceeds..........................................................................                   43
IRS.........................................................................................                   75
Labor.......................................................................................                  105
L/C Bank....................................................................................                   58
Legislative History.........................................................................                   80
Liquidation Proceeds........................................................................                   43
Loan-to-Value Ratio.........................................................................                   21
Lock-out Date...............................................................................                   22
Lock-out Period.............................................................................                   22
Manufactured Home...........................................................................                    7
Manufactured housing contracts..............................................................                   17
Mark-to-Market Regulations..................................................................                   92
Master REMIC................................................................................                   83
Master Servicer.............................................................................                    5
MBS.........................................................................................             1, 5, 20
MBS Agreement...............................................................................                   22
MBS Issuer..................................................................................                   22
MBS Servicer................................................................................                   22
MBS Trustee.................................................................................                   22
Model Law...................................................................................                  107
Mortgage Asset..............................................................................                   74
Mortgage Assets.............................................................................             1, 8, 20
Mortgage Derivative Products and Mortgage Swaps.............................................                  107
Mortgage Loan...............................................................................                   74
Mortgage Loan Group.........................................................................                9, 32
Mortgage Loans..............................................................................         1, 5, 19, 20
Mortgage Notes..............................................................................                   20
Mortgage Participations.....................................................................             1, 5, 19
Mortgage Rate...............................................................................                6, 22
Mortgages...................................................................................               20, 60
Mortgagor...................................................................................                   60
Multifamily Mortgage Loan...................................................................                   20
Multifamily Property........................................................................                5, 20
NCUA........................................................................................                  106
Notes.......................................................................................                 1, 5
</TABLE>
 
                                      111
 
<PAGE>
<PAGE>
 
<TABLE>
<CAPTION>
                                                                                                PAGE(S) ON WHICH
                                                                                                TERM IS DEFINED
TERMS                                                                                          IN THE PROSPECTUS
- --------------------------------------------------------------------------------------------   ------------------
<S>                                                                                            <C>
Objective rate..............................................................................                   86
Offered Securities..........................................................................                    1
OID.........................................................................................                   74
OID Regulations.............................................................................                   76
Operator....................................................................................                   67
Originator..................................................................................                   20
OTS.........................................................................................                  107
Owner.......................................................................................                   67
Pass-Through Rate...........................................................................                9, 33
Payment Lag Certificates....................................................................                   89
Permitted Investments.......................................................................                   43
Plans.......................................................................................                  104
Policy Statement............................................................................                  107
Pool........................................................................................                    1
Pooling and Servicing Agreement.............................................................                   38
Pre-Funded Amount...........................................................................                8, 25
Prepayment..................................................................................                   28
Prepayment Assumption.......................................................................                   80
Prepayment Premium..........................................................................                   22
Prohibited Transactions Tax.................................................................                   95
PTCE 83-1...................................................................................                  106
Purchase Price..............................................................................                   42
Rating......................................................................................                   12
Rating Agency...............................................................................                   12
Record Date.................................................................................                   32
Refinance Loans.............................................................................                   21
Relief Act..................................................................................               69, 72
REMIC.......................................................................................                   11
REMIC Certificates..........................................................................                   82
REMIC Regular Certificateholders............................................................                   84
REMIC Regular Certificates..................................................................               11, 83
REMIC Regulations...........................................................................                   74
REMIC Residual Certificate..................................................................                   91
REMIC Residual Certificateholder............................................................                   90
REMIC Residual Certificates.................................................................                   11
REMICs......................................................................................                   82
REO Property................................................................................                   36
Retained Interest...........................................................................                   50
RICO........................................................................................                   69
Risk Factors................................................................................                    2
Securities..................................................................................                 1, 5
Securities Act..............................................................................                  108
Security....................................................................................                   39
Security Balance............................................................................                9, 34
Security Owners.............................................................................                   38
Securityholder..............................................................................                   38
Securityholders.............................................................................                3, 19
Senior Lien.................................................................................                   16
Senior Securities...........................................................................                9, 32
Servicing Agreement.........................................................................                   39
Servicing Standard..........................................................................                   46
</TABLE>
 
                                      112
 
<PAGE>
<PAGE>
 
<TABLE>
<CAPTION>
                                                                                                PAGE(S) ON WHICH
                                                                                                TERM IS DEFINED
TERMS                                                                                          IN THE PROSPECTUS
- --------------------------------------------------------------------------------------------   ------------------
<S>                                                                                            <C>
Short-Term Note.............................................................................                   99
Single Family Mortgage Loan.................................................................                   20
Single Family Property......................................................................                5, 20
Single-class REMIC..........................................................................                   89
Small Business Job Protection Act of 1996...................................................                  104
SMMEA.......................................................................................              12, 106
SMMEA Securities............................................................................                  106
SPA.........................................................................................                   28
Stripped ARM Obligations....................................................................                   80
Stripped Bond Certificates..................................................................                   78
Stripped Coupon Certificates................................................................                   78
Stripped Interest Securities................................................................                9, 32
Stripped Principal Securities...............................................................                9, 32
Sub-Servicer................................................................................                   46
Sub-Servicing Agreement.....................................................................                   46
Subordinate Securities......................................................................                9, 32
Subsequent Assets...........................................................................                8, 24
Subsidiary REMIC............................................................................                   83
Super-Premium Certificates..................................................................                   85
Title V.....................................................................................               68, 73
Title VIII..................................................................................                   69
Trust Agreement.............................................................................                   38
Trust Assets................................................................................                    2
Trust Fund..................................................................................                    1
Trustee.....................................................................................                    5
U.S. Person.................................................................................               81, 97
U.S. Treasury Securities....................................................................                   24
UCC.........................................................................................               37, 70
Underlying MBS..............................................................................                   20
Underlying Mortgage Loans...................................................................                   20
Unrelated business taxable income...........................................................      93, 96, 97, 101
Unsecured Home Improvement Loans............................................................             1, 6, 19
VA..........................................................................................                   24
Value.......................................................................................                   22
Voting Rights...............................................................................                   53
Warranting Party............................................................................                   41
Whole Loans.................................................................................                   20
Withdrawals.................................................................................                   44
1986 Act....................................................................................               79, 84
</TABLE>
 
                                      113

<PAGE>
<PAGE>
_____________________________________      _____________________________________
 
NO PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY
REPRESENTATIONS OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS SUPPLEMENT OR THE
PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATIONS MUST NOT
BE RELIED UPON. THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS DO NOT CONSTITUTE
AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY ANY SECURITIES OTHER THAN
THE OFFERED CERTIFICATES, NOR AN OFFER OF THE OFFERED CERTIFICATES IN ANY STATE
OR JURISDICTION IN WHICH, OR TO ANY PERSON TO WHOM, SUCH OFFER WOULD BE
UNLAWFUL. THE DELIVERY OF THIS PROSPECTUS SUPPLEMENT OR THE PROSPECTUS AT ANY
TIME DOES NOT IMPLY THAT INFORMATION HEREIN OR THEREIN IS CORRECT AS OF ANY TIME
SUBSEQUENT TO ITS DATE.
 
                            ------------------------
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                                                                               PAGE
                                                                                                                               ----
<S>                                                                                                                            <C>
                                                       PROSPECTUS SUPPLEMENT
Prospectus Supplement Summary...............................................................................................   S- 4
Risk Factors................................................................................................................   S-20
Allocations of Payments on the Home Equity Loans Between the Trust Fund and the Originators.................................   S-24
The Depositor...............................................................................................................   S-24
The Master Servicer.........................................................................................................   S-24
The Originators.............................................................................................................   S-24
Use of Proceeds.............................................................................................................   S-25
The Home Equity Lending Program.............................................................................................   S-25
The Home Equity Loan Pool...................................................................................................   S-29
Maturity and Prepayment Considerations......................................................................................   S-33
Description of the Certificates.............................................................................................   S-37
Federal Income Tax Consequences.............................................................................................   S-60
ERISA Considerations........................................................................................................   S-60
Legal Investment Considerations.............................................................................................   S-61
Underwriting................................................................................................................   S-62
Legal Matters...............................................................................................................   S-63
Certificate Ratings.........................................................................................................   S-63
Index of Principal Terms....................................................................................................   S-64
Annex I: Global Clearance, Settlement and Tax Documentation Procedures......................................................    A-1
 
                                                            PROSPECTUS
Prospectus Supplement.......................................................................................................      2
Available Information.......................................................................................................      3
Incorporation of Certain Information by Reference...........................................................................      3
Summary of Prospectus.......................................................................................................      5
Risk Factors................................................................................................................     13
Description of the Trust Funds..............................................................................................     19
Use of Proceeds.............................................................................................................     26
Yield Considerations........................................................................................................     26
The Depositor...............................................................................................................     30
The Master Servicer.........................................................................................................     31
Description of the Securities...............................................................................................     32
Description of the Agreements...............................................................................................     38
Description of Credit Support...............................................................................................     57
Certain Legal Aspects of Mortgage Loans.....................................................................................     60
Certain Legal Aspects of the Contracts......................................................................................     70
Federal Income Tax Consequences.............................................................................................     73
State Tax Considerations....................................................................................................    104
ERISA Considerations........................................................................................................    104
Legal Investment............................................................................................................    106
Plan of Distribution........................................................................................................    108
Legal Matters...............................................................................................................    109
Financial Information.......................................................................................................    109
Rating......................................................................................................................    109
Index of Principal Terms....................................................................................................    110
</TABLE>
 
$800,017,000
 
                                     [LOGO]
 
BENEFICIAL HOME EQUITY LOAN ASSET
BACKED CERTIFICATES, SERIES 1997-2
 
$736,017,000 CLASS A CERTIFICATES
$36,000,000 CLASS M CERTIFICATES
$28,000,000 CLASS B CERTIFICATES
 
BENEFICIAL MORTGAGE CORPORATION,
MASTER SERVICER
 
BENEFICIAL MORTGAGE SERVICES, INC.,
DEPOSITOR
 
SALOMON BROTHERS INC
BEAR, STEARNS & CO. INC.
GOLDMAN, SACHS & CO.
J.P. MORGAN & CO.
MERRILL LYNCH & CO.
UBS SECURITIES
 
PROSPECTUS SUPPLEMENT
DATED SEPTEMBER 9, 1997
 
_____________________________________      _____________________________________



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