BENEFICIAL MORTGAGE SERVICES INC
424B2, 1997-05-08
ASSET-BACKED SECURITIES
Previous: MUNICIPAL INVESTMENT TR FD MULTISTATE SER 310 DEF ASSET FDS, 487, 1997-05-08
Next: ONLINE INTERNATIONAL CORP, 10SB12G, 1997-05-08





<PAGE>

<PAGE>
                    SUBJECT TO COMPLETION, DATED MAY 7, 1997

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED MAY 7, 1997)

                                     [LOGO]
 
                      $ 743,198,000 CLASS  A CERTIFICATES
                      $  32,313,000 CLASS  M CERTIFICATES
                      $  32,313,000 CLASS  B CERTIFICATES
             BENEFICIAL HOME EQUITY LOAN ASSET BACKED CERTIFICATES,
                                 SERIES 1997-1
 
                BENEFICIAL MORTGAGE CORPORATION, MASTER SERVICER
                 BENEFICIAL MORTGAGE SERVICES, INC., DEPOSITOR
                            ------------------------
     The  Beneficial Home Equity  Loan Asset Backed  Certificates, Series 1997-1
(the 'Certificates')  will consist  of  one class  of senior  Certificates  (the
'Class  A  Certificates') and  three  classes of  subordinate  Certificates (the
'Class  M  Certificates,'  the   'Class  B  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  81.21% 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
 
                                             (Cover continued on following page)
 
     PROSPECTIVE INVESTORS SHOULD CONSIDER THE DISCUSSION OF CERTAIN FACTORS SET
FORTH UNDER 'RISK FACTORS' BEGINNING ON PAGE  S-17 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.
 
                            ------------------------
 
     THE ATTORNEY GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED ON OR ENDORSED
THE MERITS OF THIS OFFERING. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.
 
[CAPTION]
<TABLE>
                                                      PRICE TO PUBLIC       UNDERWRITING DISCOUNT     PROCEEDS TO COMPANY
<S>                                               <C>                      <C>                      <C>
Per Class A Certificate                                      %                        %                        %
Per Class M Certificate                                      %                        %                        %
Per Class B Certificate                                      %                        %                        %
Total                                             $                        $                        $
</TABLE>
 
     The Offered Certificates are offered subject to prior sale, when, as and if
issued  by the Trust Fund and accepted  by the Underwriters and subject to their
right to reject orders in whole or in part. 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 May   , 1997.
                            ------------------------
MERRILL LYNCH & CO.
                      J.P. MORGAN & CO.
                                            SALOMON BROTHERS INC
                                                                  UBS SECURITIES
                            ------------------------
            The date of this Prospectus Supplement is May   , 1997.
 
INFORMATION   CONTAINED  HEREIN  IS  SUBJECT   TO  COMPLETION  OR  AMENDMENT.  A
REGISTRATION STATEMENT  RELATING TO  THESE SECURITIES  HAS BEEN  FILED WITH  THE
SECURITIES  AND EXCHANGE  COMMISSION. THESE SECURITIES  MAY NOT BE  SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE DELIVERY OF A FINAL PROSPECTUS SUPPLEMENT
AND PROSPECTUS. THIS PROSPECTUS SUPPLEMENT SHALL NOT CONSTITUTE AN OFFER TO SELL
OR THE SOLICITATION  OF AN OFFER  TO BUY NOR  SHALL THERE BE  ANY SALE OF  THESE
SECURITIES  IN ANY  STATE IN  WHICH SUCH  OFFER, SOLICITATION  OR SALE  WOULD BE
UNLAWFUL PRIOR TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY
SUCH STATE.
 
 
<PAGE>

<PAGE>
course of  their business.  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 'Agr  eement') dated  as of  May 1,  1997 between  the
Depositor  and  Beneficial Mortgage  Corporation,  as master  servicer  (in such
capacity, the 'Master Servicer') and The  Chase Manhattan Bank, as 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-60 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 May 28, 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,
and 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.  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  and Class  B
Certificates.
 
     An  election will be made to treat the Trust Fund as a real estate mortgage
investment conduit ('REMIC') for federal income tax purposes. As described  more
fully  herein, the  Class A,  Class M and  Class B  Certificates will constitute
'regular interests' in the  REMIC and the Class  R Certificates will  constitute
the  single class of 'residual interests' in  the REMIC. 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 CERTIFI-
CATES ISSUED BY THE DEPOSITOR AND ARE BEING OFFERED PURSUANT TO THIS  PROSPECTUS
SUPPLEMENT  AND THE  DEPOSITOR'S PROSPECTUS DATED  MAY    , 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.
 
     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-2


<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 1997-1, in four classes pursuant to a Pooling and Servicing Agreement
                                     dated as of May 1, 1997 (the 'Agreement') by and between the Depositor,  the
                                     Master  Servicer and  the 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')  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 92.00%, 4.00% and 4.00%, 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 March 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........  $807,824,279.10
Original Class A Certificate
  Balance........................  $743,198,000
Original Class M Certificate
  Balance........................  $32,313,000
Original Class B Certificate
  Balance........................  $32,313,000
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 Collection Period that was
                                     due and not received in a prior Collection
</TABLE>
 
                                      S-3
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                <C>
                                     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 April, 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  Date) and ended  in the calendar
                                     month immediately preceding the month of such Distribution Date.
</TABLE>
 
                                      S-4
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                <C>
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-29. 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 May 28, 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.  Distributions  on  the  Offered
                                     Certificates  will be applied first to  accrued and unpaid interest and then
                                     to principal. The 'Accrual Period' for  each Class on any Distribution  Date
                                     shall  be the period from and  including the preceding Distribution Date (or
                                     May   , 1997  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 'Available Funds', as described
                                     in  detail under 'Description  of Certificates --  Amount of Distributions')
                                     will be applied in the amounts and the
</TABLE>
 
                                      S-5
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                <C>
                                     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 Available  Funds on  each Distribution  Date. The
                                     aggregate  amounts  distributed  to  the  Class  A,  Class  M  and  Class  B
                                     Certificateholders are described under 'Description of the Certificates   --
                                     Amount  of  Distributions'   herein.  The  amount  to  be  distributed to  a
                                     Class of Certificates  is generally equal to the lesser  of (a)  the portion
                                     of Available Funds allocated to such Class and (b) the sum  of the amount of
                                     interest  accrued  on  the  outstanding  principal  balance  of  such  Class
                                     (together   with   any   unpaid  interest  from  prior   Distribution  Dates
                                     plus interest  thereon, to  the extent  legally permitted)  and the  related
                                     Principal Distribution Amount (as defined below) for such Class.
 
     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 Available Funds
                                     for the Class A Certificates 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     % 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, Available Funds are  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. 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 amount
                                     available therefor for such Distribution  Date, 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     %  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
</TABLE>
 
                                      S-6
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                <C>
                                     lesser of (a) LIBOR on the related LIBOR  Determination Date plus     %  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 less all amounts distributed on account of principal to holders
                                     of  the  Class  M  Certificates  and  the  Class  B  Certificates  on  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 amount available for
                                     Class  M Interest or the amount available for Class B Interest (as described
                                     herein under 'Description of the  Certificates -- Amount of  Distributions')
                                     is  not sufficient to make a full distribution of interest to the holders of
                                     the related Class of 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.  Any such  amount so
                                     carried forward will itself bear  interest at the related Pass-Through  Rate
                                     to    the   extent    legally   permitted.    See   'Description    of   the
                                     Certificates -- Amount of Distributions' herein.
     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;
                                   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
</TABLE>
 
                                      S-7
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                <C>
                                   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'.
                                   'Principal  Collected Amount' means,  as of any Distribution  Date, the sum 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.
                                   'Stepdown Date' means the later to occur of (x) the May 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 immediately preceding  Collection Period, equals  or
                                     exceeds one-half of the Senior Enhancement Percentage.
                                   'Class  A 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 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 $4,039,121.
</TABLE>
 
                                      S-8
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                <C>
                                   '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) 84.75% 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 $4,039,121.
                                   '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 $4,039,121.
                                   '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
                                     immediately  preceding 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 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 and  (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 on such
                                     Distribution Date.
                                   'Targeted  Overcollateralization Amount'  means, as of  any Distribution Date,
                                     (x) prior to the Stepdown Date, 2.10% of the Pool
</TABLE>
 
                                      S-9
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                <C>
                                     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
                                     $4,039,121.
                                   '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 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 R Certificates to receive
</TABLE>
 
                                      S-10
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                <C>
                                     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  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, such Liquidated Loan Loss Amount will reduce the Pool  Balance
                                     (i.e.,   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
                                     the    Overcollateralization   Amount    at    the    applicable    Targeted
                                     Overcollateralization Amount.
                                   If on any Distribution Date the  aggregate Liquidated Loan Loss Amounts as  of
                                     the  end of the calendar month next preceding the month of such Distribution
                                     Date causes the amount  of Available Funds  to be less than  the sum of  the
                                     amounts  required to be distributed  to the holders of  the Class A, Class M
                                     and Class B Certificates  (exclusive of the  Monthly Excess Interest  Amount
                                     component  thereof),  the resulting  shortfall  will be  carried  forward to
                                     future Distribution Dates.
     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
</TABLE>
 
                                      S-11
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                <C>
                                     (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  Date.  The
                                     Targeted Overcollateralization  Amount  is  initially (i.e.,  prior  to  the
                                     Stepdown    Date)   $16,964,310.    Since   the   actual    level   of   the
                                     Overcollateralization Amount is $279.10 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.
                                   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, an Extra Principal
                                     Distribution Amount  be paid  (subject to  the availability  of any  Monthly
                                     Excess    Interest    Amount)    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 $16,964,310 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 $4,039,121).  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'.
                                   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  Extra  Principal Distribution  Amount,  if any,  for  such
                                     Distribution Date;
                                     (2)  to  pay  any  accrued  and unpaid  interest  shortfall  and  any unpaid
                                     principal shortfall  on  the  Offered  Certificates in  the  same  order  of
</TABLE>
 
                                      S-12
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                <C>
                                     priority  in which interest and principal  shortfalls are distributed as set
                                     forth under 'Distributions on the Certificates' above; and
                                     (3) to pay the holders of the Class R 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
                                     approximately 81.21% 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 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 18.51% 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 -1.50% to 10.00%,
                                     with a weighted average as of the Cut-Off  Date of 3.32% or, in the case  of
                                     Home Equity Loans where the Loan Rate is based on Three-Month LIBOR, ranging
                                     from  3.25% to  12.50%, with a  weighted average  as of the  Cut-Off Date of
                                     6.95%). The maximum Loan Rates on the Home Equity Loans generally 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 18.97% 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.
</TABLE>
 
                                      S-13
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                <C>
                                     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.................  The Cut-Off Date Trust Balances of the Home Equity Loans generally ranged from
                                     $15,000  to $350,000 and  averaged $56,294. Credit Limits  as of the Cut-Off
                                     Date ranged from $15,000 to $405,000 and averaged $58,760. Each Home  Equity
                                     Loan  was originated between June  6, 1990 and February  28, 1997, and 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 Credit
                                     Limit) was 95.80% weighted by Credit Limit. With respect to the Home  Equity
                                     Loans   originated  after  July  7,  1996,  the  weighted  average  Combined
                                     Loan-to-Value Ratio (as defined  in 'Home Equity Loan  Pool' herein) of  the
                                     Home  Equity  Loans in  the Pool  is  70.35%. 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.
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.
</TABLE>
 
                                      S-14
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                <C>
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 May 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 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
</TABLE>
 
                                      S-15
 
<PAGE>

<PAGE>
 
<TABLE>
<S>                                <C>
                                     Factors'   and  'Description   of  the   Certificates  --   Registration  of
                                     Certificates' herein.
Certain Federal Tax
  Aspects........................  An election will be made  to treat the Trust Fund  as a 'real estate  mortgage
                                     investment  conduit' ('REMIC') for federal income tax purposes. The Class A,
                                     Class M and Class B Certificates  will be designated as 'regular  interests'
                                     in  the REMIC and will be treated as  debt instruments of the Trust Fund for
                                     federal income tax purposes. The Class R Certificates will be designated  as
                                     'residual  interests' in the REMIC.  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 Trust Fund as 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.
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-16


<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-17
 
<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 May 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-18
 
<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-19
 
<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-20
 
<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-21
 
<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  March
31,  1997, the subsidiaries  of the Originators'  parent corporation, Beneficial
Corporation, had approximately $7.7 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-22
 
<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 Equtiy 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 generally  will be  the Reference Rate  plus from  -1.50 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, generally
from 3.25 to  12.50 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 generally  ranging  from 15.00%  to  21.00% per  annum. The
weighted   average   maximum    Loan   Rate   of    the   Home   Equity    Loans
 
                                      S-23
 
<PAGE>

<PAGE>
as  of the Cut-Off Date was 18.97%. 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-24
 
<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>
                                                                                                    THREE MONTHS
                                                          YEAR ENDED DECEMBER 31,                      ENDED
                                            ----------------------------------------------------     MARCH 31,
                                               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        164,640
Average Aggregate Loan Balance of Real
  Estate Serviced........................   $6,190,008    $6,660,836    $6,970,321    $7,284,460     $7,606,709
Gross Credit Losses(1)
     Dollars.............................   $   37,780    $   41,220    $   42,812    $   47,298     $   35,832(2)
     Percentage..........................         0.61%         0.63%         0.61%         0.65%          0.47%(2)
</TABLE>
 
- ------------
 
(1) Not including accrued interest.
 
(2) Annualized.
 
                    HOME EQUITY REVOLVING CREDIT LINE (HELS)
                U.S. SERVICING PORTFOLIO DELINQUENCY EXPERIENCE
 
<TABLE>
<CAPTION>
                                                                                                     THREE MONTHS
                                                           YEAR ENDED DECEMBER 31,                      ENDED
                                             ----------------------------------------------------     MARCH 31,
                                                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         93,809
Loan Balance of HELs Serviced.............   $3,548,936    $4,196,966    $3,899,508    $4,199,990     $4,376,264
Loan Balance of HELs 2 Months
  Delinquent(1)...........................   $   11,786    $   21,988    $   20,146    $   26,688     $   33,728
Loan Balance of HELs 3 Months or more
  Delinquent(1)...........................   $   39,182    $   56,839    $   69,332    $   67,587     $   76,452
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%          2.52%
</TABLE>
 
- ------------
 
(1) On a contractual basis.
 
                                      S-25
 
<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 March  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 June 6, 1990 and February 28, 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  $56,294. As  of  the
Cut-Off  Date, the weighted  average Margin of  the Home Equity  Loans where the
Reference Rate is based on Prime was 3.32% (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 Credit Limit) of  the Home Equity Loans was 95.80% weighted
by Credit Limit and  the weighted average  Net Loan Rate was  10.71%. As of  the
Cut-Off Date, 81.21% 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-29, 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-28 and  in the table
titled 'Combined Loan-to-Value  Ratios' on  page S-29  is based  on 10,006  Home
Equity  Loans originated after July  7, 1996. As to  the 4,344 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 after July 7, 1996 are representative of the entire Pool in all
material respects. With respect to the 10,006 Home Equity Loans originated after
July 7, 1996, the weighted average Combined Loan-to-Value Ratio is approximately
70.35%, and the Combined Loan-to-Value Ratios do not exceed 75%, in the case  of
approximately  58.75% by Pool Balance,  and does not exceed  80%, in the case of
81.71% by Pool  Balance. In addition,  approximately 86.76% of  the Home  Equity
Loans   by  Pool  Balance  are  secured  by  deeds  of  trust  or  mortgages  on
single-family  residences  and  87.39%  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-26
 
<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...        1,466       $ 25,993,997.02           3.22%
  20,000.00 -   24,999.99...        1,375         31,415,068.08           3.89
  25,000.00 -   29,999.99...        1,325         36,751,841.74           4.55
  30,000.00 -   34,999.99...        1,172         38,391,997.52           4.75
  35,000.00 -   39,999.99...        1,138         43,077,477.61           5.33
  40,000.00 -   44,999.99...          981         41,788,870.01           5.17
  45,000.00 -   49,999.99...          992         47,530,744.08           5.88
  50,000.00 -   59,999.99...        1,390         76,502,849.48           9.47
  60,000.00 -   69,999.99...        1,044         67,772,590.02           8.39
  70,000.00 -   79,999.99...          757         56,960,907.57           7.05
  80,000.00 -   89,999.99...          571         48,693,889.49           6.03
  90,000.00 -   99,999.99...          446         42,493,429.80           5.26
 100,000.00 -  109,999.99...          306         32,124,389.12           3.98
 110,000.00 -  119,999.99...          281         32,462,092.65           4.02
 120,000.00 -  129,999.99...          220         27,526,908.79           3.41
 130,000.00 -  139,999.99...          184         24,842,407.68           3.08
 140,000.00 -  149,999.99...          128         18,643,788.71           2.31
             > 149,999.99...          574        114,851,029.73          14.22
                                    -----       ---------------          -----
   Total...................        14,350       $807,824,279.10         100.00%
                                    -----       ---------------          -----
                                    -----       ---------------          -----
</TABLE>
 
- ------------------------
 
(1) The average Cut-Off Date Trust Balance is $56,294.37.
<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%..           29       $  1,830,316.34           0.23%
 7.00  -  7.49...          180         12,173,627.91           1.51
 7.50  -  7.99...          481         28,118,736.33           3.48
 8.00  -  8.49...          208         13,021,715.67           1.61
 8.50  -  8.99...          140          9,057,150.78           1.12
 9.00  -  9.49...          185         11,439,849.84           1.42
 9.50  -  9.99...          183         10,801,427.71           1.34
10.00  - 10.49...          533         46,035,607.04           5.70
10.50  - 10.99...          509         42,761,885.62           5.29
11.00  - 11.49...        1,426        107,981,576.28          13.37
11.50  - 11.99...        1,203         88,823,012.19          11.00
12.00  - 12.49...        2,831        159,494,097.35          19.74
12.50  - 12.99...        3,037        144,186,305.99          17.85
13.00  - 13.49...        1,666         68,613,662.91           8.49
13.50  - 13.99...          850         32,477,444.13           4.02
14.00  - 14.49...          510         18,438,576.80           2.28
14.50  - 14.99...          182          6,091,406.95           0.75
15.00  - 15.49...          113          4,002,655.07           0.50
15.50  - 15.99...           29            944,104.46           0.12
16.00  - 16.49...           30            965,484.41           0.12
16.50  - 16.99...            8            194,765.75           0.02
17.00  - 17.49...            5            105,300.88           0.01
17.50  - 17.99...            2             44,132.90           0.01
18.00  - 18.49...           10            221,435.79           0.03
                         -----       ---------------          -----
   Total.........       14,350       $807,824,279.10         100.00%
                         -----       ---------------          -----
                         -----       ---------------          -----
</TABLE>
 
- ------------------------
 
(1) The Weighted Average Cut-Off Date Loan Rate is 11.71% per annum.
 
<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   $      57,523.24         0.04%
 4.00  -  4.49...        23       1,799,388.30         1.20
 4.50  -  4.99...        36       3,696,356.38         2.47
 5.00  -  5.49...        83       9,982,213.02         6.67
 5.50  -  5.99...       161      13,326,300.01         8.91
 6.00  -  6.49...       187      11,883,234.18         7.95
 6.50  -  6.99...       490      25,613,898.77        17.13
 7.00  -  7.49...     1,002      45,466,717.33        30.40
 7.50  -  7.99...       513      19,567,865.84        13.08
 8.00  -  8.49...       312      10,929,410.06         7.31
 8.50  -  8.99...       125       4,033,793.88         2.70
 9.00  -  9.49...        51       1,599,094.03         1.07
 9.50  -  9.99...        22         850,254.70         0.57
10.00  - 10.49...        11         372,599.28         0.25
10.50  - 10.99...         6         183,178.75         0.12
11.00  - 11.49...         1          20,934.29         0.01
11.50  - 12.49...         6         150,028.91         0.10
12.50  - 12.99...         1          17,595.19         0.01
                      -----    ---------------        -----
   Total.........     3,031    $149,550,386.16       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>
 
 -1.50% -- -1.01%..        35   $  2,277,092.15         0.35%
 -1.00  -- -0.51...       187     12,771,486.01         1.94
 -0.50  -- -0.01...       490     28,575,743.28         4.34
  0.00  --  0.49...       218     14,315,073.91         2.17
  0.50  --  0.99...       174     10,633,214.40         1.62
  1.00  --  1.49...       164     10,430,962.58         1.58
  1.50  --  1.99...       164      8,672,718.84         1.32
  2.00  --  2.49...       603     50,172,285.56         7.62
  2.50  --  2.99...       424     33,532,940.98         5.09
  3.00  --  3.49...     1,480    108,919,302.01        16.55
  3.50  --  3.99...     1,022     72,346,511.12        10.99
  4.00  --  4.49...     2,663    143,715,773.13        21.83
  4.50  --  4.99...     1,868     86,123,235.14        13.08
  5.00  --  5.49...       955     38,053,215.04         5.78
  5.50  --  5.99...       468     20,804,448.23         3.16
  6.00  --  6.49...       198      7,392,837.54         1.12
  6.50  --  6.99...       125      6,311,583.30         0.96
  7.00  --  7.49...        35      1,641,662.52         0.25
  7.50  --  7.99...        20        952,413.18         0.14
  8.00  --  8.49...        14        376,311.77         0.06
  8.50  --  8.99...         4        100,242.87         0.02
  9.00  --  9.49...         4         76,385.97         0.01
  9.50  --  9.99...         3         58,499.30         0.01
 10.00  -- 10.49...         1         19,954.11         0.00
                        -----   ---------------        -----
   Total...........    11,319   $658,273,892.94       100.00%
                       ------   ---------------        -----
                       ------   ---------------        -----
</TABLE>
 
- ------------------------
 
(1) The  Weighted Average Cut-Off Date Margin  where the Reference Rate is based
    on Prime is 3.32%.
 
(2) This schedule includes those Home Equity  Loans where the Reference Rate  is
    based on Prime.
 
                                      S-27
 
<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>
 
15.0%............      1,523     $ 90,115,282.78        11.16%
16.0.............      1,421       78,945,267.32         9.77
18.0.............      3,815      232,108,858.29        28.73
19.0.............         81        2,775,118.37         0.34
19.5.............          4           83,947.20         0.01
20.0.............        113        3,273,620.27         0.41
21.0.............      7,393      400,522,184.87        49.58
                       -----     ---------------        -----
   Total.........     14,350     $807,824,279.10       100.00%
                       -----     ---------------        -----
                       -----     ---------------        -----
</TABLE>
 
- ------------------------
 
(1) The Weighted Average Maximum Interest Rate is 18.97% 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...............         33     $    734,899.42         0.09%
120..............        774       19,168,567.30         2.37
180..............      6,907      256,823,478.55        31.79
240..............         29        1,940,690.51         0.24
300..............          1           32,018.56         0.00
360..............      6,606      529,124,624.76        65.50
                       -----     ---------------        -----
   Total.........     14,350     $807,824,279.10       100.00%
                       -----     ---------------        -----
                       -----     ---------------        -----
</TABLE>
 
- ------------------------
 
(1) The Weighted Average Loan Amortization Term is approximately 297 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.

<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.....      8,888     $506,549,809.82        86.76%
2-4 Family........        481       33,330,517.58         5.71
Condominiums......         73        3,212,616.21         0.55
Other.............        564       40,748,747.89         6.98
                        -----     ---------------        -----
   Total..........     10,006     $583,841,691.50       100.00%
                        -----     ---------------        -----
                        -----     ---------------        -----
</TABLE>
 
- ------------------------
 
(1) The  data herein is based on 10,006  Home Equity Loans originated after July
    7, 1996. As to the 4,344 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>
 
Owner Occupied....      8,970     $510,222,625.61        87.39%
Non-owner
 Occupied.........        922       67,618,685.32        11.58
Second Home.......        114        6,000,380.57         1.03
                        -----     ---------------        -----
   Total..........     10,006     $583,841,691.50       100.00%
                        -----     ---------------        -----
                        -----     ---------------        -----
</TABLE>
 
- ------------------------
 
(1) The  data herein is based on 10,006  Home Equity Loans originated after July
    7, 1996. As to the 4,344 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 use of  the
    Mortgaged  Property that has the highest  appraised value securing such Home
    Equity Loan.
 
                                      S-28
 
<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..............         21     $    725,459.77         0.09%
1991..............         57        2,344,104.72         0.29
1992..............        143        6,160,997.76         0.76
1993..............        315       14,400,945.86         1.78
1994..............        714       35,207,776.79         4.36
1995..............        908       46,807,530.95         5.79
1996..............      9,020      519,686,438.24        64.33
1997..............      3,172      182,491,025.01        22.59
                        -----     ---------------        -----
   Total..........     14,350     $807,824,279.10       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%....         11     $    385,123.74         0.07%
 10.01- 20.00.....         84        2,514,399.63         0.43
 20.01- 30.00.....        207        8,119,823.15         1.39
 30.01- 40.00.....        410       17,604,266.27         3.02
 40.01- 50.00.....        675       33,118,329.33         5.67
 50.01- 55.00.....        409       22,052,312.76         3.78
 55.01- 60.00.....        609       34,340,418.27         5.88
 60.01- 65.00.....        876       47,345,763.82         8.11
 65.01- 70.00.....      1,157       66,877,128.05        11.45
 70.01- 75.00.....      2,094      110,624,691.29        18.95
 75.01- 80.00.....      2,056      134,092,231.15        22.97
 80.01- 85.00.....        967       69,102,764.72        11.84
 85.01- 90.00.....        226       20,630,202.18         3.53
 90.01- 95.00.....        119        8,794,330.00         1.51
 95.01-100.00.....        105        8,203,907.14         1.41
100.01-105.00.....          1           36,000.00         0.01
                        -----     ---------------        -----
   Total..........     10,006     $583,841,691.50       100.00%
                        -----     ---------------        -----
                        -----     ---------------        -----
</TABLE>
 
- ------------------------
 
(1) The data herein is based on  10,006 Home Equity Loans originated after  July
    7,    1996.    As   to    the   4,344    Home   Equity    Loans   originated
    prior to July 7, 1996, no such information is available in the  Originators'
    electronic records.
 
(2) The weighted average of the Pool Combined Loan-to-Value Ratio is 70.35%.

<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>
AL................          1     $     23,968.48         0.00%
AZ................        107        5,862,938.22         0.73
CA................      1,951      155,658,704.27        19.27
CO................        294       15,330,223.30         1.90
CT................         20        1,085,783.40         0.13
DE................         31        1,697,949.70         0.21
FL................        437       19,268,844.03         2.39
GA................        167        6,891,226.44         0.85
HI................          2           60,348.79         0.01
IA................          2           74,557.91         0.01
ID................        262       14,644,224.65         1.81
IL................        457       22,731,918.35         2.81
IN................        386       17,392,475.99         2.15
KS................        205        8,380,287.77         1.04
KY................        186        8,193,742.02         1.01
LA................         52        2,446,550.31         0.30
MA................        311       18,620,196.73         2.30
MD................        185       10,061,909.92         1.25
ME................          1           43,514.41         0.01
MI................          8          314,799.07         0.04
MN................        298       14,918,438.24         1.85
MO................        345       12,790,420.40         1.58
MS................         36        1,350,356.95         0.17
MT................        172        8,730,425.18         1.08
NC................        364       16,449,693.41         2.04
NE................         97        3,435,429.65         0.43
NH................        135        7,637,835.45         0.95
NJ................        439       27,212,915.10         3.37
NM................        107        5,279,427.73         0.65
NV................         93        7,322,051.04         0.91
NY................      2,450      143,645,034.02        17.78
OH................      1,537       73,179,789.67         9.06
OK................        240        8,202,512.18         1.02
OR................        466       32,086,296.32         3.97
PA................      1,031       43,838,654.34         5.43
RI................         23        1,818,123.09         0.23
SC................         59        2,575,765.59         0.32
TN................         14          711,612.24         0.09
TX................          3          174,701.37         0.02
UT................        174       14,671,861.64         1.82
VA................        219       11,395,666.16         1.41
VT................         11          344,831.30         0.04
WA................        790       54,235,550.75         6.71
WI................         61        2,677,168.66         0.33
WV................        121        4,355,554.86         0.54
                        -----     ---------------        -----
   Total..........     14,350     $807,824,279.10       100.00%
                        -----     ---------------        -----
                        -----     ---------------        -----
</TABLE>
 
- ------------------------
 
(1) The  data herein is based on the actual location of the Mortgaged Properties
    with respect to the 10,006 Home Equity Loans originated after July 7,  1996.
    As to the 4,344 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-29


<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 May 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-30
 
<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 and
Class M 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 $149,198,663, a
weighted average  Loan Rate  of 12.499%  for  the first  3 months  and  12.7684%
thereafter,  and a  weighted average Net  Loan Rate  of 11.499% for  the first 3
months and 11.7684% thereafter. Pool 2 has a principal balance of  $658,625,616,
a  weighted average  Loan Rate  of 11.533%  for the  first 3  months and 11.820%
thereafter, and a  weighted average Net  Loan Rate  of 10.533% for  the first  3
months,  and 10.820%  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 May 20, 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 $743,198,000, the initial Class M Certificate Balance  is
$32,313,000  and the initial Class B Certificate Balance is $32,313,000 and (xi)
the Class A, Class M and Class B Pass-Through Rates remain constant at  5.7975%,
5.9575% and 6.0575% 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-31
 
<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%
April 28, 1998.............................         98          87          76          71          65          54
April 28, 1999.............................         98          77          59          50          42          28
April 28, 2000.............................         98          68          45          35          26          12
April 28, 2001.............................         98          60          34          26          20          11
April 28, 2002.............................         98          53          27          19          14           6
April 28, 2003.............................         98          47          21          14          10           4
April 28, 2004.............................         98          41          17          11           7           2
April 28, 2005.............................         98          36          14           8           5           1
April 28, 2006.............................         98          31          11           6           3           1
April 28, 2007.............................         98          28           9           5           2           0
April 28, 2008.............................         98          25           7           3           2           0
April 28, 2009.............................         98          23           6           3           1           0
April 28, 2010.............................         98          21           4           2           1           0
April 28, 2011.............................         98          19           4           1           0           0
April 28, 2012.............................         98          17           3           1           0           0
April 28, 2013.............................         98          15           2           1           0           0
April 28, 2014.............................         98          14           2           0           0           0
April 28, 2015.............................         98          12           1           0           0           0
April 28, 2016.............................         98          11           1           0           0           0
April 28, 2017.............................         98          10           1           0           0           0
April 28, 2018.............................         98           9           0           0           0           0
April 28, 2019.............................         78           7           0           0           0           0
April 28, 2020.............................         78           6           0           0           0           0
April 28, 2021.............................         78           5           0           0           0           0
April 28, 2022.............................          0           0           0           0           0           0
Weighted Average Life(1)...................      23.62        7.70        3.88        3.01        2.42        1.64
Expected Maturity Date.....................   02/28/22    02/28/22    02/28/20    10/28/15    03/28/12    09/28/07
Weighted Average Life(1)(2)................      23.62        7.53        3.55        2.75        2.21        1.49
Expected Maturity Date(2)..................   02/28/22    03/28/19    08/28/07    05/28/05    10/28/03    11/28/01
</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 Certificate Balance for
    such Certificates.
 
(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-32
 
<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%
April 28, 1998.............................        100         100         100         100         100         100
April 28, 1999.............................        100         100         100         100         100         100
April 28, 2000.............................        100         100         100         100         100         100
April 28, 2001.............................        100         100         100          79          60          32
April 28, 2002.............................        100         100          82          59          42          19
April 28, 2003.............................        100         100          66          44          29          12
April 28, 2004.............................        100         100          52          33          21           5
April 28, 2005.............................        100         100          42          25          14           0
April 28, 2006.............................        100          97          34          19          10           0
April 28, 2007.............................        100          87          27          14           5           0
April 28, 2008.............................        100          78          21          11           0           0
April 28, 2009.............................        100          71          17           7           0           0
April 28, 2010.............................        100          64          14           2           0           0
April 28, 2011.............................        100          57          11           0           0           0
April 28, 2012.............................        100          51           9           0           0           0
April 28, 2013.............................        100          46           5           0           0           0
April 28, 2014.............................        100          42           2           0           0           0
April 28, 2015.............................        100          38           0           0           0           0
April 28, 2016.............................        100          34           0           0           0           0
April 28, 2017.............................        100          30           0           0           0           0
April 28, 2018.............................        100          27           0           0           0           0
April 28, 2019.............................        100          20           0           0           0           0
April 28, 2020.............................        100          18           0           0           0           0
April 28, 2021.............................        100          16           0           0           0           0
April 28, 2022.............................          0           0           0           0           0           0
Weighted Average Life(1)...................      24.77       16.31        8.29        6.42        5.23        4.17
Expected Maturity Date.....................   02/28/22    02/28/22    11/28/14    12/28/10    04/28/08    01/28/05
Weighted Average Life(1)(2)................      24.77       15.80        7.44        5.78        4.70        3.81
Expected Maturity Date(2)..................   02/28/22    03/28/19    08/28/07    05/28/05    10/28/03    11/28/01
</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-33
 
<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%
April 28, 1998.............................        100         100         100         100         100         100
April 28, 1999.............................        100         100         100         100         100         100
April 28, 2000.............................        100         100         100         100         100         100
April 28, 2001.............................        100         100         100          79          60          32
April 28, 2002.............................        100         100          82          59          42          17
April 28, 2003.............................        100         100          66          44          29           5
April 28, 2004.............................        100         100          52          33          19           0
April 28, 2005.............................        100         100          42          25           9           0
April 28, 2006.............................        100          97          34          16           3           0
April 28, 2007.............................        100          87          27           9           0           0
April 28, 2008.............................        100          78          20           4           0           0
April 28, 2009.............................        100          71          14           0           0           0
April 28, 2010.............................        100          64           8           0           0           0
April 28, 2011.............................        100          57           4           0           0           0
April 28, 2012.............................        100          51           1           0           0           0
April 28, 2013.............................        100          46           0           0           0           0
April 28, 2014.............................        100          42           0           0           0           0
April 28, 2015.............................        100          38           0           0           0           0
April 28, 2016.............................        100          34           0           0           0           0
April 28, 2017.............................        100          30           0           0           0           0
April 28, 2018.............................        100          27           0           0           0           0
April 28, 2019.............................        100          18           0           0           0           0
April 28, 2020.............................        100          15           0           0           0           0
April 28, 2021.............................        100          12           0           0           0           0
April 28, 2022.............................          0           0           0           0           0           0
Weighted Average Life(1)...................      24.77       16.22        7.97        6.18        5.02        3.88
Expected Maturity Date.....................   02/28/22    02/28/22    08/28/12    03/28/09    11/28/06    01/28/04
Weighted Average Life(1)(2)................      24.77       15.80        7.44        5.78        4.69        3.66
Expected Maturity Date(2)..................   02/28/22    03/28/19    08/28/07    05/28/05    10/28/03    11/28/01
</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-34
 
<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-35
 
<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-36
 
<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-37
 
<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   permitted   to   be   retained
 
                                      S-38
 
<PAGE>

<PAGE>
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 April 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 May 28,  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   % and (b) the  weighted average of the Net Loan Rates.  Calculations
of interest with respect to the Class A
 
                                      S-39
 
<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, Available Funds are
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. 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    %  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   % 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 Available Funds
for Class M Interest or  for Class B Interest is  not sufficient to make a  full
distribution of interest to the holders of the Class M and Class B 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. Any such amount so carried forward will itself bear interest
at the related 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  first business day following 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 mean, the lowest one-month U.S.  dollar
lending   rate   which   at   least   two   New   York   City   banks   selected
 
                                      S-40
 
<PAGE>

<PAGE>
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.
 
AVAILABLE FUNDS
 
     'Available Funds' for a Distribution Date will consist of:
 
          (i)  the total amount of interest  (net of the Servicing Fee) received
     in connection  with the  Trust  Balances of  the  Home Equity  Loans  (such
     amount, the 'Trust Interest') during the related Collection Period; plus
 
          (ii)  Trust Principal Payments received  during the related Collection
     Period; plus
 
          (iii) Trust Insurance Proceeds received during the related  Collection
     Period; plus
 
          (iv) Trust Liquidation Proceeds received during the related Collection
     Period; plus
 
          (v)  the aggregate Purchase  Price for the Trust  Balances of any Home
     Equity Loans  repurchased  by  the  Depositor  on  the  business  day  next
     preceding such Distribution Date pursuant to the Agreement; plus
 
          (vi)  the aggregate  Substitution Adjustment Amount  for any Defective
     Home Equity Loans  that were  replaced by Eligible  Substitute Home  Equity
     Loans during the related Collection Period.
 
PRIORITY OF DISTRIBUTIONS
 
     On  each Distribution Date, Available Funds  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 Available Funds for
the  Class A Certificates 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     % 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, Available Funds are
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. 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  amount
available  therefor for such Distribution Date, 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       % 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       %  and (b) the  weighted average of  the Net  Loan
Rates. The
 
                                      S-41
 
<PAGE>

<PAGE>
'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 less all amounts distributed on account of
principal to holders of the Class M Certificates and the Class B Certificates on
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 amount available
for Class M Interest or the amount available for Class B Interest (as  described
herein  under 'Description of  the Certificates --  Amount of Distributions') is
not sufficient to make  a full distribution  of interest to  the holders of  the
related Class of Certificates, the amount of any related 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.  Any such amount so  carried
forward will itself bear interest at the related Pass-Through Rate to the extent
legally permitted.
 
     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.
 
     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.
 
                                      S-42
 
<PAGE>

<PAGE>
     'Principal Collected Amount' means, as of any Distribution Date, the sum 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.
 
     'Stepdown  Date' means the later to occur  of (x) the May 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 immediately preceding  Collection Period, equals  or exceeds one-half  of
the Senior Enhancement Percentage.
 
     '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
$4,039,121.
 
     '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)  84.75% 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 $4,039,121.
 
     '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 $4,039,121.
 
     '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 immediately
preceding 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 of (i) the Overcollateraliza-
 
                                      S-43
 
<PAGE>

<PAGE>
tion  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    and   (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 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
$4,039,121.
 
     '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.
 
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  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 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-44
 
<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, such  Liquidated  Loan Loss  Amounts  will reduce  the  Pool
Balance  (i.e.,  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 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 causes  the
amount  of Available Funds to be less than the sum of the amounts required to be
distributed to the  holders of the  Class A,  Class M and  Class B  Certificates
(exclusive  of  the  Monthly  Excess  Interest  Amount  component  thereof), the
resulting shortfall will be carried forward to future Distribution Dates.
 
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) $16,964,310. Since the actual level of the Overcollateralization Amount is
$279.10  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.
 
     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, an  Extra
Principal  Distribution  Amount  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 $16,964,310 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 $4,039,121). 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
 
                                      S-45
 
<PAGE>

<PAGE>
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.'
 
     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 Extra Principal Distribution Amount, if any, for  such
     Distribution Date;
 
          (2)  to  pay  any accrued  and  unpaid interest  shortfall  and unpaid
     principal shortfall  on  the Offered  Certificates  in the  same  order  of
     priority  in which interest and principal shortfalls are distributed as set
     forth under 'Priority of Distributions' above; and
 
          (3) to pay the holders of the Class R Certificates.
 
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, 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;
 
          (ix) any Liquidated Loan Loss Amount for such Distribution Date;
 
          (x)  the  book value  (within  the meaning  of  12 C.F.R.  SS571.13 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.
 
                                      S-46
 
<PAGE>

<PAGE>
     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 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
 
                                      S-47
 
<PAGE>

<PAGE>
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 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).
 
                                      S-48
 
<PAGE>

<PAGE>
     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  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
 
                                      S-49
 
<PAGE>

<PAGE>
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
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
 
                                      S-50
 
<PAGE>

<PAGE>
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, 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
 
                                      S-51
 
<PAGE>

<PAGE>
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 May 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 Shortfall  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 Shortfall 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 Shortfall 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, 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').
 
                                      S-52
 
<PAGE>

<PAGE>
     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  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.
 
                                      S-53
 
<PAGE>

<PAGE>
     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.
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.
 
                                      S-54
 
<PAGE>

<PAGE>
     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 obligation to perform or continue to
perform such procedures and such procedures may be discontinued at any time.
 
                        FEDERAL INCOME TAX CONSEQUENCES
 
     An election will be made to treat the  assets of the Trust Fund as a  REMIC
for  federal  income  tax  purposes.  The  Class  A  Certificates,  the  Class M
Certificates and the Class B Certificates will be regular interests in the Trust
Fund and the Class R Certificates will be residual interests in the Trust Fund.
 
     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.
 
                                      S-55
 
<PAGE>

<PAGE>
                              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 Merrill Lynch, Pierce, Fenner &
Smith Incorporated an administrative exemption (Prohibited Transaction Exemption
90-29,  Exemption  Application  No.  D  8012,  Fed.  Reg.  21459  (1990))   (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 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
 
                                      S-56
 
<PAGE>

<PAGE>
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 interest,  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.
 
                                USE OF PROCEEDS
 
     Substantially  all of the net proceeds to  be received from the sale of the
Offered Certificates will be applied by  the Depositor to the purchase price  of
the  Trust Balances and  expenses connected with pooling  the Trust Balances and
issuing the Certificates.
 
                                  UNDERWRITING
 
     Merrill Lynch, Pierce, Fenner & Smith Incorporated, J.P. Morgan  Securities
Inc., Salomon Brothers Inc and UBS Securities LLC (the 'Underwriters') have each
severally  agreed, on 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>
Merrill Lynch, Pierce, Fenner & Smith Incorporated
J.P. Morgan Securities Inc.
Salomon Brothers Inc
UBS Securities LLC
</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 hereby 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   %  of the Class A Certificate denominations,    % of the Class  M
Certificate  denominations and   % of  the Class B Certificate denominations and
that the Underwriters may allow and such  dealers may reallow a discount not  in
excess    of          %    of   the    Class   A    Certificate   denominations,
 
                                      S-57
 
<PAGE>

<PAGE>
  % of the Class M Certificate denominations and   % 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  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.
 
     All of the  Trust Balances  evidenced by  the Certificates  will have  been
acquired  by the Depositor in certain privately negotiated transactions with the
Originators.
 
     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.
 
                                 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
 
                                      S-58
 
<PAGE>

<PAGE>
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-59


<PAGE>

<PAGE>
                            INDEX OF PRINCIPAL TERMS
 
<TABLE>
<CAPTION>
DEFINITION                                                                                          PAGE
- -----------------------------------------------------------------------------------------   ---------------------
<S>                                                                                         <C>
Accrual Period...........................................................................                     S-5
Additional Balances......................................................................                     S-3
Adjustment Date..........................................................................                    S-23
Advance..................................................................................                    S-23
Agreement................................................................................                S-2, S-3
Amortization basis.......................................................................                    S-23
Available Funds..........................................................................               S-5, S-41
Available Servicer LOC Amount............................................................                    S-39
Beneficial Owners........................................................................                    S-15
Business day.............................................................................                    S-40
CAP......................................................................................                    S-22
Cede.....................................................................................                    S-52
Cedel....................................................................................                    S-15
Cedel Participants.......................................................................                    S-54
Certificate Account......................................................................                    S-38
Certificate Principal Balance............................................................                     S-2
Certificateholder........................................................................                    S-53
Certificateholders.......................................................................                     S-2
Certificates.............................................................................                     S-1
Class A Certificate Balance..............................................................               S-6, S-41
Class A Certificates.....................................................................                S-1, S-3
Class A Pass-Through Rate................................................................         S-6, S-39, S-41
Class A Principal Distribution Amount....................................................               S-8, S-43
Class B Certificate Balance..............................................................               S-7, S-42
Class B Certificates.....................................................................                S-1, S-3
Class B Pass-Through Rate................................................................         S-6, S-40, S-41
Class B Principal Distribution Amount....................................................               S-9, S-43
Class M Certificate Balance..............................................................               S-7, S-42
Class M Certificates.....................................................................                S-1, S-3
Class M Pass-Through Rate................................................................         S-6, S-40, S-41
Class M Principal Distribution Amount....................................................               S-9, S-41
Class R Certificates.....................................................................                S-1, S-3
Code.....................................................................................                    S-16
Collection Period........................................................................                     S-4
Combined Loan-to-Value Ratio.............................................................                    S-26
Cooperative..............................................................................                    S-54
CPR......................................................................................                    S-30
Credit Limit.............................................................................              S-13, S-22
Cut-Off Date.............................................................................                     S-3
Cut-Off Date Pool Balance................................................................                    S-10
Cut-Off Date Trust Balance...............................................................                     S-3
Cycle Date...............................................................................                     S-4
Defective Home Equity Loan...............................................................                    S-43
Definitive Certificates..................................................................                    S-55
Depositary...............................................................................                    S-52
Depositor................................................................................                     S-3
Determination Date.......................................................................                    S-39
Distribution Date........................................................................                S-2, S-5
DTC......................................................................................                    S-15
Eligible Substitute Home Equity Loan.....................................................                    S-36
ERISA....................................................................................              S-15, S-56
Euroclear................................................................................                    S-15
Euroclear Operator.......................................................................                    S-54
Euroclear Participants...................................................................                    S-54
</TABLE>
 
                                      S-60
 
<PAGE>

<PAGE>
 
<TABLE>
<CAPTION>
DEFINITION                                                                                          PAGE
- -----------------------------------------------------------------------------------------   ---------------------
<S>                                                                                         <C>
Event of Default.........................................................................                    S-50
Exemptions...............................................................................              S-15, S-56
Extra Principal Distribution Amount......................................................               S-9, S-44
Fitch....................................................................................                    S-15
Foreclosed Home Equity Loan..............................................................                    S-49
Home Equity Loan Collections.............................................................                    S-38
Home Equity Loan Payment Record..........................................................                    S-38
Home Equity Loans........................................................................                S-1, S-3
Indirect participants....................................................................                    S-54
LIBOR....................................................................................         S-6, S-40, S-41
LIBOR Determination Date.................................................................                    S-40
Liquidated Home Equity Loan..............................................................                    S-11
Liquidated Loan Loss Amount..............................................................              S-10, S-44
Loan Agreement...........................................................................              S-24, S-26
Loan Balance.............................................................................                     S-4
Loan Rate................................................................................              S-10, S-13
Margin...................................................................................                    S-23
Master Servicer..........................................................................                     S-2
Monthly Excess Cashflow Amount...........................................................                    S-46
Monthly Excess Interest Amount...........................................................              S-12, S-45
Moody's..................................................................................                    S-15
Mortgage Files...........................................................................                    S-35
Mortgaged Properties.....................................................................                     S-1
Net Liquidation Proceeds.................................................................                    S-49
Net Loan Rate............................................................................         S-6, S-10, S-41
Offered Certificates.....................................................................                S-1, S-3
Originators..............................................................................                S-2, S-5
Overcollateralization Amount.............................................................               S-9, S-43
Overcollateralization Deficiency.........................................................               S-9, S-44
Overcollateralization Release Amount.....................................................   S-9, S-12, S-43, S-46
Overdue Trust Percentage.................................................................                     S-4
Participants.............................................................................                    S-54
Penalty bid..............................................................................                    S-58
Percentage Interest......................................................................                    S-42
Plan.....................................................................................              S-15, S-56
Pool.....................................................................................                     S-1
Pool Balance.............................................................................               S-9, S-43
Prime....................................................................................                    S-13
Principal Collected Amount...............................................................               S-8, S-43
Principal Distribution Amount............................................................               S-8, S-43
Principal Factor.........................................................................                    S-47
Purchase Price...........................................................................                    S-36
Record Date..............................................................................                     S-5
Reference Banks..........................................................................                    S-40
Reference Rate...........................................................................                    S-13
Regular interests........................................................................                     S-2
REMIC....................................................................................               S-2, S-16
Reserve Interest Rate....................................................................                    S-40
Residual interests.......................................................................                     S-2
Restricted Group.........................................................................                    S-56
Review Date..............................................................................                    S-23
Rules....................................................................................                    S-53
Securities Act of 1933...................................................................                    S-56
Senior Enhancement Percentage............................................................              S-10, S-44
Servicer Letter of Credit................................................................                    S-39
</TABLE>
 
                                      S-61
 
<PAGE>

<PAGE>
 
<TABLE>
<CAPTION>
DEFINITION                                                                                          PAGE
- -----------------------------------------------------------------------------------------   ---------------------
<S>                                                                                         <C>
Servicer LOC Issuer......................................................................                    S-39
Servicing Fee............................................................................                     S-5
Servicing Fee Rate.......................................................................                    S-13
SMMEA....................................................................................                    S-15
Stabilizing bid..........................................................................                    S-58
Standard & Poor's........................................................................                    S-15
Stepdown Date............................................................................               S-8, S-43
Subordinate Certificates.................................................................                     S-3
Substitution Adjustment Amount...........................................................                    S-36
Syndicate covering transaction...........................................................                    S-58
Targeted Overcollateralization Amount....................................................               S-9, S-44
Telerate Page 3750.......................................................................                    S-40
Terms and Conditions.....................................................................                    S-54
Three-Month LIBOR........................................................................                    S-13
Total U.S. Real Estate Portfolio.........................................................                    S-25
Trigger Event............................................................................               S-8, S-43
Trust Balance............................................................................                     S-3
Trust Fund...............................................................................                     S-1
Trust Insurance Proceeds.................................................................                     S-4
Trust Interest...........................................................................                    S-41
Trust Liquidation Proceeds...............................................................                    S-49
Trust Percentage.........................................................................                     S-4
Trust Principal Payments.................................................................                     S-4
U.S. Servicing Portfolio.................................................................                    S-25
Underwriters.............................................................................                    S-57
Underwriting Agreement...................................................................                    S-57
</TABLE>
 
                                      S-62


<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 A-1  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
 
                                      A-1
 
<PAGE>

<PAGE>
the  respective Depositary, as the case may be, to receive the Global Securities
against payment. Payment will include interest accrued on the Global  Securities
from  and including the last coupon payment date to and 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
 
                                      A-2
 
<PAGE>

<PAGE>
would  automatically fail on the sale side unless affirmative action were taken.
At least  three  techniques  should  be  readily  available  to  eliminate  this
potential problem:
 
          (a)  borrowing  through  Cedel or  Euroclear  for one  day  (until the
     purchase side of  the day trade  is reflected in  their Cedel or  Euroclear
     accounts) in accordance with the clearing system's customary procedures;
 
          (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
 
<CAPTION>
                                                  PAGE
                                                  ----
<S>                                               <C>
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-3
Risk Factors.................................................................................................................   S-17
Allocations of Payments on the Home Equity Loans Between the Trust Fund and the Originators..................................   S-21
The Depositor................................................................................................................   S-21
The Master Servicer..........................................................................................................   S-21
The Originators..............................................................................................................   S-21
Use of Proceeds..............................................................................................................   S-22
The Home Equity Lending Program..............................................................................................   S-22
The Home Equity Loan Pool....................................................................................................   S-26
Maturity and Prepayment Considerations.......................................................................................   S-30
Description of the Certificates..............................................................................................   S-34
Federal Income Tax Consequences..............................................................................................   S-55
ERISA Considerations.........................................................................................................   S-56
Use of Proceeds..............................................................................................................   S-57
Underwriting.................................................................................................................   S-57
Legal Matters................................................................................................................   S-58
Certificate Ratings..........................................................................................................   S-58
Index of Principal Terms.....................................................................................................   S-60
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>
 
                                     [Logo]
 
                       BENEFICIAL HOME EQUITY LOAN ASSET
                       BACKED CERTIFICATES, SERIES 1997-1
 
<TABLE>
<C>           <S>      <C>
$743,198,000  CLASS A  CERTIFICATES
$ 32,313,000  CLASS M  CERTIFICATES
$ 32,313,000  CLASS B  CERTIFICATES
</TABLE>
 
                      BENEFICIAL MORTGAGE SERVICES, INC.,
                                   DEPOSITOR


                        BENEFICIAL MORTGAGE CORPORATION,
                                MASTER SERVICER


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


                              MERRILL LYNCH & CO.
                               J.P. MORGAN & CO.
                              SALOMON BROTHERS INC
                                 UBS SECURITIES
 

                                  MAY   , 1997
 
_____________________________________      _____________________________________




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