<PAGE>
Filed Pursuant to Rule 424(b)(5)
Commission File No. 333-38121
PROSPECTUS SUPPLEMENT
(To Prospectus Dated November 24, 1997)
PNC MORTGAGE
SECURITIES CORP.
DEPOSITOR, A MASTER SERVICER AND CERTIFICATE ADMINISTRATOR
MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-1
$1,119,718,936
(APPROXIMATE)
PRINCIPAL AND/OR INTEREST PAYABLE ON THE 25TH DAY OF EACH MONTH BEGINNING IN
FEBRUARY 1998
THESE CERTIFICATES DO NOT REPRESENT AN OBLIGATION OF OR INTEREST IN PNC MORTGAGE
SECURITIES CORP. OR ANY OF ITS AFFILIATES, INCLUDING PNC BANK CORP.
NEITHER THESE CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS
ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.
The Mortgage Pass-Through Certificates, Series 1998-1 (the "CERTIFICATES"),
will consist of the following sixty-six classes: (i) Class I-A-1, Class I-A-2
and Class I-A-3 (together with Component II-A-1-5 (as defined herein), the
"GROUP I-A CERTIFICATES"), (ii) Class II-A-1, Class II-A-2, Class II-A-3, Class
II-A-4, Class II-A-5, Class II-A-6, Class II-A-7, Class II-A-8, Class II-A-9,
Class II-A-10 and Class II-A-11 (other than Component II-A-1-5, the "GROUP II-A
CERTIFICATES"), (iii) Class III-A-1, (iv) Class IV-A-1, (v) Class V-A-1, Class
V-A-2, Class V-A-3, Class V-A-4, Class V-A-5, Class V-A-6, Class V-A-7, Class
V-A-8 and Class V-A-9 (the "GROUP V-A CERTIFICATES" and, together with the Group
I-A, Group II-A, Class III-A-1 and Class IV-A-1 Certificates, the "CLASS A
CERTIFICATES"), (vi) Class I-P, Class III-P and Class IV-P (the "CLASS P
CERTIFICATES"), (vii) Class I-X, Class II-X, Class III-X and Class IV-X (the
"CLASS X CERTIFICATES"), (viii) Class I-B-1, Class I-B-2 and Class I-B-3 (the
"GROUP I SENIOR SUBORDINATE CERTIFICATES"), (ix) Class I-B-4, Class I-B-5 and
Class I-B-6 (the "GROUP I JUNIOR SUBORDINATE CERTIFICATES" and, together with
the Group I Senior Subordinate Certificates, the "GROUP I-B CERTIFICATES"), (x)
Class II-B-1, Class II-B-2 and Class II-B-3 (the "GROUP II SENIOR SUBORDINATE
CERTIFICATES"), (xi) Class II-B-4, Class II-B-5 and Class II-B-6 (the "GROUP II
JUNIOR SUBORDINATE CERTIFICATES" and, together with the Group II Senior
Subordinate Certificates, the "GROUP II-B CERTIFICATES"), (xii) Class III-B-1,
Class III-B-2 and Class III-B-3 (the "GROUP III SENIOR SUBORDINATE
CERTIFICATES"), (xiii) Class III-B-4, Class III-B-5 and Class III-B-6 (the
"GROUP III JUNIOR SUBORDINATE CERTIFICATES" and, together with the Group III
Senior Subordinate Certificates, the "GROUP III-B CERTIFICATES"), (xiv) Class
IV-B-1, Class IV-B-2 and Class IV-B-3 (the "GROUP IV SENIOR SUBORDINATE
CERTIFICATES"), (xv) Class IV-B-4, Class IV-B-5 and Class IV-B-6 (the "GROUP IV
JUNIOR SUBORDINATE CERTIFICATES" and, together with the Group IV Senior
Subordinate Certificates, the "GROUP IV-B CERTIFICATES"), (xvi) Class V-B-1,
Class V-B-2, Class V-B-3 and Class V-B-IO (the "GROUP V SENIOR SUBORDINATE
CERTIFICATES"), (xvii) Class V-B-4, Class V-B-5 and Class V-B-6 (the "GROUP V
JUNIOR SUBORDINATE CERTIFICATES" and, together with the Group V Senior
Subordinate Certificates, the "GROUP V-B CERTIFICATES") and (xviii) Class R,
Class R-1 and Class R-2 (the "RESIDUAL CERTIFICATES" and, together with the
Class A, Class X and Class P Certificates, the "SENIOR CERTIFICATES"). The Class
I-A-3, Class V-A-4 and Class V-A-9 Certificates are sometimes referred to as the
"LOCKOUT CERTIFICATES". The Group I-A, Class I-P, Class I-X, Group I-B, Class R
and Class R-1 Certificates are sometimes referred to as the "GROUP I
CERTIFICATES", the Group II-A, Class II-X and Group II-B Certificates are
sometimes referred to as the "GROUP II CERTIFICATES", the Class III-A-1, Class
III-P, Class III-X and Group III-B Certificates are sometimes referred to as the
"GROUP III CERTIFICATES", the Class IV-A-1, Class IV-P, Class IV-X and Group
IV-B Certificates are sometimes referred to as the "GROUP IV CERTIFICATES" and
the Group V-A, Group V-B and Class R-2 Certificates are sometimes referred to as
the "GROUP V CERTIFICATES". The Group I Certificates, the Group II Certificates,
the Group III Certificates, the Group IV Certificates and the Group V
Certificates are each a "CERTIFICATE GROUP". The Group I, Group II, Group III,
Group IV and Group V Senior Subordinate Certificates are collectively referred
to as the "SENIOR SUBORDINATE CERTIFICATES". The Group I, Group II, Group III,
Group IV and Group V Junior Subordinate Certificates are collectively referred
to as the "JUNIOR SUBORDINATE CERTIFICATES". The Group I-B, Group II-B, Group
III-B, Group IV-B and Group V-B Certificates are collectively referred to as the
"SUBORDINATE CERTIFICATES" or "CLASS B CERTIFICATES". Only the Senior
Certificates (other than the Class II-A-1 Certificates) and the Senior
Subordinate Certificates (collectively, the "OFFERED CERTIFICATES") are offered
hereby. The Class II-A-1 and the Junior Subordinate Certificates are not offered
hereby. It is a condition to the issuance of the Offered Certificates that they
receive the ratings indicated under "Certificate Ratings" herein.
<TABLE>
<CAPTION>
APPROXIMATE
INITIAL
CLASS
PRINCIPAL REMITTANCE
CLASS BALANCE RATE(1) TYPE
<S> <C> <C> <C>
Class I-A-1..... 3$78,000,000 7.000% Senior
Class I-A-2..... 36,876,000 7.000% Senior
Class I-A-3..... 27,339,558 7.000% Sr./Lockout
Sr./PAC/Interest
Class II-A-2.... -- 6.950%(2) Only
Class II-A-3.... 14,650,000 7.150% Sr./TAC
Class II-A-4.... 31,213,733 7.150% Senior
Class II-A-5.... 10,630,000 6.750% Sr./PAC
Class II-A-6.... 21,969,000 6.500% Sr./PAC
Class II-A-7.... 8,500,000 7.150%(3) Sr./Accrual
Class II-A-8.... 3,472,000 6.500% Sr./PAC
Class II-A-9.... 46,123,000 6.500% Sr./PAC
Class II-A-10... 3,649,000 6.500% Sr./PAC
Sr./PAC/Interest
Class II-A-11... -- 6.750%(4) Only
Class III-A-1... 122,441,779 7.000% Senior
Class IV-A-1.... 144,382,781 6.750% Senior
Class V-A-1..... 27,152,000 Variable(5) Senior
</TABLE>
<TABLE>
<CAPTION>
APPROXIMATE
INITIAL
CLASS
PRINCIPAL REMITTANCE
CLASS BALANCE RATE(1) TYPE
<S> <C> <C> <C>
Class V-A-2..... $20,100,000 Variable(6) Senior
Class V-A-3..... 119,000,785 Variable(7) Senior
Class V-A-4..... 29,399,000 Variable(8) Sr./Lockout
Class V-A-5..... -- 0.190805%(9) Sr./Interest Only
Class V-A-6..... -- 0.200%(10) Sr./Interest Only
Class V-A-7..... 20,500,000 Variable(11) Sr./Accrual
Class V-A-8..... -- 0.459194%(12) Sr./Interest Only
Class V-A-9..... 10,499,000 Variable(13) Sr. Support/Lockout
Class I-X....... -- 7.000%(14) Sr./Interest Only
Class II-X...... -- 7.000%(15) Sr./Interest Only
Class III-X..... -- 7.000%(16) Sr./Interest Only
Class IV-X...... -- 6.750%(17) Sr./Interest Only
Class I-P....... 514,812 (18) Sr./Principal Only
Class III-P..... 306,989 (18) Sr./Principal Only
Class IV-P...... 87,050 (18) Sr./Principal Only
Class I-B-1..... 11,376,214 7.000% Sr. Subordinate
</TABLE>
(TABLE CONTINUED ON FOLLOWING PAGE)
The Offered Certificates are being offered by Donaldson, Lufkin & Jenrette
Securities Corporation (the "UNDERWRITER") from time to time in negotiated
transactions or otherwise at varying prices to be determined at the time of
sale. Sales may be made to investors at the same price or at different prices.
See "Method of Distribution" herein. The aggregate proceeds to PNC Mortgage
Securities Corp. (the "COMPANY") from the sale of the Offered Certificates,
before deducting expenses estimated to be $750,000, will be 100.105019% of the
initial aggregate Certificate Principal Balance of the Offered Certificates plus
accrued interest. The difference between the aggregate purchase price for the
Offered Certificates paid to the Company and the aggregate proceeds from the
sale of the Offered Certificates realized by the Underwriter will constitute
underwriting discounts and commissions. The Company has agreed to indemnify the
Underwriter against certain liabilities, including liabilities under the
Securities Act of 1933. See "Method of Distribution" herein.
SEE "RISK FACTORS" IMMEDIATELY FOLLOWING "SUMMARY INFORMATION" HEREIN AND
IMMEDIATELY FOLLOWING "SUMMARY OF PROSPECTUS" IN THE PROSPECTUS FOR A DISCUSSION
OF CERTAIN FACTORS THAT SHOULD BE CONSIDERED BEFORE PURCHASING ANY OF THE
OFFERED CERTIFICATES.
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR THE SECURITIES COMMISSION OF ANY STATE NOR HAS ANY
SUCH COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL
OFFENSE.
The Offered Certificates are offered by the Underwriter, as specified
herein, subject to receipt and acceptance by it, and subject to its right to
reject any order in whole or in part and to certain other conditions. It is
expected that delivery of the Offered Certificates (other than the Class II-A-2,
Class II-A-11, Class V-A-5, Class V-A-6, Class V-A-8, Class V-B-IO and Class X
Certificates (the "INTEREST ONLY CERTIFICATES"), Class P Certificates, Class
V-A-9, Senior Subordinate and Residual Certificates) will be made through the
facilities of The Depository Trust Company, and that delivery of the Interest
Only Certificates, Class P Certificates, Class V-A-9, Senior Subordinate and
Residual Certificates (other than the portion of the Residual Certificates
retained by the Company), will be made at the offices of the Underwriter, on or
about January 30, 1998. (Additional cover page information is contained on the
following pages.)
DONALDSON, LUFKIN & JENRETTE
SECURITIES CORPORATION
The date of this Prospectus Supplement is January 28, 1998
<PAGE>
(TABLE CONTINUED FROM PREVIOUS PAGE)
<TABLE>
<CAPTION>
APPROXIMATE
INITIAL
CLASS
PRINCIPAL REMITTANCE
CLASS BALANCE RATE(1) TYPE
<S> <C> <C> <C>
Class I-B-2..... $4,356,848 7.000% Sr. Subordinate
Class I-B-3..... 1,936,377 7.000% Sr. Subordinate
Class II-B-1.... 5,704,501 7.000% Sr. Subordinate
Class II-B-2.... 2,074,364 7.000% Sr. Subordinate
Class II-B-3.... 1,140,900 7.000% Sr. Subordinate
Class III-B-1... 2,570,654 7.000% Sr. Subordinate
Class III-B-2... 1,349,593 7.000% Sr. Subordinate
Class III-B-3... 642,663 7.000% Sr. Subordinate
Class IV-B-1.... 3,377,216 6.750% Sr. Subordinate
</TABLE>
<TABLE>
<CAPTION>
APPROXIMATE
INITIAL
CLASS
PRINCIPAL REMITTANCE
CLASS BALANCE RATE(1) TYPE
<S> <C> <C> <C>
Class IV-B-2.... $ 750,492 6.750% Sr. Subordinate
Class IV-B-3.... 450,295 6.750% Sr. Subordinate
Class V-B-1..... 4,356,405 Variable(19) Sr. Subordinate
Class V-B-2..... 1,883,851 Variable(19) Sr. Subordinate
Class V-B-3..... 941,925 Variable(19) Sr. Subordinate
Sr. Sub./Interest
Class V-B-IO.... -- 0.200%(20) Only
Class R......... 50 7.000% Sr./Residual
Class R-1....... 50 7.000% Sr./Residual
Class R-2....... 50 Variable(21) Sr./Residual
</TABLE>
(1) INTEREST DISTRIBUTED TO THE OFFERED CERTIFICATES (OTHER THAN THE CLASS P
CERTIFICATES, WHICH WILL NOT BE ENTITLED TO RECEIVE DISTRIBUTIONS OF
INTEREST) ON EACH DISTRIBUTION DATE (AS DEFINED HEREIN) WILL HAVE ACCRUED
DURING THE PRECEDING CALENDAR MONTH AT THE APPLICABLE PER ANNUM REMITTANCE
RATE.
(2) THE CLASS II-A-2 CERTIFICATES WILL ACCRUE INTEREST ON THE CLASS II-A-2
NOTIONAL AMOUNT. THE "CLASS II-A-2 NOTIONAL AMOUNT" FOR ANY DISTRIBUTION
DATE WILL EQUAL THE AGGREGATE CLASS PRINCIPAL BALANCE OF THE CLASS II-A-5,
CLASS II-A-6, CLASS II-A-8, CLASS II-A-9 AND CLASS II-A-10 CERTIFICATES
IMMEDIATELY PRIOR TO SUCH DISTRIBUTION DATE DIVIDED BY 34.75. THE CLASS
II-A-2 NOTIONAL AMOUNT AS OF THE CUT-OFF DATE (AS DEFINED HEREIN) WILL BE
APPROXIMATELY $2,470,302. THE CLASS II-A-2 CERTIFICATES WILL NOT BE ENTITLED
TO RECEIVE ANY DISTRIBUTIONS OF PRINCIPAL.
(3) ON EACH DISTRIBUTION DATE ON OR BEFORE THE CLASS II-A-7 ACCRETION
TERMINATION DATE (AS DEFINED HEREIN), AN AMOUNT EQUAL TO THE CLASS II-A-7
ACCRUAL AMOUNT (AS DEFINED HEREIN) WILL BE ADDED TO THE CLASS II-A-7
PRINCIPAL BALANCE, AND SUCH AMOUNT WILL BE DISTRIBUTED AS PRINCIPAL TO
COMPONENT II-A-1-2 (AS DEFINED HEREIN) AND CERTAIN CLASSES OF CERTIFICATES
AS DESCRIBED HEREIN AND WILL NOT BE DISTRIBUTED AS INTEREST TO THE CLASS
II-A-7 CERTIFICATES.
(4) THE CLASS II-A-11 CERTIFICATES WILL ACCRUE INTEREST ON THE CLASS II-A-11
NOTIONAL AMOUNT. THE "CLASS II-A-11 NOTIONAL AMOUNT" FOR ANY DISTRIBUTION
DATE WILL EQUAL THE AGGREGATE CLASS PRINCIPAL BALANCE OF THE CLASS II-A-6,
CLASS II-A-8, CLASS II-A-9 AND CLASS II-A-10 CERTIFICATES IMMEDIATELY PRIOR
TO SUCH DISTRIBUTION DATE DIVIDED BY 27. THE CLASS II-A-11 NOTIONAL AMOUNT
AS OF THE CUT-OFF DATE WILL BE APPROXIMATELY $2,785,666. THE CLASS II-A-11
CERTIFICATES WILL NOT BE ENTITLED TO RECEIVE ANY DISTRIBUTIONS OF PRINCIPAL.
(5) THE REMITTANCE RATE ON THE CLASS V-A-1 CERTIFICATES FOR ANY DISTRIBUTION
DATE WILL EQUAL THE WEIGHTED AVERAGE (BY PRINCIPAL BALANCE) OF THE
PASS-THROUGH RATES (AS DEFINED HEREIN) ON THE GROUP V LOANS (AS DEFINED
HEREIN) AS OF THE SECOND PRECEDING DUE DATE (AS DEFINED HEREIN), OR WITH
RESPECT TO THE INITIAL DISTRIBUTION DATE, AS OF THE CUT-OFF DATE (THE "GROUP
V WEIGHTED AVERAGE RATE") MINUS 0.243820% PER ANNUM. THE GROUP V WEIGHTED
AVERAGE RATE AS OF THE CUT-OFF DATE WILL EQUAL 7.303% PER ANNUM.
(6) THE REMITTANCE RATE ON THE CLASS V-A-2 CERTIFICATES FOR ANY DISTRIBUTION
DATE WILL EQUAL THE GROUP V WEIGHTED AVERAGE RATE FOR SUCH DISTRIBUTION DATE
MINUS 0.243820% PER ANNUM.
(7) THE REMITTANCE RATE ON THE CLASS V-A-3 CERTIFICATES FOR ANY DISTRIBUTION
DATE WILL EQUAL THE GROUP V WEIGHTED AVERAGE RATE FOR SUCH DISTRIBUTION DATE
MINUS 0.703014% PER ANNUM.
(8) THE REMITTANCE RATE ON THE CLASS V-A-4 CERTIFICATES FOR ANY DISTRIBUTION
DATE WILL EQUAL THE GROUP V WEIGHTED AVERAGE RATE FOR SUCH DISTRIBUTION DATE
MINUS 0.200% PER ANNUM.
(9) THE CLASS V-A-5 CERTIFICATES WILL ACCRUE INTEREST ON THE CLASS V-A-5
NOTIONAL AMOUNT. THE "CLASS V-A-5 NOTIONAL AMOUNT" FOR ANY DISTRIBUTION DATE
WILL EQUAL THE AGGREGATE CLASS PRINCIPAL BALANCE OF THE CLASS V-A-1, CLASS
V-A-2 AND CLASS V-A-3 CERTIFICATES IMMEDIATELY PRIOR TO SUCH DISTRIBUTION
DATE. THE CLASS V-A-5 CERTIFICATES WILL NOT BE ENTITLED TO RECEIVE ANY
DISTRIBUTIONS OF PRINCIPAL.
(10) THE CLASS V-A-6 CERTIFICATES WILL ACCRUE INTEREST ON THE CLASS V-A-6
NOTIONAL AMOUNT. THE "CLASS V-A-6 NOTIONAL AMOUNT" FOR ANY DISTRIBUTION DATE
WILL EQUAL THE AGGREGATE CLASS PRINCIPAL BALANCE OF THE CLASS V-A-4 AND
CLASS V-A-9 CERTIFICATES IMMEDIATELY PRIOR TO SUCH DISTRIBUTION DATE. THE
CLASS V-A-6 CERTIFICATES WILL NOT BE ENTITLED TO RECEIVE ANY DISTRIBUTIONS
OF PRINCIPAL.
(11) THE REMITTANCE RATE ON THE CLASS V-A-7 CERTIFICATES FOR ANY DISTRIBUTION
DATE WILL EQUAL THE SUM OF (I) THE GROUP V WEIGHTED AVERAGE RATE AND (II)
THE QUOTIENT, EXPRESSED AS A PERCENTAGE, DERIVED BY DIVIDING (A) THE EXCESS
OF THE GROUP V WEIGHTED AVERAGE RATE FOR SUCH DISTRIBUTION DATE ON THE
AGGREGATE CLASS PRINCIPAL
S-2
<PAGE>
BALANCE OF THE CLASS V-A-1, CLASS V-A-2 AND CLASS V-A-3 CERTIFICATES OVER
THE INTEREST REQUIRED TO BE DISTRIBUTED TO THE CLASS V-A-1, CLASS V-A-2,
CLASS V-A-3, CLASS V-A-5 AND CLASS V-A-8 CERTIFICATES BY (B) THE CLASS V-A-7
PRINCIPAL BALANCE ON SUCH DISTRIBUTION DATE; PROVIDED, HOWEVER, THAT ON EACH
DISTRIBUTION DATE ON OR BEFORE THE CLASS V-A-7 ACCRETION TERMINATION DATE
(AS DEFINED HEREIN), AN AMOUNT EQUAL TO THE CLASS V-A-7 ACCRUAL AMOUNT (AS
DEFINED HEREIN) WILL BE ADDED TO THE CLASS V-A-7 PRINCIPAL BALANCE, AND SUCH
AMOUNT WILL BE DISTRIBUTED AS PRINCIPAL TO OTHER CLASSES OF CERTIFICATES AS
DESCRIBED HEREIN AND WILL NOT BE DISTRIBUTED AS INTEREST TO THE CLASS V-A-7
CERTIFICATES.
(12) THE CLASS V-A-8 CERTIFICATES WILL ACCRUE INTEREST ON THE CLASS V-A-8
NOTIONAL AMOUNT. THE "CLASS V-A-8 NOTIONAL AMOUNT" FOR ANY DISTRIBUTION DATE
WILL EQUAL THE CLASS V-A-3 PRINCIPAL BALANCE IMMEDIATELY PRIOR TO SUCH
DISTRIBUTION DATE. THE CLASS V-A-8 CERTIFICATES WILL NOT BE ENTITLED TO
RECEIVE ANY DISTRIBUTIONS OF PRINCIPAL.
(13) THE REMITTANCE RATE ON THE CLASS V-A-9 CERTIFICATES FOR ANY DISTRIBUTION
DATE WILL EQUAL THE GROUP V WEIGHTED AVERAGE RATE FOR SUCH DISTRIBUTION DATE
MINUS 0.200% PER ANNUM.
(14) THE CLASS I-X CERTIFICATES WILL ACCRUE INTEREST ON THE CLASS I-X NOTIONAL
AMOUNT (AS DEFINED IN "DESCRIPTION OF THE CERTIFICATES--DISTRIBUTIONS OF
INTEREST" HEREIN). THE CLASS I-X NOTIONAL AMOUNT AS OF THE CUT-OFF DATE WILL
BE APPROXIMATELY $30,923,611. THE CLASS I-X CERTIFICATES WILL NOT BE
ENTITLED TO RECEIVE DISTRIBUTIONS OF PRINCIPAL.
(15) THE CLASS II-X CERTIFICATES WILL ACCRUE INTEREST ON THE CLASS II-X NOTIONAL
AMOUNT (AS DEFINED IN "DESCRIPTION OF THE CERTIFICATES--DISTRIBUTIONS OF
INTEREST" HEREIN). THE CLASS II-X NOTIONAL AMOUNT AS OF THE CUT-OFF DATE
WILL BE APPROXIMATELY $7,859,708. THE CLASS II-X CERTIFICATES WILL NOT BE
ENTITLED TO RECEIVE DISTRIBUTIONS OF PRINCIPAL.
(16) THE CLASS III-X CERTIFICATES WILL ACCRUE INTEREST ON THE CLASS III-X
NOTIONAL AMOUNT (AS DEFINED IN "DESCRIPTION OF THE
CERTIFICATES--DISTRIBUTIONS OF INTEREST" HEREIN). THE CLASS III-X NOTIONAL
AMOUNT AS OF THE CUT-OFF DATE WILL BE APPROXIMATELY $11,361,426. THE CLASS
III-X CERTIFICATES WILL NOT BE ENTITLED TO RECEIVE DISTRIBUTIONS OF
PRINCIPAL.
(17) THE CLASS IV-X CERTIFICATES WILL ACCRUE INTEREST ON THE CLASS IV-X NOTIONAL
AMOUNT (AS DEFINED IN "DESCRIPTION OF THE CERTIFICATES--DISTRIBUTIONS OF
INTEREST" HEREIN). THE CLASS IV-X NOTIONAL AMOUNT AS OF THE CUT-OFF DATE
WILL BE APPROXIMATELY $20,757,947. THE CLASS IV-X CERTIFICATES WILL NOT BE
ENTITLED TO RECEIVE DISTRIBUTIONS OF PRINCIPAL.
(18) THE CLASS I-P, CLASS III-P AND CLASS IV-P CERTIFICATES WILL NOT BE ENTITLED
TO RECEIVE DISTRIBUTIONS OF INTEREST.
(19) THE REMITTANCE RATE ON THE CLASS V-B-1, CLASS V-B-2 AND CLASS V-B-3
CERTIFICATES FOR ANY DISTRIBUTION DATE WILL EACH EQUAL THE GROUP V WEIGHTED
AVERAGE RATE FOR SUCH DISTRIBUTION DATE MINUS 0.200% PER ANNUM.
(20) THE CLASS V-B-IO CERTIFICATES WILL ACCRUE INTEREST ON THE CLASS V-B-IO
NOTIONAL AMOUNT. THE "CLASS V-B-IO NOTIONAL AMOUNT" FOR ANY DISTRIBUTION
DATE WILL EQUAL THE AGGREGATE CLASS PRINCIPAL BALANCE OF THE CLASS V-B-1,
CLASS V-B-2 AND CLASS V-B-3 CERTIFICATES IMMEDIATELY PRIOR TO SUCH
DISTRIBUTION DATE. THE CLASS V-B-IO CERTIFICATES WILL RECEIVE INTEREST
DISTRIBUTIONS IN THREE PORTIONS CONCURRENTLY WITH THE INTEREST DISTRIBUTIONS
TO EACH OF THE CLASS V-B-1 CERTIFICATES, THE CLASS V-B-2 CERTIFICATES AND
THE CLASS V-B-3 CERTIFICATES, EACH SUCH PORTION BEING EQUAL TO THE PRODUCT
OF THE CLASS V-B-IO REMITTANCE RATE AND THE PORTION OF THE CLASS V-B-IO
NOTIONAL AMOUNT REPRESENTED BY THE CLASS V-B-1 PRINCIPAL BALANCE, CLASS
V-B-2 PRINCIPAL BALANCE AND THE CLASS V-B-3 PRINCIPAL BALANCE, RESPECTIVELY.
BECAUSE THE CLASS V-B-1, CLASS V-B-2 AND CLASS V-B-3 CERTIFICATES HAVE
DIFFERENT PAYMENT PRIORITIES, INTEREST ACCRUING ON EACH OF THE THREE
PORTIONS OF THE CLASS V-B-IO NOTIONAL AMOUNT WILL HAVE A DIFFERENT PAYMENT
PRIORITY. SEE CLAUSE (E) OF "DESCRIPTION OF THE CERTIFICATES--PRIORITY OF
DISTRIBUTIONS" HEREIN. THE CLASS V-B-IO CERTIFICATES WILL NOT BE ENTITLED TO
RECEIVE ANY DISTRIBUTIONS OF PRINCIPAL.
(21) THE REMITTANCE RATE ON THE CLASS R-2 CERTIFICATES FOR ANY DISTRIBUTION DATE
WILL EQUAL THE GROUP V WEIGHTED AVERAGE RATE FOR SUCH DISTRIBUTION DATE.
The Certificates, other than the Class R-1 and Class R-2 Certificates, will
evidence all the beneficial ownership interest in a trust (the "CERTIFICATE
TRUST") established by the Company, the assets of which, together with the Class
R-1 and Class R-2 Certificates described below, will evidence all the beneficial
ownership interest in two other trusts (the "MORTGAGE TRUST" and the "GROUP V
TRUST") also established by the Company. The Mortgage Trust and the Group V
Trust will consist of a pool of conventional fixed-
S-3
<PAGE>
rate one- to four-family residential and cooperative apartment mortgage loans
with original terms to maturity of not more than 30 years (the "MORTGAGE LOANS")
deposited by the Company, and certain other assets, as described herein. Certain
of the Mortgage Loans will be master serviced by the Company (the "PNC LOANS")
and certain of the Mortgage Loans will be master serviced by IndyMac, Inc. (the
"INDYMAC LOANS", and each of the Company and IndyMac, Inc. in such capacity, a
"MASTER SERVICER"). The Mortgage Pool (as described herein) consists of five
groups of Mortgage Loans ("LOAN GROUP I", "LOAN GROUP II", "LOAN GROUP III",
"LOAN GROUP IV" and "LOAN GROUP V", and each, a "LOAN GROUP"). The Mortgage
Loans in Loan Group I are sometimes referred to as the "GROUP I LOANS", the
Mortgage Loans in Loan Group II are sometimes referred to as the "GROUP II
LOANS", the Mortgage Loans in Loan Group III are sometimes referred to as the
"GROUP III LOANS", the Mortgage Loans in Loan Group IV are sometimes referred to
as the "GROUP IV LOANS" and the Mortgage Loans in Loan Group V are sometimes
referred to as the "GROUP V LOANS". The Group I Certificates will correspond to
the Group I Loans, which consist of fixed-rate Mortgage Loans with terms to
maturity of not more than 30 years; the Group II Certificates will correspond to
the Group II Loans, which consist of fixed-rate Mortgage Loans with terms to
maturity of not more than 30 years; the Group III Certificates will correspond
to the Group III Loans, which consist of fixed-rate Mortgage Loans with terms to
maturity of not more than 30 years; the Group IV Certificates will correspond to
the Group IV Loans, which consist of fixed-rate Mortgage Loans with terms to
maturity of not more than 15 years; and the Group V Certificates will correspond
to the Group V Loans, which consist of fixed-rate Mortgage Loans with terms to
maturity of not more than 30 years. Distributions of interest and principal on
the Group I Certificates, the Group II Certificates, the Group III Certificates,
the Group IV Certificates and the Group V Certificates will be solely based on
interest and principal received or advanced with respect to the Group I Loans,
Group II Loans, Group III Loans, Group IV Loans and Group V Loans, respectively;
provided, however, that the Class V-A-7 Certificates may also receive
distributions from the Class V-A-7 Reserve Fund (as defined herein). The rights
of the holders of the Class B Certificates of a Certificate Group to receive
distributions with respect to the Mortgage Loans in the related Loan Group will
be based solely on interest and principal received or advanced with respect to
such Loan Group, and will be subordinate to the rights of the holders of Class B
Certificates of such Certificate Group with lower numerical designations and the
Senior Certificates of such Certificate Group to the extent described herein and
in the Prospectus.
The Company intends to cause elections to be made to treat the Group V
Trust, the Mortgage Trust and the Certificate Trust, other than the Class V-A-7
Reserve Fund, as "real estate mortgage investment conduits" (each, a "REMIC")
for federal income tax purposes. All of the certificates issued by the Group V
Trust, the Mortgage Trust and the Certificate Trust, other than the Class R-2,
Class R-1 and Class R Certificates, will represent ownership of REMIC "REGULAR
INTERESTS". The Class R Certificates, the Class R-1 Certificates and the Class
R-2 Certificates will represent ownership of the REMIC "RESIDUAL INTEREST" in
the Certificate Trust, the Mortgage Trust and the Group V Trust, respectively.
See "Certain Federal Income Tax Consequences" herein and in the Prospectus.
The Offered Certificates, other than the Class R-1 and Class R-2
Certificates, evidence interests only in the Certificate Trust and are payable
solely from amounts received with respect thereto. The Class R-1 Certificates
evidence the residual interests only in the Mortgage Trust. The Class R-2
Certificates evidence the residual interests only in the Group V Trust.
The Company has the right to effect early retirement of the Certificates
under certain circumstances. See "Description of the Certificates--Optional
Termination of the Mortgage Trust" herein.
The yield to maturity on any Class of Offered Certificates will depend on
the rate and timing of principal payments (including prepayments, defaults and
liquidations) on the Mortgage Loans in the related Loan Group.
The Class II-A-7 Certificates will be especially sensitive to the rate of
prepayment on the Group II Loans because the Class II-A-7 Certificates will
receive distributions of principal on any Distribution Date only to the extent
of the portion of the Group II Senior Principal Distribution Amount (as defined
herein) remaining, if any, after distributions to the PACs (as defined herein),
to the extent of their respective planned principal balances for such
Distribution Date as set forth in Appendix A (each, a "PLANNED PRINCIPAL
BALANCE"), and to the TACs (as defined herein), to the extent of their
respective targeted principal balances for such Distribution Date as set forth
in Appendix B (each, a "TARGETED PRINCIPAL
S-4
<PAGE>
BALANCE"). Furthermore, if the Group II Senior Principal Distribution Amount on
any Distribution Date is not sufficient to reduce the Class Principal Balances
of the PACs to their Planned Principal Balances and to reduce the Class or
Component Principal Balances of the TACs to their Targeted Principal Balances,
the Class II-A-7 Certificates will receive no principal distribution on such
Distribution Date.
The yields to maturity on the Classes of Class X Certificates will be
extremely sensitive to the level of Principal Prepayments on certain of the
Mortgage Loans in the related Loan Group. The interest payable to the Class I-X
Certificates is based on the weighted average of the Stripped Interest Rates (as
defined herein) of the Group I Mortgage Loans having Pass-Through Rates in
excess of 7.000% per annum (the "GROUP I PREMIUM RATE MORTGAGE LOANS"). The
interest payable to the Class II-X Certificates is based on the weighted average
of the Stripped Interest Rates of the Group II Mortgage Loans having Pass-
Through Rates in excess of 7.000% per annum (the "GROUP II PREMIUM RATE MORTGAGE
LOANS"). The interest payable to the Class III-X Certificates is based on the
weighted average of the Stripped Interest Rates of the Group III Mortgage Loans
having Pass-Through Rates in excess of 7.000% per annum (the "GROUP III PREMIUM
RATE MORTGAGE LOANS"). The interest payable to the Class IV-X Certificates is
based on the weighted average of the Stripped Interest Rates of the Group IV
Mortgage Loans having Pass-Through Rates in excess of 6.750% per annum (the
"GROUP IV PREMIUM RATE MORTGAGE LOANS" and, together with the Group I Premium
Rate Mortgage Loans, Group II Premium Rate Mortgage Loans and Group III Premium
Rate Mortgage Loans, the "PREMIUM RATE MORTGAGE LOANS"). Therefore, the yield to
maturity on any Class of the Class X Certificates will generally decrease as a
result of faster than expected Principal Prepayments on the related Premium Rate
Mortgage Loans. Prospective investors should fully consider the risks associated
with an investment in any Class of the Class X Certificates, including the
possibility that if the rate of Principal Prepayments on the related Premium
Rate Mortgage Loans is rapid, such investors may not fully recoup their initial
investments.
The yields to maturity on the Classes of Class P Certificates and Component
II-A-1-4 will be extremely sensitive to the level of Principal Prepayments on
certain of the Mortgage Loans in the related Loan Group. The principal payable
to the Class I-P Certificates is derived from Group I Mortgage Loans having
Pass-Through Rates lower than 7.000% per annum (the "CLASS I-P MORTGAGE LOANS").
The principal payable to Component II-A-1-4 is derived from Group II Mortgage
Loans having Pass-Through Rates lower than 7.000% per annum (the "II-PO MORTGAGE
LOANS"). The principal payable to the Class III-P Certificates is derived from
Group III Mortgage Loans having Pass-Through Rates lower than 7.000% per annum
(the "CLASS III-P MORTGAGE LOANS"). The principal payable to the Class IV-P
Certificates is derived from Group IV Mortgage Loans having Pass-Through Rates
lower than 6.750% per annum (the "CLASS IV-P MORTGAGE LOANS" and, together with
the Class I-P Mortgage Loans, II-PO Mortgage Loans and Class III-P Mortgage
Loans, the "CLASS P MORTGAGE LOANS"). Therefore, the yield to maturity on each
Class of Class P Certificates will be adversely affected by slower than expected
Principal Prepayments of the related Class P Mortgage Loans.
The rights of the holders of the Senior Subordinate Certificates of each
Certificate Group to receive distributions of interest and principal are
subordinated to the rights of the holders of the Senior Certificates of such
Certificate Group to receive distributions of interest and principal. In
addition, the rights of the holders of each Class of Senior Subordinate
Certificates of a Certificate Group to receive distributions of interest and
principal are subordinated to the rights of the holders of each other Class of
Senior Subordinate Certificates of such Certificate Group with a lower numerical
class designation to receive distributions of interest and principal.
Furthermore, following the reduction of the aggregate Class Principal Balance of
the Junior Subordinate Certificates of a Certificate Group to zero, the yield to
maturity on each Class of the Senior Subordinate Certificates of such
Certificate Group will be extremely sensitive to certain realized losses on the
Mortgage Loans in the related Loan Group because a disproportionate amount of
such losses (rather than a pro rata portion thereof) generally will be allocable
to such Classes in the order of reverse numerical Class designation. Similarly,
following the reduction of the aggregate Class Principal Balance of the Class B
Certificates of a Certificate Group to zero, the yield to maturity on the Senior
Certificates of such Certificate Group will be extremely sensitive to all
realized losses on the Mortgage Loans in the related Loan Group. See
"Description of the Certificates--Subordination and Allocation of Losses"
herein.
Following the reduction of the aggregate Class Principal Balance of the
Group V-B Certificates to zero, the yield to maturity on the Class V-A-9
Certificates will be extremely sensitive to certain realized
S-5
<PAGE>
losses on the Group V Loans because a disproportionate amount of such losses
(rather than a pro rata portion thereof) generally will be allocable to the such
Certificates.
The Class V-B-IO Notional Balance is based on the Class V-B-1, Class V-B-2
and Class V-B-3 Principal Balances. The Class V-B-IO Certificates receive a
portion of their interest distributions concurrently with the interest
distributions to each such Class of Group V-B Certificates and the rights of the
holders of the V-B-IO Certificates to receive such portion is subordinated in
the same manner as the related Class of Group V-B Certificates.
Although the Lockout Certificates are Senior Certificates, the Class I-A-3,
Class V-A-4 and Class V-A-9 Certificates and Component II-A-1-5 will generally
not be entitled to receive any distributions of Principal Prepayments until the
Distribution Date in February 2003. Therefore, the Class I-A-3, Class V-A-4 and
Class V-A-9 Certificates and Component II-A-1-5 will not be entitled to receive
the disproportionate allocation of Principal Prepayments that the other Senior
Certificates in their respective Certificate Groups are entitled to receive. See
"Description of the Certificates--Distributions of Principal" and "Yield and
Prepayment Considerations" herein.
The Offered Certificates, other than the Class I-A-1, Class I-A-2, Interest
Only and Residual Certificates, are offered in minimum denominations equivalent
to not less than $25,000 initial Certificate Principal Balance each and
multiples of $1 in excess thereof, except that one Class I-P, one Class III-P
and one Class IV-P Certificate may be issued in a different amount. The Class
I-A-1 and Class I-A-2 Certificates are offered in minimum denominations
equivalent to not less than $1,000 initial Certificate Principal Balance each
and multiples of $1 in excess thereof. The Interest Only Certificates are
offered in minimum denominations equivalent to not less than $100,000 initial
Class Notional Amount each and multiples of $1 in excess thereof, except that
one Certificate of each Class of Interest Only Certificates may be issued in a
different amount. The Residual Certificates, which will each have an initial
Class Principal Balance of $50, will each be offered in registered, certificated
form in a single denomination of a 99.99% Percentage Interest. The remaining
0.01% Percentage Interest of the Class R, Class R-1 and Class R-2 Certificates
will be retained by the Company as set forth herein under "Certain Federal
Income Tax Consequences". There is at present no market for any Class of
Certificates and there can be no assurance that a secondary market for any Class
of Certificates will develop or, if it does develop, that it will provide
Certificateholders of such Class with liquidity of investment or will continue
for the life of such Class of Certificates.
The Offered Certificates offered by this Supplement constitute a separate
Series of Certificates being offered by the Company from time to time pursuant
to the Prospectus dated November 24, 1997 of which this Supplement is a part and
which accompanies this 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 Supplement in full.
UNTIL THE EXPIRATION OF 90 DAYS AFTER THE DATE OF THIS SUPPLEMENT, ALL
DEALERS EFFECTING TRANSACTIONS IN THE OFFERED CERTIFICATES, WHETHER OR NOT
PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A SUPPLEMENT AND
THE PROSPECTUS TO WHICH IT RELATES. THIS IS IN ADDITION TO THE OBLIGATION OF
DEALERS TO DELIVER A SUPPLEMENT AND PROSPECTUS WHEN ACTING AS UNDERWRITERS AND
WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.
NO PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY
REPRESENTATIONS OTHER THAN THOSE CONTAINED IN THIS SUPPLEMENT AND THE PROSPECTUS
TO WHICH IT RELATES, AND, IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATIONS
MUST NOT BE RELIED UPON. THIS SUPPLEMENT DOES NOT CONSTITUTE AN OFFER TO SELL OR
A SOLICITATION OF AN OFFER TO BUY ANY SECURITIES OTHER THAN THE OFFERED
CERTIFICATES OFFERED HEREBY NOR AN OFFER OF THE OFFERED CERTIFICATES TO ANY
PERSON IN ANY STATE OR OTHER JURISDICTION IN WHICH SUCH OFFER WOULD BE UNLAWFUL.
THE DELIVERY OF THIS SUPPLEMENT AT ANY TIME DOES NOT IMPLY THAT INFORMATION
HEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT TO ITS DATE; HOWEVER, IF ANY
MATERIAL CHANGE OCCURS WHILE THIS SUPPLEMENT IS REQUIRED BY LAW TO BE DELIVERED,
THIS SUPPLEMENT WILL BE AMENDED OR SUPPLEMENTED ACCORDINGLY.
S-6
<PAGE>
TABLE OF CONTENTS
<TABLE>
<CAPTION>
PAGE
---------
<S> <C>
SUMMARY INFORMATION....................................................................................... S-8
RISK FACTORS.............................................................................................. S-28
Effect of Principal Prepayments......................................................................... S-28
Book-Entry System....................................................................................... S-30
THE TRUSTS................................................................................................ S-31
DESCRIPTION OF THE MORTGAGE POOL.......................................................................... S-32
Loan Group I............................................................................................ S-32
Loan Group II........................................................................................... S-33
Loan Group III.......................................................................................... S-34
Loan Group IV........................................................................................... S-36
Loan Group V............................................................................................ S-37
IndyMac................................................................................................. S-38
Additional Information.................................................................................. S-38
DESCRIPTION OF THE CERTIFICATES........................................................................... S-39
General................................................................................................. S-39
Book-Entry Registration................................................................................. S-41
Definitive Certificates................................................................................. S-42
Priority of Distributions............................................................................... S-43
Distributions of Interest............................................................................... S-52
Distributions of Principal.............................................................................. S-54
Principal Prepayments................................................................................... S-67
Subordination and Allocation of Losses.................................................................. S-68
The Residual Certificates............................................................................... S-71
Advances................................................................................................ S-72
Available Distribution Amount........................................................................... S-72
Last Scheduled Distribution Date........................................................................ S-73
Optional Termination of the Trusts...................................................................... S-74
SERVICING................................................................................................. S-74
Servicing Compensation and Payment of Expenses.......................................................... S-74
Certificate Administrator............................................................................... S-75
Special Servicing Agreement............................................................................. S-75
YIELD AND PREPAYMENT CONSIDERATIONS....................................................................... S-75
General................................................................................................. S-75
Principal Prepayments and Compensating Interest......................................................... S-75
Lockout Certificates.................................................................................... S-76
Rate of Payments........................................................................................ S-76
Special Sensitivities................................................................................... S-77
Basic Prepayment Assumption............................................................................. S-77
Yield Considerations with Respect to the Interest Only and Class P Certificates......................... S-78
Yield Considerations with Respect to the Senior Subordinate Certificates................................ S-84
Additional Yield Considerations Applicable Solely to the Residual Certificates.......................... S-93
Additional Information.................................................................................. S-93
CREDIT ENHANCEMENTS....................................................................................... S-94
Subordination........................................................................................... S-94
Class V-A-7 Reserve Fund................................................................................ S-94
Shifting of Interests................................................................................... S-94
CERTAIN FEDERAL INCOME TAX CONSEQUENCES................................................................... S-95
New Withholding Regulations............................................................................. S-96
Special Tax Considerations Applicable to the Residual Certificates...................................... S-96
CERTAIN LEGAL INVESTMENT ASPECTS.......................................................................... S-98
ERISA CONSIDERATIONS...................................................................................... S-99
Underwriter's PTE....................................................................................... S-99
Prohibited Transaction Class Exemptions................................................................. S-100
Restrictions on the Class V-A-6, Class V-A-9, Senior Subordinate and Residual Certificates.............. S-100
METHOD OF DISTRIBUTION.................................................................................... S-101
LEGAL MATTERS............................................................................................. S-102
CERTIFICATE RATINGS....................................................................................... S-103
Appendix A.............................................................................................. S-104
Appendix B.............................................................................................. S-108
Appendix C.............................................................................................. S-112
</TABLE>
S-7
<PAGE>
SUMMARY INFORMATION
THE FOLLOWING SUMMARY IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE
DETAILED INFORMATION APPEARING ELSEWHERE HEREIN AND IN THE PROSPECTUS.
CAPITALIZED TERMS USED HEREIN AND NOT OTHERWISE DEFINED HEREIN HAVE THE MEANINGS
ASSIGNED IN THE PROSPECTUS.
<TABLE>
<S> <C>
Title of Securities............. Mortgage Pass-Through Certificates, Series
1998-1 (the "CERTIFICATES")
Depositor and Certificate
Administrator................. PNC Mortgage Securities Corp. (the "COMPANY").
In acting as administrator of the Certificates
(in such capacity, the "CERTIFICATE
ADMINISTRATOR"), the Company will perform
certain securities administration functions
for the Certificate Trust, Mortgage Trust and
Group V Trust under the Pooling Agreement (as
defined below), including, among other things,
monitoring the amounts on deposit in the
Collection Account established in accordance
with the Pooling Agreement and maintained with
the Trustee, calculating amounts payable to
Certificateholders on each Distribution Date
and preparing and distributing to
Certificateholders periodic statements and
other reports as provided in the Pooling
Agreement, all in exchange for a fee.
Trustee......................... U.S. Bank National Association
Cut-Off Date.................... January 1, 1998
Closing Date.................... On or about January 30, 1998
Certificates.................... The Offered Certificates will be issued
pursuant to a Pooling and Servicing Agreement
(the "POOLING AGREEMENT"), dated as of the
Cut-Off Date, among the Company, as Depositor,
Certificate Administrator and Master Servicer,
IndyMac, Inc., as Master Servicer, and the
Trustee. The approximate initial Class
Principal Balances, Remittance Rates, and
types of the Offered Certificates will be as
set forth on the cover hereof.
COMPONENTS. The Class II-A-1 Certificates
(which are not offered hereby) will be
comprised of six components (each, a
"COMPONENT"), each of which will have a
specified principal balance (a "COMPONENT
PRINCIPAL BALANCE") or notional amount (a
"COMPONENT NOTIONAL AMOUNT") which functions
in a manner comparable to that of a Class
Principal Balance or Class Notional Amount,
respectively, on which interest will accrue at
a designated Remittance Rate (other than
Component II-A-1-1 and Component II-A-1-4
which are not entitled to distributions of
interest). Distributions of interest and
principal on Component II-A-1-5 will be solely
based on interest and principal received or
advanced with respect to the Group I Loans.
Distributions of interest and principal on the
other Components of the Class II-A-1
Certificates will be solely based on interest
and principal received or advanced with
respect to the Group II Loans. Losses, if any,
allocated to Component II-A-1-5 will only be
in respect of realized losses on Group I Loans
</TABLE>
S-8
<PAGE>
<TABLE>
<S> <C>
and losses, if any, allocated to any other
Component of the Class II-A-1 Certificates
will only be in respect of realized losses on
Group II Loans. Holders of the Class II-A-1
Certificates will be entitled to receive
distributions on any Distribution Date to the
extent of the amount distributed with respect
to the related Components on such Distribution
Date. Holders of the Class II-A-1 Certificates
may not transfer the Components separately.
The six Components comprising the Class II-A-1
Certificates will have the designations,
approximate initial Component Principal
Balances, Remittance Rates and Component types
set forth below:
</TABLE>
<TABLE>
<CAPTION>
APPROXIMATE
INITIAL COMPONENT REMITTANCE
COMPONENT PRINCIPAL BALANCE RATE TYPE
------------------ ------------------ ----------- --------------------
<S> <C> <C> <C> <C>
Component II-A-1-1 $ 4,118,716 (1) Senior/Principal
Only
Component II-A-1-2 52,000,000 7.150% (2) Senior/TAC/Accrual
Component II-A-1-3 -- 7.150% (3) Senior/PAC/Interest
Only
Component II-A-1-4 220,570 (4) Senior/Principal
Only
Component II-A-1-5 19,579,540 7.000% (5) Senior/Lockout
Component II-A-1-6 -- 7.000% (6) Senior/Interest Only
</TABLE>
(1) Component II-A-1-1 will not be entitled
to distributions of interest.
(2) On each Distribution Date on or before
the Component II-A-1-2 Accretion
Termination Date (as defined herein), an
amount equal to the Component II-A-1-2
Accrual Amount (as defined herein) will be
added to the Component II-A-1-2 Principal
Balance, and such amount will be
distributed as principal to other Classes
of Certificates (or itself) as described
herein and will not be distributed as
interest to Component II-A-1-2.
(3) Component II-A-1-3 will accrue interest
on the Component II-A-1-3 Notional Amount.
The "COMPONENT II-A-1-3 NOTIONAL AMOUNT"
for any Distribution Date will equal the
aggregate Class Principal Balance of the
Class II-A-5, Class II-A-6, Class II-A-8,
Class II-A-9 and Class II-A-10 Certificates
immediately prior to such Distribution Date
divided by 35.75. The Component II-A-1-3
Notional Amount as of the Cut-Off Date will
be approximately $2,401,202. Component
II-A-1-3 will not be entitled to receive
any distributions of principal.
(4) Component II-A-1-4 will not be entitled
to distributions of interest and will
receive principal only in respect of those
Group II Loans with Pass-Through Rates that
are less than 7.000%. For a description of
the principal distributions to Component
II-A-1-4, see "Description of the
Certificates-- Distributions of
Principal--COMPONENT II-A-1-4 PRINCIPAL
DISTRIBUTION AMOUNT" herein.
(5) Distributions of interest and principal
on Component II-A-1-5 will be solely based
on interest and principal received or
advanced with respect to the Group I Loans.
See "Description of the Certificates--
Distributions of Principal-- GROUP I
CERTIFICATE PRINCIPAL DISTRIBUTION" herein.
(6) Component II-A-1-6 will accrue interest
on the Component II-A-1-6 Notional Amount
(as defined in "Description of the
Certificates--Distributions of Interest"
herein). The Component II-A-1-6 Notional
Amount as of the Cut-Off Date will be
approximately $9,226,613. Component
II-A-1-6 will not be entitled to receive
distributions of principal.
<TABLE>
<S> <C>
Master Servicers................ With respect to approximately 4,895 Mortgage
</TABLE>
S-9
<PAGE>
<TABLE>
<S> <C>
Loans (the "PNC LOANS"), with an aggregate
principal balance as of the Cut-Off Date of
approximately $1,145,880,489, the Company will
act as Master Servicer, and with respect to
approximately 637 Mortgage Loans (the "INDYMAC
LOANS"), with an aggregate principal balance
as of the Cut-Off Date of approximately
$59,762,853, IndyMac, Inc. ("INDYMAC") will
act as Master Servicer. Notwithstanding
anything to the contrary in the Prospectus,
the Master Servicers will provide all
customary servicing functions with respect to
the related Mortgage Loans pursuant to the
Pooling Agreement. Each Master Servicer will
be entitled to: (i) a monthly master servicing
fee with respect to each Mortgage Loan
serviced by such Master Servicer, (ii) any
interest or investment income earned on funds
deposited in certain accounts as described
herein, and (iii) certain additional servicing
compensation as described herein.
The Mortgage Pool............... The Mortgage Pool consists of five groups of
Mortgage Loans ("LOAN GROUP I", "LOAN GROUP
II", "LOAN GROUP III", "LOAN GROUP IV" and
"LOAN GROUP V", each, a "LOAN GROUP"). The
Mortgage Loans have original terms to maturity
of not more than 30 years and have an
aggregate principal balance as of the Cut-Off
Date of approximately $1,205,643,342.
GROUP I LOANS. The Group I Loans consist of
approximately 1,518 Mortgage Loans with an
aggregate principal balance as of the Cut-Off
Date of approximately $484,094,252. The
principal balance at origination of each Group
I Loan ranged from a minimum of approximately
$215,000 to a maximum of approximately
$1,430,000, with an average principal balance
at origination of approximately $319,741. The
Group I Loans have terms to maturity from the
date of origination of not more than 30 years,
with a weighted average remaining term to
maturity (adjusted for Curtailments) of
approximately 355.6 months as of the Cut-Off
Date.
GROUP II LOANS. The Group II Loans consist of
approximately 545 Mortgage Loans with an
aggregate principal balance as of the Cut-Off
Date of approximately $207,436,432. The
principal balance at origination of each Group
II Loan ranged from a minimum of approximately
$215,650 to a maximum of approximately
$872,000, with an average principal balance at
origination of approximately $381,822. The
Group II Loans have terms to maturity from the
date of origination of not more than 30 years,
with a weighted average remaining term to
maturity (adjusted for Curtailments) of
approximately 356.6 months as of the Cut-Off
Date.
GROUP III LOANS. The Group III Loans consist
of approximately 1,061 Mortgage Loans with an
aggregate principal balance as of the Cut-Off
Date of approximately $128,532,743. The
principal balance at origination of each Group
III Loan ranged from a minimum of
approximately $14,400 to a maximum of
approximately $227,050, with an
</TABLE>
S-10
<PAGE>
<TABLE>
<S> <C>
average principal balance at origination of
approximately $122,987. The Group III Loans
have terms to maturity from the date of
origination of not more than 30 years, with a
weighted average remaining term to maturity
(adjusted for Curtailments) of approximately
343.2 months as of the Cut-Off Date.
GROUP IV LOANS. The Group IV Loans consist of
approximately 1,697 Mortgage Loans with an
aggregate principal balance as of the Cut-Off
Date of approximately $150,098,527. The
principal balance at origination of each Group
IV Loan ranged from a minimum of approximately
$9,200 to a maximum of approximately $227,000,
with an average principal balance at
origination of approximately $89,403. The
Group IV Loans have terms to maturity from the
date of origination of not more than 15 years,
with a weighted average remaining term to
maturity (adjusted for Curtailments) of
approximately 176.5 months as of the Cut-Off
Date.
GROUP V LOANS. The Group V Loans consist of
approximately 711 Mortgage Loans with an
aggregate principal balance as of the Cut-Off
Date of approximately $235,481,388. The
principal balance at origination of each Group
V Loan ranged from a minimum of approximately
$227,500 to a maximum of approximately
$1,000,000, with an average principal balance
at origination of approximately $331,886. The
Group V Loans have terms to maturity from the
date of origination of not more than 30 years,
with a weighted average remaining term to
maturity (adjusted for Curtailments) of
approximately 330.3 months as of the Cut-Off
Date.
For a further description of the Mortgage
Loans, see "Description of the Mortgage Pool"
herein.
Initial Aggregate Certificate
Principal Balance of the
Offered Certificates.......... The aggregate initial Certificate Principal
Balance will be approximately equal to the
aggregate principal balance of the Mortgage
Loans as of the Cut-Off Date. The Group I
Certificates that are Senior Certificates will
comprise approximately 95.50%, the Group I
Senior Subordinate Certificates will comprise
approximately 3.65%, and the Group I Junior
Subordinate Certificates will comprise
approximately 0.85% of the initial aggregate
principal balance of the Group I Loans as of
the Cut-Off Date. The Group II Certificates
that are Senior Certificates will comprise
approximately 94.75%, the Group II Senior
Subordinate Certificates will comprise
approximately 4.30%, and the Group II Junior
Subordinate Certificates will comprise
approximately 0.95% of the initial aggregate
principal balance of the Group II Loans as of
the Cut-Off Date. The Group III Certificates
that are Senior Certificates will comprise
approximately 95.50%, the Group III Senior
Subordinate Certificates will comprise
approximately 3.55%, and the Group III Junior
Subordinate Certificates will comprise
approximately 0.95% of the initial aggregate
principal balance of
</TABLE>
S-11
<PAGE>
<TABLE>
<S> <C>
the Group III Loans as of the Cut-Off Date.
The Group IV Certificates that are Senior
Certificates will comprise approximately
96.25%, the Group IV Senior Subordinate
Certificates will comprise approximately
3.05%, and the Group IV Junior Subordinate
Certificates will comprise approximately 0.70%
of the initial aggregate principal balance of
the Group IV Loans as of the Cut-Off Date. The
Group V Certificates that are Senior
Certificates will comprise approximately
96.25%, the Group V Senior Subordinate
Certificates will comprise approximately
3.05%, and the Group V Junior Subordinate
Certificates will comprise approximately 0.70%
of the initial aggregate principal balance of
the Group V Loans as of the Cut-Off Date.
Loan Group I Initial Weighted
Average Mortgage Interest
Rate.......................... 7.734% (approximate).
Loan Group II Initial Weighted
Average Mortgage Interest
Rate.......................... 7.861% (approximate).
Loan Group III Initial Weighted
Average Mortgage Interest
Rate.......................... 7.897% (approximate).
Loan Group IV Initial Weighted
Average Mortgage Interest
Rate.......................... 7.979% (approximate).
Loan Group V Initial Weighted
Average Mortgage Interest
Rate.......................... 7.550% (approximate).
The Trusts...................... The assets of the Group V Trust will consist
of the Mortgage Loans that are Group V Loans.
The assets of the Mortgage Trust will consist
of the Group I, Group II, Group III and Group
IV Loans as well as the certificates (other
than the Class R-2 Certificates) issued by the
Group V Trust. The Mortgage Trust and the
Group V Trust will each also contain, with
respect to the Mortgage Loans deposited
therein, (i) certain insurance policies
related to the Mortgage Loans, (ii) property
which secured a Mortgage Loan and which is
acquired by foreclosure or by deed in lieu of
foreclosure after the Cut-Off Date, (iii)
amounts held in the Certificate Account, and
(iv) certain other assets. See "The Trusts"
herein.
Book-Entry Registration......... Except in certain limited circumstances as
described herein, the Offered Certificates
(other than the Class II-A-2, Class II-A-11,
Class V-A-5, Class V-A-6, Class V-A-8, Class
V-A-9, Class X, Class P, Senior Subordinate
and Residual Certificates), generally will be
available only in book-entry form through the
facilities of The Depository Trust Company
("DTC"). See "Description of the
Certificates--Book-Entry Registration" herein.
Priority of Distributions....... Commencing in February 1998, on the 25th day
of each month, or if such 25th day is not a
business day, on the immediately succeeding
business day (each, a "DISTRIBUTION DATE"),
distributions with respect to a Certificate
Group prior to the Credit Support Depletion
Date (as defined below) for such
</TABLE>
S-12
<PAGE>
Certificate Group will in general be made to
the extent of the Available Distribution
Amount (as defined in "Description of the
Certificates-- Available Distribution Amount"
herein) for the related Loan Group in the
order and priority as follows: (1) first, to
the related Class P Certificates (or in the
case of Loan Group II, Component II-A-1-4), if
any, a certain portion of the principal
received in respect of each related Class P
Mortgage Loan, as described in "Description of
the Certificates--Distributions of Principal"
herein; (2) second, to the Senior Certificates
of such Certificate Group entitled to
interest, accrued and unpaid interest, as
described in "Description of the
Certificates--Distributions of Interest"
herein; PROVIDED, HOWEVER, that (i) on or
before the Component II-A-1-2 Accretion
Termination Date (as defined herein), interest
otherwise distributable to Component II-A-1-2
will be distributed, as principal, to certain
Classes of Certificates and to itself as
described in "Description of the
Certificates-- Priority of
Distributions--COMPONENT II-A-1-2 ACCRUAL"
herein, (ii) on or before the Class II-A-7
Accretion Termination Date (as defined
herein), interest otherwise distributable to
the Class II-A-7 Certificates will be
distributed, as principal, to certain Classes
of Certificates and to Component II-A-1-2 as
described in "Description of the
Certificates--Priority of Distributions--CLASS
II-A-7 ACCRUAL" herein and (iii) on or before
the Class V-A-7 Accretion Termination Date (as
defined herein), interest otherwise
distributable to the Class V-A-7 Certificates
will be distributed, as principal, to certain
Classes of Certificates as described in
"Description of the Certificates-- Priority of
Distributions--CLASS V-A-7 ACCRUAL"herein; (3)
third, to the Senior Certificates of such
Certificate Group entitled to principal,
principal in the order described in
"Description of the
Certificates--Distributions of
Principal--GROUP I SENIOR PRINCIPAL
DISTRIBUTION AMOUNT", "--GROUP II SENIOR
PRINCIPAL DISTRIBUTION AMOUNT", "--GROUP III
SENIOR PRINCIPAL DISTRIBUTION AMOUNT",
"--GROUP IV SENIOR PRINCIPAL DISTRIBUTION
AMOUNT", or "--GROUP V SENIOR PRINCIPAL
DISTRIBUTION AMOUNT", herein, as applicable;
(4) fourth, to the Class P Certificates (or in
the case of Loan Group II, Component
II-A-1-4), if any, of such Certificate Group,
principal to make up for certain losses on the
related Class P Mortgage Loans, as described
in "Description of the
Certificates--Distributions of
Principal--CLASS I-P PRINCIPAL DISTRIBUTION
AMOUNT", "--COMPONENT II-A-1-4 PRINCIPAL
DISTRIBUTION AMOUNT", "-- CLASS III-P
PRINCIPAL DISTRIBUTION AMOUNT" or "--CLASS
IV-P PRINCIPAL DISTRIBUTION AMOUNT", herein,
as applicable; (5) fifth, to each Class of
Subordinate Certificates of such Certificate
Group, interest and then principal in
increasing order of numerical Class
designation, with both interest and principal
being paid to one Class before any payments
are made to the next Class, as described in
"Description of the Certificates--Priority of
Distributions" herein; provided, that with
respect to the Class V-B-IO
S-13
<PAGE>
<TABLE>
<S> <C>
Certificates, the portion of the interest
distribution to the Class V-B-IO Certificates
equal to the product of the
Class V-B-IO Remittance Rate and the portion
of the Class V-B-IO Notional Amount
represented by the Class V-B-1 Principal
Balance will be paid concurrently with the
interest distributions to the Class V-B-1
Certificates, the portion of the interest
distribution to the Class V-B-IO Certificates
equal to the product of the Class V-B-IO
Remittance Rate and the portion of the Class
V-B-IO Notional Amount represented by the
Class V-B-2 Principal Balance will be paid
concurrently with the interest distributions
to the Class V-B-2 Certificates and the
portion of the interest distribution to the
Class V-B-IO Certificates equal to the product
of the Class V-B-IO Remittance Rate and the
portion of the Class V-B-IO Notional Amount
represented by the Class V-B-3 Principal
Balance will be paid concurrently with the
interest distributions to the Class V-B-3
Certificates; and (6) sixth, to the Class R-1
Certificates (or with respect to the Available
Distribution Amount for the Group V
Certificates, to the Class R-2 Certificates),
the remainder (which is expected to be zero)
of each such Available Distribution Amount for
such Distribution Date.
The "CREDIT SUPPORT DEPLETION DATE" for each
Certificate Group is the first Distribution
Date on which the aggregate Class Principal
Balance of the Subordinate Certificates of
such Certificate Group has been or will be
reduced to zero.
With respect to each Certificate Group, on
each Distribution Date on or after the Credit
Support Depletion Date for such Certificate
Group, distributions will in general be made
to the extent of the Available Distribution
Amount for the related Loan Group in the order
and priority as follows: (1) first, to the
related Class P Certificates (or in the case
of Loan Group II, Component II-A-1-4), if any,
a certain portion of the principal received in
respect of each related Class P Mortgage Loan,
as described in "Description of the
Certificates-- Distributions of Principal"
herein; (2) second, to the Senior Certificates
of such Certificate Group entitled to
interest, accrued and unpaid interest, as
described in "Description of the
Certificates-- Distributions of Interest"
herein; (3) third, to the Senior Certificates
of such Certificate Group entitled to
principal, principal pro rata according to
their respective Class Principal Balances, as
described in "Description of the
Certificates-- Distributions of Principal"
herein; and (4) fourth, to the Class R-1
Certificates (or with respect to the Available
Distribution Amount for the Group V
Certificates, to the Class R-2 Certificates),
the remainder (which is expected to be zero)
of each such Available Distribution Amount on
such Distribution Date.
</TABLE>
S-14
<PAGE>
<TABLE>
<S> <C>
For a description of the order and priority of
distributions, see "Description of the
Certificates--Priority of Distributions"
herein.
Interest........................ With respect to each Class of Certificates
(except the Class P Certificates, which are
not entitled to interest), interest will be
passed through monthly on each Distribution
Date, commencing in February 1998, except that
(1) interest accrued on Component II-A-1-2 on
or before the Component II-A-1-2 Accretion
Termination Date will be added to the
Component II-A-1-2 Principal Balance, (2)
interest accrued on the Class II-A-7
Certificates on or before the Class II-A-7
Accretion Termination Date will be added to
the Class II-A-7 Principal Balance, and (3)
interest accrued on the Class V-A-7
Certificates on or before the Class V-A-7
Accretion Termination Date will be added to
the Class V-A-7 Principal Balance. With
respect to each Distribution Date, an amount
of interest will accrue or accrete, as
applicable, on each Class of Certificates
(other than the Class P Certificates), or,
with respect to the Class II-A-1 Certificates,
on each Component of such Certificates (other
than Component II-A-1-1 and Component
II-A-1-4), generally equal to 1/12th of the
applicable Remittance Rate for such Class or
Component multiplied by the related Class
Principal Balance, Component Principal
Balance, Class Notional Amount or Component
Notional Amount, as applicable. The Remittance
Rates for the Offered Certificates entitled to
interest are as set forth on the cover page
hereof and the notes thereto. For a
description of how the Class X Notional
Amounts are determined, see "Description of
the Certificates--Distributions of Interest"
herein. Interest to be distributed on the
Certificates on any Distribution Date will
consist of accrued and unpaid interest as of
previous Distribution Dates and interest
accrued during the preceding calendar month.
All distributions of interest for each Class
of Certificates will generally be made only to
the extent of the Available Distribution
Amount for the related Loan Group as described
under "Description of the Certificates--
Priority of Distributions" herein.
See "Description of the
Certificates--Distributions of Interest"
herein.
Compensating Interest........... Subject to the limitations described in this
Prospectus Supplement under "Yield and
Prepayment Considerations", Compensating
Interest (as defined in "Description of the
Certificates-- Distributions of
Interest--COMPENSATING INTEREST" herein) will
be paid with respect to each Loan Group and
will be allocated to each Class of
Certificates of the related Certificate Group
pro rata according to the amount of interest
accrued thereon, and any remaining shortfall
in interest collections resulting from the
timing of Payoffs and Curtailments will be
applied pro rata according to the amount of
interest to which
</TABLE>
S-15
<PAGE>
<TABLE>
<S> <C>
each Class of Certificates of the related
Certificate Group would otherwise be entitled
in reduction thereof.
See "Description of the
Certificates--Distributions of Interest--
COMPENSATING INTEREST" herein.
Principal (including Principal
Prepayments).................. GENERAL. On each Distribution Date,
Certificateholders will generally be entitled
to receive principal distributions from the
related Available Distribution Amount to the
extent and priority described herein. All
distributions of principal will be made only
to the extent of the related Available
Distribution Amount as described herein under
"Description of the Certificates-- Priority of
Distributions". The Group I Certificates will
receive principal collected from Group I
Loans, the Group II Certificates will receive
principal collected from Group II Loans, the
Group III Certificates will receive principal
collected from Group III Loans, the Group IV
Certificates will receive principal collected
from Group IV Loans and the Group V
Certificates will receive principal collected
from Group V Loans.
The Class II-A-2, Class II-A-11, Class V-A-5,
Class V-A-6, Class V-A-8, Class V-B-IO and
Class X Certificates will not receive any
distributions of principal.
DISTRIBUTIONS TO THE GROUP I-A, CLASS R AND
CLASS R-1 CERTIFICATES. On each Distribution
Date prior to the Group I Credit Support
Depletion Date, an amount, up to the amount of
the Group I Senior Principal Distribution
Amount (as defined in "Description of the
Certificates--Distributions of Principal--
GROUP I SENIOR PRINCIPAL DISTRIBUTION AMOUNT"
herein) for such Distribution Date, will be
distributed as principal to the Group I-A,
Class R and Class R-1 Certificates in the
order of priority described in "Description of
the Certificates-- Distributions of
Principal--GROUP I SENIOR PRINCIPAL
DISTRIBUTION AMOUNT" herein. On each
Distribution Date on and after the Group I
Credit Support Depletion Date, principal will
not be distributed in that order and priority.
Instead, an amount up to the Group I Senior
Principal Distribution Amount for such
Distribution Date will be distributed as
principal to such Certificates, PRO RATA
according to their respective Class Principal
Balances (or in the case of Component
II-A-1-5, the Component II-A-1-5 Principal
Balance).
DISTRIBUTIONS TO THE GROUP II-A
CERTIFICATES. On each Distribution Date prior
to the Group II Credit Support Depletion Date,
an amount, up to the amount of the Group II
Senior Principal Distribution Amount (as
defined in "Description of the
Certificates--Distributions of Principal--
GROUP II SENIOR PRINCIPAL DISTRIBUTION AMOUNT"
herein) for such Distribution Date, will be
distributed as principal to the Group II-A
Certificates entitled to receive distributions
of
</TABLE>
S-16
<PAGE>
<TABLE>
<S> <C>
principal in the order of priority described
in "Description of the
Certificates--Distributions of
Principal--GROUP II SENIOR PRINCIPAL
DISTRIBUTION AMOUNT" herein. On each
Distribution Date on and after the Group II
Credit Support Depletion Date, principal will
not be distributed in that order and priority.
Instead, an amount up to the Group II Senior
Principal Distribution Amount for such
Distribution Date will be distributed as
principal to such Certificates, PRO RATA
according to their respective Class or
Component Principal Balances.
DISTRIBUTIONS TO THE CLASS III-A-1
CERTIFICATES. On each Distribution Date, an
amount, up to the amount of the Group III
Senior Principal Distribution Amount (as
defined in "Description of the
Certificates--Distributions of Principal--
GROUP III SENIOR PRINCIPAL DISTRIBUTION
AMOUNT" herein) for such Distribution Date,
will be distributed as principal to the Class
III-A-1 Certificates.
DISTRIBUTIONS TO THE CLASS IV-A-1
CERTIFICATES. On each Distribution Date, an
amount, up to the amount of the Group IV
Senior Principal Distribution Amount (as
defined in "Description of the
Certificates--Distributions of Principal--
GROUP IV SENIOR PRINCIPAL DISTRIBUTION AMOUNT"
herein) for such Distribution Date, will be
distributed as principal to the Class IV-A-1
Certificates.
DISTRIBUTIONS TO THE GROUP V-A AND CLASS R-2
CERTIFICATES. On each Distribution Date prior
to the Group V Credit Support Depletion Date,
an amount, up to the amount of the Group V
Senior Principal Distribution Amount (as
defined in "Description of the
Certificates--Distributions of Principal--
GROUP V SENIOR PRINCIPAL DISTRIBUTION AMOUNT"
herein) for such Distribution Date, will be
distributed as principal to the Group V-A and
Class R-2 Certificates entitled to receive
distributions of principal in the order of
priority described in "Description of the
Certificates--Distributions of Principal--
GROUP V SENIOR PRINCIPAL DISTRIBUTION AMOUNT"
herein. On each Distribution Date on and after
the Group V Credit Support Depletion Date,
principal will not be distributed in that
order and priority. Instead, an amount up to
the Group V Senior Principal Distribution
Amount for such Distribution Date will be
distributed as principal to such Certificates,
PRO RATA according to their respective Class
Principal Balances.
DISTRIBUTIONS TO THE CLASS B CERTIFICATES. On
each Distribution Date, an amount, up to the
Subordinate Principal Distribution Amount for
the applicable Certificate Group (as defined
in "Description of the
Certificates--Distributions of Principal--
GROUP I SUBORDINATE PRINCIPAL DISTRIBUTION
AMOUNT", "--GROUP II SUBORDINATE PRINCIPAL
DISTRIBUTION AMOUNT", "--GROUP III SUBORDINATE
PRINCIPAL DISTRIBUTION AMOUNT", "--GROUP IV
SUBORDINATE PRINCIPAL DISTRIBUTION AMOUNT" or
"--GROUP V SUBORDINATE PRINCIPAL DISTRIBUTION
AMOUNT" herein) for such
</TABLE>
S-17
<PAGE>
<TABLE>
<S> <C>
Distribution Date, will be distributed as
principal to the related Classes of Class B
Certificates. With respect to the Class B
Certificates of each Certificate Group,
notwithstanding the foregoing, on any
Distribution Date on which the Subordination
Level (as defined herein) for any Class of
Class B Certificates in a Certificate Group is
less than such percentage as of the Cut-Off
Date, the portion of the Subordinate Principal
Prepayments Distribution Amount (as defined
herein) for such Certificate Group otherwise
allocable to the Class or Classes of the Class
B Certificates in the related Certificate
Group junior to such Class will be allocated
to the most senior Class of Class B
Certificates in such Certificate Group for
which the Subordination Level is less than
such percentage as of the Cut-Off Date and to
the Class or Classes of Class B Certificates
in such Certificate Group senior thereto, pro
rata according to the Class Principal Balances
of such Classes. See "Description of the
Certificates--Priority of Distributions"
herein.
The rights of the holders of the Class B
Certificates of a Certificate Group to receive
distributions of interest and principal are
subordinated to the rights of the holders of
the Senior Certificates in such Certificate
Group to receive distributions of interest and
principal. See "Description of the
Certificates--Subordination and Allocation of
Losses" herein.
PREPAYMENT PERIOD. With respect to each
Distribution Date and each Payoff (as defined
herein) of a PNC Loan, the related "PREPAYMENT
PERIOD" will commence on the 15th day of the
month preceding the month in which the related
Distribution Date occurs (or, in the case of
the first Distribution Date, commencing on the
Cut-Off Date) and will end on the 14th day of
the month in which such Distribution Date
occurs. With respect to each Distribution Date
and each Payoff of an IndyMac Loan, the
related "PREPAYMENT PERIOD" will be the
calendar month preceding the month in which
the related Distribution Date occurs. With
respect to each Curtailment, regardless of the
Master Servicer of the applicable Mortgage
Loan, the related "PREPAYMENT PERIOD" will be
the calendar month preceding the month in
which the related Distribution Date occurs.
For a more detailed description of how
distributions of principal will be allocated
among the various Classes of Certificates, see
"Descriptions of the
Certificates--Distributions of Principal"
herein.
Subordination and Allocation of
Losses........................ The Class B Certificates of each Certificate
Group will be subordinate in right of payment
to and provide credit support to the Senior
Certificates of such Certificate Group, the
Junior Subordinate Certificates of each
Certificate Group will be subordinate in right
of payment to and provide credit support to
</TABLE>
S-18
<PAGE>
<TABLE>
<S> <C>
the Senior Subordinate Certificates of such
Certificate Group and each Class of Senior
Subordinate Certificates in each Certificate
Group will be subordinate in right of payment
to and provide credit support to each Class of
Senior Subordinate Certificates of such
Certificate Group with a lower numerical Class
designation. The support provided by the Class
B Certificates of each Certificate Group is
intended to enhance the likelihood of regular
receipt by the Senior Certificates of such
Certificate Group of the full amount of the
monthly distributions of interest and
principal to which they are entitled and to
afford such Certificates protection against
certain losses. The protection afforded to the
Senior Certificates of each Certificate Group
by the Class B Certificates of such
Certificate Group will be accomplished by the
preferential right on each Distribution Date
of such Senior Certificates to receive
distributions of interest and principal to
which they are entitled prior to distributions
of interest or principal to such Class B
Certificates. The protection afforded a Class
of Senior Subordinate Certificates of a
Certificate Group by the Classes of Senior
Subordinate Certificates of such Certificate
Group with higher numerical Class designations
will be similarly accomplished by the
preferential right of those Classes with lower
numerical Class designations to receive
distributions of principal and interest prior
to distributions of principal and interest to
those Classes of Senior Subordinate
Certificates in such Certificate Group with
higher numerical Class designations. The
support provided by the Junior Subordinate
Certificates of each Certificate Group to the
Senior Subordinate Certificates of such
Certificate Group is intended to enhance the
likelihood of regular receipt by such Senior
Subordinate Certificates of the full amount of
monthly distributions of interest and
principal to which they are entitled and to
afford such Certificateholders protection
against certain losses. The protection
afforded to the Senior Subordinate
Certificates of each Certificate Group by the
Junior Subordinate Certificates of such
Certificate Group will be accomplished by the
preferential right on each Distribution Date
of such Senior Subordinate Certificates to
receive distributions of interest and
principal, prior to distributions of interest
and principal to such Junior Subordinate
Certificates.
In addition, with respect to the Group V
Certificates, the Class V-A-9 Certificates
will provide credit support to the other Group
V-A Certificates because after the Group V
Credit Support Depletion Date, all realized
losses on the Group V Loans (other than
Special Hazard Losses, Fraud Losses and
Bankruptcy Losses) will be allocated to the
Class V-A-9 Certificates rather than pro rata
to all Classes of the Group V-A Certificates
until the Class V-A-9 Principal Balance has
been reduced to zero.
</TABLE>
S-19
<PAGE>
Except for Special Hazard Losses, Fraud Losses
and Bankruptcy Losses in excess of the
designated amounts of the applicable Special
Hazard Coverage, Fraud Coverage and Bankruptcy
Coverage (each, as defined herein) for a Loan
Group, any loss realized with respect to a
Mortgage Loan will be allocated among the
Certificates in the related Certificate Group
(i) for losses allocable to principal (a)
first, to the related Junior Subordinate
Certificates in reverse numerical order, until
the aggregate of the Class Principal Balances
thereof has been reduced to zero, (b) second,
to the Class I-B-3, Class II-B-3, Class
III-B-3, Class IV-B-3 or Class V-B-3
Certificates, as applicable, until the Class
Principal Balance thereof has been reduced to
zero, (c) third, to the Class I-B-2, Class
II-B-2, Class III-B-2, Class IV-B-2 or Class
V-B-2 Certificates, as applicable, until the
Class Principal Balance thereof has been
reduced to zero, (d) fourth, to the Class
I-B-1, Class II-B-1, Class III-B-1, Class
IV-B-1 or Class V-B-1 Certificates, as
applicable, until the Class Principal Balance
thereof has been reduced to zero, (e) fifth,
with respect to the losses on Group V Loans,
to the Class V-A-9 Certificates, until the
Class Principal Balance thereof has been
reduced to zero and (f) sixth, to the Senior
Certificates of the related Certificate Group
(other than the related Interest Only and
Class P Certificates, if any), pro rata,
according to their Class Principal Balances
(or Component Principal Balances in the case
of Component II-A-1-1, Component II-A-1-2 and
Component II-A-1-5) in reduction of their
respective Class or Component Principal
Balances, as applicable, PROVIDED, HOWEVER,
that if the loss is recognized with respect to
a Class P Mortgage Loan, the applicable Class
P Fraction of such loss will first be
allocated to the related Class P Certificates
(or to Component II-A-1-4 in the case of a
loss with respect to a II-PO Mortgage Loan)
and the remainder of such loss will be
allocated as described above in this clause
(i); and (ii) for losses allocable to interest
(a) first, to the related Junior Subordinate
Certificates in reverse numerical order, in
reduction of accrued but unpaid interest
thereon and then in reduction of the Class
Principal Balances of such Certificates, (b)
second, to the Class I-B-3, Class II-B-3,
Class III-B-3, Class IV-B-3 or Class V-B-3
Certificates, as applicable, in reduction of
accrued but unpaid interest thereon and then
in reduction of the Class Principal Balance of
such Certificates, (c) third, to the Class
I-B-2, Class II-B-2, Class III-B-2, Class
IV-B-2 or Class V-B-2 Certificates, as
applicable, in reduction of accrued but unpaid
interest thereon and then in reduction of the
Class Principal Balance of such Certificates,
(d) fourth, to the Class I-B-1, Class II-B-1,
Class III-B-1, Class IV-B-1 or Class V-B-1
Certificates, as applicable, in reduction of
accrued but unpaid interest thereon and then
in reduction of the Class Principal Balance of
such Certificates, (e) fifth, with respect to
the losses on Group V Loans, to the Class
V-A-9 Certificates, in reduction of accrued
but unpaid
S-20
<PAGE>
<TABLE>
<S> <C>
interest thereon and then in reduction of the
Class Principal Balance of such Certificates
and (f) sixth, to the Senior Certificates of
the related Certificate Group (other than the
Class P Certificates, if any), pro rata
according to accrued but unpaid interest on
such Classes (or in the case of the Class II-
A-1 Certificates, the interest bearing
Components thereof), and then pro rata
according to their Class Principal Balances
(or Component Principal Balances in the case
of Component II-A-1-2 and Component II-A-1-5)
in reduction of their respective Class or
Component Principal Balances, as applicable;
PROVIDED, FURTHER, that losses in respect of
interest on the Group V Loans will also be
allocated to the Class V-B-IO Certificates in
reduction of accrued but unpaid interest
thereon concurrently with any such interest
allocation made to the Class V-B-3, Class
V-B-2 or Class V-B-1 Certificates in step (b),
(c) and (d) above, pro rata, based on, with
respect to the Class V-B-IO Certificates, the
portion of the interest distribution the Class
V-B-IO Certificates are entitled to receive
concurrently with such Class and, with respect
to the related Group V-B Certificates, accrued
but unpaid interest thereon; PROVIDED FURTHER,
that losses in respect of interest on the
Group V Loans will also be allocated to the
Class V-A-6 Certificates in reduction of
accrued but unpaid interest thereon
concurrently with any such interest allocation
made to the Class V-A-4 or Class V-A-9
Certificates in step (e) and (f) above, pro
rata, based on, with respect to the Class
V-A-6 Certificates, the portion of the
interest distribution the Class V-A-6
Certificates are entitled to receive
concurrently with such Class and with respect
to the Class V-A-4 or Class V-A-9
Certificates, accrued but unpaid interest
thereon; PROVIDED, FURTHER, that a withdrawal
will be made on each Distribution Date from
the amount on deposit in the Class V-A-7
Reserve Fund (as defined below) and
distributed to holders of the Class V-A-7
Certificates, to the extent available, to
cover any such losses on the Covered Loans (as
defined herein) allocated to the Class V-A-7
Certificates.
The allocation of the principal portion of
losses relating to a Mortgage Loan in a given
Loan Group to all Classes of Certificates in
the related Certificate Group (other than the
related Class P Certificates or Component
II-A-1-4, if applicable) pro rata according to
their respective Class or Component Principal
Balances (except if the loss is recognized
with respect to a Class P Mortgage Loan, in
which event the applicable Class P Fraction of
such loss will first be allocated to the Class
P Certificates of the related Certificate
Group, if applicable (or to Component II-A-1-4
in the case of a loss with respect to a II-PO
Mortgage Loan), and the remainder of such loss
will be allocated as described above), and the
allocation of the interest portion of such
losses to the Certificates in the related
Certificate Group pro rata according to the
amount of interest accrued but unpaid on each
such Class or Component in reduction thereof
and then in reduction of their related Class
or
</TABLE>
S-21
<PAGE>
<TABLE>
<S> <C>
Component Principal Balances (other than the
related Class P Certificates or Component
II-A-1-4, if applicable), is hereinafter
referred to as "PRO RATA ALLOCATION";
PROVIDED, HOWEVER, that a withdrawal will be
made on each Distribution Date from the amount
on deposit in the Class V-A-7 Reserve Fund and
distributed to the holders of the Class V-A-7
Certificates, to the extent available, to
cover any such losses on the Covered Loans
allocated to the Class V-A-7 Certificates.
Special Hazard Losses, Fraud Losses and
Bankruptcy Losses for Mortgage Loans in a Loan
Group in excess of the applicable coverage
will be allocated to all outstanding Classes
of Certificates in the related Certificate
Group by Pro Rata Allocation, except that a
withdrawal will be made on each Distribution
Date from the amount on deposit in the Class
V-A-7 Reserve Fund and distributed to the
holders of the Class V-A-7 Certificates, to
the extent available, to cover any such losses
on the Covered Loans allocated to the Class
V-A-7 Certificates. Each of the coverages for
such losses may be reduced periodically, as
described herein. See "Description of the
Certificates--Subordination and Allocation of
Losses" herein.
See also "Description of the
Certificates--Distributions of Principal"
herein.
Credit Enhancements............. SUBORDINATION. The subordination of the Class
B Certificates of each Certificate Group to
the Senior Certificates of such Certificate
Group and the further subordination among the
Class B Certificates of each Certificate Group
described above and in "Description of the
Certificates-- Subordination and Allocation of
Losses" herein, will provide credit
enhancement to the related Senior Certificates
and each related Class B Certificate with a
lower numerical Class designation. In
addition, with respect to the Group V
Certificates, the Class V-A-9 Certificates
will absorb all losses on the Group V Loans
after the Group V Credit Support Depletion
Date (other than Special Hazard Losses, Fraud
Losses and Bankruptcy Losses) until the Class
V-A-9 Principal Balance has been reduced to
zero. See "Description of the
Certificates--Subordination and Allocation of
Losses" herein.
CLASS V-A-7 RESERVE FUND. A reserve fund of
approximately $28,000 (the "CLASS V-A-7
RESERVE FUND") for the benefit of the holders
of the Class V-A-7 Certificates, which will be
part of the Certificate Trust, will be
established at the time the Certificates are
issued. No additional amounts will be
deposited into the Class V-A-7 Reserve Fund
after the initial deposit.
A withdrawal will be made on each Distribution
Date from the amount on deposit in the Class
V-A-7 Reserve Fund, to the extent available,
to cover losses allocated to the Class V-A-7
Certificates as a result of realized losses on
certain of the Group V Loans located in
California and listed on a schedule in the
Pooling Agreement (the "COVERED LOANS"). A
withdrawal
</TABLE>
S-22
<PAGE>
<TABLE>
<S> <C>
from the Class V-A-7 Reserve Fund will only be
made to cover any such losses allocated to the
Class V-A-7 Certificates and may not be made
to cover any losses allocated to any other
Classes of Certificates or any losses on
Mortgage Loans other than the Covered Loans.
SHIFTING OF INTERESTS. The Senior
Certificates of a Certificate Group entitled
to principal, other than the Lockout
Certificates (unless the applicable Credit
Support Depletion Date has occurred), will
receive 100% of Principal Prepayments received
with respect to the Mortgage Loans in the
related Loan Group until the fifth anniversary
of the first Distribution Date. During the
next four years, such Senior Certificates,
other than the Lockout Certificates (unless
the applicable Credit Support Depletion Date
has occurred), will receive a
disproportionately large, but decreasing,
share of Principal Prepayments received with
respect to the Mortgage Loans in the related
Loan Group. This will result in an
acceleration of the amortization of such
Senior Certificates, other than the Lockout
Certificates, subject to the priorities
described in "Description of the
Certificates-- Distributions of Principal"
herein, enhancing the likelihood that holders
of such Classes of Certificates will be paid
the full amount of principal to which they are
entitled. For a more detailed description of
how Principal Prepayments with respect to a
Loan Group are allocated among the Classes of
Certificates of the related Certificate Group,
see "Description of the
Certificates--Distributions of Principal"
herein.
Advances........................ With respect to each Mortgage Loan, the
related Master Servicer will make Advances on
each Distribution Date to the Certificate
Account as described under "Description of the
Certificates--Advances" herein.
Yield and Prepayment
Considerations................ The effective yield to maturity of each Class
of Certificates will depend upon, among other
things, the price at which such Certificates
are purchased, the applicable Remittance Rate,
the actual characteristics of the Mortgage
Loans in the related Loan Group, the rate of
principal payments (including Principal
Prepayments) on the Mortgage Loans in the
related Loan Group and the rate of
liquidations on the Mortgage Loans in the
related Loan Group. A higher than anticipated
rate of principal payments (including
Principal Prepayments) and liquidations would
reduce the aggregate principal balance of the
Mortgage Loans more quickly than expected,
thereby reducing the aggregate interest
payments with respect to such Mortgage Loans.
Therefore, a higher rate of principal payments
(including Principal Prepayments) and
liquidations in a Loan Group could result in a
lower than expected yield to maturity on
related Classes of Certificates purchased at a
premium. Conversely, a lower than anticipated
rate of principal payments (including
Principal Prepayments) and liquidations in a
Loan Group could reduce the return on any
related Class of Certificates purchased at a
discount, in that payments of principal with
respect to the
</TABLE>
S-23
<PAGE>
<TABLE>
<S> <C>
Mortgage Loans in such Loan Group would occur
later than anticipated.
The actual rate of payments of principal
(including Principal Prepayments) and
liquidations on the Mortgage Loans may be
influenced by a variety of economic,
geographic, social and other factors. In
general, if interest rates generally rise
above the interest rates on the Mortgage
Loans, the rate of prepayments would be
expected to decrease. Conversely, if
prevailing interest rates fall significantly
below the interest rates on the Mortgage
Loans, the Mortgage Loans are likely to be
subject to higher prepayment rates than if
prevailing rates remain at or above the
interest rates on the Mortgage Loans. See
"Risk Factors" and "Yield and Prepayment
Considerations" herein.
For a discussion of special yield and
prepayment considerations applicable to
certain Classes of Certificates, see "Risk
Factors" and "Yield and Prepayment
Considerations" herein.
Ratings......................... It is a condition to the issuance of the
Offered Certificates that they receive the
ratings from one or more of Standard & Poor's,
a division of The McGraw-Hill Companies, Inc.
("S&P"), and Duff & Phelps Credit Rating Co.
("DCR"), indicated under "Certificate Ratings"
herein. See also "Yield and Prepayment
Considerations" herein. The ratings on the
Offered Certificates address the likelihood of
the receipt by holders of Offered Certificates
of all distributions with respect to the
underlying Mortgage Loans to which they are
entitled and do not address the likely actual
rate of Principal Prepayments, which rate
could, if different than originally
anticipated, adversely affect the yield
realized by Certificateholders or cause the
Interest Only Certificateholders to fail to
recoup their initial investments.
Last Scheduled Distribution
Date.......................... The Last Scheduled Distribution Date for the
Group I Certificates is the Distribution Date
in February 2028, which is the Distribution
Date in the month after the scheduled maturity
date for the latest maturing Mortgage Loan in
Loan Group I.
The Last Scheduled Distribution Date for the
Group II Certificates is the Distribution Date
in February 2028, which is the Distribution
Date in the month after the scheduled maturity
date for the latest maturing Mortgage Loan in
Loan Group II.
The Last Scheduled Distribution Date for the
Class II-A-1 Certificates is the Distribution
Date in February 2028, which is the
Distribution Date in the month after the
scheduled maturity date for the latest
maturing Mortgage Loan in Loan Group I and
Loan Group II.
The Last Scheduled Distribution Date for the
Group III Certificates is the Distribution
Date in January 2028, which is the
Distribution Date in the month after the
scheduled maturity date for the latest
maturing Mortgage Loan in Loan Group III.
</TABLE>
S-24
<PAGE>
<TABLE>
<S> <C>
The Last Scheduled Distribution Date for the
Group IV Certificates is the Distribution Date
in March 2013, which is the Distribution Date
in the month after the scheduled maturity date
for the latest maturing Mortgage Loan in Loan
Group IV.
The Last Scheduled Distribution Date for the
Group V Certificates is the Distribution Date
in February 2028, which is the Distribution
Date in the month after the scheduled maturity
date for the latest maturing Mortgage Loan in
Loan Group V.
See "Description of the Certificates--Last
Scheduled Distribution Date" and "Yield and
Prepayment Considerations" herein.
Legal Investment................ As of the date of their issuance, the Offered
Certificates, other than the Class I-B-2,
Class II-B-2, Class III-B-2, Class IV-B-2,
Class V-B-2, Class I-B-3, Class II-B-3, Class
III-B-3, Class IV-B-3, Class V-B-3 and Class
V-B-IO Certificates, will constitute "mortgage
related securities" for purposes of the
Secondary Mortgage Market Enhancement Act of
1984 ("SMMEA"). SMMEA provides that states may
override its provisions on legal investment
and restrict or condition investment in
mortgage related securities by taking
statutory action prior to October 4, 1991.
Certain states have enacted legislation which
has overridden the provisions of SMMEA. See
"Certain Legal Investment Aspects" herein.
Institutions whose investment activities are
subject to review by certain regulatory
authorities may be or may become subject to
restrictions on investment in the Offered
Certificates, and such restrictions may be
retroactively imposed. The Federal Financial
Institutions Examination Council, the Federal
Deposit Insurance Corporation, the Office of
the Comptroller of the Currency, the Board of
Governors of the Federal Reserve System, the
Office of Thrift Supervision and the National
Credit Union Administration have adopted
guidelines, and have proposed policies,
regarding the suitability of investments in
various types of derivative mortgage-backed
securities, including securities such as the
Offered Certificates. In addition, several
states have adopted or are considering
regulations that would prohibit regulated
institutions subject to their jurisdiction
from holding mortgage-backed securities such
as the Offered Certificates, including such
securities previously purchased. Investors
should consult their own legal advisors in
determining whether and to what extent the
Offered Certificates constitute legal
investments for such investors.
ERISA Considerations............ See "ERISA Considerations" herein and in the
Prospectus.
Certain Federal Income Tax
Consequences.................. For federal income tax purposes, the Company
will cause elections to be made to treat each
of the Certificate Trust, other than the Class
V-A-7 Reserve Fund, the Mortgage Trust and the
Group V Trust as a REMIC. The Certificates,
other than the
</TABLE>
S-25
<PAGE>
<TABLE>
<S> <C>
Class R-2, Class R-1 and Class R Certificates,
will represent ownership of REMIC regular
interests. Such Certificates will generally be
treated as representing ownership of debt for
federal income tax purposes.
Certificateholders will be required to include
in income all interest and original issue
discount ("OID") on such Certificates in
accordance with the accrual method of
accounting regardless of the
Certificateholders' usual methods of
accounting. For federal income tax purposes,
(i) the Class R-2 Certificates will be the
residual interest in the Group V Trust, (ii)
the Class R-1 Certificates will be the
residual interest in the Morgage Trust and
(iii) the Class R Certificates will be the
residual interest in the Certificate Trust.
Certain Classes of Certificates (as enumerated
under "Certain Federal Income Tax
Consequences" herein) will be or may be
treated as having been issued with OID for
federal income tax purposes. Certain Classes
of Certificates may be treated for federal
income tax purposes as having been issued at a
premium. The prepayment assumption that will
be used in determining the rate of accrual of
market discount and premium, if any, for
federal income tax purposes is 250% of the
basic prepayment assumption ("BPA") for Loan
Group I and Loan Group II, 100% of the BPA for
Loan Group III, 230% of the BPA for Loan Group
IV and 265% of the BPA for Loan Group V as
described herein under "Yield and Prepayment
Considerations". No representation is made
that the Mortgage Loans in any Loan Group will
prepay at any given percentage of the BPA.
If actual prepayments differ sufficiently from
the prepayment assumption, the calculation of
OID for certain Classes of Offered
Certificates might produce a negative number
for certain accrual periods. In such event,
Certificateholders will not be entitled to a
deduction for such amount, but will be
required to carry such amount forward as an
offset to OID, if any, accruing in future
accrual periods.
The Residual Certificates may constitute
"noneconomic" residual interests for purposes
of the REMIC Regulations. Transfers of the
Residual Certificates will be restricted under
the Pooling Agreement to United States Persons
(as defined in the Prospectus) in a manner
designed to prevent a transfer of a
noneconomic residual interest from being
disregarded under the REMIC Regulations. See
"Certain Federal Income Tax
Consequences--Special Tax Considerations
Applicable to the Residual Certificates"
herein and "Certain Federal Income Tax
Consequences--Taxation of Owners of REMIC
Residual Certificates--Excess Inclusions" and
"--Noneconomic REMIC Residual Certificates" in
the Prospectus.
The Residual Certificateholders may be
required to report an amount of taxable income
with respect to the early years of the REMICs'
term that significantly exceeds distributions
on the
</TABLE>
S-26
<PAGE>
<TABLE>
<S> <C>
Residual Certificates during such years, with
corresponding tax deductions or losses
deferred until the later years of the REMICs'
term. Accordingly, on a present value basis,
the tax detriments occurring in the earlier
years may substantially exceed the sum of any
tax benefits in the later years. As a result,
the Residual Certificateholders' after-tax
rate of return may be zero or negative, even
if their pre-tax rate of return is positive.
The Offered Certificates will generally be
treated as "qualifying real property loans"
for mutual savings banks and domestic building
and loan associations, "loans secured by an
interest in real property" for domestic
building and loan associations, and "real
estate assets" for real estate investment
trusts ("REITS") in the same proportion that
the assets in the REMIC would be so treated.
In addition, interest on the Offered
Certificates will generally be treated as
"interest on obligations secured by mortgages
on real property" for REITs to the extent that
such Certificates are treated as "real estate
assets". See "Certain Federal Income Tax
Consequences" in the Prospectus.
For further information regarding the federal
income tax consequences of investing in the
Offered Certificates, see "Certain Federal
Income Tax Consequences" herein and in the
Prospectus.
</TABLE>
S-27
<PAGE>
RISK FACTORS
EFFECT OF PRINCIPAL PREPAYMENTS
The rate of principal payments, amount of each interest payment and yield to
maturity on each Class of the Certificates are directly related to the rate of
payments of principal on the Mortgage Loans in the related Loan Group, which may
be in the form of scheduled amortization, principal prepayments or liquidations.
In general, when the level of prevailing mortgage interest rates declines
significantly below the interest rates on the Mortgage Loans, the rate of
prepayment is likely to increase, although the prepayment rate is influenced by
a number of other factors, including general economic conditions and homeowner
mobility. The rate of payment of principal will also be affected by any
repurchase by the Company of the Mortgage Loans in the related Loan Group. See
"Maturity, Average Life and Prepayment Assumptions" and "Description of
Certificates--Termination" in the Prospectus and "Description of the
Certificates--Optional Termination of the Mortgage Trust" and "Yield and
Prepayment Considerations" herein. In such event, the repurchase price paid by
the Company would be passed through to related Certificateholders on the
Distribution Date following the month of repurchase. All of the Mortgage Loans
contain "due-on-sale" clauses. Consequently, acceleration of maturity as a
result of transfers of Mortgaged Properties will affect the level of Principal
Prepayments on the Mortgage Loans.
"PRINCIPAL PREPAYMENTS" include prepayments in full on a Mortgage Loan
("PAYOFFS") and partial principal prepayments on a Mortgage Loan
("CURTAILMENTS").
The Class II-A-3, Class II-A-4, Class II-A-7, Class V-A-1, Class V-A-2,
V-A-3 and Class V-A-7 Certificates (the "ACCRETION DIRECTED CLASSES") and
Component II-A-1-2 (the "ACCRETION DIRECTED COMPONENT") will receive
distributions of principal otherwise payable as interest to Component II-A-1-2
(on or before the Component II-A-1-2 Accretion Termination Date (as defined
herein)), Class II-A-7 (on or before the Class II-A-7 Accretion Termination Date
(as defined herein)) and Class V-A-7 (on or before the Class V-A-7 Accretion
Termination Date (as defined herein)). Because the Accretion Directed Classes
and Accretion Directed Component receive such distributions of principal, they
may amortize faster than otherwise would be the case. The Class II-A-7 and Class
V-A-7 Certificates are referred to as the "ACCRUAL CLASSES" and Component
II-A-1-2 is referred to as the "ACCRUAL COMPONENT" herein.
If any Certificate is purchased at a discount from its original Certificate
Principal Balance, and if a purchaser of such Certificate calculates the yield
to maturity based on an assumed rate of principal payments (including Principal
Prepayments) and liquidations faster than that actually received on the Mortgage
Loans in the related Loan Group, the actual yield to maturity will be lower than
that so calculated. If any Certificate is purchased at a premium from its
original Certificate Principal Balance, and if a purchaser of such Certificate
calculates the yield to maturity based on an assumed rate of principal payments
(including Principal Prepayments) and liquidations slower than that actually
received on the Mortgage Loans in the related Loan Group, the actual yield to
maturity will be lower than that so calculated.
Principal distributions on the Class II-A-5, Class II-A-6, Class II-A-8,
Class II-A-9 and Class II-A-10 Certificates (the "PACS") on any Distribution
Date will be payable in amounts determined on the basis of their respective
planned principal balances for such Distribution Date as set forth in Appendix A
(each, a "PLANNED PRINCIPAL BALANCE"). The Planned Principal Balances for the
PACs were determined assuming that the prepayment rate of the Group II Loans
occur each month at a constant level between 100% and 500% of the BPA (as
defined herein). However, as discussed herein, actual principal distributions
may deviate from the described amounts, because the actual prepayment rate of
the Group II Loans each month may not occur at a constant level between 100% and
500% of the BPA. If the Class Principal Balances of the Class II-A-3, Class
II-A-4 and Class II-A-7 Certificates and the Component II-A-1-2 Principal
Balance are reduced to zero before the Class Principal Balances of the PACs are
reduced to zero, the weighted average lives of the PACs will become
significantly more sensitive to changes in the
S-28
<PAGE>
prepayment rate of the Group II Loans, and principal distributions thereon will
be more likely to deviate from the described amounts.
Principal distributions on Component II-A-1-2 and the Class II-A-3 and Class
II-A-4 Certificates on any Distribution Date are payable based on their
respective targeted principal balances with respect to Component II-A-1-2 and
the Class II-A-3 Certificates and the combined targeted principal balances with
respect to the Class II-A-3 and Class II-A-4 Certificates for such Distribution
Date, in each case as set forth in Appendix B (each, a "TARGETED PRINCIPAL
BALANCE", and each such Component, Class or combination of Classes, a "TAC").
The Targeted Principal Balances were determined assuming that the prepayment
rate of the Group II Loans remains constant at 250% of the BPA (except for the
Class II-A-3 Certificates which assumed a constant level between 0% and 250% of
the BPA). However, as discussed herein, actual principal distributions may
deviate from the described amounts, because the actual prepayment rate of the
Group II Loans each month may not remain constant at 250% (or between 0% and
250% in the case of the Class II-A-3 Certificates) of the BPA. If the Class
II-A-7 Principal Balance has been reduced to zero, the rate of principal
distributions and the weighted average lives of the TACs will become
significantly more sensitive to changes in the prepayment rate of the Group II
Loans.
Principal Prepayments on the Group II Loans and other unscheduled payments
of principal may result in principal available for distribution to the PACs and
TACs on a Distribution Date in an amount greater than the amount necessary to
reduce the applicable Class and Component Principal Balances of the PACs and
TACs to their respective scheduled amounts. Such excess will generally be
distributed first to the Class II-A-7 Certificates until the Class II-A-7
Principal Balance has been reduced to zero, then to the TACs and then to the
PACs as more fully described in "Description of the Certificates--Distributions
of Principal--GROUP II PRINCIPAL DISTRIBUTION AMOUNT" herein. Accordingly, the
rate of payments on the Group II Loans is expected to have a greater effect on
the weighted average life of the Class II-A-7 Certificates, and under certain
prepayment scenarios, the TACs, than on the weighted average lives of the PACs.
If the rate of Principal Prepayments and other unscheduled payments of principal
on the Group II Loans causes the principal available for distribution on the
Certificates on any Distribution Date to be less than the amounts necessary to
reduce the Class Principal Balances of the PACs to their Planned Principal
Balances and to reduce the Class Principal Balances or Component Principal
Balance of the TACs to their Targeted Principal Balances, the Class II-A-7
Certificates will not receive any distribution of principal. See "Yield and
Prepayment Considerations" herein.
The yields to maturity on the Classes of Class X Certificates will be
extremely sensitive to the level of Principal Prepayments on certain of the
Mortgage Loans in the related Loan Group. The interest payable to the Class I-X
Certificates is based on the weighted average of the Stripped Interest Rates (as
defined herein) of the Group I Mortgage Loans having Pass-Through Rates in
excess of 7.000% per annum (the "GROUP I PREMIUM RATE MORTGAGE LOANS"). The
interest payable to the Class II-X Certificates is based on the weighted average
of the Stripped Interest Rates of the Group II Mortgage Loans having
Pass-Through Rates in excess of 7.000% per annum (the "GROUP II PREMIUM RATE
MORTGAGE LOANS"). The interest payable to the Class III-X Certificates is based
on the weighted average of the Stripped Interest Rates of the Group III Mortgage
Loans having Pass-Through Rates in excess of 7.000% per annum (the "GROUP III
PREMIUM RATE MORTGAGE LOANS"). The interest payable to the Class IV-X
Certificates is based on the weighted average of the Stripped Interest Rates of
the Group IV Mortgage Loans having Pass-Through Rates in excess of 6.750% per
annum (the "GROUP IV PREMIUM RATE MORTGAGE LOANS" and, together with the Group I
Premium Rate Mortgage Loans, Group II Premium Rate Mortgage Loans and Group III
Premium Rate Mortgage Loans, the "PREMIUM RATE MORTGAGE LOANS"). Therefore, the
yield to maturity on any Class of the Class X Certificates will generally
decrease as a result of faster than expected Principal Prepayments on the
related Premium Rate Mortgage Loans. Prospective investors should fully consider
the risks associated with an investment in any Class of the Class X
Certificates, including the possibility that if the rate of Principal
Prepayments on the related Premium Rate Mortgage Loans is rapid, such investors
may not fully recoup their initial investments.
S-29
<PAGE>
The interest payable and yield to maturity to the Class II-A-2, Class
II-A-11, Class V-A-5, Class V-A-6, Class V-A-8 and Class V-B-IO Certificates
will decrease as a result of faster than expected Principal Prepayments on the
Mortgage Loans in the related Loan Groups. Prospective investors should fully
consider the risks associated with such an investment, including the possibility
that if the rate of Principal Prepayments on the Mortgage Loans in the related
Loan Group is rapid, such investors may not fully recoup their initial
investments.
The yields to maturity on the Classes of Class P Certificates will be
extremely sensitive to the level of Principal Prepayments on certain of the
Mortgage Loans in the related Loan Group. The principal payable to the Class I-P
Certificates is derived from Group I Mortgage Loans having Pass-Through Rates
lower than 7.000% per annum (the "CLASS I-P MORTGAGE LOANS"). The principal
payable to Component II-A-1-4 is derived from Group II Mortgage Loans having
Pass-Through Rates lower than 7.000% per annum (the "II-PO MORTGAGE LOANS"). The
principal payable to the Class III-P Certificates is derived from Group III
Mortgage Loans having Pass-Through Rates lower than 7.000% per annum (the "CLASS
III-P MORTGAGE LOANS"). The principal payable to the Class IV-P Certificates is
derived from Group IV Mortgage Loans having Pass-Through Rates lower than 6.750%
per annum (the "CLASS IV-P MORTGAGE LOANS" and, together with the Class I-P
Mortgage Loans, II-PO Mortgage Loans and Class III-P Mortgage Loans, the "CLASS
P MORTGAGE LOANS"). Therefore, the yield to maturity on each Class of Class P
Certificates will be adversely affected by slower than expected prepayments of
the related Class P Mortgage Loans.
The yield to maturity on each Class of the Senior Subordinate Certificates
in a Certificate Group will be extremely sensitive to realized losses on the
Mortgage Loans in the related Loan Group (other than Special Hazard Losses,
Fraud Losses and Bankruptcy Losses in excess of the applicable coverage
therefore provided by the Class B Certificates of such Certificate Group),
because a disproportionately large amount of such losses (rather than a pro rata
portion thereof) generally will be allocable to such Classes of Certificates
following the reduction of the aggregate of the Class Principal Balances of the
Junior Subordinate Certificates of such Certificate Group to zero, as described
under "Description of the Certificates--Subordination and Allocation of Losses"
herein.
Because the Class V-B-IO Certificates are Group V Senior Subordinate
Certificates, the yield to maturity on the Class V-B-IO Certificates will be
extremely sensitive to realized losses on the Group V Loans. The Class V-B-IO
Notional Balance is based on the Class V-B-1, Class V-B-2 and Class V-B-3
Principal Balances. The Class V-B-IO Certificates receive a portion of their
interest distributions concurrently with the interest distributions to each such
Class of Group V-B Certificates and the rights of the holders of the V-B-IO
Certificates to receive such portion is subordinated in the same manner as the
interest payable with respect to the related Class of Group V-B Certificates.
The Class V-B-IO Certificates will be allocated interest losses on the Group V
Loans concurrently with any such allocations to the Class V-B-1, Class V-B-2 and
Class V-B-3 Certificates, as described herein under "Description of the
Certificates--Subordination and Allocation of Losses".
The yield to maturity on the Class V-A-9 Certificates will be extremely
sensitive to realized losses on the Group V Loans (other than Special Hazard
Losses, Fraud Losses and Bankruptcy Losses in excess of the applicable coverage
therefore provided by the Group V-B Certificates), because a disproportionately
large amount of such losses (rather than a pro rata portion thereof) generally
will be allocable to the Class V-A-9 Certificates following the reduction of the
aggregate of the Class Principal Balances of Group V-B Certificates to zero, as
described under "Description of the Certificates--Subordination and Allocation
of Losses" herein.
After the Group V Credit Support Depletion Date, the Class V-A-6
Certificates will be sensitive to certain interest losses on the Group V Loans
because the Class V-A-6 Certificates will be allocated interest losses on the
Group V Loans concurrently with any such allocations to the Class V-A-4 and
Class V-A-9 Certificates as described herein under "Description of the
Certificates--Subordination and Allocation of Losses".
S-30
<PAGE>
BOOK-ENTRY SYSTEM
Since transactions in the Class A Certificates (other than the Class II-A-1,
Class V-A-9 and Interest Only Certificates (as defined herein)) (the "BOOK-ENTRY
CERTIFICATES") generally can be effected only through The Depository Trust
Company ("DTC"), participating organizations, indirect participants and certain
banks, the ability of a Certificateholder to pledge a Book-Entry Certificate to
persons or entities that do not participate in the DTC system, or otherwise to
take actions with respect to such Certificates, may be limited due to a lack of
a physical certificate representing the Book-Entry Certificates. In addition,
the Certificateholders may experience some delay in their receipt of
distributions of interest and principal on the Book-Entry Certificates, since
such distributions will be forwarded by the Trustee (or its duly appointed
paying agent, if any) to DTC, and DTC will credit such distributions to the
accounts of DTC Participants (as defined herein) which will thereafter credit
them to the accounts of Certificateholders either directly or indirectly through
indirect participants. Also, issuance of the Book-Entry Certificates in
book-entry form may reduce the liquidity thereof in any secondary trading market
that may develop therefor because investors may be unwilling to purchase
securities for which they cannot obtain delivery of physical certificates. See
"Description of the Certificates--Book-Entry Registration" herein.
THE TRUSTS
The assets of the Certificate Trust will consist of the certificates (other
than the Class R-1 and Class R-2 Certificates) issued by the Mortgage Trust and
the Class V-A-7 Reserve Fund (as defined herein). The primary assets of the
Mortgage Trust and the Group V Trust will consist of a pool (the "MORTGAGE
POOL") of Mortgage Loans. The Mortgage Trust and the Group V Trust will also
contain (i) certain insurance policies related to the Mortgage Loans, (ii)
property which secured a Mortgage Loan and which is acquired by foreclosure or
by deed in lieu of foreclosure after the Cut-Off Date, (iii) amounts held in the
Certificate Account, and (iv) certain other assets. Funds otherwise required to
be held in the Certificate Account may be held in an investment account and
invested for the benefit of the Master Servicers in Eligible Investments
pursuant to the terms of the Pooling Agreement, as described herein. The
Mortgage Loans will be assigned to the Trustee, together with all principal and
interest due on the Mortgage Loans after the Cut-Off Date. The Trustee will,
concurrently with such assignment, authenticate and deliver the Certificates.
Each Mortgage Loan will be identified in a schedule appearing as an exhibit to
the Pooling Agreement (the "MORTGAGE LOAN SCHEDULE") which will specify with
respect to each Mortgage Loan, among other things, the applicable Master
Servicer, the applicable Loan Group, the original principal balance and the
outstanding principal balance as of the close of business on the Cut-Off Date,
the term of the Mortgage Note and the Mortgage Interest Rate.
S-31
<PAGE>
DESCRIPTION OF THE MORTGAGE POOL*
The Mortgage Pool will consist of Mortgage Loans that will have an aggregate
principal balance outstanding as of January 1, 1998 (the "CUT-OFF DATE"), after
deducting payments due on or before that date, of approximately $1,205,643,342.
The Group I Loans, Group II Loans, Group III Loans, Group IV Loans and Group V
Loans have an aggregate principal balance outstanding as of the Cut-Off Date,
after deducting payments due on or before that date, of approximately
$484,094,252, $207,436,432, $128,532,743, $150,098,527 and $235,481,388,
respectively. Certain of the risks of loss on certain Mortgage Loans will be
covered up to specified limits by Primary Insurance Policies.
The Mortgage Loans are secured by first mortgages or first deeds of trust or
other similar security instruments creating first liens on one- to four-family
residential properties or shares of stock relating to cooperative apartments
(the "MORTGAGED PROPERTIES"), which may include detached homes, duplexes,
townhouses, individual condominium units, individual units in planned unit
developments and other attached dwelling units which are part of buildings
consisting of more than four units (so long as the property subject to the lien
of the related Mortgage consists of no more than four units other than
cooperative apartments), and having the additional characteristics described
below and in the Prospectus.
Each Mortgage Loan will have a first payment date during the period from
October 1978 through March 1998 inclusive, and will have an original term to
maturity of not more than 30 years in the case of Group I, Group II, Group III
and Group V Loans and 15 years in the case of Group IV Loans.
LOAN GROUP I
As of the Cut-Off Date, the Mortgage Interest Rate on each Group I Loan will
be not less than 6.625% and not more than 9.375% per annum. As of the Cut-Off
Date, the weighted average of the Mortgage Interest Rates on the Group I Loans
will be approximately 7.734% per annum. As of the Cut-Off Date, the Pass-Through
Rate for each Group I Loan will be not less than 6.325% and not more than 9.085%
per annum. As of the Cut-Off Date, the weighted average of the Pass-Through
Rates for the Group I Loans will be approximately 7.440% per annum. As of the
Cut-Off Date, 1,497 of the Group I Loans with an aggregate principal balance of
$476,784,935 were PNC Loans, and 21 of the Group I Loans with an aggregate
principal balance of $7,309,317 were IndyMac Loans.
All of the Group I Loans will have principal and interest payable on the
first day of each month (the "DUE DATE"). Two of the Group I Loans will be
Buydown Loans. The latest original scheduled maturity of any Group I Loan will
be January 2028. Each of the Group I Loans will have original terms to maturity
of not more than 30 years, and as of the Cut-Off Date, the weighted average
remaining term to maturity
- ------------------------
* The description herein of the Mortgage Pool and the Mortgaged Properties is
based upon the Mortgage Loans at the close of business on the Cut-Off Date,
after deducting the scheduled principal payments due on or before such date,
whether or not actually received. All references herein to "principal
balance" refer to the principal balance as of the Cut-Off Date, unless
otherwise specifically stated or required by the context. References herein
to percentages of Mortgage Loans refer in each case to the percentage of the
aggregate principal balance of the related Loan Group, based on the
outstanding principal balances of the Mortgage Loans after giving effect to
scheduled Monthly Payments due on or prior to the Cut-Off Date, whether or
not received. References to weighted averages refer, in each case, to
weighted averages by principal balance as of the Cut-Off Date of the related
Mortgage Loans (determined as described in the preceding sentence). Prior to
the issuance of the Certificates, Mortgage Loans may be removed from the
Mortgage Pool as a result of Payoffs, delinquencies or otherwise. In such
event, other Mortgage Loans may be included in the Mortgage Pool. The
Company believes that the information set forth herein with respect to the
Mortgage Pool is representative of the characteristics of the Mortgage Pool
as it will actually be constituted at the time the Certificates are issued,
although the range of Mortgage Interest Rates and certain other
characteristics of the Mortgage Loans in the Mortgage Pool may vary. See
"--Additional Information" herein.
S-32
<PAGE>
(adjusted for Curtailments) of the Group I Loans will be approximately 355.6
months. At origination, based upon an appraisal of the Mortgaged Property
securing each Group I Loan, approximately 88.6% of the Group I Loans will have
had Loan-to-Value Ratios less than or equal to 80%, and approximately 11.4% of
the Group I Loans will have had Loan-to-Value Ratios greater than 80% but less
than or equal to 95%. No Group I Loan will have had a Loan-to-Value Ratio at
origination greater than 95%. At origination, the weighted average of the
Loan-to-Value Ratios of the Group I Loans was approximately 74.3%. As of the
Cut-Off Date, the weighted average of the Loan-to-Value Ratios of the Group I
Loans is approximately 74.2%. As of the Cut-Off Date, approximately 11.4% of the
Group I Loans are covered by a Primary Insurance Policy. All of the Group I
Loans with Loan-to-Value Ratios as of the Cut-Off Date in excess of 80% were
covered by a Primary Insurance Policy. At origination, each Group I Loan will
have had a principal balance of not less than $215,000 nor more than $1,430,000,
and the average principal balance of the Group I Loans as of the Cut-Off Date
will be approximately $318,903. Approximately 96.7% of the Group I Loans will
have been secured by owner-occupied Mortgaged Properties which were the primary
residences of the related Mortgagors, based solely on representations of the
Mortgagors obtained at the origination of the related Group I Loans, and
approximately 2.7% of the Group I Loans will have been secured by owner-occupied
Mortgaged Properties which were second or vacation homes of the related
Mortgagors, based solely on such representations. Approximately 0.6% of the
Group I Loans will have been secured by Mortgaged Properties which were investor
properties of the related Mortgagors, based solely on such representations.
Approximately 0.5% of the Group I Loans are secured by interests in cooperative
apartments including one cooperative apartment in Hawaii. Except for Mortgage
Loans with an aggregate principal balance of $222,317 (which represents
approximately 0.05% of Loan Group I), none of the Group I Loans were delinquent
more than once during the past year and such delinquency lasted no more than 30
days. The aggregate principal balance of Group I Loans originated under reduced
and no documentation programs (including certain Group I Loans for which
verification of income and deposits was not required), which generally limit the
original Loan-to-Value Ratio of the Group I Loans, will be approximately
$53,911,645 which will be approximately 11.1% of Loan Group I. As of the Cut-Off
Date, the weighted average of the Loan-to-Value Ratios of such Group I Loans
originated under such reduced and no documentation programs is approximately
69.8%. The aggregate principal balance of Group I Loans for which no income
information was obtained from the related Mortgagors or verified will be
approximately $5,652,028, which will be approximately 1.2% of Loan Group I. As
of the Cut-Off Date, the weighted average of the Loan-to-Value Ratios of such
Group I Loans is approximately 70.8%.
Approximately 46.9% of the Group I Loans are secured by Mortgaged Properties
located in California; 5.0%, in New York; and no other single state contains
Mortgaged Properties securing more than 5.0% of the Group I Loans. No more than
0.8% of the Group I Loans will be secured by Mortgaged Properties located in any
one California zip code area, and no more than 0.5% of the Group I Loans will be
secured by Mortgaged Properties located in any other single zip code area.
Approximately 51.8% of the Group I Loans will have been originated for the
purpose of refinancing existing mortgage debt, including cash-out refinancings.
Approximately 48.2% of the Group I Loans will have been originated for the
purpose of purchasing the Mortgaged Property.
LOAN GROUP II
As of the Cut-Off Date, the Mortgage Interest Rate on each Group II Loan
will be not less than 6.875% and not more than 9.000% per annum. As of the
Cut-Off Date, the weighted average of the Mortgage Interest Rates on the Group
II Loans will be approximately 7.861% per annum. As of the Cut-Off Date, the
Pass-Through Rate for each Group II Loan will be not less than 6.575% and not
more than 8.710% per annum. As of the Cut-Off Date, the weighted average of the
Pass-Through Rates for the Group II Loans will be approximately 7.569% per
annum. As of the Cut-Off Date, 544 of the Group II Loans with an aggregate
principal balance of $206,628,278 were PNC Loans, and one of the Group II Loans
with a principal balance of $808,154 was an IndyMac Loan.
S-33
<PAGE>
All of the Group II Loans will have principal and interest payable on the
Due Date. One of the Group II Loans will be a Buydown Loan. The latest original
scheduled maturity of any Group II Loan will be January 2028. Each of the Group
II Loans will have original terms to maturity of not more than 30 years, and as
of the Cut-Off Date, the weighted average remaining term to maturity (adjusted
for Curtailments) of the Group II Loans will be approximately 356.6 months. At
origination, based upon an appraisal of the Mortgaged Property securing each
Group II Loan, approximately 88.3% of the Group II Loans will have had
Loan-to-Value Ratios less than or equal to 80%, and approximately 11.7% of the
Group II Loans will have had Loan-to-Value Ratios greater than 80% but less than
or equal to 95%. No Group II Loan will have had a Loan-to-Value Ratio at
origination greater than 95%. At origination, the weighted average of the
Loan-to-Value Ratios of the Group II Loans was approximately 74.8%. As of the
Cut-Off Date, the weighted average of the Loan-to-Value Ratios of the Group II
Loans is approximately 74.6%. As of the Cut-Off Date, approximately 11.8% of the
Group II Loans are covered by a Primary Insurance Policy. All of the Group II
Loans with Loan-to-Value Ratios as of the Cut-Off Date in excess of 80% were
covered by a Primary Insurance Policy. At origination, each Group II Loan will
have had a principal balance of not less than $215,650 nor more than $872,000
and the average principal balance of the Group II Loans as of the Cut-Off Date
will be approximately $380,617. Approximately 98.4% of the Group II Loans will
have been secured by owner-occupied Mortgaged Properties which were the primary
residences of the related Mortgagors, based solely on representations of the
Mortgagors obtained at the origination of the related Group II Loans, and
approximately 1.4% of the Group II Loans will have been secured by
owner-occupied Mortgaged Properties which were second or vacation homes of the
related Mortgagors, based solely on such representations. Approximately 0.2% of
the Group II Loans will have been secured by Mortgaged Properties which were
investor properties of the related Mortgagors, based solely on such
representations. Approximately 1.4% of the Group II Loans are secured by
interests in cooperative apartments, including one cooperative apartment in
California. The aggregate principal balance of Group II Loans originated under
reduced and no documentation programs (including certain Group II Loans for
which verification of income and deposits was not required), which generally
limit the original Loan-to-Value Ratio of the Group II Loan, will be
approximately $29,611,019, which will be approximately 14.3% of Loan Group II.
As of the Cut-Off Date, the weighted average of the Loan-to-Value Ratios of such
Group II Loans originated under such reduced and no documentation programs is
approximately 68.6%. The aggregate principal balance of Group II Loans for which
no income information was obtained from the related Mortgagors or verified will
be approximately $9,244,354, which will be approximately 4.5% of Loan Group II.
As of the Cut-Off Date, the weighted average of the Loan-to-Value Ratios of such
Group II Loans is approximately 68.2%.
Approximately 40.9% of the Group II Loans are secured by Mortgaged
Properties located in California; 5.0%, in New York; and no other single state
contains Mortgaged Properties securing more than 5% of the Group II Loans. No
more than 2.0% of the Group II Loans will be secured by Mortgaged Properties
located in any one California zip code area, and no more than 0.9% of the Group
II Loans will be secured by Mortgaged Properties located in any other single zip
code area. Approximately 54.9% of the Group II Loans will have been originated
for the purpose of refinancing existing mortgage debt, including cash-out
refinancings. Approximately 45.1% of the Group II Loans will have been
originated for the purpose of purchasing the Mortgaged Property.
LOAN GROUP III
As of the Cut-Off Date, the Mortgage Interest Rate on each Group III Loan
will be not less than 6.600% and not more than 9.625% per annum. As of the
Cut-Off Date, the weighted average of the Mortgage Interest Rates on the Group
III Loans will be approximately 7.897% per annum. As of the Cut-Off Date, the
Pass-Through Rate for each Group III Loan will be not less than 6.300% and not
more than 9.335% per annum. As of the Cut-Off Date, the weighted average of the
Pass-Through Rates for the Group III Loans will be approximately 7.602% per
annum. As of the Cut-Off Date, 1,060 of the Group III
S-34
<PAGE>
Loans with an aggregate principal balance of $128,310,172 were PNC Loans, and
one of the Group III Loans with a principal balance of $222,571 was an IndyMac
Loan.
All of the Group III Loans will have principal and interest payable on the
Due Date. None of the Group III Loans will be Buydown Loans. The latest original
scheduled maturity of any Group III Loan will be December 2027. Each of the
Group III Loans will have original terms to maturity of not more than 30 years,
and as of the Cut-Off Date, the weighted average remaining term to maturity
(adjusted for Curtailments) of the Group III Loans will be approximately 343.2
months. At origination, based upon an appraisal of the Mortgaged Property
securing each Group III Loan, approximately 84.8% of the Group III Loans will
have had Loan-to-Value Ratios less than or equal to 80%, approximately 15.1% of
the Group III Loans will have had Loan-to-Value Ratios greater than 80% but less
than or equal to 95% and 0.1% of the Group III Loans will have had a
Loan-to-Value Ratio at origination greater than 95%. At origination, the
weighted average of the Loan-to-Value Ratios of the Group III Loans was
approximately 74.8%. As of the Cut-Off Date, the weighted average of the
Loan-to-Value Ratios of the Group III Loans is approximately 73.7%. As of the
Cut-Off Date, approximately 14.8% of the Group III Loans are covered by a
Primary Insurance Policy. All of the Group III Loans with Loan-to-Value Ratios
as of the Cut-Off Date in excess of 80% were covered by a Primary Insurance
Policy, except one Mortgage Loan with a principal balance as of the Cut-Off Date
of approximately $123,640. At origination, each Group III Loan will have had a
principal balance of not less than $14,400 nor more than $227,050 and the
average principal balance of the Group III Loans as of the Cut-Off Date will be
approximately $121,143. Approximately 88.1% of the Group III Loans will have
been secured by owner-occupied Mortgaged Properties which were the primary
residences of the related Mortgagors, based solely on representations of the
Mortgagors obtained at the origination of the related Group III Loans, and
approximately 2.7% of the Group III Loans will have been secured by
owner-occupied Mortgaged Properties which were second or vacation homes of the
related Mortgagors, based solely on such representations. Approximately 9.2% of
the Group III Loans will have been secured by Mortgaged Properties which were
investor properties of the related Mortgagors, based solely on such
representations. Approximately 1.2% of the Group III Loans are secured by
interests in cooperative apartments. Except for Mortgage Loans with an aggregate
principal balance of $334,818 (which represents approximately 0.3% of Loan Group
III), none of the Group III Loans were delinquent more than once during the past
year and such delinquency lasted no more than 30 days. The aggregate principal
balance of Group III Loans originated under reduced and no documentation
programs (including certain Group III Loans for which verification of income and
deposits was not required), which generally limit the original Loan-to-Value
Ratio of the Group III Loan, will be approximately $38,158,796, which will be
approximately 29.7% of Loan Group III. As of the Cut-Off Date, the weighted
average of the Loan-to-Value Ratios of such Group III Loans originated under
such reduced and no documentation programs is approximately 67.4%. The aggregate
principal balance of Group III Loans for which no income information was
obtained from the related Mortgagors or verified will be approximately
$2,667,894, which will be approximately 2.1% of Loan Group III. As of the
Cut-Off Date, the weighted average of the Loan-to-Value Ratios of such Group III
Loans is approximately 69.2%.
Approximately 18.9% of the Group III Loans are secured by Mortgaged
Properties located in California; 17.4%, in Florida; 5.2%, in New York; 5.1%, in
Michigan; 5.0%, in Texas; and no other single state contains Mortgaged
Properties securing more than 5% of the Group III Loans. No more than 0.5% of
the Group III Loans will be secured by Mortgaged Properties located in any one
California zip code area, and no more than 1.1% of the Group III Loans will be
secured by Mortgaged Properties located in any other single zip code area.
Approximately 48.2% of the Group III Loans will have been originated for the
purpose of refinancing existing mortgage debt, including cash-out refinancings.
Approximately 51.8% of the Group III Loans will have been originated for the
purpose of purchasing the Mortgaged Property.
S-35
<PAGE>
LOAN GROUP IV
As of the Cut-Off Date, the Mortgage Interest Rate on each Group IV Loan
will be not less than 6.375% and not more than 10.500% per annum. As of the
Cut-Off Date, the weighted average of the Mortgage Interest Rates on the Group
IV Loans will be approximately 7.979% per annum. As of the Cut-Off Date, the
Pass-Through Rate for each Group IV Loan will be not less than 6.075% and not
more than 10.200% per annum. As of the Cut-Off Date, the weighted average of the
Pass-Through Rates for the Group IV Loans will be approximately 7.680% per
annum. As of the Cut-Off Date, 1,083 of the Group IV Loans with an aggregate
principal balance of approximately $98,675,716 were PNC Loans, and 614 of the
Group IV Loans with an aggregate principal balance of approximately $51,422,811
were IndyMac Loans.
All of the Group IV Loans will have principal and interest payable on the
Due Date. None of the Group IV Loans will be Buydown Loans. The latest original
scheduled maturity of any Group IV Loan will be February 2013. Each of the Group
IV Loans will have original terms to maturity of not more than 15 years, and as
of the Cut-Off Date, the weighted average remaining term to maturity (adjusted
for Curtailments) of the Group IV Loans will be approximately 176.5 months. At
origination, based upon an appraisal of the Mortgaged Property securing each
Group IV Loan, approximately 91.7% of the Group IV Loans will have had
Loan-to-Value Ratios less than or equal to 80%, and approximately 8.3% of the
Group IV Loans will have had Loan-to-Value Ratios greater than 80% but less than
or equal to 95%. No Group IV Loan will have had a Loan-to-Value Ratio at
origination greater than 95%. At origination, the weighted average of the
Loan-to-Value Ratios of the Group IV Loans was approximately 67.6%. As of the
Cut-Off Date, the weighted average of the Loan-to-Value Ratios of the Group IV
Loans is approximately 67.0%. As of the Cut-Off Date, approximately 8.3% of the
Group IV Loans are covered by a Primary Insurance Policy. All of the Group IV
Loans with Loan-to-Value Ratios as of the Cut-Off Date in excess of 80% were
covered by a Primary Insurance Policy. At origination, each Group IV Loan will
have had a principal balance of not less than $9,200 nor more than $227,000, and
the average principal balance of the Group IV Loans as of the Cut-Off Date will
be approximately $88,449. Approximately 71.9% of the Group IV Loans will have
been secured by owner-occupied Mortgaged Properties which were the primary
residences of the related Mortgagors, based solely on representations of the
Mortgagors obtained at the origination of the related Group IV Loans, and
approximately 3.4% of the Group IV Loans will have been secured by
owner-occupied Mortgaged Properties which were second or vacation homes of the
related Mortgagors, based solely on such representations. Approximately 24.7% of
the Group IV Loans will have been secured by Mortgaged Properties which were
investor properties of the related Mortgagors, based solely on such
representations. Approximately 0.4% of the Group IV Loans are secured by
interests in cooperative apartments. The aggregate principal balance of Group IV
Loans originated under reduced and no documentation programs (including certain
Group IV Loans for which verification of income and deposits was not required),
which generally limit the original Loan-to-Value Ratio of the Group IV Loan,
will be approximately $67,255,723, which will be approximately 44.8% of Loan
Group IV. As of the Cut-Off Date, the weighted average of the Loan-to-Value
Ratios of such Group IV Loans originated under such reduced and no documentation
programs is approximately 63.8%. The aggregate principal balance of Group IV
Loans for which no income information was obtained from the related Mortgagors
or verified will be approximately $18,864,189, which will be approximately 12.6%
of Loan Group IV. As of the Cut-Off Date, the weighted average of the
Loan-to-Value Ratios of such Group IV Loans is approximately 62.7%.
Approximately 16.4% of the Group IV Loans are secured by Mortgaged
Properties located in California; 9.6%, in Texas; 9.0%, in Florida; 8.0%, in New
York; 5.9%, in Colorado; and no other single state contains Mortgaged Properties
securing more than 5.0% of the Group IV Loans. No more than 0.3% of the Group IV
Loans will be secured by Mortgaged Properties located in any one California zip
code area, and no more than 0.5% of the Group IV Loans will be secured by
Mortgaged Properties located in any other single zip code area. Approximately
62.8% of the Group IV Loans will have been originated for the purpose of
refinancing existing mortgage debt, including cash-out refinancings.
Approximately 37.2% of the Group IV Loans will have been originated for the
purpose of purchasing the Mortgaged Property.
S-36
<PAGE>
LOAN GROUP V
As of the Cut-Off Date, the Mortgage Interest Rate on each Group V Loan will
be not less than 6.500% and not more than 9.000% per annum. As of the Cut-Off
Date, the weighted average of the Mortgage Interest Rates on the Group V Loans
will be approximately 7.550% per annum. As of the Cut-Off Date, the Pass-Through
Rate for each Group V Loan will be not less than 6.260% and not more than 8.385%
per annum. As of the Cut-Off Date, the weighted average of the Pass-Through
Rates for the Group V Loans will be approximately 7.303% per annum. As of the
Cut-Off Date, all of the Group V Loans were PNC Loans.
All of the Group V Loans will have principal and interest payable on the Due
Date. None of the Group V Loans will be Buydown Loans. The latest original
scheduled maturity of any Group V Loan will be January 2028. Each of the Group V
Loans will have original terms to maturity of not more than 30 years, and as of
the Cut-Off Date, the weighted average remaining term to maturity (adjusted for
Curtailments) of the Group V Loans will be approximately 330.3 months. At
origination, based upon an appraisal of the Mortgaged Property securing each
Group V Loan, approximately 81.3% of the Group V Loans will have had
Loan-to-Value Ratios less than or equal to 80%, and approximately 18.7% of the
Group V Loans will have had Loan-to-Value Ratios greater than 80% but less than
or equal to 95%. No Group V Loan will have had a Loan-to-Value Ratio at
origination greater than 95%. At origination, the weighted average of the
Loan-to-Value Ratios of the Group V Loans was approximately 74.8%. As of the
Cut-Off Date, the weighted average of the Loan-to-Value Ratios of the Group V
Loans is approximately 74.6%. As of the Cut-Off Date, approximately 18.7% of the
Group V Loans are covered by a Primary Insurance Policy. All of the Group V
Loans with Loan-to-Value Ratios as of the Cut-Off Date in excess of 80% were
covered by a Primary Insurance Policy. At origination, each Group V Loan will
have had a principal balance of not less than $227,500 nor more than $1,000,000
and the average principal balance of the Group V Loans as of the Cut-Off Date
will be approximately $331,197. Approximately 97.1% of the Group V Loans will
have been secured by owner-occupied Mortgaged Properties which were the primary
residences of the related Mortgagors, based solely on representations of the
Mortgagors obtained at the origination of the related Group V Loans, and
approximately 2.5% of the Group V Loans will have been secured by owner-occupied
Mortgaged Properties which were second or vacation homes of the related
Mortgagors, based solely on such representations. Approximately 0.3% of the
Group V Loans will have been secured by Mortgaged Properties which were investor
properties of the related Mortgagors, based solely on such representations. None
of the Group V Loans are secured by interests in cooperative apartments. The
aggregate principal balance of Group V Loans originated under reduced and no
documentation programs (including certain Group V Loans for which verification
of income and deposits was not required), which generally limit the original
Loan-to-Value Ratio of the Group V Loan, will be approximately $1,071,397, which
will be approximately 0.5% of Loan Group V. As of the Cut-Off Date, the weighted
average of the Loan-to-Value Ratios of such Group V Loans originated under such
reduced and no documentation programs is approximately 59.2%.
Approximately 64.0% of the Group V Loans are secured by Mortgaged Properties
located in California; 6.2%, in New Jersey; and no other single state contains
Mortgaged Properties securing more than 5% of the Group V Loans. No more than
1.7% of the Group V Loans will be secured by Mortgaged Properties located in any
one California zip code area, and no more than 0.6% of the Group V Loans will be
secured by Mortgaged Properties located in any other single zip code area.
Approximately 49.5% of the Group V Loans will have been originated for the
purpose of refinancing existing mortgage debt, including cash-out refinancings.
Approximately 50.5% of the Group V Loans will have been originated for the
purpose of purchasing the Mortgaged Property.
All of the Group V Loans will be serviced by PHH Mortgage Corporation.
S-37
<PAGE>
INDYMAC
IndyMac, Inc. (formerly known as Independent National Mortgage Corporation),
is a Delaware corporation ("INDYMAC"). The principal executive offices of
IndyMac are located at 155 North Lake Avenue, Pasadena, California 91101.
IndyMac operates a conduit program established in April 1993 to purchase
"conventional non-conforming mortgage loans" (i.e., loans which are not insured
by the FHA or partially guaranteed by the VA or which do not qualify for sale to
FNMA or FHLMC) secured by first liens on one- to four-family residential
properties. IndyMac purchases mortgage loans from banks, savings and loan
associations, mortgage bankers (which may or may not be affiliated with IndyMac)
and other mortgage loan originators.
ADDITIONAL INFORMATION
A Current Report on Form 8-K relating to the Offered Certificates containing
a detailed description of the Mortgage Loans will be available to purchasers of
Offered Certificates on or before initial issuance of the Offered Certificates
and will be filed with the Securities and Exchange Commission within 15 days
after such initial issuance. The Current Report on Form 8-K will specify as of
the Cut-Off Date the aggregate principal balance of the Mortgage Loans and will
set forth in detail the following information regarding the Mortgage Loans of
each Loan Group: the number of Mortgage Loans, the range of Mortgage Interest
Rates, the range of Mortgage Loan original principal balances, the years in
which initial Monthly Payments on the Mortgage Loans are due, the weighted
average remaining term to maturity of the Mortgage Loans, the range of Loan
to-Value Ratios of the Mortgage Loans as of the Cut-Off Date, the types of
Mortgaged Properties, the stated owner occupancy status of the Mortgaged
Properties at the time the Mortgage Loans were originated, the geographic
distribution by state of the Mortgaged Properties, the scheduled maturity years
of the Mortgage Loans (adjusted for Curtailments), the original terms to
maturity of the Mortgage Loans, the Mortgagors' purpose of financing, the number
of Mortgage Loans originated under reduced documentation or no documentation
programs, if any, and the number of Buydown Loans, if any, in each case, for
each Loan Group.
S-38
<PAGE>
DESCRIPTION OF THE CERTIFICATES
GENERAL
The Certificates will be issued pursuant to a Pooling and Servicing
Agreement (the "POOLING AGREEMENT") to be dated as of the Cut-Off Date between
the Company, as Depositor, Certificate Administrator and Master Servicer,
IndyMac, as Master Servicer and U.S. Bank National Association, as trustee (the
"TRUSTEE"), a form of which is filed as an exhibit to the Registration Statement
of which this Prospectus Supplement is a part. Reference is made to the
Prospectus for important additional information regarding the terms and
conditions of the Pooling Agreement and the Certificates. It is a condition to
the issuance of the Offered Certificates that they receive the ratings from one
or more of Standard & Poor's, a division of The McGraw-Hill Companies, Inc.
("S&P"), and Duff & Phelps Credit Rating Co. ("DCR"), indicated under
"Certificate Ratings" herein. As of the date of their issuance, the Offered
Certificates, other than the Class I-B-2, Class II-B-2, Class III-B-2, Class
IV-B-2, Class V-B-2, Class I-B-3, Class II-B-3, Class III-B-3, Class IV-B-3,
Class V-B-3 and Class V-B-IO Certificates, will qualify as "mortgage related
securities" within the meaning of the Secondary Mortgage Market Enhancement Act
of 1984.
Each Master Servicer will be obligated to make Advances with respect to
delinquent payments on the related Mortgage Loans as described herein under "--
Advances".
The Certificates, other than the Class R-1 and Class R-2 Certificates, will
evidence all the beneficial ownership interest in a trust (the "CERTIFICATE
TRUST") established by the Company, the assets of which, together with the Class
R-1 and Class R-2 Certificates described below, will evidence all the beneficial
ownership interest in two other trusts (the "MORTGAGE TRUST" and the "GROUP V
TRUST") into which the mortgage loans (the "MORTGAGE LOANS") will be deposited.
The Mortgage Pass-Through Certificates, Series 1998-1 (the "CERTIFICATES"), will
consist of the following sixty-six classes: (i) Class I-A-1, Class I-A-2 and
Class I-A-3 (together with Component II-A-1-5, the "GROUP I-A CERTIFICATES"),
(ii) Class II-A-1, Class II-A-2, Class II-A-3, Class II-A-4, Class II-A-5, Class
II-A-6, Class II-A-7, Class II-A-8, Class II-A-9, Class II-A-10 and Class
II-A-11 (other than Component II-A-1-5, the "GROUP II-A CERTIFICATES"), (iii)
Class III-A-1, (iv) Class IV-A-1, (v) Class V-A-1, Class V-A-2, Class V-A-3,
Class V-A-4, Class V-A-5, Class V-A-6, Class V-A-7, Class V-A-8 and Class V-A-9
(the "GROUP V-A CERTIFICATES" and, together with the Group I-A, Group II-A,
Class III-A-1 and Class IV-A-1 Certificates, the "CLASS A CERTIFICATES"), (vi)
Class I-P, Class III-P and Class IV-P (the "CLASS P CERTIFICATES"), (vii) Class
I-X, Class II-X, Class III-X and Class IV-X (the "CLASS X CERTIFICATES"), (viii)
Class I-B-1, Class I-B-2 and Class I-B-3 (the "GROUP I SENIOR SUBORDINATE
CERTIFICATES"), (ix) Class I-B-4, Class I-B-5 and Class I-B-6 (the "GROUP I
JUNIOR SUBORDINATE CERTIFICATES" and, together with the Group I Senior
Subordinate Certificates, the "GROUP I-B CERTIFICATES"), (x) Class II-B-1, Class
II-B-2 and Class II-B-3 (the "GROUP II SENIOR SUBORDINATE CERTIFICATES"), (xi)
Class II-B-4, Class II-B-5 and Class II-B-6 (the "GROUP II JUNIOR SUBORDINATE
CERTIFICATES" and, together with the Group II Senior Subordinate Certificates,
the "GROUP II-B CERTIFICATES"), (xii) Class III-B-1, Class III-B-2 and Class
III-B-3 (the "GROUP III SENIOR SUBORDINATE CERTIFICATES"), (xiii) Class III-B-4,
Class III-B-5 and Class III-B-6 (the "GROUP III JUNIOR SUBORDINATE CERTIFICATES"
and, together with the Group III Senior Subordinate Certificates, the "GROUP
III-B CERTIFICATES"), (xiv) Class IV-B-1, Class IV-B-2 and Class IV-B-3 (the
"GROUP IV SENIOR SUBORDINATE CERTIFICATES"), (xv) Class IV-B-4, Class IV-B-5 and
Class IV-B-6 (the "GROUP IV JUNIOR SUBORDINATE CERTIFICATES" and, together with
the Group IV Senior Subordinate Certificates, the "GROUP IV-B CERTIFICATES"),
(xvi) Class V-B-1, Class V-B-2, Class V-B-3 and Class V-B-IO (the "GROUP V
SENIOR SUBORDINATE CERTIFICATES"), (xvii) Class V-B-4, Class V-B-5 and Class
V-B-6 (the "GROUP V JUNIOR SUBORDINATE CERTIFICATES" and, together with the
Group V Senior Subordinate Certificates, the "GROUP V-B CERTIFICATES") and
(xviii) Class R, Class R-1 and Class R-2 (the "RESIDUAL CERTIFICATES" and,
together with the Class A, Class X and Class P Certificates, the "SENIOR
CERTIFICATES"). The Class I-A-3, Class V-A-4 and Class V-A-9 Certificates are
sometimes referred to as the "LOCKOUT CERTIFICATES". The Group I-A, Class I-P,
Class I-X, Group I-B, Class R and Class R-1 Certificates are sometimes referred
to as the "GROUP I
S-39
<PAGE>
CERTIFICATES", the Group II-A, Class II-X and Group II-B Certificates are
sometimes referred to as the "GROUP II CERTIFICATES", the Class III-A-1, Class
III-P, Class III-X and Group III-B Certificates are sometimes referred to as the
"GROUP III CERTIFICATES", the Class IV-A-1, Class IV-P, Class IV-X and Group
IV-B Certificates are sometimes referred to as the "GROUP IV CERTIFICATES" and
the Group V-A, Group V-B and Class R-2 Certificates are sometimes referred to as
the "GROUP V CERTIFICATES". The Group I Certificates, the Group II Certificates,
the Group III Certificates, the Group IV Certificates and the Group V
Certificates are each a "CERTIFICATE GROUP". The Group I, Group II, Group III,
Group IV and Group V Senior Subordinate Certificates are collectively referred
to as the "SENIOR SUBORDINATE CERTIFICATES". The Group I, Group II, Group III,
Group IV and Group V Junior Subordinate Certificates are collectively referred
to as the "JUNIOR SUBORDINATE CERTIFICATES". The Group I-B, Group II-B, Group
III-B, Group IV-B and Group V-B Certificates are collectively referred to as the
"SUBORDINATE CERTIFICATES" or "CLASS B CERTIFICATES". Only the Senior
Certificates (other than the Class II-A-1 Certificates) and the Senior
Subordinate Certificates (collectively, the "OFFERED CERTIFICATES") are offered
hereby. The Class II-A-1 and the Junior Subordinate Certificates are not offered
hereby.
The "CLASS PRINCIPAL BALANCE" for any Class of Certificates (other than the
Class II-A-1 Certificates) will equal the aggregate amount of principal to which
such Class is entitled, after giving effect to prior (i) distributions of
principal to such Class, (ii) allocations of losses required to be borne by such
Class and (iii) in the case of the Accrual Classes, increases resulting from all
interest accrued and added to the Class Principal Balance thereof. The "CLASS
PRINCIPAL BALANCE" of the Class II-A-1 Certificates will equal the sum of the
Component Principal Balances (as defined below) thereof. The Class II-A-1
Certificates will be comprised of six components (each, a "COMPONENT"), each of
which will have a specified principal balance (a "COMPONENT PRINCIPAL BALANCE")
or notional amount (a "COMPONENT NOTIONAL AMOUNT"), which functions in a manner
comparable to that of a Class Principal Balance or Class Notional Amount,
respectively, on which interest will accrue at a designated Remittance Rate
(except Component II-A-1-1 and Component II-A-1-4 which will not be entitled to
interest). Holders of Class II-A-1 Certificates will be entitled to receive
distributions on any Distribution Date to the extent of the amount distributed
with respect to the related Components on such Distribution Date. Holders of
Class II-A-1 Certificates may not transfer such Components separately. The Class
Principal Balance of the Class II-A-1 Certificates will equal the sum of the
Component Principal Balances thereof. The Component Principal Balance for each
Component will equal the aggregate amount of principal to which such Component
is entitled, after giving effect to prior (i) distributions of principal to such
Component, (ii) allocations of losses required to be borne by such Component and
(iii) in the case of the Accrual Component, increases resulting from all
interest accrued and added to the Component Principal Balance thereof.
The "CERTIFICATE PRINCIPAL BALANCE" for any Certificate will be the portion
of the corresponding Class Principal Balance represented by such Certificate.
The aggregate initial Certificate Principal Balance will be approximately equal
to the aggregate principal balance of the Mortgage Loans as of the Cut-Off Date.
The Group I Certificates that are Senior Certificates will comprise
approximately 95.50%, the Group I Senior Subordinate Certificates will comprise
approximately 3.65%, and the Group I Junior Subordinate Certificates will
comprise approximately 0.85% of the initial aggregate principal balance of the
Group I Loans as of the Cut-Off Date. The Group II Certificates that are Senior
Certificates will comprise approximately 94.75%, the Group II Senior Subordinate
Certificates will comprise approximately 4.30%, and the Group II Junior
Subordinate Certificates will comprise approximately 0.95% of the initial
aggregate principal balance of the Group II Loans as of the Cut-Off Date. The
Group III Certificates that are Senior Certificates will comprise approximately
95.50%, the Group III Senior Subordinate Certificates will comprise
approximately 3.55%, and the Group III Junior Subordinate Certificates will
comprise approximately 0.95% of the initial aggregate principal balance of the
Group III Loans as of the Cut-Off Date. The Group IV Certificates that are
Senior Certificates will comprise approximately 96.25%, the Group IV Senior
Subordinate Certificates will comprise approximately 3.05%, and the Group IV
Junior Subordinate Certificates will comprise approximately 0.70% of the initial
aggregate principal balance of the Group IV Loans as of the Cut-Off Date. The
Group V Certificates that are Senior Certificates will
S-40
<PAGE>
comprise approximately 96.25%, the Group V Senior Subordinate Certificates will
comprise approximately 3.05%, and the Group V Junior Subordinate Certificates
will comprise approximately 0.70% of the initial aggregate principal balance of
the Group V Loans as of the Cut-Off Date.
The Offered Certificates, other than the Class I-A-1, Class I-A-2, Interest
Only and Residual Certificates, are offered in minimum denominations equivalent
to not less than $25,000 initial Certificate Principal Balance each and
multiples of $1 in excess thereof, except that one Class I-P, one Class III-P
and one Class IV-P Certificate may be issued in a different amount. The Class
I-A-1 and Class I-A-2 Certificates are offered in minimum denominations
equivalent to not less than $1,000 initial Certificate Principal Balance each
and multiples of $1 in excess thereof. The Interest Only Certificates are
offered in minimum denominations equivalent to not less than $100,000 initial
Class Notional Amount each and multiples of $1 in excess thereof, except that
one Certificate of each Class of Interest Only Certificates may be issued in a
different amount. The Residual Certificates, which will each have an initial
Class Principal Balance of $50, will each be offered in registered, certificated
form in a single denomination of a 99.99% Percentage Interest. The remaining
0.01% Percentage Interest of the Class R, Class R-1 and Class R-2 Certificates
will be retained by the Company as set forth herein under "Certain Federal
Income Tax Consequences".
Distributions on the Certificates will be based solely on payments received
or advanced in respect of the Mortgage Loans and with respect to the Class V-A-7
Certificates, the Class V-A-7 Reserve Fund.
BOOK-ENTRY REGISTRATION
Each Class of Book-Entry Certificates will initially be represented by a
global Certificate registered in the name of the nominee of DTC. DTC has advised
the Company that DTC's nominee will be Cede & Co. ("CEDE"). Accordingly, Cede is
expected to be the holder of record of the Book-Entry Certificates. No
Book-Entry Certificateholder will be entitled to receive a certificate
representing such person's interest in such Certificate. Unless and until
Definitive Certificates (as defined below) are issued under the limited
circumstances described herein, all references herein to actions by Book-Entry
Certificateholders shall refer to actions taken by DTC upon instructions from
DTC Participants, and all references herein to distributions, notices, reports,
and statements to Book-Entry Certificateholders shall refer to distributions,
notices, reports, and statements to Cede, as the registered holder of such
Certificates, for distribution to Book-Entry Certificateholders in accordance
with DTC procedures.
Certificateholders may hold their Book-Entry Certificates through DTC, if
they are DTC Participants, or indirectly through organizations which are DTC
Participants. Transfers between DTC Participants will occur in the ordinary way
in accordance with DTC rules. Cede, as nominee of DTC, will hold the global
Certificates for the Book-Entry Certificates.
DTC has advised the Company that it is a limited-purpose trust company
organized under the New York Banking Law, a "banking organization" within the
meaning of the New York Banking Law, a member of the Federal Reserve System, a
"clearing corporation" within the meaning of the New York Uniform Commercial
Code and a "clearing agency" registered pursuant to the provisions of Section
17A of the Securities Exchange Act of 1934, as amended. DTC holds securities
that its participants ("DTC Participants") deposit with DTC. DTC also
facilitates the settlement among DTC Participants of securities transactions,
such as transfers and pledges, in deposited securities through electronic
computerized book-entry changes in DTC Participants' accounts, thereby
eliminating the need for physical movement of securities certificates. DTC
Participants include the Underwriter, securities brokers and dealers, banks,
trust companies, clearing corporations and certain other organizations. Indirect
access to the DTC system is also available to other entities, such as banks,
brokers, dealers, and trust companies that clear through or maintain a custodial
relationship with a DTC Participant, either directly or indirectly ("INDIRECT
DTC PARTICIPANTS").
S-41
<PAGE>
Certificateholders that are not DTC Participants or Indirect DTC
Participants but desire to purchase, sell, or otherwise transfer ownership of or
other interests in Book-Entry Certificates may do so only through DTC
Participants and Indirect DTC Participants. In addition, unless Definitive
Certificates are issued, Certificateholders will receive all distributions of
principal and interest on the Book-Entry Certificates through DTC Participants.
Under a book-entry format, Certificateholders will receive payments after the
related Distribution Date because, while payments are required to be forwarded
to Cede, as nominee for DTC, on each such date, DTC will forward such payments
to DTC Participants which thereafter will be required to forward them to
Indirect DTC Participants or Certificateholders. It is anticipated that the sole
"Certificateholder" (as such term is used in the Pooling Agreement) for each
Class of Book-Entry Certificates will be Cede, as nominee of DTC, and that
Book-Entry Certificateholders will not be recognized by the Trustee as
Certificateholders under the Pooling Agreement. Book-Entry Certificateholders
will be permitted to exercise the rights of Certificateholders under the Pooling
Agreement only indirectly through DTC Participants, who in turn will exercise
their rights through DTC.
Under the rules, regulations and procedures creating and affecting DTC and
its operations (the "RULES"), DTC is required to make book-entry transfers among
DTC Participants on whose behalf it acts with respect to the Book-Entry
Certificates and is required to receive and transmit payments of principal and
interest, if any, on such Book-Entry Certificates. DTC Participants and Indirect
DTC Participants with whom Book-Entry Certificateholders have accounts with
respect to the Book-Entry Certificates similarly are required to make book-entry
transfers and receive and transmit such payments on behalf of their respective
Book-Entry Certificateholders. Accordingly, although owners of Book-Entry
Certificates will not possess Definitive Certificates, the Rules provide a
mechanism by which owners of the Book-Entry Certificates through their DTC
Participants will receive payments and will be able to transfer their interest.
Because DTC can only act on behalf of DTC Participants, who in turn act on
behalf of Indirect DTC Participants and certain banks, the ability of a
Book-Entry Certificateholder to pledge Book-Entry Certificates to persons or
entities that do not participate in the DTC system, or otherwise take actions in
respect of such Book-Entry Certificates, may be limited due to the lack of a
physical certificate for such Book-Entry Certificates.
DTC has advised the Company that it will take any action permitted to be
taken by a Book-Entry Certificateholder under the Pooling Agreement only at the
direction of one or more DTC Participants to whose account with DTC the
Certificates are credited. Additionally, DTC has advised the Company that it
will take such actions with respect to a Book-Entry Certificate only at the
direction of and on behalf of the DTC Participant whose holdings include that
Certificate. DTC may take conflicting actions with respect to other Book-Entry
Certificates to the extent that such actions are taken on behalf of DTC
Participants whose holdings include such Book-Entry Certificates.
Although DTC has agreed to the foregoing procedures in order to facilitate
transfers of Book-Entry Certificates among DTC Participants, it is under no
obligation to perform or continue to perform such procedures and such procedures
may be discontinued at any time.
DEFINITIVE CERTIFICATES
The Book-Entry Certificates will be issued in fully registered, certificated
form to Certificateholders or their nominees ("DEFINITIVE CERTIFICATES"), rather
than to DTC or its nominee, only if (i) the Company advises the Trustee in
writing that DTC is no longer willing or able to discharge properly its
responsibilities as Depository with respect to the Book-Entry Certificates and
the Trustee or the Company is unable to locate a qualified successor, (ii) the
Company, at its option, elects to terminate the book-entry system through DTC or
(iii) after the occurrence of an Event of Default, Certificateholders of
Book-Entry Certificates evidencing not less than 66% of the aggregate
outstanding Certificate Principal Balance advise the Trustee and DTC through DTC
Participants in writing that the continuation of a book-entry system through DTC
(or a successor thereto) is no longer in the best interests of the
Certificateholders.
S-42
<PAGE>
Upon notice of the occurrence of any of the events described in the
immediately preceding paragraph, DTC is required to notify all DTC Participants
of the availability of Definitive Certificates. Upon surrender by DTC of the
global Certificates and receipt from DTC of instructions for re-registration,
the Trustee will issue the Book-Entry Certificates in the form of Definitive
Certificates, and thereafter the Trustee will recognize the holders of such
Definitive Certificates as Certificateholders under the Pooling Agreement.
Distributions of principal and interest on the Definitive Certificates, as
well as the other Classes of Certificates, will be made by the Trustee (or its
duly appointed paying agent, if any) directly to holders of such Certificates in
accordance with the procedures set forth herein and in the Pooling Agreement.
Distributions of principal and interest on each Distribution Date will be made
to holders in whose names such Certificates were registered at the close of
business on the related Record Date. Distributions will be made by wire transfer
in immediately available funds for the account of each such holder or, if a
holder has not provided wire instructions, by check mailed to the address of
such holder as it appears on the register maintained by the Certificate
Registrar. The final payment on any Certificate (whether Interest Only, Class P,
Residual, Class B, Class V-A-9, Definitive or the global Certificates registered
in the name of Cede) will be made only upon presentation and surrender of such
Certificate at the offices of the Trustee or its agent or such office or agency
as is specified in the notice of final distribution to holders of Certificates
being retired. The Trustee will provide such notice to registered
Certificateholders not later than the fifteenth day of the month in which all
remaining outstanding Certificates will be retired.
Definitive Certificates, as well as the other Classes of Certificates, will
be transferable and exchangeable at the offices of the Trustee in New York City.
A reasonable service charge may be imposed for any registration of transfer or
exchange, and the Trustee or such agent may require payment of a sum sufficient
to cover any tax or other governmental charge imposed in connection therewith.
PRIORITY OF DISTRIBUTIONS
Commencing in February 1998, on the 25th day of each month, or if such 25th
day is not a business day, on the immediately succeeding business day (each, a
"DISTRIBUTION DATE"), distributions will be made in the order and priority as
follows:
(a) with respect to the Group I Certificates, prior to the Group I Credit
Support Depletion Date (as defined herein), to the extent of the
Available Distribution Amount for Loan Group I remaining following prior
distributions, if any, on such Distribution Date:
(i) first, to the Class I-P Certificates, the Class I-P Fraction (as
defined herein) of all principal received on or in respect of each
Class I-P Mortgage Loan;
(ii) second, to the Group I-A, Class I-X, Class R and Class R-1
Certificates, accrued and unpaid interest at their respective
Remittance Rates on their respective Class Principal Balances,
Class Notional Amount, or Component Principal Balance, as
applicable;
(iii) third, to the Group I-A, Class R and Class R-1 Certificates, as
principal, the Group I Senior Principal Distribution Amount (as
defined in "--Distributions of Principal--GROUP I SENIOR PRINCIPAL
DISTRIBUTION AMOUNT" herein);
(iv) fourth, to the Class I-P Certificates, to the extent of amounts
otherwise available to pay the Group I Subordinate Principal
Distribution Amount (as defined herein) (without regard to clause
(B) of such definition) on such Distribution Date, the sum of (a)
principal in an amount equal to the Class I-P Fraction of certain
principal losses on the Class I-P Mortgage Loans, as described in
"--Distributions of Principal--CLASS I-P DISTRIBUTION AMOUNT"
herein and (b) the sum of amounts, if any, by which the amount
described in clause (a) above on each prior Distribution Date
exceeded the amount actually distributed in respect thereof on such
prior Distribution Dates and not subsequently distributed; PROVIDED
that any amounts
S-43
<PAGE>
distributed in respect of losses pursuant to this paragraph shall
not cause a further reduction in the Class I-P Principal Balance;
(v) fifth, to the Class I-B-1 Certificates, accrued and unpaid interest
at the Class I-B-1 Remittance Rate on the Class I-B-1 Principal
Balance;
(vi) sixth, to the Class I-B-1 Certificates, their pro rata share of the
Group I Subordinate Principal Distribution Amount;
(vii) seventh, to the Class I-B-2 Certificates, accrued and unpaid
interest at the Class I-B-2 Remittance Rate on the Class I-B-2
Principal Balance;
(viii) eighth, to the Class I-B-2 Certificates, their pro rata share of
the Group I Subordinate Principal Distribution Amount;
(ix) ninth, to the Class I-B-3 Certificates, accrued and unpaid interest
at the Class I-B-3 Remittance Rate on the Class I-B-3 Principal
Balance;
(x) tenth, to the Class I-B-3 Certificates, their pro rata share of the
Group I Subordinate Principal Distribution Amount;
(xi) eleventh, to the Group I Junior Subordinate Certificates, interest
and principal in the same manner as for the Group I Senior
Subordinate Certificates, first to the Class I-B-4 Certificates,
then to the Class I-B-5 Certificates and then to the Class I-B-6
Certificates;
(xii) twelfth, to each Class of the Group I-B Certificates in order of
seniority, the remaining portion, if any, of the Available
Distribution Amount for Loan Group I, up to the amount of
unreimbursed realized losses previously allocated to such Class, if
any, PROVIDED that distribution of any amount pursuant to this
paragraph shall not cause a further reduction in the Class
Principal Balances of the Group I-B Certificates; and
(xiii) thirteenth, to the Class R-1 Certificates, the remaining portion,
if any (which is expected to be zero), of the Available
Distribution Amount for Loan Group I for such Distribution Date;
(b) with respect to the Group II and Class R-1 Certificates, prior to the
Group II Credit Support Depletion Date, to the extent of the Available
Distribution Amount for Loan Group II remaining following prior
distributions, if any, on such Distribution Date:
(i) first, to Component II-A-1-4, the II-PO Fraction (as defined herein)
of all principal received on or in respect of each II-PO Mortgage
Loan;
(ii) second, (a) to the Class II-X and Group II-A Certificates (other
than Component II-A-1-1 and Component II-A-1-4 of the Class II-A-1
Certificates), accrued and unpaid interest at their respective
Remittance Rates on their respective Class Principal Balances,
Class Notional Amount, Component Principal Balance or Component
Notional Amounts, as applicable, PROVIDED, HOWEVER, that no such
distributions will be made to Component II-A-1-2 on or before the
Component II-A-1-2 Accretion Termination Date (as defined herein)
and to the Class II-A-7 Certificates on or before the Class II-A-7
Accretion Termination Date (as defined herein), (b) on or before
the Component II-A-1-2 Accretion Termination Date, to the Classes
and Component in the manner described under "--COMPONENT II-A-1-2
ACCRUAL" herein, as principal, the Component II-A-1-2 Accrual
Amount (as defined herein) and (c) on or before the Class II-A-7
Accretion Termination Date, to the Classes and Component in the
manner described under "--CLASS II-A-7 ACCRUAL" herein, as
principal, the Class II-A-7 Accrual Amount (as defined herein);
(iii) third, to the Group II-A Certificates (other than the Class II-A-2
and Class II-A-11 Certificates and Component II-A-1-3, Component
II-A-1-4 and Component II-A-1-6 of the
S-44
<PAGE>
Class II-A-1 Certificates), as principal, the Group II Senior
Principal Distribution Amount in the order described in
"--Distributions of Principal--GROUP II SENIOR PRINCIPAL
DISTRIBUTION AMOUNT" herein;
(iv) fourth, to Component II-A-1-4, to the extent of amounts otherwise
available to pay the Group II Subordinate Principal Distribution
Amount (as defined herein) (without regard to clause (B) of such
definition) on such Distribution Date, the sum of (a) principal in
an amount equal to the II-PO Fraction of certain principal losses
on the II-PO Mortgage Loans, as described in "--Distributions of
Principal--COMPONENT II-A-1-4 PRINCIPAL DISTRIBUTION AMOUNT" herein
and (b) the sum of amounts, if any, by which the amount described
in clause (a) above on each prior Distribution Date exceeded the
amount actually distributed in respect thereof on such prior
Distribution Dates and not subsequently distributed; PROVIDED that
any amounts distributed in respect of losses pursuant to this
paragraph shall not cause a further reduction in the Component
II-A-1-4 Principal Balance;
(v) fifth, to the Class II-B-1 Certificates, accrued and unpaid interest
at the Class II-B-1 Remittance Rate on the Class II-B-1 Principal
Balance;
(vi) sixth, to the Class II-B-1 Certificates, their pro rata share of
the Group II Subordinate Principal Distribution Amount;
(vii) seventh, to the Class II-B-2 Certificates, accrued and unpaid
interest at the Class II-B-2 Remittance Rate on the Class II-B-2
Principal Balance;
(viii) eighth, to the Class II-B-2 Certificates, their pro rata share of
the Group II Subordinate Principal Distribution Amount;
(ix) ninth, to the Class II-B-3 Certificates, accrued and unpaid
interest at the Class II-B-3 Remittance Rate on the Class II-B-3
Principal Balance;
(x) tenth, to the Class II-B-3 Certificates, their pro rata share of the
Group II Subordinate Principal Distribution Amount;
(xi) eleventh, to the Group II Junior Subordinate Certificates, interest
and principal in the same manner as for the Group II Senior
Subordinate Certificates, first to Class II-B-4 Certificates, then
to Class II-B-5 Certificates and then to Class II-B-6 Certificates;
(xii) twelfth, to each Class of the Group II-B Certificates in order of
seniority, the remaining portion, if any, of the Available
Distribution Amount for Loan Group II, up to the amount of
unreimbursed realized losses previously allocated to such Class, if
any, PROVIDED that distribution of any amount pursuant to this
paragraph shall not cause a further reduction in the Class
Principal Balances of the Group II-B Certificates; and
(xiii) thirteenth, to the Class R-1 Certificates, the remaining portion,
if any (which is expected to be zero), of the Available
Distribution Amount for Loan Group II for such Distribution Date;
(c) with respect to the Group III and Class R-1 Certificates, prior to the
Group III Credit Support Depletion Date (as defined herein), to the
extent of the Available Distribution Amount for Loan Group III remaining
following prior distributions, if any, on such Distribution Date:
(i) first, to the Class III-P Certificates, the Class III-P Fraction (as
defined herein) of all principal received on or in respect of each
Class III-P Mortgage Loan;
(ii) second, to the Class III-A-1 and Class III-X Certificates, accrued
and unpaid interest at their respective Remittance Rates on their
respective Class Principal Balance (or Class Notional Amount, in
the case of the Class III-X Certificates);
S-45
<PAGE>
(iii) third, to the Class III-A-1 Certificates, as principal, the Group
III Senior Principal Distribution Amount (as defined in
"--Distributions of Principal--GROUP III SENIOR PRINCIPAL
DISTRIBUTION AMOUNT" herein);
(iv) fourth, to the Class III-P Certificates, to the extent of amounts
otherwise available to pay the Group III Subordinate Principal
Distribution Amount (as defined herein) (without regard to clause
(B) of such definition) on such Distribution Date, the sum of (a)
principal in an amount equal to the Class III-P Fraction of certain
principal losses on the Class III-P Mortgage Loans, as described in
"--Distributions of Principal--CLASS III-P DISTRIBUTION AMOUNT"
herein and (b) the sum of amounts, if any, by which the amount
described in clause (a) above on each prior Distribution Date
exceeded the amount actually distributed in respect thereof on such
prior Distribution Dates and not subsequently distributed; PROVIDED
that any amounts distributed in respect of losses pursuant to this
paragraph shall not cause a further reduction in the Class III-P
Principal Balance;
(v) fifth, to the Class III-B-1 Certificates, accrued and unpaid
interest at the Class III-B-1 Remittance Rate on the Class III-B-1
Principal Balance;
(vi) sixth, to the Class III-B-1 Certificates, their pro rata share of
the Group III Subordinate Principal Distribution Amount;
(vii) seventh, to the Class III-B-2 Certificates, accrued and unpaid
interest at the Class III-B-2 Remittance Rate on the Class III-B-2
Principal Balance;
(viii) eighth, to the Class III-B-2 Certificates, their pro rata share of
the Group III Subordinate Principal Distribution Amount;
(ix) ninth, to the Class III-B-3 Certificates, accrued and unpaid
interest at the Class III-B-3 Remittance Rate on the Class III-B-3
Principal Balance;
(x) tenth, to the Class III-B-3 Certificates, their pro rata share of
the Group III Subordinate Principal Distribution Amount;
(xi) eleventh, to the Group III Junior Subordinate Certificates,
interest and principal in the same manner as for the Group III
Senior Subordinate Certificates, first to the Class III-B-4
Certificates, then to the Class III-B-5 Certificates and then to
the Class III-B-6 Certificates;
(xii) twelfth, to each Class of the Group III-B Certificates in order of
seniority, the remaining portion, if any, of the Available
Distribution Amount for Loan Group III, up to the amount of
unreimbursed realized losses previously allocated to such Class, if
any, PROVIDED that distribution of any amount pursuant to this
paragraph shall not cause a further reduction in the Class
Principal Balances of the Group III-B Certificates; and
(xiii) thirteenth, to the Class R-1 Certificates, the remaining portion,
if any (which is expected to be zero), of the Available
Distribution Amount for Loan Group III for such Distribution Date;
(d) with respect to the Group IV and Class R-1 Certificates, prior to the
Group IV Credit Support Depletion Date (as defined herein), to the extent
of the Available Distribution Amount for Loan Group IV remaining
following prior distributions, if any, on such Distribution Date:
(i) first, to the Class IV-P Certificates, the Class IV-P Fraction (as
defined herein) of all principal received on or in respect of each
Class IV-P Mortgage Loan;
(ii) second, to the Class IV-A-1 and Class IV-X Certificates, accrued
and unpaid interest at their respective Remittance Rates on their
respective Class Principal Balance (or Class Notional Amount, in
the case of the Class IV-X Certificates);
S-46
<PAGE>
(iii) third, to the Class IV-A-1 Certificates, as principal, the Group IV
Senior Principal Distribution Amount (as defined in
"--Distributions of Principal--GROUP IV SENIOR PRINCIPAL
DISTRIBUTION AMOUNT" herein);
(iv) fourth, to the Class IV-P Certificates, to the extent of amounts
otherwise available to pay the Group IV Subordinate Principal
Distribution Amount (as defined herein) (without regard to clause
(B) of such definition) on such Distribution Date, the sum of (a)
principal in an amount equal to the Class IV-P Fraction of certain
principal losses on the Class IV-P Mortgage Loans, as described in
"--Distributions of Principal--CLASS IV-P DISTRIBUTION AMOUNT"
herein and (b) the sum of amounts, if any, by which the amount
described in clause (a) above on each prior Distribution Date
exceeded the amount actually distributed in respect thereof on such
prior Distribution Dates and not subsequently distributed; PROVIDED
that any amounts distributed in respect of losses pursuant to this
paragraph shall not cause a further reduction in the Class IV-P
Principal Balance;
(v) fifth, to the Class IV-B-1 Certificates, accrued and unpaid interest
at the Class IV-B-1 Remittance Rate on the Class IV-B-1 Principal
Balance;
(vi) sixth, to the Class IV-B-1 Certificates, their pro rata share of
the Group IV Subordinate Principal Distribution Amount;
(vii) seventh, to the Class IV-B-2 Certificates, accrued and unpaid
interest at the Class IV-B-2 Remittance Rate on the Class IV-B-2
Principal Balance;
(viii) eighth, to the Class IV-B-2 Certificates, their pro rata share of
the Group IV Subordinate Principal Distribution Amount;
(ix) ninth, to the Class IV-B-3 Certificates, accrued and unpaid
interest at the Class IV-B-3 Remittance Rate on the Class IV-B-3
Principal Balance;
(x) tenth, to the Class IV-B-3 Certificates, their pro rata share of the
Group IV Subordinate Principal Distribution Amount;
(xi) eleventh, to the Group IV Junior Subordinate Certificates, interest
and principal in the same manner as for the Group IV Senior
Subordinate Certificates, first to the Class IV-B-4 Certificates,
then to the Class IV-B-5 Certificates and then to the Class IV-B-6
Certificates;
(xii) twelfth, to each Class of the Group IV-B Certificates in order of
seniority, the remaining portion, if any, of the Available
Distribution Amount for Loan Group IV, up to the amount of
unreimbursed realized losses previously allocated to such Class, if
any, PROVIDED that distribution of any amount pursuant to this
paragraph shall not cause a further reduction in the Class
Principal Balances of the Group IV-B Certificates; and
(xiii) thirteenth, to the Class R-1 Certificates, the remaining portion,
if any (which is expected to be zero), of the Available
Distribution Amount for Loan Group IV for such Distribution Date;
and
(e) with respect to the Group V and Class R-2 Certificates, prior to the
Group V Credit Support Depletion Date (as defined herein), to the extent
of the Available Distribution Amount for Loan Group V remaining following
prior distributions, if any, on such Distribution Date:
(i) first, (a) to the Group V-A and Class R-2 Certificates, accrued and
unpaid interest at their respective Remittance Rates on their
respective Class Principal Balances or Class Notional Amounts, as
applicable, PROVIDED, HOWEVER, that no such distributions will be
made to the Class V-A-7 Certificates on or before the Class V-A-7
Accretion Termination Date (as defined herein) and (b) on or before
the Class V-A-7 Accretion Termination Date, to the
S-47
<PAGE>
Classes of Certificates in the manner described under "--CLASS V-A-7
ACCRUAL" herein, as principal, the Class V-A-7 Accrual Amount (as
defined herein);
(ii) second, to the Group V-A and Class R-2 Certificates entitled to
receive principal, as principal, the Group V Senior Principal
Distribution Amount (as defined in "--Distributions of
Principal--GROUP V SENIOR PRINCIPAL DISTRIBUTION AMOUNT" herein);
(iii) third, concurrently, (a) to the Class V-B-1 Certificates, accrued
and unpaid interest at the Class V-B-1 Remittance Rate on the Class
V-B-1 Principal Balance; and (b) to the Class V-B-IO Certificates,
the portion of their accrued and unpaid interest at the Class V-B-
IO Remittance Rate on the portion of the Class V-B-IO Notional
Amount equal to the Class V-B-1 Principal Balance;
(iv) fourth, to the Class V-B-1 Certificates, their pro rata share of
the Group V Subordinate Principal Distribution Amount;
(v) fifth, concurrently, (a) to the Class V-B-2 Certificates, accrued
and unpaid interest at the Class V-B-2 Remittance Rate on the Class
V-B-2 Principal Balance; and (b) to the Class V-B-IO Certificates,
the portion of their accrued and unpaid interest at the Class V-B-IO
Remittance Rate on the portion of the Class V-B-IO Notional Amount
equal to the Class V-B-2 Principal Balance;
(vi) sixth, to the Class V-B-2 Certificates, their pro rata share of the
Group V Subordinate Principal Distribution Amount;
(vii) seventh, concurrently, (a) to the Class V-B-3 Certificates, accrued
and unpaid interest at the Class V-B-3 Remittance Rate on the Class
V-B-3 Principal Balance; and (b) to the Class V-B-IO Certificates,
the portion of their accrued and unpaid interest at the Class V-B-
IO Remittance Rate on the portion of the Class V-B-IO Notional
Amount equal to the Class V-B-3 Principal Balance;
(viii) eighth, to the Class V-B-3 Certificates, their pro rata share of
the Group V Subordinate Principal Distribution Amount;
(ix) ninth, to the Group V Junior Subordinate Certificates, interest and
principal in the same manner as for the Group V Senior Subordinate
Certificates, first to the Class V-B-4 Certificates, then to the
Class V-B-5 Certificates and then to the Class V-B-6 Certificates;
(x) tenth, to each Class of the Group V-B Certificates in order of
seniority, the remaining portion, if any, of the Available
Distribution Amount for Loan Group V, up to the amount of
unreimbursed realized losses previously allocated to such Class, if
any, PROVIDED that distribution of any amount pursuant to this
paragraph shall not cause a further reduction in the Class Principal
Balances of the Group V-B Certificates; and
(xi) eleventh, to the Class R-2 Certificates, the remaining portion, if
any (which is expected to be zero), of the Available Distribution
Amount for Loan Group V for such Distribution Date.
With respect to the Class B Certificates of each Certificate Group,
notwithstanding the foregoing, on any Distribution Date on which the
Subordination Level (as defined herein) for any Class of Class B Certificates in
a Certificate Group is less than such percentage as of the Cut-Off Date, the
portion of the Subordinate Principal Prepayments Distribution Amount for such
Certificate Group otherwise allocable to the Class or Classes of the Class B
Certificates in the related Certificate Group junior to such Class will be
allocated to the most senior Class of Class B Certificates in such Certificate
Group for which the Subordination Level is less than such percentage as of the
Cut-Off Date and to the Class or Classes of Class B Certificates in such
Certificate Group senior thereto, pro rata according to the Class Principal
Balances of such Classes.
S-48
<PAGE>
The "SUBORDINATION LEVEL" on any specified date with respect to any Class of
Class B Certificates is the percentage obtained by dividing the sum of the Class
Principal Balances of all Classes of Certificates in the related Certificate
Group which are subordinate in right of payment to such Class by the sum of the
Class Principal Balances of all Classes of Certificates in the related
Certificate Group as of such date prior to giving effect to distributions or
allocations of realized losses on the Mortgage Loans in the related Loan Group
on such date.
COMPONENT II-A-1-2 ACCRUAL. The "COMPONENT II-A-1-2 ACCRETION TERMINATION
DATE" is the earlier to occur of (i) the Distribution Date on which the
aggregate Class Principal Balance of the Class II-A-3 and Class II-A-4
Certificates has been reduced to zero and (ii) the Group II Credit Support
Depletion Date.
On each Distribution Date on or before the Component II-A-1-2 Accretion
Termination Date, an amount (the "COMPONENT II-A-1-2 ACCRUAL AMOUNT") equal to
the accrued interest that would otherwise be distributable in respect of
Component II-A-1-2 on such Distribution Date will be added to the Component
II-A-1-2 Principal Balance (such amount to thereafter accrue interest at the
Component II-A-1-2 Remittance Rate) and such amount will be distributed, as
principal, to the following Certificates and Component:
(1) first, to the extent necessary to reduce the aggregate Class Principal
Balance of the Class II-A-3 and Class II-A-4 Certificates to its combined
Targeted Principal Balance for such Distribution Date, sequentially as follows:
(a) to the Class II-A-3 Certificates, to the extent necessary to reduce
the Class II-A-3 Principal Balance to its Targeted Principal Balance for
such Distribution Date;
(b) to the Class II-A-4 Certificates, until the Class II-A-4 Principal
Balance has been reduced to zero; and
(c) to the Class II-A-3 Certificates, until the Class II-A-3 Principal
Balance has been reduced to zero;
(2) second, to Component II-A-1-2 to the extent necessary to reduce the
Component II-A-1-2 Principal Balance to its Targeted Principal Balance for such
Distribution Date;
(3) third, to the Class II-A-7 Certificates, until the Class II-A-7
Principal Balance has been reduced to zero;
(4) fourth, until either the aggregate Class Principal Balance of the Class
II-A-3 and Class II-A-4 Certificates or the Component II-A-1-2 Principal Balance
has been reduced to zero, concurrently, as follows:
(a) 90.0000000000% sequentially as follows:
(i) to the Class II-A-3 Certificates, to the extent necessary to
reduce the Class II-A-3 Principal Balance to its Targeted Principal
Balance for such Distribution Date;
(ii) to the Class II-A-4 Certificates, until the Class II-A-4
Principal Balance has been reduced to zero; and
(iii) to the Class II-A-3 Certificates, until the Class II-A-3
Principal Balance has been reduced to zero; and
(b) 10.0000000000% to Component II-A-1-2, until the Component II-A-1-2
Principal Balance has been reduced to zero;
S-49
<PAGE>
(5) fifth, until the aggregate Class Principal Balance of the Class II-A-3
and Class II-A-4 Certificates has been reduced to zero, sequentially as follows:
(a) to the Class II-A-3 Certificates, to the extent necessary to reduce
the Class II-A-3 Principal Balance to its Targeted Principal Balance for
such Distribution Date;
(b) to the Class II-A-4 Certificates, until the Class II-A-4 Principal
Balance has been reduced to zero; and
(c) to the Class II-A-3 Certificates, until the Class II-A-3 Principal
Balance has been reduced to zero; and
(6) sixth, to Component II-A-1-2, until the Component II-A-1-2 Principal
Balance has been reduced to zero.
CLASS II-A-7 ACCRUAL. The "CLASS II-A-7 ACCRETION TERMINATION DATE" is the
earlier to occur of (i) the Distribution Date on which the Component II-A-1-2
Principal Balance has been reduced to zero and (ii) the Group II Credit Support
Depletion Date. On each Distribution Date on or before the Class II-A-7
Accretion Termination Date, after the Component II-A-1-2 Accrual Amount has been
distributed as described above, an amount (the "CLASS II-A-7 ACCRUAL AMOUNT")
equal to the accrued interest that would otherwise be distributable in respect
of the Class II-A-7 Certificates on such Distribution Date will be added to the
Class II-A-7 Principal Balance (such amount to thereafter accrue interest at the
Class II-A-7 Remittance Rate) and such amount will be distributed, as principal,
to the following Certificates and Component: (1) first, as in clause (1) of the
preceding paragraph; (2) second, as in clause (2) of the preceding paragraph;
and (3) third, as in clause (3) of the preceding paragraph.
CLASS V-A-7 ACCRUAL. The "CLASS V-A-7 ACCRETION TERMINATION DATE" is the
earlier to occur of (i) the Distribution Date on which the Class V-A-2 Principal
Balance has been reduced to zero and (ii) the Group V Credit Support Depletion
Date. On each Distribution Date on or before the Class V-A-7 Accretion
Termination Date, an amount (the "CLASS V-A-7 ACCRUAL AMOUNT") equal to the
accrued interest that would otherwise be distributable in respect of the Class
V-A-7 Certificates on such Distribution Date will be added to the Class V-A-7
Principal Balance (such amount to thereafter accrue interest at the Class V-A-7
Remittance Rate) and such amount will be distributed, as principal, to the
following Certificates:
(1) first, concurrently, until the Class V-A-2 Principal Balance has been
reduced to zero:
(a) 12.0900230300% to the Class V-A-2 Certificates; and
(b) 87.9099769700% sequentially as follows:
(i) first, until the Class V-A-1 Principal Balance has been reduced
to zero, concurrently:
(A) 27.7109294500% to the Class V-A-1 Certificates; and
(B) 72.2890705500% to the Class V-A-3 Certificates; and
(ii) second, to the Class V-A-3 Certificates, until the Class V-A-3
Principal Balance has been reduced to zero; and
(2) second, to the Class V-A-7 Certificates, until the Class V-A-7 Principal
Balance has been reduced to zero.
On each Distribution Date on or after the Group I Credit Support Depletion
Date, distributions will be made with respect to the Group I Certificates as
follows, subject, in each case, to the extent of the
S-50
<PAGE>
Available Distribution Amount of Loan Group I remaining following prior
distributions, if any, on such Distribution Date:
(i) first, to the Class I-P Certificates, the Class I-P Fraction of all
principal received on or in respect of each Class I-P Mortgage Loan;
(ii) second, to the Group I-A, Class I-X, Class R and Class R-1
Certificates, accrued and unpaid interest at their respective Remittance
Rates on their respective Class Principal Balances, Class Notional Amount,
or Component Principal Balance, as applicable;
(iii) third, to the Group I-A, Class R and Class R-1 Certificates, as
principal, the Group I Senior Principal Distribution Amount pro rata
according to their respective Class Principal Balances or Component
Principal Balance; and
(iv) fourth, to the Class R-1 Certificates, the remaining portion, if
any (which is expected to be zero), of the Available Distribution Amount for
Loan Group I for such Distribution Date.
The "GROUP I CREDIT SUPPORT DEPLETION DATE" is the first Distribution Date
on which the aggregate of the Class Principal Balances of the Group I-B
Certificates has been or will be reduced to zero.
On each Distribution Date on or after the Group II Credit Support Depletion
Date, distributions will be made with respect to the Group II and Class R-1
Certificates, subject, in each case, to the extent of the Available Distribution
Amount of Loan Group II remaining following prior distributions, if any, on such
Distribution Date:
(i) first, to Component II-A-1-4, the II-PO Fraction of all principal
received on or in respect of each II-PO Mortgage Loan;
(ii) second, to the Class II-X and Group II-A Certificates (other than
Component II-A-1-1 and Component II-A-1-4 of the Class II-A-1 Certificates),
accrued and unpaid interest at their respective Remittance Rates on their
respective Class Principal Balances, Class Notional Amount, Component
Principal Balances or Component Notional Amounts, as applicable;
(iii) third, to the Group II-A Certificates (other than the Class II-A-2
and Class II-A-11 Certificates and Component II-A-1-3, Component II-A-1-4
and Component II-A-1-6 of the Class II-A-1 Certificates), as principal, the
Group II Senior Principal Distribution Amount, pro rata according to their
respective Class or Component Principal Balances; and
(iv) fourth, to the Class R-1 Certificates, the remaining portion, if
any (which is expected to be zero), of the Available Distribution Amount for
Loan Group II for such Distribution Date.
The "GROUP II CREDIT SUPPORT DEPLETION DATE" is the first Distribution Date
on which the aggregate of the Class Principal Balances of the Group II-B
Certificates has been or will be reduced to zero.
On each Distribution Date on or after the Group III Credit Support Depletion
Date, distributions will be made with respect to the Group III and Class R-1
Certificates, subject, in each case, to the extent of the Available Distribution
Amount of Loan Group III remaining following prior distributions, if any, on
such Distribution Date:
(i) first, to the Class III-P Certificates, the Class III-P Fraction of
all principal received on or in respect of each Class III-P Mortgage Loan;
(ii) second, to the Class III-A-1 and Class III-X Certificates, accrued
and unpaid interest at their respective Remittance Rates on their Class
Principal Balance (or Class Notional Amount, in the case of the Class III-X
Certificates);
(iii) third, to the Class III-A-1 Certificates, the Group III Senior
Principal Distribution Amount; and
S-51
<PAGE>
(iv) fourth, to the Class R-1 Certificates, the remaining portion, if
any (which is expected to be zero), of the Available Distribution Amount for
Loan Group III for such Distribution Date.
The "GROUP III CREDIT SUPPORT DEPLETION DATE" is the first Distribution Date
on which the aggregate of the Class Principal Balances of the Group III-B
Certificates has been or will be reduced to zero.
On each Distribution Date on or after the Group IV Credit Support Depletion
Date, distributions will be made with respect to the Group IV and Class R-1
Certificates, subject, in each case, to the extent of the Available Distribution
Amount of Loan Group IV remaining following prior distributions, if any, on such
Distribution Date:
(i) first, to the Class IV-P Certificates, the Class IV-P Fraction of
all principal received on or in respect of each Class IV-P Mortgage Loan;
(ii) second, to the Class IV-A-1 and Class IV-X Certificates, accrued
and unpaid interest at their respective Remittance Rates on their Class
Principal Balance (or Class Notional Amount, in the case of the Class IV-X
Certificates);
(iii) third, to the Class IV-A-1 Certificates, the Group IV Senior
Principal Distribution Amount; and
(iv) fourth, to the Class R-1 Certificates, the remaining portion, if
any (which is expected to be zero), of the Available Distribution Amount for
Loan Group IV for such Distribution Date.
The "GROUP IV CREDIT SUPPORT DEPLETION DATE" is the first Distribution Date
on which the aggregate of the Class Principal Balances of the Group IV-B
Certificates has been or will be reduced to zero.
On each Distribution Date on or after the Group V Credit Support Depletion
Date, distributions will be made with respect to the Group V and Class R-2
Certificates, subject, in each case, to the extent of the Available Distribution
Amount of Loan Group V remaining following prior distributions, if any, on such
Distribution Date:
(i) first, to the Group V-A and Class R-2 Certificates, accrued and
unpaid interest at their respective Remittance Rates on their Class
Principal Balances or Class Notional Amounts, as applicable;
(ii) second, to the Group V-A and Class R-2 Certificates entitled to
principal, the Group V Senior Principal Distribution Amount, pro rata
according to their respective Class Principal Balances; and
(iii) third, to the Class R-2 Certificates, the remaining portion, if any
(which is expected to be zero), of the Available Distribution Amount for
Loan Group V for such Distribution Date.
The "GROUP V CREDIT SUPPORT DEPLETION DATE" is the first Distribution Date
on which the aggregate of the Class Principal Balances of the Group V-B
Certificates has been or will be reduced to zero.
Distributions of interest and principal to the Group I Certificates, the
Group II Certificates, the Group III Certificates, Group IV Certificates and the
Group V Certificates will be based solely on payments received with respect to
Group I Loans, Group II Loans, Group III Loans, Group IV Loans and Group V
Loans, respectively, except that the Class V-A-7 Certificates may also receive
distributions from the Class V-A-7 Reserve Fund to cover realized losses on
certain Group V Loans as described herein.
DISTRIBUTIONS OF INTEREST
With respect to each Class of Certificates (except the Class P Certificates,
which are not entitled to interest), interest will be passed through monthly on
each Distribution Date, commencing in February 1998, except that (1) interest
accrued on Component II-A-1-2 on or before the Component II-A-1-2 Accretion
Termination Date will be added to the Component II-A-1-2 Principal Balance, (2)
interest
S-52
<PAGE>
accrued on the Class II-A-7 Certificates on or before the Class II-A-7 Accretion
Termination Date will be added to the Class II-A-7 Principal Balance, and (3)
interest accrued on the Class V-A-7 Certificates on or before the Class V-A-7
Accretion Termination Date will be added to the Class V-A-7 Principal Balance.
With respect to each Distribution Date, an amount of interest will accrue or
accrete, as applicable, on each Class of Certificates (other than the Class P
Certificates), or, with respect to the Class II-A-1 Certificates, on Component
II-A-1-2, Component II-A-1-3, Component II-A-1-5 and Component II-A-1-6,
generally equal to 1/12th of the applicable Remittance Rate for such Class or
Component multiplied by the related Class Principal Balance, Component Principal
Balance, Class Notional Amount or Component Notional Amount, as applicable.
Interest to be distributed on the Certificates on any Distribution Date will
consist of accrued and unpaid interest as of previous Distribution Dates and
interest accrued during the preceding calendar month. All distributions of
interest for each Class of Certificates (or in the case of the Class II-A-1
Certificates, each Component of such Class entitled to interest) will generally
be made only to the extent of the Available Distribution Amount for the related
Loan Group as described herein under "--Priority of Distributions".
The Remittance Rates for the Offered Certificates are set forth on the cover
page hereof and the notes thereto.
The Class II-A-2, Class II-A-11, Class V-A-5, Class V-A-6, Class V-A-8,
Class V-B-IO and the Class X Certificates (the "INTEREST ONLY CERTIFICATES")
will each accrue interest on the applicable Class Notional Amount. Component
II-A-1-3 and Component II-A-1-6 will each accrue interest on the applicable
Component Notional Amount.
The "CLASS I-X NOTIONAL AMOUNT" with respect to any Distribution Date will
equal the product of (x) the aggregate scheduled principal balance, as of the
second preceding Due Date after giving effect to payments scheduled to be
received as of such Due Date, whether or not received, or with respect to the
initial Distribution Date, as of the Cut-Off Date, of the Group I Premium Rate
Mortgage Loans and (y) a fraction, the numerator of which is the weighted
average of the Stripped Interest Rates (as defined below) for the Group I
Premium Rate Mortgage Loans as of such Due Date and the denominator of which is
7.000%. The Class I-X Notional Amount as of the Cut-Off Date will be
approximately $30,923,611.
The "CLASS II-X NOTIONAL AMOUNT" with respect to any Distribution Date will
equal 46.00% of the Group II WAC IO Notional Amount. The "COMPONENT II-A-1-6
NOTIONAL AMOUNT" with respect to any Distribution Date will equal 54.00% of the
Group II WAC IO Notional Amount. The "GROUP II WAC IO NOTIONAL AMOUNT" with
respect to any Distribution Date will equal the product of (x) the aggregate
scheduled principal balance, as of the second preceding Due Date after giving
effect to payments scheduled to be received as of such Due Date, whether or not
received, or with respect to the initial Distribution Date, as of the Cut-Off
Date, of the Group II Premium Rate Mortgage Loans and (y) a fraction, the
numerator of which is the weighted average of the Stripped Interest Rates for
the Group II Premium Rate Mortgage Loans as of such Due Date and the denominator
of which is 7.000%. As of the Cut-Off Date, the Group II WAC IO Notional Amount,
the Class II-X Notional Amount and the Component II-A-1-6 Notional Amount will
be approximately $17,086,321, $7,859,708 and $9,226,613, respectively.
The "CLASS III-X NOTIONAL AMOUNT" with respect to any Distribution Date will
equal the product of (x) the aggregate scheduled principal balance, as of the
second preceding Due Date after giving effect to payments scheduled to be
received as of such Due Date, whether or not received, or with respect to the
initial Distribution Date, as of the Cut-Off Date, of the Group III Premium Rate
Mortgage Loans and (y) a fraction, the numerator of which is the weighted
average of the Stripped Interest Rates for the Group III Premium Rate Mortgage
Loans as of such Due Date and the denominator of which is 7.000%. The Class
III-X Notional Amount as of the Cut-Off Date will be approximately $11,361,426.
The "CLASS IV-X NOTIONAL AMOUNT" with respect to any Distribution Date will
equal the product of (x) the aggregate scheduled principal balance, as of the
second preceding Due Date after giving effect to
S-53
<PAGE>
payments scheduled to be received as of such Due Date, whether or not received,
or with respect to the initial Distribution Date, as of the Cut-Off Date, of the
Group IV Premium Rate Mortgage Loans and (y) a fraction, the numerator of which
is the weighted average of the Stripped Interest Rates for the Group IV Premium
Rate Mortgage Loans as of such Due Date and the denominator of which is 6.750%.
The Class IV-X Notional Amount as of the Cut-Off Date will be approximately
$20,757,947.
The "STRIPPED INTEREST RATE" means (i) for each Group I Loan, Group II Loan
or Group III Loan, the excess, if any, of the Pass-Through Rate for such
Mortgage Loan over 7.000% and (ii) for each Group IV Loan, the excess, if any,
of the Pass-Through Rate for such Mortgage Loan over 6.750%. The "PASS-THROUGH
RATE" for each Mortgage Loan is equal to the Mortgage Interest Rate thereon less
the sum of the rates at which the related Master Servicing Fee, Servicing Fee
and Certificate Administrator Fee (each, as defined herein) are calculated.
COMPENSATING INTEREST. The Company, as Master Servicer, is obligated to
remit to the Certificate Account on the day prior to each Distribution Date with
respect to the PNC Loans in each Loan Group an amount equal to the lesser of (a)
any shortfall for the previous month in interest collections resulting from the
timing of Payoffs on the related Mortgage Loans made from the 15th day of the
calendar month preceding such Distribution Date to the last day of such month
and (b) the applicable monthly Master Servicing Fee payable to the Company, any
reinvestment income realized by the Company, as Master Servicer, relating to
Payoffs on the related Mortgage Loans made during the related Prepayment Period
and interest payments on such Payoffs received during the period of the first
day through the 14th day of the month of such Distribution Date. In addition, on
the day prior to each Distribution Date, with respect to the IndyMac Loans in
each Loan Group, if any, IndyMac is obligated to remit to the Certificate
Account an amount equal to the lesser of (i) any shortfall for the previous
month in interest collections resulting from the timing of Payoffs or
Curtailments made during the related Prepayment Period, and (ii) two-thirds of
the applicable monthly Master Servicing Fee payable to IndyMac with respect to
such Mortgage Loans. See "Yield and Prepayment Considerations" herein and "Yield
Considerations-- Effective Interest Rate" in the Prospectus.
DISTRIBUTIONS OF PRINCIPAL
GENERAL. On each Distribution Date, Certificateholders of each Certificate
Group will be entitled to receive principal distributions from the related
Available Distribution Amount to the extent and in the priority described
herein. See "--Priority of Distributions" herein. The Group I Certificates will
receive principal collected from Group I Loans, the Group II Certificates will
receive principal collected from the Group II Loans, the Group III Certificates
will receive principal collected from Group III Loans, the Group IV Certificates
will receive principal collected from the Group IV Loans and the Group V
Certificates will receive principal collected from the Group V Loans.
The Class II-A-2, Class II-A-11, Class V-A-5, Class V-A-6, Class V-A-8,
Class V-B-IO and Class X Certificates, Component II-A-1-3 and Component II-A-1-6
will not receive any distributions of principal.
GROUP I CERTIFICATE PRINCIPAL DISTRIBUTIONS
CLASS I-P PRINCIPAL DISTRIBUTION AMOUNT. On each Distribution Date, the
Class I-P Certificates will receive a portion of the Available Distribution
Amount for Loan Group I attributable to principal received on or in respect of
any Group I Loan with a Pass-Through Rate of less than 7.000% (a "CLASS I-P
MORTGAGE LOAN"), equal to the amount of such principal so attributable
multiplied by a fraction, the numerator of which is 7.000% minus the
Pass-Through Rate on such Class I-P Mortgage Loan and the denominator of which
is 7.000% (the "CLASS I-P FRACTION"). In addition, on each Distribution Date for
so long as any of the Group I-B Certificates remains outstanding, the Class I-P
Certificates will also be allocated principal, to the extent of amounts
available to pay the Group I Subordinate Principal Distribution Amount (without
regard to clause (B) of such definition) on such Distribution Date, in an amount
S-54
<PAGE>
generally equal to (i) the Class I-P Fraction of any loss on a Class I-P
Mortgage Loan other than a Special Hazard Loss in excess of the Group I Special
Hazard Coverage, a Fraud Loss in excess of the Group I Fraud Coverage or a
Bankruptcy Loss in excess of the Group I Bankruptcy Coverage (each, as defined
herein) and (ii) the sum of amounts, if any, by which the foregoing amount on
each prior Distribution Date exceeded the amount actually distributed in respect
thereof on such prior Distribution Dates and not subsequently distributed;
PROVIDED, that such payments in respect of losses shall not cause a further
reduction of the outstanding Class I-P Principal Balance. The aggregate of the
amounts payable to the Class I-P Certificates described in this paragraph are
referred to herein as the "CLASS I-P PRINCIPAL DISTRIBUTION AMOUNT".
GROUP I SENIOR PRINCIPAL DISTRIBUTION AMOUNT.
On each Distribution Date prior to the Group I Credit Support Depletion
Date, an amount, up to the amount of the Group I Senior Principal Distribution
Amount (as defined below) for such Distribution Date, will be distributed as
principal to the following Classes of Group I-A and Residual Certificates in the
following order of priority:
(i) first, to the Class I-A-3 Certificates and Component II-A-1-5, pro rata,
an amount, up to the amount of the Group I Lockout Principal Distribution Amount
(as defined below) for such Distribution Date, until the Class I-A-3 Principal
Balance and the Component II-A-1-5 Principal Balance have been reduced to zero;
(ii) second, to the Class R and Class R-1 Certificates, pro rata, the
portion of the Group I Senior Principal Distribution Amount remaining after the
distribution described above, until the Class R and Class R-1 Principal Balances
have been reduced to zero;
(iii) third, to the Class I-A-1 Certificates, the portion of the Group I
Senior Principal Distribution Amount remaining after the distributions described
above, until the Class I-A-1 Principal Balance has been reduced to zero;
(iv) fourth, to the Class I-A-2 Certificates, the portion of the Group I
Senior Principal Distribution Amount remaining after the distributions described
above, until the Class I-A-2 Principal Balance has been reduced to zero; and
(v) fifth, to the Class I-A-3 Certificates and Component II-A-1-5, pro rata,
the portion of the Group I Senior Principal Distribution Amount remaining after
the distributions described above, until the Class I-A-3 Principal Balance and
the Component II-A-1-5 Principal Balance have been reduced to zero.
The "GROUP I SENIOR PRINCIPAL DISTRIBUTION AMOUNT" for any Distribution Date
will equal the sum of (i) the Group I Senior Percentage (as defined below) of
the Principal Payment Amount (as defined below) for Loan Group I (exclusive of
the portion thereof attributable to the Class I-P Principal Distribution
Amount), (ii) the Group I Senior Prepayment Percentage (as defined under
"--Principal Prepayments" below) of the Principal Prepayment Amount (as defined
below) for Loan Group I (exclusive of the portion thereof attributable to the
Class I-P Principal Distribution Amount), and (iii) the Group I Senior
Liquidation Amount (as defined below).
The "GROUP I SENIOR PERCENTAGE" for any Distribution Date will equal (i) the
sum of (a) the aggregate Class Principal Balance of the Group I-A Certificates,
and, with respect to Component II-A-1-5, the Component Principal Balance
thereof, and (b) the aggregate Class Principal Balance of the Class R and Class
R-1 Certificates divided by (ii) the aggregate Class Principal Balance of the
Group I Certificates (less the Class I-P Principal Balance) and, with respect to
Component II-A-1-5, the Component Principal Balance thereof, in each case
immediately prior to the Distribution Date. The "GROUP I SUBORDINATE PERCENTAGE"
for any Distribution Date will equal the excess of 100% over the Group I Senior
Percentage for such date. The Group I Senior Percentage and the Group I
Subordinate Percentage as of the Cut-Off Date will be approximately 95.50% and
4.50%, respectively.
S-55
<PAGE>
The "GROUP I SENIOR LIQUIDATION AMOUNT" is the aggregate, for each Group I
Loan which became a Liquidated Mortgage Loan during the calendar month preceding
the month of the Distribution Date, of the lesser of (i) the Group I Senior
Percentage of the principal balance of such Mortgage Loan (exclusive of the
Class I-P Fraction thereof, with respect to any Class I-P Mortgage Loan) and
(ii) the Group I Senior Prepayment Percentage of the Liquidation Principal with
respect to such Mortgage Loan.
"LIQUIDATION PRINCIPAL" is the principal portion of Liquidation Proceeds
received with respect to each Mortgage Loan which became a Liquidated Mortgage
Loan (as defined herein) (but not in excess of the principal balance thereof)
during the calendar month preceding the month of the Distribution Date,
exclusive of the portion thereof attributable to the applicable Class P
Principal Distribution Amount or the Component II-A-1-4 Principal Distribution
Amount with resect to Loan Group II. A "LIQUIDATED MORTGAGE LOAN" is a Mortgage
Loan as to which the applicable Master Servicer or a servicer has determined
that all amounts which it expects to recover from or on account of such Mortgage
Loan, whether from Insurance Proceeds, Liquidation Proceeds or otherwise have
been recovered.
The "GROUP I LOCKOUT PRINCIPAL DISTRIBUTION AMOUNT" for any Distribution
Date will equal the sum of (i) the Group I Lockout Percentage (as defined below)
of the Principal Payment Amount for Loan Group I (exclusive of the portion
thereof attributable to the Class I-P Principal Distribution Amount), (ii) the
Group I Lockout Prepayment Percentage (as defined herein) of the Principal
Prepayment Amount for Loan Group I (exclusive of the portion thereof
attributable to the Class I-P Principal Distribution Amount) and (iii) the Group
I Lockout Liquidation Amount (as defined below).
The "GROUP I LOCKOUT PERCENTAGE" for any Distribution Date will equal the
sum of the Class I-A-3 Principal Balance and Component II-A-1-5 Principal
Balance divided by the aggregate Class Principal Balance of the Group I
Certificates (less the Class I-P Principal Balance) and, with respect to
Component II-A-1-5, the Component Principal Balance thereof, in each case
immediately prior to the Distribution Date. The Group I Lockout Percentage as of
the Cut-Off Date will be approximately 9.70%.
The "GROUP I LOCKOUT LIQUIDATION AMOUNT" is the aggregate, for each Group I
Loan which became a Liquidated Mortgage Loan during the calendar month preceding
the month of the Distribution Date, of the lesser of (i) the Group I Lockout
Percentage of the principal balance of such Mortgage Loan (exclusive of the
Class I-P Fraction thereof, if applicable) and (ii) the Group I Lockout
Percentage on any Distribution Date occurring prior to the fifth anniversary of
the first Distribution Date, and the Group I Lockout Prepayment Percentage (as
defined herein) on any Distribution Date thereafter, in each case, of the
Liquidation Principal with respect to such Mortgage Loan.
The "GROUP I LOCKOUT PREPAYMENT PERCENTAGE" will equal the product of (a)
the Group I Lockout Percentage and (b) the Step Down Percentage.
The "STEP DOWN PERCENTAGE" for any Distribution Date will be the percentage
indicated below:
<TABLE>
<CAPTION>
DISTRIBUTION DATE OCCURRING IN STEP DOWN PERCENTAGE
- --------------------------------------- -------------------------------
<S> <C>
February 1998 through January 2003 0%
February 2003 through January 2004 30%
February 2004 through January 2005 40%
February 2005 through January 2006 60%
February 2006 through January 2007 80%
February 2007 and thereafter 100%
</TABLE>
GROUP I SUBORDINATE PRINCIPAL DISTRIBUTION AMOUNT. On each Distribution
Date, an amount, up to the Group I Subordinate Principal Distribution Amount (as
defined below) for such Distribution Date, will be distributed as principal to
the Group I-B Certificates. On each Distribution Date, except Distribution Dates
on which the Subordination Level for any Class of the Group I-B Certificates is
less than such Subordination Level as of the Cut-Off Date, each Class of the
Group I-B Certificates will be entitled to
S-56
<PAGE>
receive its pro rata (by Class Principal Balance) share of the Group I
Subordinate Principal Distribution Amount, to the extent of the Available
Distribution Amount for Loan Group I remaining after distributions of interest
and principal to the Senior Certificates in Certificate Group I, distributions
of interest and principal to all Classes of the Group I-B Certificates senior to
such Class and distributions of interest to such Class. See "--Priority of
Distributions" herein. The relative seniority, from highest to lowest, of the
Group I-B Certificates shall be as follows: Class I-B-1, Class I-B-2, Class
I-B-3, Class I-B-4, Class I-B-5 and Class I-B-6.
The "GROUP I SUBORDINATE PRINCIPAL DISTRIBUTION AMOUNT" for any Distribution
Date will be equal to the excess of (A) the sum of (i) the Group I Subordinate
Percentage of the Principal Payment Amount for Loan Group I (exclusive of the
portion thereof attributable to the Class I-P Principal Distribution Amount),
(ii) the Group I Subordinate Principal Prepayments Distribution Amount and (iii)
the Group I Subordinate Liquidation Amount over (B) the amounts required to be
distributed to the Class I-P Certificates pursuant to clause (iv) of paragraph
(a) under "--Priority of Distributions" herein on such Distribution Date. The
"GROUP I SUBORDINATE PRINCIPAL PREPAYMENTS DISTRIBUTION AMOUNT" as of any
Distribution Date is the Group I Subordinate Prepayment Percentage of the
Principal Prepayment Amount for Loan Group I (exclusive of the portion thereof
attributable to the Class I-P Principal Distribution Amount). Any reduction in
the Group I Subordinate Principal Distribution Amount pursuant to clause (B)
above, shall first offset the amount calculated pursuant to clause (A)(i),
second clause (A)(iii) and then clause (A)(ii), in each case of the definition
thereof.
The "GROUP I SUBORDINATE LIQUIDATION AMOUNT" will equal the excess, if any,
of the aggregate Liquidation Principal for all Group I Loans which became
Liquidated Mortgage Loans during the calendar month preceding the month of the
Distribution Date, over the Group I Senior Liquidation Amount for such
Distribution Date.
The "GROUP I SUBORDINATE PREPAYMENT PERCENTAGE" for any Distribution Date
will equal the excess of 100% over the Group I Senior Prepayment Percentage;
PROVIDED, HOWEVER, that if the aggregate Class Principal Balance of the Group
I-A, Class R, Class R-1 and the Component Principal Balance of Component
II-A-1-5 has been reduced to zero, then the Group I Subordinate Prepayment
Percentage will equal 100%.
The rights of the holders of the Group I-B Certificates to receive
distributions of interest and principal are subordinated to the rights of the
holders of the Group I Certificates that are Senior Certificates to receive
scheduled distributions of interest and principal. See "--Subordination and
Allocation of Losses" herein.
GROUP II CERTIFICATE PRINCIPAL DISTRIBUTIONS
COMPONENT II-A-1-4 PRINCIPAL DISTRIBUTION AMOUNT. On each Distribution
Date, Component II-A-1-4 will receive a portion of the Available Distribution
Amount for Loan Group II attributable to principal received on or in respect of
any Group II Loan with a Pass-Through Rate of less than 7.000% (a "II-PO
MORTGAGE LOAN"), equal to the amount of such principal so attributable
multiplied by a fraction, the numerator of which is 7.000% minus the
Pass-Through Rate on such II-PO Mortgage Loan and the denominator of which is
7.000% (the "II-PO FRACTION"). In addition, on each Distribution Date for so
long as any of the Group II-B Certificates remains outstanding, Component
II-A-1-4 will also be allocated principal, to the extent of amounts available to
pay the Group II Subordinate Principal Distribution Amount (without regard to
clause (B) of such definition) on such Distribution Date, in an amount generally
equal to (i) the II-PO Fraction of any loss on a II-PO Mortgage Loan other than
a Special Hazard Loss in excess of the Group II Special Hazard Coverage, a Fraud
Loss in excess of the Group II Fraud Coverage or a Bankruptcy Loss in excess of
the Group II Bankruptcy Coverage (each, as defined herein) and (ii) the sum of
amounts, if any, by which the foregoing amount on each prior Distribution Date
exceeded the amount actually distributed in respect thereof on such prior
Distribution Dates and not
S-57
<PAGE>
subsequently distributed; PROVIDED, that such payments in respect of losses
shall not cause a further reduction of the outstanding Component II-A-1-4
Principal Balance. The aggregate of the amounts payable to Component II-A-1-4
described in this paragraph are referred to herein as the "COMPONENT II-A-1-4
PRINCIPAL DISTRIBUTION AMOUNT".
GROUP II SENIOR PRINCIPAL DISTRIBUTION AMOUNT. On each Distribution Date
prior to the Group II Credit Support Depletion Date, an amount, up to the amount
of the Group II Senior Principal Distribution Amount (as defined below) for such
Distribution Date, will be distributed as principal to the following Classes and
Components of the Group II-A Certificates, concurrently:
(i) 2.0979022439% to Component II-A-1-1, until the Component II-A-1-1
Principal Balance has been reduced to zero; and
(ii) 97.9020977561% sequentially as follows:
(A) first, to the Class II-A-5 Certificates, to the extent necessary to
reduce the Class II-A-5 Principal Balance to its Planned Principal Balance
for such Distribution Date;
(B) second, to the Class II-A-6 Certificates, to the extent necessary to
reduce the Class II-A-6 Principal Balance to its Planned Principal Balance
for such Distribution Date;
(C) third, to the Class II-A-8 Certificates, to the extent necessary to
reduce the Class II-A-8 Principal Balance to its Planned Principal Balance
for such Distribution Date;
(D) fourth, to the Class II-A-9 Certificates, to the extent necessary to
reduce the Class II-A-9 Principal Balance to its Planned Principal Balance
for such Distribution Date;
(E) fifth, to the Class II-A-10 Certificates, to the extent necessary to
reduce the Class II-A-10 Principal Balance to its Planned Principal Balance
for such Distribution Date;
(F) sixth, to the extent necessary to reduce the aggregate Class
Principal Balance of the Class II-A-3 and Class II-A-4 Certificates to its
combined Targeted Principal Balance for such Distribution Date, sequentially
as follows:
(1) to the Class II-A-3 Certificates, to the extent necessary to
reduce the Class II-A-3 Principal Balance to its Targeted Principal
Balance for such Distribution Date;
(2) to the Class II-A-4 Certificates, until the Class II-A-4
Principal Balance has been reduced to zero; and
(3) to the Class II-A-3 Certificates, until the Class II-A-3
Principal Balance has been reduced to zero;
(G) seventh, to Component II-A-1-2, to the extent necessary to reduce
the Component II-A-1-2 Principal Balance to its Targeted Principal Balance
for such Distribution Date;
(H) eighth, to the Class II-A-7 Certificates, until the Class II-A-7
Principal Balance has been reduced to zero;
(I) ninth, until either the aggregate Class Principal Balance of the
Class II-A-3 and Class II-A-4 Certificates or the Component II-A-1-2
Principal Balance has been reduced to zero, concurrently, as follows:
(1) 90.0000000000% sequentially as follows:
(a) to the Class II-A-3 Certificates, to the extent necessary to
reduce the Class II-A-3 Principal Balance to its Targeted Principal
Balance for such Distribution Date;
(b) to the Class II-A-4 Certificates, until the Class II-A-4
Principal Balance has been reduced to zero; and
S-58
<PAGE>
(c) to the Class II-A-3 Certificates, until the Class II-A-3
Principal Balance has been reduced to zero; and
(2) 10.0000000000% to Component II-A-1-2, until the Component
II-A-1-2 Principal Balance has been reduced to zero;
(J) tenth, until the aggregate Class Principal Balance of the Class
II-A-3 and Class II-A-4 Certificates has been reduced to zero, sequentially
as follows:
(1) to the Class II-A-3 Certificates, to the extent necessary to
reduce the Class II-A-3 Principal Balance to its Targeted Principal
Balance for such Distribution Date;
(2) to the Class II-A-4 Certificates, until the Class II-A-4
Principal Balance has been reduced to zero; and
(3) to the Class II-A-3 Certificates, until the Class II-A-3
Principal Balance has been reduced to zero;
(K) eleventh, to Component II-A-1-2, until the Component II-A-1-2
Principal Balance has been reduced to zero;
(L) twelfth, to the Class II-A-5 Certificates, until the Class II-A-5
Principal Balance has been reduced to zero;
(M) thirteenth, to the Class II-A-6 Certificates, until the Class II-A-6
Principal Balance has been reduced to zero;
(N) fourteenth, to the Class II-A-8 Certificates, until the Class II-A-8
Principal Balance has been reduced to zero;
(O) fifteenth, to the Class II-A-9 Certificates, until the Class II-A-9
Principal Balance has been reduced to zero; and
(P) sixteenth, to the Class II-A-10 Certificates, until the Class
II-A-10 Principal Balance has been reduced to zero.
The "GROUP II SENIOR PRINCIPAL DISTRIBUTION AMOUNT" for any Distribution
Date will equal the sum of (i) the Group II Senior Percentage (as defined below)
of the Principal Payment Amount for Loan Group II (exclusive of the portion
thereof attributable to the Component II-A-1-4 Principal Distribution Amount),
(ii) the Group II Senior Prepayment Percentage (as defined under "--Principal
Prepayments" below) of the Principal Prepayment Amount for Loan Group II
(exclusive of the portion thereof attributable to Component II-A-1-4 Principal
Distribution Amount), and (iii) the Group II Senior Liquidation Amount (as
defined below).
The "GROUP II SENIOR PERCENTAGE" for any Distribution Date will equal the
sum of the Class Principal Balances of the Group II-A Certificates, and with
respect to the Class II-A-1 Certificates, the Component Principal Balances of
Component II-A-1-1 and Component II-A-1-2, divided by the aggregate of the Class
Principal Balances of the Group II Certificates, and with respect to the Class
II-A-1 Certificates, the Component Principal Balances of Component II-A-1-1 and
Component II-A-1-2, in each case immediately prior to the Distribution Date. The
"GROUP II SUBORDINATE PERCENTAGE" for any Distribution Date will equal the
excess of 100% over the Group II Senior Percentage for such date. The Group II
Senior Percentage and the Group II Subordinate Percentage as of the Cut-Off Date
will be approximately 94.74% and 5.26%, respectively.
S-59
<PAGE>
The "GROUP II SENIOR LIQUIDATION AMOUNT" is the aggregate, for each Group II
Loan which became a Liquidated Mortgage Loan during the calendar month preceding
the month of the Distribution Date, of the lesser of (i) the Group II Senior
Percentage of the principal balance of such Mortgage Loan (exclusive of the
II-PO Fraction thereof, with respect to any II-PO Mortgage Loan) and (ii) the
Group II Senior Prepayment Percentage of the Liquidation Principal with respect
to such Mortgage Loan.
GROUP II SUBORDINATE PRINCIPAL DISTRIBUTION AMOUNT. On each Distribution
Date, an amount, up to the Group II Subordinate Principal Distribution Amount
(as defined below) for such Distribution Date, will be distributed as principal
to the Group II-B Certificates. On each Distribution Date, except Distribution
Dates on which the Subordination Level for any Class of the Group II-B
Certificates is less than such Subordination Level as of the Cut-Off Date, each
Class of the Group II-B Certificates will be entitled to receive its pro rata
(by Class Principal Balance) share of the Group II Subordinate Principal
Distribution Amount, to the extent of the Available Distribution Amount for Loan
Group II remaining after distributions of interest and principal to the Senior
Certificates in Certificate Group II, distributions of interest and principal to
all Classes of the Group II-B Certificates senior to such Class and
distributions of interest to such Class. See "--Priority of Distributions"
herein. The relative seniority, from highest to lowest, of the Group II-B
Certificates shall be as follows: Class II-B-1, Class II-B-2, Class II-B-3,
Class II-B-4, Class II-B-5 and Class II-B-6.
The "GROUP II SUBORDINATE PRINCIPAL DISTRIBUTION AMOUNT" for any
Distribution Date will be equal to the excess of (A) the sum of (i) the Group II
Subordinate Percentage of the Principal Payment Amount for Loan Group II
(exclusive of the portion thereof attributable to the Component II-A-1-4
Principal Distribution Amount), (ii) the Group II Subordinate Principal
Prepayments Distribution Amount and (iii) the Group II Subordinate Liquidation
Amount over (B) the amounts required to be distributed to Component II-A-1-4
pursuant to clause (iv) of paragraph (b) under "--Priority of Distributions"
herein on such Distribution Date. The "GROUP II SUBORDINATE PRINCIPAL
PREPAYMENTS DISTRIBUTION AMOUNT" as of any Distribution Date is the Group II
Subordinate Prepayment Percentage of the Principal Prepayment Amount for Loan
Group II (exclusive of the portion thereof attributable to the Component
II-A-1-4 Principal Distribution Amount). Any reduction in the Group II
Subordinate Principal Distribution Amount pursuant to clause (B) above, shall
first offset the amount calculated pursuant to clause (A)(i), second clause
(A)(iii) and then clause (A)(ii), in each case of the definition thereof.
The "GROUP II SUBORDINATE LIQUIDATION AMOUNT" will equal the excess, if any,
of the aggregate Liquidation Principal for all Group II Loans which became
Liquidated Mortgage Loans during the calendar month preceding the month of the
Distribution Date, over the Group II Senior Liquidation Amount for such
Distribution Date.
The "GROUP II SUBORDINATE PREPAYMENT PERCENTAGE" for any Distribution Date
will equal the excess of 100% over the Group II Senior Prepayment Percentage;
PROVIDED, HOWEVER, that if the Class Principal Balances of the Group II-A
Certificates (other than Component II-A-1-4) has been reduced to zero, then the
Group II Subordinate Prepayment Percentage will equal 100%.
The rights of the holders of the Group II-B Certificates to receive
distributions of interest and principal are subordinated to the rights of the
holders of the Group II Certificates that are Senior Certificates to receive
scheduled distributions of interest and principal. See "--Subordination and
Allocation of Losses" herein.
GROUP III CERTIFICATE PRINCIPAL DISTRIBUTIONS
CLASS III-P PRINCIPAL DISTRIBUTION AMOUNT. On each Distribution Date, the
Class III-P Certificates will receive a portion of the Available Distribution
Amount for Loan Group III attributable to principal received on or in respect of
any Group III Loan with a Pass-Through Rate of less than 7.000% (a "CLASS III-P
MORTGAGE LOAN"), equal to the amount of such principal so attributable
multiplied by a fraction, the numerator of which is 7.000% minus the
Pass-Through Rate on such Class III-P Mortgage Loan and
S-60
<PAGE>
the denominator of which is 7.000% (the "CLASS III-P FRACTION"). In addition, on
each Distribution Date for so long as any of the Group III-B Certificates
remains outstanding, the Class III-P Certificates will also be allocated
principal, to the extent of amounts available to pay the Group III Subordinate
Principal Distribution Amount (without regard to clause (B) of such definition)
on such Distribution Date, in an amount generally equal to (i) the Class III-P
Fraction of any loss on a Class III-P Mortgage Loan other than a Special Hazard
Loss in excess of the Group III Special Hazard Coverage, a Fraud Loss in excess
of the Group III Fraud Coverage or a Bankruptcy Loss in excess of the Group III
Bankruptcy Coverage (each, as defined herein) and (ii) the sum of amounts, if
any, by which the foregoing amount on each prior Distribution Date exceeded the
amount actually distributed in respect thereof on such prior Distribution Dates
and not subsequently distributed; PROVIDED, that such payments in respect of
losses shall not cause a further reduction of the outstanding Class III-P
Principal Balance. The aggregate of the amounts payable to the Class III-P
Certificates described in this paragraph are referred to herein as the "CLASS
III-P PRINCIPAL DISTRIBUTION AMOUNT".
GROUP III SENIOR PRINCIPAL DISTRIBUTION AMOUNT. On each Distribution Date
prior to the Group III Credit Support Depletion Date, an amount, up to the
amount of the Group III Senior Principal Distribution Amount for such
Distribution Date will be distributed as principal to the Class III-A-1
Certificates, until the Class III-A-1 Principal Balance has been reduced to
zero. The "GROUP III SENIOR PRINCIPAL DISTRIBUTION AMOUNT" for any Distribution
Date will equal the sum of (i) the Group III Senior Percentage (as defined
below) of the Principal Payment Amount for Loan Group III (exclusive of the
portion thereof attributable to the Class III-P Principal Distribution Amount),
(ii) the Group III Senior Prepayment Percentage (as defined under "--Principal
Prepayments" below) of the Principal Prepayment Amount (as defined below) for
Loan Group III (exclusive of the portion thereof attributable to the Class III-P
Principal Distribution Amount), and (iii) the Group III Senior Liquidation
Amount (as defined below).
The "GROUP III SENIOR PERCENTAGE" for any Distribution Date will equal the
Class III-A-1 Principal Balance divided by the aggregate Class Principal Balance
of the Group III Certificates (less the Class III-P Principal Balance), in each
case immediately prior to the Distribution Date. The "GROUP III SUBORDINATE
PERCENTAGE" for any Distribution Date will equal the excess of 100% over the
Group III Senior Percentage for such date. The Group III Senior Percentage and
the Group III Subordinate Percentage as of the Cut-Off Date will be
approximately 95.49% and 4.51%, respectively.
The "GROUP III SENIOR LIQUIDATION AMOUNT" is the aggregate, for each Group
III Loan which became a Liquidated Mortgage Loan during the calendar month
preceding the month of the Distribution Date, of the lesser of (i) the Group III
Senior Percentage of the principal balance of such Mortgage Loan (exclusive of
the Class III-P Fraction thereof, with respect to any Class III-P Mortgage Loan)
and (ii) the Group III Senior Prepayment Percentage of the Liquidation Principal
with respect to such Mortgage Loan.
GROUP III SUBORDINATE PRINCIPAL DISTRIBUTION AMOUNT. On each Distribution
Date, an amount, up to the Group III Subordinate Principal Distribution Amount
(as defined below) for such Distribution Date, will be distributed as principal
to the Group III-B Certificates. On each Distribution Date, except Distribution
Dates on which the Subordination Level for any Class of the Group III-B
Certificates is less than such Subordination Level as of the Cut-Off Date, each
Class of the Group III-B Certificates will be entitled to receive its pro rata
(by Class Principal Balance) share of the Group III Subordinate Principal
Distribution Amount, to the extent of the Available Distribution Amount for Loan
Group III remaining after distributions of interest and principal to the Senior
Certificates in Certificate Group III, distributions of interest and principal
to all of the Group III-B Certificates senior to such Class and distributions of
interest to such Class. See "--Priority of Distributions" herein. The relative
seniority, from highest to lowest, of the Group III-B Certificates shall be as
follows: Class III-B-1, Class III-B-2, Class III-B-3, Class III-B-4, Class
III-B-5 and Class III-B-6.
S-61
<PAGE>
The "GROUP III SUBORDINATE PRINCIPAL DISTRIBUTION AMOUNT" for any
Distribution Date will be equal to the excess of (A) the sum of (i) the Group
III Subordinate Percentage of the Principal Payment Amount for Loan Group III
(exclusive of the portion thereof attributable to the Class III-P Principal
Distribution Amount), (ii) the Group III Subordinate Principal Prepayments
Distribution Amount and (iii) the Group III Subordinate Liquidation Amount over
(B) the amounts required to be distributed to the Class III-P Certificates
pursuant to clause (iv) of paragraph (c) under "--Priority of Distributions"
herein on such Distribution Date. The "GROUP III SUBORDINATE PRINCIPAL
PREPAYMENTS DISTRIBUTION AMOUNT" as of any Distribution Date is the Group III
Subordinate Prepayment Percentage of the Principal Prepayment Amount for Loan
Group III (exclusive of the portion thereof attributable to the Class III-P
Principal Distribution Amount). Any reduction in the Group III Subordinate
Principal Distribution Amount pursuant to clause (B) above, shall first offset
the amount calculated pursuant to clause (A)(i), second clause (A)(iii) and then
clause (A)(ii), in each case of the definition thereof.
The "GROUP III SUBORDINATE LIQUIDATION AMOUNT" will equal the excess, if
any, of the aggregate Liquidation Principal for all Group III Loans which became
Liquidated Mortgage Loans during the calendar month preceding the month of the
Distribution Date, over the Group III Senior Liquidation Amount for such
Distribution Date.
The "GROUP III SUBORDINATE PREPAYMENT PERCENTAGE" for any Distribution Date
will equal the excess of 100% over the Group III Senior Prepayment Percentage;
PROVIDED, HOWEVER, that if the Class III-A-1 Principal Balance has been reduced
to zero, then the Group III Subordinate Prepayment Percentage will equal 100%.
The rights of the holders of the Group III-B Certificates to receive
distributions of interest and principal are subordinated to the rights of the
holders of the Group III Certificates that are Senior Certificates to receive
scheduled distributions of interest and principal. See "--Subordination and
Allocation of Losses" herein.
GROUP IV CERTIFICATE PRINCIPAL DISTRIBUTIONS
CLASS IV-P PRINCIPAL DISTRIBUTION AMOUNT. On each Distribution Date, the
Class IV-P Certificates will receive a portion of the Available Distribution
Amount for Loan Group IV attributable to principal received on or in respect of
any Group IV Loan with a Pass-Through Rate of less than 6.750% (a "CLASS IV-P
MORTGAGE LOAN"), equal to the amount of such principal so attributable
multiplied by a fraction, the numerator of which is 6.750% minus the
Pass-Through Rate on such Class IV-P Mortgage Loan and the denominator of which
is 6.750% (the "CLASS IV-P FRACTION"). In addition, on each Distribution Date
for so long as any of the Group IV-B Certificates remains outstanding, the Class
IV-P Certificates will also be allocated principal, to the extent of amounts
available to pay the Group IV Subordinate Principal Distribution Amount (without
regard to clause (B) of such definition) on such Distribution Date, in an amount
generally equal to (i) the Class IV-P Fraction of any loss on a Class IV-P
Mortgage Loan other than a Special Hazard Loss in excess of the Group IV Special
Hazard Coverage, a Fraud Loss in excess of the Group IV Fraud Coverage or a
Bankruptcy Loss in excess of the Group IV Bankruptcy Coverage (each, as defined
herein) and (ii) the sum of amounts, if any, by which the foregoing amount on
each prior Distribution Date exceeded the amount actually distributed in respect
thereof on such prior Distribution Dates and not subsequently distributed;
PROVIDED, that such payments in respect of losses shall not cause a further
reduction of the outstanding Class IV-P Principal Balance. The aggregate of the
amounts payable to the Class IV-P Certificates described in this paragraph are
referred to herein as the "CLASS IV-P PRINCIPAL DISTRIBUTION AMOUNT".
GROUP IV SENIOR PRINCIPAL DISTRIBUTION AMOUNT. On each Distribution Date
prior to the Group IV Credit Support Depletion Date, an amount, up to the amount
of the Group IV Senior Principal Distribution Amount for such Distribution Date
will be distributed as principal to the Class IV-A-1 Certificates, until the
Class IV-A-1 Principal Balance has been reduced to zero. The "GROUP IV SENIOR
S-62
<PAGE>
PRINCIPAL DISTRIBUTION AMOUNT" for any Distribution Date will equal the sum of
(i) the Group IV Senior Percentage (as defined below) of the Principal Payment
Amount (as defined below) for Loan Group IV (exclusive of the portion thereof
attributable to the Class IV-P Principal Distribution Amount), (ii) the Group IV
Senior Prepayment Percentage (as defined under "--Principal Prepayments" below)
of the Principal Prepayment Amount (as defined below) for Loan Group IV
(exclusive of the portion thereof attributable to the Class IV-P Principal
Distribution Amount), and (iii) the Group IV Senior Liquidation Amount (as
defined below).
The "GROUP IV SENIOR PERCENTAGE" for any Distribution Date will equal the
Class IV-A-1 Principal Balance divided by the aggregate Class Principal Balance
of the Group IV Certificates (less the Class IV-P Principal Balance), in each
case immediately prior to the Distribution Date. The "GROUP IV SUBORDINATE
PERCENTAGE" for any Distribution Date will equal the excess of 100% over the
Group IV Senior Percentage for such date. The Group IV Senior Percentage and the
Group IV Subordinate Percentage as of the Cut-Off Date will be approximately
96.25% and 3.75%, respectively.
The "GROUP IV SENIOR LIQUIDATION AMOUNT" is the aggregate, for each Group IV
Loan which became a Liquidated Mortgage Loan during the calendar month preceding
the month of the Distribution Date, of the lesser of (i) the Group IV Senior
Percentage of the principal balance of such Mortgage Loan (exclusive of the
Class IV-P Fraction thereof, with respect to any Class IV-P Mortgage Loan) and
(ii) the Group IV Senior Prepayment Percentage of the Liquidation Principal with
respect to such Mortgage Loan.
GROUP IV SUBORDINATE PRINCIPAL DISTRIBUTION AMOUNT. On each Distribution
Date, an amount, up to the Group IV Subordinate Principal Distribution Amount
(as defined below) for such Distribution Date, will be distributed as principal
to the Group IV-B Certificates. On each Distribution Date, except Distribution
Dates on which the Subordination Level for any Class of the Group IV-B
Certificates is less than such Subordination Level as of the Cut-Off Date, each
Class of the Group IV-B Certificates will be entitled to receive its pro rata
(by Class Principal Balance) share of the Group IV Subordinate Principal
Distribution Amount, to the extent of the Available Distribution Amount for Loan
Group IV remaining after distributions of interest and principal to the Senior
Certificates in Certificate Group IV, distributions of interest and principal to
all of the Group IV-B Certificates senior to such Class and distributions of
interest to such Class. See "--Priority of Distributions" herein. The relative
seniority, from highest to lowest, of the Group IV-B Certificates shall be as
follows: Class IV-B-1, Class IV-B-2, Class IV-B-3, Class IV-B-4, Class IV-B-5
and Class IV-B-6.
The "GROUP IV SUBORDINATE PRINCIPAL DISTRIBUTION AMOUNT" for any
Distribution Date will be equal to the excess of (A) the sum of (i) the Group IV
Subordinate Percentage of the Principal Payment Amount for Loan Group IV
(exclusive of the portion thereof attributable to the Class IV-P Principal
Distribution Amount), (ii) the Group IV Subordinate Principal Prepayments
Distribution Amount and (iii) the Group IV Subordinate Liquidation Amount over
(B) the amounts required to be distributed to the Class IV-P Certificates
pursuant to clause (iv) of paragraph (d) under "--Priority of Distributions"
herein on such Distribution Date. The "GROUP IV SUBORDINATE PRINCIPAL
PREPAYMENTS DISTRIBUTION AMOUNT" as of any Distribution Date is the Group IV
Subordinate Prepayment Percentage of the Principal Prepayment Amount for Loan
Group IV (exclusive of the portion thereof attributable to the Class IV-P
Principal Distribution Amount). Any reduction in the Group IV Subordinate
Principal Distribution Amount pursuant to clause (B) above, shall first offset
the amount calculated pursuant to clause (A)(i), second clause (A)(iii) and then
clause (A)(ii), in each case of the definition thereof.
The "GROUP IV SUBORDINATE LIQUIDATION AMOUNT" will equal the excess, if any,
of the aggregate Liquidation Principal for all Group IV Loans which became
Liquidated Mortgage Loans during the calendar month preceding the month of the
Distribution Date, over the Group IV Senior Liquidation Amount for such
Distribution Date.
The "GROUP IV SUBORDINATE PREPAYMENT PERCENTAGE" for any Distribution Date
will equal the excess of 100% over the Group IV Senior Prepayment Percentage;
PROVIDED, HOWEVER, that if the Class IV-A-1
S-63
<PAGE>
Principal Balance has been reduced to zero, then the Group IV Subordinate
Prepayment Percentage will equal 100%.
The rights of the holders of the Group IV-B Certificates to receive
distributions of interest and principal are subordinated to the rights of the
holders of the Group IV Certificates that are Senior Certificates to receive
scheduled distributions of interest and principal. See "--Subordination and
Allocation of Losses" herein.
GROUP V CERTIFICATE PRINCIPAL DISTRIBUTIONS
GROUP V SENIOR PRINCIPAL DISTRIBUTION AMOUNT. On each Distribution Date
prior to the Group V Credit Support Depletion Date, an amount, up to the amount
of the Group V Senior Principal Distribution Amount (as defined below) for such
Distribution Date, will be distributed as principal to the following Classes of
Group V Certificates in the following order of priority:
(i) first, to the Class V-A-4 Certificates, an amount, up to the amount of
the Class V-A-4 Lockout Principal Distribution Amount (as defined below) for
such Distribution Date, until the Class V-A-4 Principal Balance has been reduced
to zero;
(ii) second, to the Class V-A-9 Certificates, the portion of the Group V
Senior Principal Distribution Amount remaining after the distribution described
above, an amount, up to the amount of the Class V-A-9 Lockout Principal
Distribution Amount (as defined below) for such Distribution Date, until the
Class V-A-9 Principal Balance has been reduced to zero;
(iii) third, to the Class R-2 Certificates, the portion of the Group V Senior
Principal Distribution Amount remaining after the distributions described above,
until the Class R-2 Principal Balance has been reduced to zero;
(iv) fourth, the portion of the Group V Senior Principal Distribution Amount
remaining after the distributions described above, concurrently, until the Class
V-A-2 Principal Balance has been reduced to zero:
(A) 12.0900230300% to the Class V-A-2 Certificates; and
(B) 87.9099769700% sequentially as follows:
(1) first, until the Class V-A-1 Principal Balance has been reduced
to zero, concurrently:
(a) 27.7109294500% to the Class V-A-1 Certificates; and
(b) 72.2890705500% to the Class V-A-3 Certificates; and
(2) second, to the Class V-A-3 Certificates, until the Class V-A-3
Principal Balance has been reduced to zero;
(v) fifth, to the Class V-A-7 Certificates, the portion of the Group V
Senior Principal Distribution Amount remaining after the distributions described
above, until the Class V-A-7 Principal Balance has been reduced to zero;
(vi) sixth, to the Class V-A-4 Certificates, the portion of the Group V
Senior Principal Distribution Amount remaining after the distributions described
above, until the Class V-A-4 Principal Balance has been reduced to zero; and
(vii) seventh, to the Class V-A-9 Certificates, the portion of the Group V
Senior Principal Distribution Amount remaining after the distributions described
above, until the Class V-A-9 Principal Balance has been reduced to zero.
The "GROUP V SENIOR PRINCIPAL DISTRIBUTION AMOUNT" for any Distribution Date
will equal the sum of (i) the Group V Senior Percentage (as defined below) of
the Principal Payment Amount (as defined
S-64
<PAGE>
below) for Loan Group V, (ii) the Group V Senior Prepayment Percentage (as
defined under "--Principal Prepayments" below) of the Principal Prepayment
Amount (as defined below) for Loan Group V, and (iii) the Group V Senior
Liquidation Amount (as defined below).
The "GROUP V SENIOR PERCENTAGE" for any Distribution Date will equal the
aggregate Class Principal Balance of the Group V-A and Class R-2 Certificates
divided by the aggregate Class Principal Balance of the Group V Certificates, in
each case immediately prior to the Distribution Date. The "GROUP V SUBORDINATE
PERCENTAGE" for any Distribution Date will equal the excess of 100% over the the
Group V Senior Percentage for such date. The Group V Senior Percentage and the
Group V Subordinate Percentage as of the Cut-Off Date will be approximately
96.25% and 3.75%, respectively.
The "GROUP V SENIOR LIQUIDATION AMOUNT" is the aggregate, for each Group V
Loan which became a Liquidated Mortgage Loan during the calendar month preceding
the month of the Distribution Date, of the lesser of (i) the Group V Senior
Percentage of the principal balance of such Mortgage Loan and (ii) the Group V
Senior Prepayment Percentage of the Liquidation Principal with respect to such
Mortgage Loan.
The "CLASS V-A-4 LOCKOUT PRINCIPAL DISTRIBUTION AMOUNT" for any Distribution
Date will equal the sum of (i) the Class V-A-4 Percentage (as defined below) of
the Principal Payment Amount for Loan Group V, (ii) the Class V-A-4 Prepayment
Amount (as defined below) and (iii) the Class V-A-4 Liquidation Amount (as
defined below).
The "CLASS V-A-4 PERCENTAGE" for any Distribution Date will equal the Class
V-A-4 Principal Balance divided by the aggregate Class Principal Balance of the
Group V Certificates, in each case immediately prior to the Distribution Date.
The Class V-A-4 Percentage as of the Cut-Off Date will be approximately 12.48%.
The "CLASS V-A-4 LIQUIDATION AMOUNT" is the aggregate, for each Group V Loan
which became a Liquidated Mortgage Loan during the calendar month preceding the
month of the Distribution Date, of the lesser of (i) the Class V-A-4 Percentage
of the principal balance of such Mortgage Loan and (ii) the Class V-A-4
Percentage on any Distribution Date occurring prior to the fifth anniversary of
the first Distribution Date, and the Class V-A-4 Prepayment Percentage (as
defined herein) on any Distribution Date thereafter, in each case, of the
Liquidation Principal with respect to such Mortgage Loan.
The "CLASS V-A-4 PREPAYMENT AMOUNT" for any Distribution Date will equal the
sum of (i) the Class V-A-4 Prepayment Percentage of the Principal Prepayment
Amount for Loan Group V for such date and (ii) the product of (x) the Class
V-A-4 Pro Rata Factor (as defined below) and (y) the excess of (a) the sum of
the Group V Subordinate Percentage and the Class V-A-9 Percentage for such date
multiplied by the Principal Prepayment Amount for Loan Group V for such date
over (b) the sum of the Subordinate Prepayment Percentage and the Class V-A-9
Prepayment Percentage (as defined below) for such date multiplied by the
Principal Prepayment Amount for Loan Group V for such date.
The "CLASS V-A-4 PRO RATA FACTOR" for any Distribution Date will equal the
product of (a) the Step Down Percentage and (b) the Class V-A-4 Principal
Balance divided by the aggregate Class Principal Balance of the Group V-A
Certificates (less the Class V-A-9 Principal Balance), in each case immediately
prior to such Distribution Date.
The "CLASS V-A-4 PREPAYMENT PERCENTAGE" for any Distribution Date will equal
the product of (a) the Class V-A-4 Percentage and (b) the Step Down Percentage.
The "CLASS V-A-9 LOCKOUT PRINCIPAL DISTRIBUTION AMOUNT" for any Distribution
Date will equal the sum of (i) the Class V-A-9 Percentage (as defined below) of
the Principal Payment Amount for Loan Group V, (ii) the Class V-A-9 Prepayment
Percentage (as defined below) of the Principal Prepayment Amount for Loan Group
V and (iii) the Class V-A-9 Liquidation Amount (as defined below).
S-65
<PAGE>
The "CLASS V-A-9 PERCENTAGE" for any Distribution Date will equal the Class
V-A-9 Principal Balance divided by the aggregate Class Principal Balance of the
Group V Certificates, in each case immediately prior to the Distribution Date.
The Class V-A-9 Percentage as of the Cut-Off Date will be approximately 4.46%.
The "CLASS V-A-9 LIQUIDATION AMOUNT" is the aggregate, for each Group V Loan
which became a Liquidated Mortgage Loan during the calendar month preceding the
month of the Distribution Date, of the lesser of (i) the Class V-A-9 Percentage
of the principal balance of such Mortgage Loan and (ii) the Class V-A-9
Percentage on any Distribution Date occurring prior to the fifth anniversary of
the first Distribution Date, and the Class V-A-9 Prepayment Percentage (as
defined herein) on any Distribution Date thereafter, in each case, of the
Liquidation Principal with respect to such Mortgage Loan.
The "CLASS V-A-9 PREPAYMENT PERCENTAGE" for any Distribution Date will equal
the product of (a) the Class V-A-9 Percentage and (b) the Step Down Percentage.
The "STEP DOWN PERCENTAGE" for any Distribution Date will be the percentage
indicated below:
<TABLE>
<CAPTION>
DISTRIBUTION DATE OCCURRING IN STEP DOWN PERCENTAGE
- --------------------------------------- -------------------------------
<S> <C>
February 1998 through January 2003 0%
February 2003 through January 2004 30%
February 2004 through January 2005 40%
February 2005 through January 2006 60%
February 2006 through January 2007 80%
February 2007 and thereafter 100%
</TABLE>
GROUP V SUBORDINATE PRINCIPAL DISTRIBUTION AMOUNT. On each Distribution
Date, an amount, up to the Group V Subordinate Principal Distribution Amount (as
defined below) for such Distribution Date, will be distributed as principal to
the Group V-B Certificates. On each Distribution Date, except Distribution Dates
on which the Subordination Level for any Class of the Group V-B Certificates is
less than such Subordination Level as of the Cut-Off Date, each Class of the
Group V-B Certificates will be entitled to receive its pro rata (by Class
Principal Balance) share of the Group V Subordinate Principal Distribution
Amount, to the extent of the Available Distribution Amount for Loan Group V
remaining after distributions of interest and principal to the Senior
Certificates in Certificate Group V, distributions of interest and principal to
all Classes of the Group V-B Certificates senior to such Class and distributions
of interest to such Class. See "--Priority of Distributions" herein. The
relative seniority, from highest to lowest, of the Group V-B Certificates shall
be as follows: Class V-B-1, Class V-B-2, Class V-B-3, Class V-B-4, Class V-B-5
and Class V-B-6.
The "GROUP V SUBORDINATE PRINCIPAL DISTRIBUTION AMOUNT" for any Distribution
Date will be equal to the sum of (i) the Group V Subordinate Percentage of the
Principal Payment Amount for Loan Group V, (ii) the Group V Subordinate
Principal Prepayments Distribution Amount and (iii) the Group V Subordinate
Liquidation Amount. The "GROUP V SUBORDINATE PRINCIPAL PREPAYMENTS DISTRIBUTION
AMOUNT" as of any Distribution Date is the Group V Subordinate Prepayment
Percentage of the Principal Prepayment Amount for Loan Group V.
The "GROUP V SUBORDINATE LIQUIDATION AMOUNT" will equal the excess, if any,
of the aggregate Liquidation Principal for all Group V Loans which became
Liquidated Mortgage Loans during the calendar month preceding the month of the
Distribution Date, over the Group V Senior Liquidation Amount for such
Distribution Date.
The "GROUP V SUBORDINATE PREPAYMENT PERCENTAGE" for any Distribution Date
will equal the excess of 100% over the Group V Senior Prepayment Percentage;
PROVIDED, HOWEVER, that if the aggregate Class Principal Balance of the Group
V-A Certificates has been reduced to zero, then the Group V Subordinate
Prepayment Percentage will equal 100%.
S-66
<PAGE>
The rights of the holders of the Group V-B Certificates to receive
distributions of interest and principal are subordinated to the rights of the
holders of the Group V Certificates that are Senior Certificates to receive
scheduled distributions of interest and principal. See "--Subordination and
Allocation of Losses" herein.
For any Distribution Date and for any Loan Group, the "PRINCIPAL PAYMENT
AMOUNT" is the sum with respect to the Mortgage Loans in such Loan Group of (i)
scheduled principal payments on the Mortgage Loans due on the related Due Date,
(ii) the principal portion of repurchase proceeds received with respect to any
Mortgage Loan which was repurchased as permitted or required by the Pooling
Agreement during the calendar month preceding the month of the Distribution Date
and (iii) any other unscheduled payments of principal which were received on the
Mortgage Loans during the preceding calendar month, other than Payoffs,
Curtailments or Liquidation Principal. For any Distribution Date and for any
Loan Group, the "PRINCIPAL PREPAYMENT AMOUNT" is the sum with respect to the
Mortgage Loans in such Loan Group of all Curtailments and all Payoffs from the
Mortgage Loans in such Loan Group which were received during the applicable
Prepayment Period. Principal distributions to each Certificate Group will be
based on the Principal Payment Amount, Principal Prepayment Amount and
Liquidation Principal for the related Loan Group.
With respect to each Distribution Date and each Payoff with respect to a PNC
Loan, the related "PREPAYMENT PERIOD" will commence on the 15th day of the month
preceding the month in which the related Distribution Date occurs (or, in the
case of the first Distribution Date, commencing on the Cut-Off Date) and will
end on the 14th day of the month in which such Distribution Date occurs. With
respect to each Distribution Date and each Payoff with respect to an IndyMac
Loan, the related "PREPAYMENT PERIOD" will be the calendar month preceding the
month in which the related Distribution Date occurs. With respect to each
Curtailment, and regardless of the Master Servicer of the applicable Mortgage
Loan, the related "PREPAYMENT PERIOD" will be the month preceding the month in
which the related Distribution Date occurs.
PRINCIPAL PREPAYMENTS
The "GROUP I SENIOR PREPAYMENT PERCENTAGE", "GROUP II SENIOR PREPAYMENT
PERCENTAGE", "GROUP III SENIOR PREPAYMENT PERCENTAGE", "GROUP IV SENIOR
PREPAYMENT PERCENTAGE" and "GROUP V SENIOR PREPAYMENT PERCENTAGE" for any
Distribution Date occurring prior to the month of the fifth anniversary of the
first Distribution Date will equal 100%. The "GROUP I SENIOR PREPAYMENT
PERCENTAGE", "GROUP II SENIOR PREPAYMENT PERCENTAGE", "GROUP III SENIOR
PREPAYMENT PERCENTAGE", "GROUP IV SENIOR PREPAYMENT PERCENTAGE" and "GROUP V
SENIOR PREPAYMENT PERCENTAGE" in each of the months of the fifth through ninth
anniversaries of the first Distribution Date will be as follows: for any
Distribution Date in or after the month of the fifth anniversary of the month of
the first Distribution Date but before the sixth anniversary of the month of the
first Distribution Date, the Group I, Group II, Group III, Group IV or Group V
Senior Percentage, as applicable, for such Distribution Date plus 70% of the
related Subordinate Percentage for such Distribution Date; for any Distribution
Date in or after the month of the sixth anniversary of the month of the first
Distribution Date but before the seventh anniversary of the month of the first
Distribution Date, the Group I, Group II, Group III, Group IV or Group V Senior
Percentage, as applicable, for such Distribution Date plus 60% of the related
Subordinate Percentage for such Distribution Date; for any Distribution Date in
or after the month of the seventh anniversary of the month of the first
Distribution Date but before the eighth anniversary of the month of the first
Distribution Date, the Group I, Group II, Group III, Group IV or Group V Senior
Percentage, as applicable, for such Distribution Date plus 40% of the related
Subordinate Percentage for such Distribution Date; and for any Distribution Date
in or after the month of the eighth anniversary of the month of the first
Distribution Date but before the ninth anniversary of the month of the first
Distribution Date, the Group I, Group II, Group III, Group IV or Group V Senior
Percentage, as applicable, for such Distribution Date plus 20% of the related
Subordinate Percentage for such Distribution Date. For any Distribution Date in
or after the month of the ninth anniversary of the month of the first
Distribution Date, the Group I, Group II,
S-67
<PAGE>
Group III, Group IV or Group V Senior Prepayment Percentage will be the Group I,
Group II, Group III, Group IV or Group V Senior Percentage, respectively, for
such Distribution Date.
Notwithstanding the foregoing, if on any Distribution Date the Group I,
Group II, Group III, Group IV or Group V Senior Percentage for such Distribution
Date exceeds the initial Group I, Group II, Group III, Group IV or Group V
Senior Percentage, respectively, as of the Cut-Off Date, then the Group I, Group
II, Group III, Group IV or Group V Senior Prepayment Percentage, as applicable,
for such Distribution Date will equal 100%. The scheduled reductions in the
Group I, Group II, Group III, Group IV and Group V Senior Prepayment Percentages
for Distribution Dates occurring on or after the month of the fifth anniversary
of the month of the first Distribution Date will be subject to certain
conditions specified in the Pooling Agreement. Such conditions may include
requirements that no such reduction may occur if delinquencies or losses on the
Mortgage Loans in the related Loan Group exceed specified limits at the time of,
or on a date preceding, the Distribution Date for which such reduction would
otherwise be applicable. Notwithstanding the foregoing, on any Distribution Date
if the delinquencies or losses on the Mortgage Loans in a Loan Group exceed such
limits such that the Pooling Agreement restricts a reduction of the Group I,
Group II, Group III, Group IV or Group V Senior Prepayment Percentage, as
applicable, then the Group I, Group II, Group III, Group IV or Group V Senior
Prepayment Percentage, as applicable, for such Distribution Date will equal 100%
for such Distribution Date. If on any Distribution Date the allocation to the
Group I, Group II, Group III, Group IV or Group V Senior Certificates (other
than the related Class P Certificates, if applicable) in the percentage required
would reduce the sum of the Class Principal Balances of such Certificates below
zero, the Group I, Group II, Group III, Group IV or Group V Senior Prepayment
Percentage, as applicable, for such Distribution Date will be limited to the
percentage necessary to reduce such sum to zero.
SUBORDINATION AND ALLOCATION OF LOSSES
The Class B Certificates of each Certificate Group will be subordinate in
right of payment to and provide credit support to the Senior Certificates of
such Certificate Group, the Junior Subordinate Certificates of each Certificate
Group will be subordinate in right of payment to and provide credit support to
the Senior Subordinate Certificates of such Certificate Group and each Class of
Senior Subordinate Certificates in each Certificate Group will be subordinate in
right of payment to and provide credit support to each Class of Senior
Subordinate Certificates of such Certificate Group with a lower numerical Class
designation. The support provided by the Class B Certificates of each
Certificate Group is intended to enhance the likelihood of regular receipt by
the Senior Certificates of such Certificate Group of the full amount of the
monthly distributions of interest and principal to which they are entitled and
to afford such Certificates protection against certain losses. The protection
afforded to the Senior Certificates of each Certificate Group by the Class B
Certificates of such Certificate Group will be accomplished by the preferential
right on each Distribution Date of such Senior Certificates to receive
distributions of interest and principal to which they are entitled prior to
distributions of interest or principal to such Class B Certificates. The
protection afforded a Class of Senior Subordinate Certificates of a Certificate
Group by the Classes of Senior Subordinate Certificates of such Certificate
Group with higher numerical Class designations will be similarly accomplished by
the preferential right of those Classes with lower numerical Class designations
to receive distributions of principal and interest prior to distributions of
principal and interest to those Classes of Senior Subordinate Certificates in
such Certificate Group with higher numerical Class designations. The support
provided by the Junior Subordinate Certificates of each Certificate Group to the
Senior Subordinate Certificates of such Certificate Group is intended to enhance
the likelihood of regular receipt by such Senior Subordinate Certificates of the
full amount of monthly distributions of interest and principal to which they are
entitled and to afford such Certificateholders protection against certain
losses. The protection afforded to the Senior Subordinate Certificates of each
Certificate Group by the Junior Subordinate Certificates of such Certificate
Group will be accomplished by the preferential right on each Distribution Date
of such Senior Subordinate Certificates to receive
S-68
<PAGE>
distributions of interest and principal, prior to distributions of interest and
principal to such Junior Subordinate Certificates.
In addition, with respect to the Group V Certificates, the Class V-A-9
Certificates will provide credit support to the other Group V-A Certificates
because after the Group V Credit Support Depletion Date, all realized losses on
the Group V Loans (other than Special Hazard Losses, Fraud Losses and Bankruptcy
Losses) will be allocated to the Class V-A-9 Certificates rather than pro rata
to all Classes of the Group V-A Certificates until the Class V-A-9 Principal
Balance has been reduced to zero.
Except for Special Hazard Losses, Fraud Losses and Bankruptcy Losses in
excess of the designated amounts of the applicable Special Hazard Coverage,
Fraud Coverage and Bankruptcy Coverage (each, as defined herein) for a Loan
Group, any loss realized with respect to a Mortgage Loan will be allocated among
the Certificates in the related Certificate Group (i) for losses allocable to
principal (a) first, to the related Junior Subordinate Certificates in reverse
numerical order, until the aggregate of the Class Principal Balances thereof has
been reduced to zero, (b) second, to the Class I-B-3, Class II-B-3, Class
III-B-3, Class IV-B-3 or Class V-B-3 Certificates, as applicable, until the
Class Principal Balance thereof has been reduced to zero, (c) third, to the
Class I-B-2, Class II-B-2, Class III-B-2, Class IV-B-2 or Class V-B-2
Certificates, as applicable, until the Class Principal Balance thereof has been
reduced to zero, (d) fourth, to the Class I-B-1, Class II-B-1, Class III-B-1,
Class IV-B-1 or Class V-B-1 Certificates, as applicable, until the Class
Principal Balance thereof has been reduced to zero, (e) fifth, with respect to
the losses on Group V Loans, to the Class V-A-9 Certificates, until the Class
Principal Balance thereof has been reduced to zero and (f) sixth, to the Senior
Certificates of the related Certificate Group (other than the related Interest
Only and Class P Certificates, if any), pro rata, according to their Class
Principal Balances (or Component Principal Balances in the case of Component
II-A-1-1, Component II-A-1-2 and Component II-A-1-5) in reduction of their
respective Class or Component Principal Balances, as applicable, PROVIDED,
HOWEVER, that if the loss is recognized with respect to a Class P Mortgage Loan,
the applicable Class P Fraction of such loss will first be allocated to the
related Class P Certificates (or to Component II-A-1-4 in the case of a loss
with respect to a II-PO Mortgage Loan) and the remainder of such loss will be
allocated as described above in this clause (i); and (ii) for losses allocable
to interest (a) first, to the related Junior Subordinate Certificates in reverse
numerical order, in reduction of accrued but unpaid interest thereon and then in
reduction of the Class Principal Balances of such Certificates, (b) second, to
the Class I-B-3, Class II-B-3, Class III-B-3, Class IV-B-3 or Class V-B-3
Certificates, as applicable, in reduction of accrued but unpaid interest thereon
and then in reduction of the Class Principal Balance of such Certificates, (c)
third, to the Class I-B-2, Class II-B-2, Class III-B-2, Class IV-B-2 or Class
V-B-2 Certificates, as applicable, in reduction of accrued but unpaid interest
thereon and then in reduction of the Class Principal Balance of such
Certificates, (d) fourth, to the Class I-B-1, Class II-B-1, Class III-B-1, Class
IV-B-1 or Class V-B-1 Certificates, as applicable, in reduction of accrued but
unpaid interest thereon and then in reduction of the Class Principal Balance of
such Certificates, (e) fifth, with respect to the losses in Group V Loans, to
the Class V-A-9 Certificates, in reduction of accrued but unpaid interest
thereon and then in reduction of the Class Principal Balance of such
Certificates and (f) sixth, to the Senior Certificates of the related
Certificate Group (other than the Class P Certificates, if any), pro rata
according to accrued but unpaid interest on such Classes (or in the case of the
Class II-A-1 Certificates, the interest bearing Components thereof), and then
pro rata according to their Class Principal Balances (or Component Principal
Balances in the case of Component II-A-1-2 and Component II-A-1-5) in reduction
of their respective Class or Component Principal Balances, as applicable;
PROVIDED, FURTHER, that losses in respect of interest on the Group V Loans will
also be allocated to the Class V-B-IO Certificates in reduction of accrued but
unpaid interest thereon concurrently with any such interest allocation made to
the Class V-B-3, Class V-B-2 or Class V-B-1 Certificates in step (b), (c) and
(d) above, pro rata, based on, with respect to the Class V-B-IO Certificates,
the portion of the interest distribution the Class V-B-IO Certificates are
entitled to receive concurrently with such Class and, with respect to the
related Group V-B Certificates,
S-69
<PAGE>
accrued but unpaid interest thereon; PROVIDED FURTHER, that losses in respect of
interest on the Group V Loans will also be allocated to the Class V-A-6
Certificates in reduction of accrued but unpaid interest thereon concurrently
with any such interest allocation made to the Class V-A-4 or Class V-A-9
Certificates in step (e) and (f) above, pro rata, based on, with respect to the
Class V-A-6 Certificates, the portion of the interest distribution the Class
V-A-6 Certificates are entitled to receive concurrently with such Class, and
with respect to the Class V-A-4 or Class V-A-9 Certificates, accrued but unpaid
interest thereon; PROVIDED, FURTHER, that a withdrawal will be made on each
Distribution Date from the amount on deposit in the Class V-A-7 Reserve Fund,
and distributed to the holders of the Class V-A-7 Certificates, to the extent
available, to cover any such losses on the Covered Loans (as defined herein)
allocated to the Class V-A-7 Certificates.
The allocation of the principal portion of losses relating to a Mortgage
Loan in a given Loan Group to all Classes of Certificates in the related
Certificate Group (other than the related Class P Certificates or Component
II-A-1-4, if applicable) pro rata according to their respective Class or
Component Principal Balances (except if the loss is recognized with respect to a
Class P Mortgage Loan, in which event the applicable Class P Fraction of such
loss will first be allocated to the Class P Certificates of the related
Certificate Group, if applicable, (or to Component II-A-1-4 in the case of a
loss with respect to a II-PO Mortgage Loan), and the remainder of such loss will
be allocated as described above), and the allocation of the interest portion of
such losses to the Certificates in the related Certificate Group pro rata
according to the amount of interest accrued but unpaid on each such Class or
Component in reduction thereof and then in reduction of their related Class or
Component Principal Balances (other than the related Class P Certificates or
Component II-A-1-4, if applicable), is hereinafter referred to as "PRO RATA
ALLOCATION"; PROVIDED, HOWEVER, that a withdrawal will be made on each
Distribution Date from the amount on deposit in the Class V-A-7 Reserve Fund,
and distributed to the holders of the Class V-A-7 Certificates, to the extent
available, to cover any such losses on the Covered Loans allocated to the Class
V-A-7 Certificates.
On each Distribution Date, if the aggregate Class Principal Balance of all
outstanding Classes of Certificates in a Certificate Group exceeds the aggregate
principal balance of the Mortgage Loans in the related Loan Group (after giving
effect to distributions of principal and the allocation of all losses on the
Classes of Certificates in such Certificate Group on such Distribution Date),
such excess will be deemed a principal loss and will be allocated to the most
junior Class of Subordinate Certificates in such Certificate Group then
outstanding.
Special Hazard Losses incurred on a Mortgage Loan in excess of the Special
Hazard Coverage for the related Loan Group will be allocated to the outstanding
Class or Classes of Certificates in the related Certificate Group by Pro Rata
Allocation. The "GROUP I SPECIAL HAZARD COVERAGE" is expected to equal
approximately $4,840,943 as of the Cut-Off Date. The "GROUP II SPECIAL HAZARD
COVERAGE" is expected to equal approximately $4,036,105 as of the Cut-Off Date.
The "GROUP III SPECIAL HAZARD COVERAGE" is expected to equal approximately
$1,285,327 as of the Cut-Off Date. The "GROUP IV SPECIAL HAZARD COVERAGE" is
expected to equal approximately $1,500,985 as of the Cut-Off Date. The "GROUP V
SPECIAL HAZARD COVERAGE" is expected to equal approximately $3,811,159 as of the
Cut-Off Date. On each anniversary of the Cut-Off Date, the Special Hazard
Coverage for each Loan Group will be reduced, but not increased, to an amount
equal to the lesser of (i) the greatest of (a) the aggregate principal balance
of the Mortgage Loans in the related Loan Group located in the single California
zip code area containing the largest aggregate principal balance of such
Mortgage Loans, (b) 1% of the aggregate unpaid principal balance of the Mortgage
Loans in the related Loan Group and (c) twice the unpaid principal balance of
the largest single Mortgage Loan in the related Loan Group, in each case
calculated as of the Due Date in the immediately preceding month and (ii) the
Special Hazard Coverage for such Loan Group as of the Cut-Off Date as reduced by
the Special Hazard Losses allocated to the Certificates in the related
Certificate Group since the Cut-Off Date.
Fraud Losses incurred on a Mortgage Loan in excess of the Fraud Coverage for
the related Loan Group will be allocated to the outstanding Class or Classes of
Certificates in the related Certificate
S-70
<PAGE>
Group by Pro Rata Allocation. The "GROUP I FRAUD COVERAGE" is expected to equal
approximately $9,681,885 as of the Cut-Off Date. The "GROUP II FRAUD COVERAGE"
is expected to equal approximately $4,148,729 as of the Cut-Off Date. The "GROUP
III FRAUD COVERAGE" is expected to equal approximately $2,570,655 as of the
Cut-Off Date. The "GROUP IV FRAUD COVERAGE" is expected to equal approximately
$1,500,985 as of the Cut-Off Date. The "GROUP V FRAUD COVERAGE" is expected to
equal approximately $4,709,628 as of the Cut-Off Date. Fraud Coverage for a Loan
Group will be reduced, from time to time, by the amount of Fraud Losses
allocated to the Certificates of the related Certificate Group. On each
anniversary of the Cut-Off Date, Fraud Coverage for a Loan Group will be reduced
to the lesser of (i) (a) with respect to Loan Group I, Loan Group II, Loan Group
III and Loan Group V, on the first, second, third and fourth anniversaries of
the Cut-Off Date, 1.00% of the aggregate principal balance of the Mortgage Loans
in the related Loan Group as of the Due Date in the preceding month and (b) with
respect to Loan Group IV, on the first anniversary of the Cut-Off Date, 1.00%,
and on the second, third and fourth anniversaries of the Cut-Off Date, 0.50% of
the aggregate principal balance of the Group IV Loans as of the Due Date in the
preceding month and (ii) the excess of the Fraud Coverage for such Loan Group as
of the Cut-Off Date over cumulative Fraud Losses allocated to the Certificates
in such Certificate Group since the Cut-Off Date. On the fifth anniversary of
the Cut-Off Date, Fraud Coverage for each Loan Group will be reduced to zero.
Bankruptcy Losses incurred on a Mortgage Loan in excess of the Bankruptcy
Coverage for the related Loan Group will be allocated to the outstanding Class
or Classes of Certificates in the related Certificate Group by Pro Rata
Allocation. The "GROUP I BANKRUPTCY COVERAGE" is expected to equal approximately
$166,816 as of the Cut-Off Date. The "GROUP II BANKRUPTCY COVERAGE" is expected
to equal approximately $100,000 as of the Cut-Off Date. The "GROUP III
BANKRUPTCY COVERAGE" is expected to equal approximately $100,000 as of the
Cut-Off Date. The "GROUP IV BANKRUPTCY COVERAGE" is expected to equal
approximately $100,000 as of the Cut-Off Date. The "GROUP V BANKRUPTCY COVERAGE"
is expected to equal approximately $100,000 as of the Cut-Off Date. Bankruptcy
Coverage for a Loan Group will be reduced, from time to time, by the amount of
Bankruptcy Losses allocated to the Certificates in the related Certificate
Group.
Special Hazard Coverage, Fraud Coverage or Bankruptcy Coverage for a Loan
Group may also be reduced upon written confirmation from the Rating Agencies
that such reduction will not adversely affect the then current ratings assigned
to the Offered Certificates of the related Certificate Group by the Rating
Agencies. Such a reduction, in the event of Special Hazard Losses, Fraud Losses
or Bankruptcy Losses on the Mortgage Loans in such Loan Group, could adversely
affect the level of protection afforded the Senior Certificates of the related
Certificate Group by subordination of the Class B Certificates of such
Certificate Group or the level of protection afforded the Senior Subordinate
Certificates of such Certificate Group by subordination of the related Junior
Subordinate Certificates.
THE RESIDUAL CERTIFICATES
On each Distribution Date, in addition to payments of interest and principal
to the Residual Certificates described herein, any amounts remaining (which are
expected to be zero) in the Certificate Account from the Available Distribution
Amount (a) for each of Loan Group I, Loan Group II, Loan Group III and Loan
Group IV after distributions of interest and principal on the certificates
issued by the Mortgage Trust and payment of expenses, if any, of the Mortgage
Trust will be distributed to the Class R-1 Certificates, together with Excess
Liquidation Proceeds (as defined below) for Loan Group I, Loan Group II, Loan
Group III and Loan Group IV, if any and (b) for Loan Group V after distributions
of interest and principal on the certificates issued by the Group V Trust and
payment of expenses, if any, of the Group V Trust will be distributed to the
Class R-2 Certificates, together with the Excess Liquidation Proceeds for Loan
Group V, if any. Distributions of such remaining amounts to the Class R-1 and
Class R-2 Certificateholders will be subordinate to all payments required to be
made with respect to the other Offered Certificates (other than distributions on
the other Residual Certificates not in respect of principal or interest) and
each other class of Mortgage Trust or Group V Trust certificates on any
S-71
<PAGE>
Distribution Date. The Class R Certificates, in addition to payments of interest
and principal on such Certificates described herein, shall be entitled to any
amounts remaining (which are expected to be zero) in the Certificate Trust.
Payments of such amounts will be subordinate to all payments required to be made
on the Certificates (other than the distributions on Residual Certificates not
in respect of principal or interest).
ADVANCES
With respect to each Mortgage Loan, the related Master Servicer will make
Advances to the Certificate Account on each Distribution Date to cover any
shortfall between (i) payments scheduled to be received in respect of such
Mortgage Loan and (ii) the amounts actually deposited in the Certificate Account
on account of such payments; PROVIDED, that such Master Servicer determines, in
good faith, on such Distribution Date that such Advances will be recoverable
from Insurance Proceeds, Liquidation Proceeds or other amounts received with
respect to such Mortgage Loan. Advances are reimbursable to a Master Servicer
from cash in the Certificate Account remitted by such Master Servicer with
respect to Mortgage Loans in the same Loan Group prior to payments to the
Certificateholders if such Master Servicer determines that such Advances
previously made are not recoverable from Insurance Proceeds, Liquidation
Proceeds or other amounts recoverable with respect to the applicable Mortgage
Loan and so notifies the Certificate Administrator. A Master Servicer has no
obligation to make Advances with respect to Mortgage Loans which are not master
serviced by it.
AVAILABLE DISTRIBUTION AMOUNT
On each Distribution Date, the Available Distribution Amount for any
Distribution Date which will be determined separately with respect to each Loan
Group, and, in each case, will generally include scheduled principal and
interest payments due on the related Due Date, Curtailments received in the
previous calendar month (as set forth below), Payoffs received in the applicable
Prepayment Period to the extent set forth below and amounts received with
respect to liquidations of Mortgage Loans with respect to such Loan Group in the
previous calendar month, will be distributed by or on behalf of the Trustee to
the Certificateholders, as specified herein.
The Due Date related to each Distribution Date is the first day of the month
in which such Distribution Date occurs. The determination date (the
"DETERMINATION DATE") is a day not later than the 10th day preceding the related
Distribution Date in the month in which such Distribution Date occurs.
The "AVAILABLE DISTRIBUTION AMOUNT" for any Distribution Date for each Loan
Group, as more fully described in the Pooling Agreement, will equal the sum,
with respect to the Mortgage Loans in such Loan Group, of the following amounts:
(1) the total amount of all cash received by or on behalf of the Master
Servicers with respect to such Mortgage Loans by the Determination Date for such
Distribution Date and not previously distributed (including advances made by
servicers, proceeds of Mortgage Loans in such Loan Group which are liquidated,
and scheduled amounts of distributions from Buydown Funds respecting Buydown
Loans, if any), except:
(a) all scheduled payments of principal and interest collected but due
on a date subsequent to the related Due Date;
(b) all Curtailments received after the previous calendar month
(together with any interest payment received with such prepayments to the
extent that it represents the payment of interest accrued on such Mortgage
Loans for the period subsequent to the previous calendar month);
(c) all Payoffs received after the applicable Prepayment Period
immediately preceding such Determination Date (together with any interest
payment received with such Payoffs to the extent that it represents the
payment of interest accrued on the Mortgage Loans for the period subsequent
to the previous calendar month), and, with respect to PNC Loans, interest
which was accrued and received
S-72
<PAGE>
on Payoffs received during the period from the first to the 14th day of the
month of such Determination Date, which interest shall not be included in
the calculation of the Available Distribution Amount for any Distribution
Date;
(d) Liquidation Proceeds and Insurance Proceeds received on such
Mortgage Loans after the previous calendar month;
(e) all amounts in the Certificate Account which are due and
reimbursable to a servicer or the Master Servicers pursuant to the terms of
the Pooling Agreement;
(f) the sum of the Servicing Fee, the Master Servicing Fee and the
Certificate Administrator Fee for each such Mortgage Loan; and
(g) the excess, if any, of aggregate Liquidation Proceeds on such
Mortgage Loans received during the previous calendar month over the amount
that would have been received if Payoffs had been made with respect to such
Mortgage Loans on the date such Liquidation Proceeds were received ("EXCESS
LIQUIDATION PROCEEDS");
(2) the total, to the extent not previously distributed, of the following
amounts, to the extent advanced or received, as applicable, by either Master
Servicer:
(a) all Advances made by either Master Servicer to the Trustee with
respect to such Distribution Date relating to such Mortgage Loans; and
(b) any amounts payable as Compensating Interest by either Master
Servicer on such Distribution Date relating to such Mortgage Loans; and
(3) the total amount of any cash received by the Trustee or either Master
Servicer in respect of the obligation of the Company to repurchase any such
Mortgage Loans.
LAST SCHEDULED DISTRIBUTION DATE
The Last Scheduled Distribution Date for the Group I Certificates is the
Distribution Date in February 2028, which is the Distribution Date in the month
after the scheduled maturity date for the latest maturing Mortgage Loan in Loan
Group I.
The Last Scheduled Distribution Date for the Group II Certificates is the
Distribution Date in February 2028, which is the Distribution Date in the month
after the scheduled maturity date for the latest maturing Mortgage Loan in Loan
Group II.
The Last Scheduled Distribution Date for the Class II-A-1 Certificates is
the Distribution Date in February 2028, which is the Distribution Date in the
month after the scheduled maturity date for the latest maturing Mortgage Loan in
Loan Group I and Loan Group II.
The Last Scheduled Distribution Date for the Group III Certificates is the
Distribution Date in January 2028, which is the Distribution Date in the month
after the scheduled maturity date for the latest maturing Mortgage Loan in Loan
Group III.
The Last Scheduled Distribution Date for the Group IV Certificates is the
Distribution Date in March 2013, which is the Distribution Date in the month
after the scheduled maturity date for the latest maturing Mortgage Loan in Loan
Group IV.
The Last Scheduled Distribution Date for the Group V Certificates is the
Distribution Date in February 2028, which is the Distribution Date in the month
after the scheduled maturity date for the latest maturing Mortgage Loan in Loan
Group V.
The actual rate of principal payments on the Certificates will depend on the
rate of payments of principal (including Principal Prepayments) on the related
Mortgage Loans which, in turn, may be influenced by a variety of economic,
geographic and social factors, as well as the level of prevailing interest
rates. No assurance can be given as to the actual payment experience on the
Mortgage Loans.
S-73
<PAGE>
OPTIONAL TERMINATION OF THE TRUSTS
On any Distribution Date after the first date on which the aggregate
outstanding principal balance of the Mortgage Loans is less than 10% of the
aggregate principal balance of the Mortgage Loans as of the Cut-Off Date, the
Company may repurchase the Mortgage Loans and all property acquired in respect
of any Mortgage Loan remaining in the Mortgage Trust or the Group V Trust, and
thereby effect the termination of the Mortgage Trust and the Group V Trust and,
as a result, the Certificate Trust and the retirement of the Certificates. The
repurchase price will equal, after deductions of related advances by the Master
Servicers, the sum of (1) 100% of the aggregate outstanding principal balance of
such Mortgage Loans (other than Liquidated Mortgage Loans), plus accrued
interest thereon at the applicable Pass-Through Rates through the last day of
the month of such repurchase, less any Bankruptcy Losses realized with respect
to the Mortgage Loans not already allocated to the Certificates and (2) the fair
market value of all other property remaining in the Mortgage Trust and the Group
V Trust. The proceeds of such repurchase will be treated as a prepayment of the
Mortgage Loans for purposes of distributions to Certificateholders. Accordingly,
an optional termination of the Mortgage Trust and the Group V Trust will cause
the outstanding principal balance of the Certificates to be paid in full through
the distribution of such proceeds and the allocation of the associated realized
losses, if any, on each Mortgaged Property in the Mortgage Trust or the Group V
Trust the fair market value of which is less than the aggregate principal
balance of the related Mortgage Loans as of the time that the Mortgage Trust or
the Group V Trust acquired such Mortgaged Property, and upon such payment in
full, the Mortgage Trust and the Group V Trust will be terminated. In no event
will the Mortgage Trust or the Group V Trust continue beyond the expiration of
21 years from the death of the survivor of certain persons identified in the
Pooling Agreement. See "Description of Certificates--Termination" in the
Prospectus.
SERVICING
SERVICING COMPENSATION AND PAYMENT OF EXPENSES
Each Master Servicer will receive a fee (the "MASTER SERVICING FEE") for its
services as Master Servicer under the Pooling Agreement. Each Master Servicer
will retain as its Master Servicing Fee an amount which will be calculated as a
per annum percentage for each related Mortgage Loan. The Master Servicing Fee
with respect to each Group I Loan will range from a minimum of 0.040% to a
maximum of 0.100%, with a weighted average of 0.044%. The Master Servicing Fee
with respect to each Group II Loan will range from a minimum of 0.040% to a
maximum of 0.100%, with a weighted average of 0.048%. The Master Servicing Fee
with respect to each Group III Loan will range from a minimum of 0.040% to a
maximum of 0.050%, with a weighted average of 0.046%. The Master Servicing Fee
with respect to each Group IV Loan will range from a minimum of 0.040% to a
maximum of 0.050%, with a weighted average of 0.050%. The Master Servicing Fee
with respect to each Group V Loan will be 0.040%.
Each Master Servicer will pay all expenses incurred in connection with its
activities as Master Servicer. The Master Servicers are entitled to
reimbursement for certain expenses incurred by them in connection with the
liquidation of defaulted Mortgage Loans. In addition, the Master Servicers are
entitled to reimbursement of expenditures incurred by them in connection with
the restoration of a damaged Mortgaged Property.
The Servicing Fee with respect to each Group I Loan will range from a
minimum of 0.150% to a maximum of 0.375%, with a weighted average of 0.250%. The
Servicing Fee with respect to each Group II Loan will range from a minimum of
0.150% to a maximum of 0.375%, with a weighted average of 0.244%. The Servicing
Fee with respect to each Group III Loan will range from a minimum of 0.200% to a
maximum of 0.250%, with a weighted average of 0.249%. The Servicing Fee with
respect to each Group IV Loan will range from a minimum of 0.200% to a maximum
of 0.500%, with a weighted average of 0.250%. The Servicing Fee with respect to
each Group V Loan will range from a minimum of 0.200% to a maximum of 0.950%,
with a weighted average of 0.207%.
S-74
<PAGE>
CERTIFICATE ADMINISTRATOR
Pursuant to the Pooling Agreement, the Company (in its capacity as
Certificate Administrator) will calculate the amounts payable to the
Certificateholders and provide certain other administrative services as
specified in the Pooling Agreement. The Certificate Administrator will receive a
fee (the "CERTIFICATE ADMINISTRATOR FEE") for its services as Certificate
Administrator under the Pooling Agreement. The Certificate Administrator Fee
with respect to each Mortgage Loan shall be 0.005% per annum. The Company, in
its capacity as Certificate Administrator and Master Servicer, will be
responsible for paying the fees of the Trustee. The Company will also pay all
expenses incurred in connection with its activities as Certificate Administrator
under the Pooling Agreement.
SPECIAL SERVICING AGREEMENT
The Pooling Agreement may permit the Master Servicers to enter into a
special servicing agreement with an unaffiliated holder of a Class of Class B
Certificates or of a class of securities representing interests in the Class B
Certificates and/or other subordinated mortgage pass-through certificates.
Pursuant to such an agreement, such holder may instruct the Master Servicers to
instruct the Servicers, to the extent provided in the applicable Servicing
Contract to commence or delay foreclosure proceedings with respect to delinquent
Mortgage Loans. Such commencement or delay at such holder's direction will be
taken by the Master Servicers only after such holder deposits a specified amount
of cash with the Master Servicers. Such cash will be available for distribution
to Certificateholders if Liquidation Proceeds are less than they otherwise may
have been had the Servicers acted pursuant to their normal servicing procedures.
YIELD AND PREPAYMENT CONSIDERATIONS
GENERAL
The effective yield to maturity of each Class of Certificates will depend
upon, among other things, the price at which such Certificates are purchased,
the applicable Remittance Rate, the actual characteristics of the Mortgage Loans
in the related Loan Group, the rate of principal payments (including Principal
Prepayments) on the Mortgage Loans in the related Loan Group and the rate of
liquidations on the Mortgage Loans in the related Loan Group. The effective
yield to maturity to holders of the Certificates will be lower than the yield to
maturity otherwise produced by the applicable Remittance Rate and purchase price
of such Certificates because principal and interest distributions will not be
payable to such Certificateholders until the 25th day of the month following the
month of accrual (without any additional distribution of interest or earnings
thereon with respect to such delay). Distributions to the Group I Certificates,
Group II Certificates, Group III Certificates, Group IV Certificates and Group V
Certificates relate to payments on the Group I Loans, Group II Loans, Group III
Loans, Group IV Loans and Group V Loans, respectively.
PRINCIPAL PREPAYMENTS AND COMPENSATING INTEREST
When a Mortgagor prepays a Mortgage Loan in full between Due Dates for such
Mortgage Loan, the Mortgagor pays interest on the amount prepaid only to the
date of prepayment instead of for the entire month. Also, when a Curtailment is
made on a Mortgage Loan together with the scheduled Monthly Payment for a month
on or after the related Due Date, the principal balance of the Mortgage Loan is
reduced by the amount of the Curtailment as of such Due Date, but such principal
is not distributed to related Certificateholders until the Distribution Date in
the next month; therefore, one month of interest shortfall accrues on the amount
of such Curtailment.
In order to reduce the adverse effect on Certificateholders from the
deficiency in interest payable as a result of a Payoff on a Mortgage Loan
between its Due Dates, each Master Servicer will pass through Compensating
Interest to the related Certificateholders to the limited extent and in the
manner set forth below. The Company, as Master Servicer, is obligated to remit
to the Certificate Account on the day prior to each Distribution Date with
respect to the PNC Loans in each Loan Group which experience a Payoff
S-75
<PAGE>
between the 15th day and the last day of the month prior to such Distribution
Date, an amount equal to the lesser of (a) any shortfall for the previous month
in interest collections resulting from the timing of Payoffs on the related
Mortgage Loans made from the 15th day of the calendar month preceding such
Distribution Date to the last day of such month and (b) the applicable monthly
Master Servicing Fee payable to the Company, any reinvestment income realized by
the Company, as Master Servicer, relating to Payoffs on the related Mortgage
Loans made during the related Prepayment Period and interest payments on such
Payoffs received during the period of the first day through the 14th day of the
month of such Distribution Date. Payoffs received on PNC Loans from the first
day through the 14th day of any month will be passed through to the related
Certificateholders on the Distribution Date of the same month (except for
Payoffs on PNC Loans received from the Cut-Off Date through February 14, 1998,
which will be passed through to the related Certificateholders on the February
1998 Distribution Date), rather than on the Distribution Date of the following
month, together with a full month's interest with respect to the prior month.
Accordingly, no Compensating Interest will be payable with respect to Payoffs on
PNC Loans in the related Loan Group received during such period. Payoffs
received during the period from the 15th day through the last day of any month
will be passed through on the Distribution Date in the following month, and, in
order to provide for a full month's interest payment with respect to the prior
month, Compensating Interest will be passed through to related
Certificateholders with respect to such period. In addition, on the day prior to
each Distribution Date, with respect to the IndyMac Loans in each Loan Group, if
any, IndyMac, as Master Servicer, is obligated to remit to the Certificate
Account an amount equal to the lesser of (i) any shortfall for the previous
month in interest collections resulting from the timing of Payoffs or
Curtailments made during the calendar month preceding such Distribution Date,
and (ii) two-thirds of the applicable monthly Master Servicing Fee payable to
IndyMac.
To the extent that the amount allocated to a Loan Group to pay Compensating
Interest is insufficient to cover the deficiency in interest payable as a result
of a Payoff or Curtailment on a Mortgage Loan, such remaining deficiency will be
allocated to the Certificates of the related Certificate Group pro rata
according to the amount of interest to which each related Class of Certificates
would otherwise be entitled in reduction thereof.
LOCKOUT CERTIFICATES
Investors in the Lockout Certificates should be aware that because the
Lockout Certificates will generally not be entitled to receive any distributions
of Principal Prepayments until the Distribution Date in February 2003, the
weighted average lives of the Lockout Certificates will be longer than would
otherwise be the case, and the effect on the market value of the Lockout
Certificates arising out of changes in market interest rates or market yields
for similar securities will be greater than for other Classes of Class A
Certificates entitled to such distributions.
RATE OF PAYMENTS
The rate of principal payments on the Certificates entitled to receive
principal generally is directly related to the rate of principal payments on the
Mortgage Loans in the related Loan Group, which may be in the form of scheduled
payments or Principal Prepayments. See "Risk Factors" herein and "Yield
Considerations" in the Prospectus. Mortgagors may prepay the Mortgage Loans at
any time without penalty. A higher than anticipated rate of Principal
Prepayments would reduce the aggregate principal balance of the Mortgage Loans
more quickly than expected. As a consequence, aggregate interest payments with
respect to the Mortgage Loans would be substantially less than expected.
Therefore, a higher rate of Principal Prepayments in a Loan Group could result
in a lower than expected yield to maturity on each related Class of Certificates
purchased at a premium and in certain circumstances such investors may not fully
recoup their initial investments. Conversely, a lower than anticipated rate of
Principal Prepayments in a Loan Group would reduce the return to investors on
any related Classes of Certificates purchased at a discount, in that principal
payments with respect to the Mortgage Loans would occur later than anticipated.
There can be no assurance that Certificateholders will be able to reinvest
S-76
<PAGE>
amounts received with respect to the Certificates at a rate which is comparable
to the applicable Remittance Rate. Investors should fully consider all of the
associated risks.
SPECIAL SENSITIVITIES
The Class II-A-7 Certificates will be especially sensitive to the rate of
prepayment on the Group II Loans because the Class II-A-7 Certificates will
receive distributions of principal on any Distribution Date only to the extent
of the portion of the Group II Senior Principal Distribution Amount (as defined
herein) remaining, if any, after distributions to the PACs, to the extent of
their respective Planned Principal Balances, and to the TACs, to the extent of
their respective Targeted Principal Balances. Furthermore, if the Group II
Senior Principal Distribution Amount on any Distribution Date is not sufficient
to reduce the Class Principal Balances of the PACs to their Planned Principal
Balances and to reduce the Class Principal Balances or Component Principal
Balance of the TACs to their Targeted Principal Balances, the Class II-A-7
Certificates will receive no principal distribution on such Distribution Date.
BASIC PREPAYMENT ASSUMPTION
Prepayments on mortgage loans are commonly measured relative to a prepayment
standard or model. The two prepayment models used in this Prospectus Supplement
(each, a "BASIC PREPAYMENT ASSUMPTION" or "BPA") represent an assumed rate of
prepayment each month relative to the then outstanding principal balance of a
pool of mortgage loans. For Loan Group III, a 100% Basic Prepayment Assumption
assumes a constant prepayment rate of 4.0% per annum of the then outstanding
principal balance of such mortgage loans in the first month of the life of the
mortgage loans and an additional 12/11% per annum in each month thereafter
through the eleventh month. Beginning in the twelfth month and in each month
thereafter during the life of the mortgage loans, a 100% BPA assumes a constant
prepayment rate of 16% per annum each month. For Loan Group I, Loan Group II,
Loan Group IV and Loan Group V, a 100% Basic Prepayment Assumption assumes a per
annum rate of prepayment of 0.2% of the then outstanding principal balance of a
pool of mortgage loans in the first month after formation of such pool of
mortgage loans, following which, such annual prepayment rate increases by 0.2%
each month until the 30th month after formation of such pool of mortgage loans
and remains constant at 6% per annum in the 30th month after formation of such
pool of mortgage loans and in each month thereafter. As used in the tables
below, a 50% BPA assumes prepayment rates equal to 50% of the BPA.
Correspondingly, a 250% BPA assumes prepayment rates equal to 250% of the BPA,
and so forth.
Neither of the BPAs purports to be either an historical description of the
prepayment experience of any pool of mortgage loans or a prediction of the
anticipated rate of prepayment of any pool of mortgage loans, including the
Mortgage Pool, and there is no assurance that the Mortgage Loans in any Loan
Group will prepay at any given percentage of the applicable BPA. The actual rate
of Principal Prepayments on the Mortgage Loans may be influenced by a variety of
economic, geographic, social and other factors. In general, if prevailing
interest rates fall significantly below the interest rates on the Mortgage
Loans, the Mortgage Loans are likely to be subject to higher prepayment rates
than if prevailing rates remain at or above the interest rates on the Mortgage
Loans. Conversely, if interest rates rise above the interest rates on the
Mortgage Loans, the rate of prepayment would be expected to decrease. A
comparatively low interest-rate environment may result in a higher than expected
rate of prepayments on the Mortgage Loans and an earlier than expected
retirement of the Certificates.
The Company makes no representation as to the specific factors that will
affect the prepayment of the Mortgage Loans or the relative importance of such
factors. Factors not identified by the Company or discussed herein may
significantly affect the prepayment rate of the Mortgage Loans. In particular,
the Company makes no representation as to the percentage of the principal amount
of the Mortgage Loans that will be paid as of any date or as to the overall rate
of prepayment.
For purposes of the tables set forth in Appendix C, it is assumed that the
Mortgage Loans included in the Mortgage Pool on the Closing Date have the actual
characteristics of the Mortgage Loans described herein and that (i) scheduled
payments on all Mortgage Loans are received on the first day of each month
S-77
<PAGE>
beginning February 1, 1998, (ii) any Payoffs on the Mortgage Loans are received
on the last day of each month beginning in January 1998 and include 30 days of
interest thereon, (iii) there are no defaults or delinquencies on the Mortgage
Loans, (iv) optional termination of the Mortgage Trust does not occur, (v) there
are no partial prepayments on the Mortgage Loans and prepayments are computed
after giving effect to scheduled payments received on the following day, (vi)
the Mortgage Loans in each Loan Group prepay at the indicated constant
percentages of the applicable BPA, (vii) the date of issuance for the
Certificates is January 30, 1998, (viii) cash distributions are received by the
Certificateholders on the 25th day of each month when due and (ix) the scheduled
monthly payments for each Mortgage Loan are computed based upon its unpaid
principal balance, Mortgage Interest Rate and amortized remaining term such that
the Mortgage Loan will fully amortize on its maturity date (collectively, the
"MODELING ASSUMPTIONS"). The approximate Class Principal Balances of the Junior
Subordinate Certificates as of the Cut Off-Date will be as follows: Class I-B-4,
$1,694,329; Class I-B-5, $1,210,235; Class I-B-6, $1,210,238; Class II-B-4,
$726,027; Class II-B-5, $622,309; Class II-B-6, $622,312; Class III-B-4,
$385,598; Class III-B-5, $385,598; Class III-B-6, $449,868; Class IV-B-4,
$375,246; Class IV-B-5, $375,246; Class IV-B-6, $300,200; Class V-B-4, $588,703;
Class V-B-5, $235,481; and Class V-B-6, $824,187.
Any discrepancy between the actual characteristics of the Mortgage Loans and
the characteristics of the Mortgage Loans set forth above may affect the
percentages of the initial Class Principal Balances set forth in the tables and
the weighted average lives of the Offered Certificates. In addition, to the
extent that the characteristics of the Mortgage Loans differ and the initial
Class Principal Balances differ, from those assumed in preparing the tables in
Appendix C, the outstanding Class Principal Balance of any Class of Offered
Certificates may be reduced to zero earlier or later than indicated by such
tables.
Variations in actual prepayment experience may increase or decrease the
percentages of the original outstanding Class Principal Balances and the
weighted average lives shown in the tables in Appendix C. Such variations may
occur even if the average prepayment experience of all the Mortgage Loans equals
the indicated percentage of the BPA. There is no assurance, however, that
prepayment of the Mortgage Loans of any Loan Group will conform to any given
percentage of the applicable BPA.
Based on the foregoing assumptions, the tables in Appendix C indicate the
projected weighted average lives of the Offered Certificates and set forth the
percentages of the initial outstanding Class Principal Balance of each such
Class of Offered Certificates that would be outstanding after each of the dates
shown at various constant percentages of the applicable BPA.
YIELD CONSIDERATIONS WITH RESPECT TO THE INTEREST ONLY AND CLASS P CERTIFICATES
The yields to maturity on the Class X and Class P Certificates will be
extremely sensitive to the level of Principal Prepayments on certain of the
Mortgage Loans in the related Loan Group. Because the interest payable to each
Class of the Class X Certificates is based on the weighted average of the
Stripped Interest Rates of the related Premium Rate Mortgage Loans, the yield to
maturity on such Certificates will generally decrease as a result of faster than
expected Principal Prepayments on the related Premium Rate Mortgage Loans.
Prospective investors should fully consider the risks associated with an
investment in any Class of the Class X Certificates, including the possibility
that if the rate of Principal Prepayments on the related Premium Rate Mortgage
Loans is rapid, such investors may not fully recoup their initial investments.
Because the principal payable to each Class of the Class P Certificates is
derived from the related Class P Mortgage Loans, the yield to maturity on such
Certificates will be adversely affected by slower than expected prepayments of
such Mortgage Loans. For Loan Group I, Loan Group III and Loan Group IV, because
the interest distributable on the Class X Certificates related to such Loan
Group and the principal distributable to the Class P Certificates related to
such Loan Group are derived from different groups of Mortgage Loans within such
Loan Group, it is possible that faster than expected Principal Prepayments on
the Mortgage Loans related to a Class of Class X Certificates may occur at the
same time as slower than expected Principal Prepayments on the Mortgage Loans
related to the Class of Class P Certificates of the same Certificate Group. This
occurrence would result in a lower yield to maturity for both the Class X
Certificates and Class P Certificates related to a single Loan Group.
S-78
<PAGE>
The yields to maturity on the Class II-A-2, Class II-A-11, Class V-A-5,
Class V-A-6, Class V-A-8 and Class V-B-IO Certificates will be extremely
sensitive to both the timing of and overall rate of receipt of principal
prepayments on the Mortgage Loans in the related Loan Group. The interest
payable to such Certificates will decrease as a result of faster than expected
principal prepayments on all of the Mortgage Loans in the related Loan Group.
Prospective investors should fully consider the risks associated with an
investment in these Certificates, including the possibility that if the rate of
principal prepayments on the Mortgage Loans in the related Loan Group is rapid,
such investors may not fully recoup their initial investments.
To illustrate the significance of different rates of prepayment on the
distributions on the Interest Only and Class P Certificates, the following
tables indicate the approximate pre-tax yields to maturity (on a corporate bond
equivalent basis) under the different percentages of the applicable BPA
indicated. Because the rate of distribution of interest on the Interest Only
Certificates and the rate of distribution of principal on the Class P
Certificates will be directly related to the actual amortization (including
prepayments) of the Mortgage Loans in the related Loan Group, which will include
Mortgage Loans that have remaining terms to maturity shorter or longer than
those assumed and interest rates higher or lower than those assumed, the pre-tax
yields to maturity on the Interest Only and Class P Certificates are likely to
differ from those shown in the following tables even if all the Mortgage Loans
in the related Loan Group prepay at the indicated constant percentages of the
applicable BPA and the weighted average remaining terms to maturity of the
Mortgage Loans in the related Loan Group are as assumed. Any differences between
such assumptions and the actual characteristics and performance of the Mortgage
Loans and of the Certificates may result in yields to maturity being different
from those shown in such tables. Discrepancies between assumed and actual
characteristics and performances underscore the hypothetical nature of the
tables, which are provided only to give a general sense of the sensitivity of
yields to maturity in varying prepayment scenarios. In addition, it is highly
unlikely that the Mortgage Loans will prepay at a constant level of the
applicable BPA until maturity or that all of such Mortgage Loans will prepay at
the same rate. The timing of changes to the rate of Principal Prepayments may
significantly affect the actual yield to maturity to an investor, even if the
average rate of Principal Prepayments is consistent with an investor's
expectation. In general, the earlier a payment of principal of the Mortgage
Loans, the greater the effect on an investor's yield to maturity. As a result,
the effect on an investor's yield to maturity of Principal Prepayments occurring
at a rate higher (or lower) than the rate anticipated by the investor during the
period immediately following the issuance of the Certificates will not be
equally offset by a subsequent like reduction (or increase) in the rate of
Principal Prepayments.
In addition, the yield to maturity on the Interest Only Certificates may be
adversely affected if an optional termination of the Trusts occurs.
The sensitivity tables for the Interest Only and Class P Certificates set
forth below are based on the Modeling Assumptions and assume further that the
Certificates are purchased at prices equal to those set forth in the tables.
There can be no assurance that the Mortgage Loans will have the assumed
characteristics, will prepay at any of the rates shown herein or that the
purchase prices of the Certificates will be as assumed or that the pre-tax
yields to maturity will correspond to any of the pre-tax yields shown herein.
The actual prices to be paid on the Interest Only and Class P Certificates have
not been determined and will be dependent on the characteristics of the Mortgage
Pool as ultimately constituted. In addition to any other factors an investor may
deem material, each investor must make its own decision as to the appropriate
prepayment assumptions to be used in deciding whether or not to purchase a Class
of Certificates.
S-79
<PAGE>
SENSITIVITY OF PRE-TAX YIELD TO MATURITY
OF THE CLASS I-X CERTIFICATES TO PRINCIPAL PREPAYMENTS AT A
SPECIFIED ASSUMED PRICE
<TABLE>
<CAPTION>
PERCENTAGE OF THE BPA
-----------------------------------------------------
ASSUMED PRICE 0% 100% 250% 350% 500%
- --------------------------------------------------- --------- --------- --------- --------- ---------
<S> <C> <C> <C> <C> <C>
$7,209,496......................................... 30.71% 25.56% 17.64% 12.24% 3.96%
</TABLE>
On the basis of a constant prepayment rate of approximately 570% of the BPA,
the assumed purchase price set forth above, which includes accrued interest, and
the assumptions described above, the pre-tax yield to maturity of the Class I-X
Certificates would be approximately 0%. If the actual prepayment rate were to
exceed the rates assumed above, even for one month, while equaling such rates
for all other months, an investor in the Class I-X Certificates would not fully
recoup the initial purchase price of such Certificates.
SENSITIVITY OF PRE-TAX YIELD TO MATURITY
OF THE CLASS II-X CERTIFICATES TO PRINCIPAL PREPAYMENTS AT A
SPECIFIED ASSUMED PRICE
<TABLE>
<CAPTION>
PERCENTAGE OF THE BPA
-----------------------------------------------------
ASSUMED PRICE 0% 100% 250% 350% 500%
- --------------------------------------------------- --------- --------- --------- --------- ---------
<S> <C> <C> <C> <C> <C>
$1,763,631......................................... 32.12% 26.99% 19.12% 13.75% 5.51%
</TABLE>
On the basis of a constant prepayment rate of approximately 598% of the BPA,
the assumed purchase price set forth above, which includes accrued interest, and
the assumptions described above, the pre-tax yield to maturity of the Class II-X
Certificates would be approximately 0%. If the actual prepayment rate were to
exceed the rates assumed above, even for one month, while equaling such rates
for all other months, an investor in the Class II-X Certificates would not fully
recoup the initial purchase price of such Certificates.
SENSITIVITY OF PRE-TAX YIELD TO MATURITY
OF THE CLASS III-X CERTIFICATES TO PRINCIPAL PREPAYMENTS AT A
SPECIFIED ASSUMED PRICE
<TABLE>
<CAPTION>
PERCENTAGE OF THE BPA
-----------------------------------------------------
ASSUMED PRICE 0% 50% 100% 150% 200%
- ---------------------------------------------------- --------- --------- --------- --------- ---------
<S> <C> <C> <C> <C> <C>
$2,336,351.......................................... 35.32% 26.64% 17.60% 8.14% (1.81)%
</TABLE>
On the basis of a constant prepayment rate of approximately 191% of the BPA,
the assumed purchase price set forth above, which includes accrued interest, and
the assumptions described above, the pre-tax yield to maturity of the Class
III-X Certificates would be approximately 0%. If the actual prepayment rate were
to exceed the rates assumed above, even for one month, while equaling such rates
for all other months, an investor in the Class III-X Certificates would not
fully recoup the initial purchase price of such Certificates.
S-80
<PAGE>
SENSITIVITY OF PRE-TAX YIELD TO MATURITY
OF THE CLASS IV-X CERTIFICATES TO PRINCIPAL PREPAYMENTS AT A
SPECIFIED ASSUMED PRICE
<TABLE>
<CAPTION>
PERCENTAGE OF THE BPA
-------------------------------------------------------
ASSUMED PRICE 0% 100% 230% 350% 500%
- ---------------------------------------------------- --------- --------- --------- --------- -----
<S> <C> <C> <C> <C> <C>
$4,160,671.......................................... 29.85% 24.92% 18.36% 12.15% 4.16%
</TABLE>
On the basis of a constant prepayment rate of approximately 576% of the BPA,
the assumed purchase price set forth above, which includes accrued interest, and
the assumptions described above, the pre-tax yield to maturity of the Class IV-X
Certificates would be approximately 0%. If the actual prepayment rate were to
exceed the rates assumed above, even for one month, while equaling such rates
for all other months, an investor in the Class IV-X Certificates would not fully
recoup the initial purchase price of such Certificates.
SENSITIVITY OF PRE-TAX YIELD TO MATURITY
OF THE CLASS II-A-2 CERTIFICATES TO PRINCIPAL PREPAYMENTS AT A
SPECIFIED ASSUMED PRICE
<TABLE>
<CAPTION>
PERCENTAGE OF THE BPA
-----------------------------------------------------
ASSUMED PRICE 0% 100% 250% 350% 500%
- --------------------------------------------------- --------- --------- --------- --------- ---------
<S> <C> <C> <C> <C> <C>
$507,890........................................... 33.28% 17.03% 17.03% 17.03% 17.03%
</TABLE>
On the basis of a constant prepayment rate of approximately 877% of the BPA,
the assumed purchase price set forth above, which includes accrued interest, and
the assumptions described above, the pre-tax yield to maturity of the Class
II-A-2 Certificates would be approximately 0%. If the actual prepayment rate
were to exceed the rates assumed above, even for one month, while equaling such
rates for all other months, an investor in the Class II-A-2 Certificates would
not fully recoup the initial purchase price of such Certificates.
SENSITIVITY OF PRE-TAX YIELD TO MATURITY
OF THE CLASS II-A-11 CERTIFICATES TO PRINCIPAL PREPAYMENTS AT A
SPECIFIED ASSUMED PRICE
<TABLE>
<CAPTION>
PERCENTAGE OF THE BPA
-----------------------------------------------------
ASSUMED PRICE 0% 100% 250% 350% 500%
- --------------------------------------------------- --------- --------- --------- --------- ---------
<S> <C> <C> <C> <C> <C>
$655,850........................................... 29.35% 13.94% 13.94% 13.94% 13.94%
</TABLE>
On the basis of a constant prepayment rate of approximately 801% of the BPA,
the assumed purchase price set forth above, which includes accrued interest, and
the assumptions described above, the pre-tax yield to maturity of the Class
II-A-11 Certificates would be approximately 0%. If the actual prepayment rate
were to exceed the rates assumed above, even for one month, while equaling such
rates for all other months, an investor in the Class II-A-11 Certificates would
not fully recoup the initial purchase price of such Certificates.
S-81
<PAGE>
SENSITIVITY OF PRE-TAX YIELD TO MATURITY
OF THE CLASS V-A-5 CERTIFICATES TO PRINCIPAL PREPAYMENTS AT A
SPECIFIED ASSUMED PRICE
<TABLE>
<CAPTION>
PERCENTAGE OF THE BPA
--------------------------------------------------------
ASSUMED PRICE 0% 100% 265% 350% 500%
- ----------------------------------------------- --------- --------- --------- --------- ------------
<S> <C> <C> <C> <C> <C>
$856,817....................................... 36.27% 28.25% 12.12% 3.36% (11.04)%
</TABLE>
On the basis of a constant prepayment rate of approximately 383% of the BPA,
the assumed purchase price set forth above, which includes accrued interest, and
the assumptions described above, the pre-tax yield to maturity of the Class
V-A-5 Certificates would be approximately 0%. If the actual prepayment rate were
to exceed the rates assumed above, even for one month, while equaling such rates
for all other months, an investor in the Class V-A-5 Certificates would not
fully recoup the initial purchase price of such Certificates.
SENSITIVITY OF PRE-TAX YIELD TO MATURITY
OF THE CLASS V-A-6 CERTIFICATES TO PRINCIPAL PREPAYMENTS AT A
SPECIFIED ASSUMED PRICE
<TABLE>
<CAPTION>
PERCENTAGE OF THE BPA
-----------------------------------------------------
ASSUMED PRICE 0% 100% 265% 350% 500%
- --------------------------------------------------- --------- --------- --------- --------- ---------
<S> <C> <C> <C> <C> <C>
$467,748........................................... 15.07% 13.42% 11.04% 9.91% 6.29%
</TABLE>
On the basis of a constant prepayment rate of approximately 632% of the BPA,
the assumed purchase price set forth above, which includes accrued interest, and
the assumptions described above, the pre-tax yield to maturity of the Class
V-A-6 Certificates would be approximately 0%. If the actual prepayment rate were
to exceed the rates assumed above, even for one month, while equaling such rates
for all other months, an investor in the Class V-A-6 Certificates would not
fully recoup the initial purchase price of such Certificates.
SENSITIVITY OF PRE-TAX YIELD TO MATURITY
OF THE CLASS V-A-8 CERTIFICATES TO PRINCIPAL PREPAYMENTS AT A
SPECIFIED ASSUMED PRICE
<TABLE>
<CAPTION>
PERCENTAGE OF THE BPA
-----------------------------------------------------
ASSUMED PRICE 0% 100% 265% 350% 500%
- --------------------------------------------------- --------- --------- --------- --------- ---------
<S> <C> <C> <C> <C> <C>
$1,382,777......................................... 39.75% 32.94% 18.67% 10.60% (2.94)%
</TABLE>
On the basis of a constant prepayment rate of approximately 466% of the BPA,
the assumed purchase price set forth above, which includes accrued interest, and
the assumptions described above, the pre-tax yield to maturity of the Class
V-A-8 Certificates would be approximately 0%. If the actual prepayment rate were
to exceed the rates assumed above, even for one month, while equaling such rates
for all other months, an investor in the Class V-A-8 Certificates would not
fully recoup the initial purchase price of such Certificates.
S-82
<PAGE>
SENSITIVITY OF PRE-TAX YIELD TO MATURITY
OF THE CLASS V-B-IO CERTIFICATES TO PRINCIPAL PREPAYMENTS AT A
SPECIFIED ASSUMED PRICE
<TABLE>
<CAPTION>
PERCENTAGE OF THE BPA
-----------------------------------------------------
ASSUMED PRICE 0% 100% 265% 350% 500%
- -------------------------------------------------- --------- --------- --------- --------- ---------
<S> <C> <C> <C> <C> <C>
$19,112........................................... 86.94% 86.87% 86.74% 86.68% 86.56%
</TABLE>
SENSITIVITY OF PRE-TAX YIELD TO MATURITY
OF THE CLASS I-P CERTIFICATES TO PRINCIPAL PREPAYMENTS AT A
SPECIFIED ASSUMED PRICE
<TABLE>
<CAPTION>
PERCENTAGE OF THE BPA
-----------------------------------------------------
ASSUMED PRICE 0% 100% 250% 350% 500%
- --------------------------------------------------- --------- --------- --------- --------- ---------
<S> <C> <C> <C> <C> <C>
$320,470........................................... 2.55% 4.79% 8.81% 11.47% 15.24%
</TABLE>
SENSITIVITY OF PRE-TAX YIELD TO MATURITY
OF THE CLASS III-P CERTIFICATES TO PRINCIPAL PREPAYMENTS AT A
SPECIFIED ASSUMED PRICE
<TABLE>
<CAPTION>
PERCENTAGE OF THE BPA
-------------------------------------------------------
ASSUMED PRICE 0% 50% 100% 150% 200%
- ---------------------------------------------------- --------- ----- --------- --------- ---------
<S> <C> <C> <C> <C> <C>
$202,037............................................ 2.66% 5.85% 10.19% 15.25% 20.95%
</TABLE>
SENSITIVITY OF PRE-TAX YIELD TO MATURITY
OF THE CLASS IV-P CERTIFICATES TO PRINCIPAL PREPAYMENTS AT A
SPECIFIED ASSUMED PRICE
<TABLE>
<CAPTION>
PERCENTAGE OF THE BPA
-------------------------------------------------------
ASSUMED PRICE 0% 100% 230% 350% 500%
- ------------------------------------------------------ --------- ----- --------- --------- ---------
<S> <C> <C> <C> <C> <C>
$63,546............................................... 3.80% 4.97% 6.66% 8.30% 10.34%
</TABLE>
The pre-tax yields to maturity set forth in the preceding tables were
calculated by determining the monthly discount rates (whether positive or
negative) which, when applied to the assumed streams of cash flows to be paid on
the Interest Only and Class P Certificates, would cause the discounted present
values of such assumed streams of cash flows to equal the assumed purchase
price, including accrued interest, where applicable. These monthly discount
rates were converted to corporate bond equivalent rates, which are higher than
the monthly discount rates because they are based on semiannual compounding.
These yields to maturity do not take into account the different interest rates
at which investors may be able to reinvest funds received by them as
distributions on the Interest Only or Class P Certificates and thus do not
reflect the return on any investment in the Interest Only or Class P
Certificates when any reinvestment rates other than the discount rates are
considered.
There are no historical prepayment data available for the Mortgage Pool, and
comparable data are not available because the Mortgage Loans do not constitute a
representative sample of mortgage loans generally. In addition, historical data
available with respect to mortgage loans underlying mortgage pass-through
certificates issued by the Government National Mortgage Association ("GNMA"),
FNMA and FHLMC may not be comparable to prepayments expected to be experienced
by the Mortgage Pool
S-83
<PAGE>
because the Mortgage Loans may have characteristics which differ from the
mortgage loans underlying certificates issued by GNMA, FNMA and FHLMC.
The Company makes no representation that the Mortgage Loans will prepay in
the manner or at any of the rates assumed above. Each investor must make its own
decision as to the appropriate prepayment assumptions to be used in deciding
whether or not to purchase any of the Offered Certificates. Since the rate of
principal payments (including prepayments) with respect to, and repurchases of,
the Mortgage Loans will significantly affect the yields to maturity on the
Offered Certificates, prospective investors are urged to consult their
investment advisors as to both the anticipated rate of future principal payments
(including prepayments) on the Mortgage Loans and the suitability of the Offered
Certificates to their investment objectives.
YIELD CONSIDERATIONS WITH RESPECT TO THE SENIOR SUBORDINATE CERTIFICATES
The following tables have been prepared using the Modeling Assumptions,
except that it has been assumed that (i) defaults occur monthly on the last day
of the previous month at rates which in the aggregate are equal to the following
percentages of the aggregate principal balance of the Mortgage Loans in the
applicable Loan Group as of the Cut-Off Date for the number of months indicated
(and none thereafter); (ii) the scheduled monthly payments for each Mortgage
Loan in the applicable Loan Group are computed based upon its unpaid principal
balance after giving effect to any default; (iii) certain delinquency experience
levels specified in the Pooling Agreement for the determination of the Group I,
Group II, Group III, Group IV and Group V Senior Prepayment Percentages, as
applicable, and the Group I, Group II, Group III, Group IV and Group V
Subordinate Prepayment Percentages, as applicable, are not exceeded; and (iv)
prepayments are calculated as assumed above but before giving effect to any such
defaults (unless such defaults would reduce the aggregate principal balance of
the Mortgage Loans in the applicable Loan Group below the aggregate amount of
such assumed prepayments, in which case prepayments are limited to the
outstanding principal balance of such Mortgage Loans after such defaults).
<TABLE>
<CAPTION>
PRINCIPAL BALANCE OF DEFAULTED
MORTGAGE LOANS IN LOAN GROUP I,
LOAN GROUP II, LOAN GROUP III, AND
LOAN GROUP V AS A PERCENTAGE OF THE PRINCIPAL BALANCE OF DEFAULTED
AGGREGATE PRINCIPAL BALANCE OF THE MORTGAGE LOANS IN LOAN GROUP IV AS A
MORTGAGE LOANS IN LOAN GROUP I, PERCENTAGE OF THE AGGREGATE PRINCIPAL
NUMBER OF MONTHS LOAN GROUP II, LOAN GROUP III AND BALANCE OF THE MORTGAGE LOANS IN LOAN
COMMENCING IN LOAN GROUP V, RESPECTIVELY, AS OF GROUP IV AS OF THE
JANUARY 1999 THE CUT-OFF DATE CUT-OFF DATE
- ----------------- ----------------------------------- ---------------------------------------
<S> <C> <C>
N.A. 0.00% 0.00%
24 0.85% 0.35%
24 1.25% 0.75%
24 3.00% 1.50%
</TABLE>
For example, if defaulted Group I Loans total 0.85% of the aggregate
principal balance of the Group I Loans as of the Cut-Off Date as assumed for
purposes of the following tables (approximately $4,114,801, which is 0.85% of
$484,094,252), and such defaults occur at an amount per month equal to
approximately $171,450 (1/24th of $4,114,801) in each month of the 24-month
period commencing in January 1999, the effect on the pre-tax yield to maturity
of the Senior Subordinate Certificates from such aggregate defaults on the Group
I Loans over such 24-month period would be as shown in the tables below.
S-84
<PAGE>
In addition, it was assumed that (i) realized losses on liquidation of the
Mortgage Loans occur at a rate of 20% and 40%, with respect to the Group I,
Group II, Group III and Group V Loans, and 20% and 30%, with respect to the
Group IV Loans, of the outstanding principal balance of such defaulted Mortgage
Loans at the time of default as indicated in the table (referred to as a "LOSS
SEVERITY PERCENTAGE") in the month in which the Mortgage Loans first default,
(ii) there are no Special Hazard Losses, Fraud Losses or Bankruptcy Losses,
(iii) the Senior Subordinate Certificates are purchased at the assumed purchase
prices equal to the indicated percentages of the applicable Class Principal
Balance, plus accrued interest from the Cut-Off Date and (iv) all scheduled
payments on Mortgage Loans are advanced by the applicable Master Servicer
whether or not received from the related Mortgagors.
The rate of distributions in reduction of the Class Principal Balance of any
Class of Senior Subordinate Certificates will be related to the actual
amortization schedule of the Mortgage Loans; accordingly, the interest
distributions and distributions in reduction of the Class Principal Balances of
the Senior Subordinate Certificates may result in yields to maturity which
differ from those reflected below.
The Mortgage Loans will not have the characteristics assumed, and it is
unlikely that they will prepay at any of the constant rates specified. The
assumed percentages of the applicable BPA, the principal balance of the
defaulted Mortgage Loans and the loss severities on the Mortgage Loans shown in
the tables below are for illustrative purposes only and the Company makes no
representations with respect to the reasonableness of such assumptions or that
the actual rates of prepayment and liquidation and loss severity experience of
the Mortgage Loans will in any way correspond to any of the assumptions made
herein. In addition, it is unlikely that liquidations will occur in the month of
default, and the timing of such liquidations may cause the pre-tax yield to
maturity of the Senior Subordinate Certificates to differ from those shown
below.
PRE-TAX YIELD TO MATURITY OF THE CLASS I-B-1 CERTIFICATES
AT AN ASSUMED PURCHASE PRICE OF 100.50% OF THE CLASS I-B-1
PRINCIPAL BALANCE PLUS ACCRUED INTEREST FROM THE CUT-OFF DATE
<TABLE>
<CAPTION>
DEFAULTED MORTGAGE
LOANS EXPRESSED AS A
PERCENTAGE OF THE
AGGREGATE PRINCIPAL
BALANCE OF THE GROUP I
LOANS AS OF THE CUT-OFF
DATE OVER THE 24-MONTH PERCENTAGE OF THE BPA
PERIOD COMMENCING IN --------------------------------------------------------------- LOSS SEVERITY
JANUARY 1999 0% 100% 250% 350% 500% PERCENTAGE
- ------------------------- ----------- ----------- ----------- ----------- ----------- ---------------
<S> <C> <C> <C> <C> <C> <C>
0.00% 7.01% 6.99% 6.97% 6.96% 6.95% 0%
0.85% 7.01% 6.99% 6.97% 6.96% 6.95% 20%
0.85% 7.01% 6.99% 6.97% 6.96% 6.95% 40%
1.25% 7.01% 6.99% 6.97% 6.96% 6.95% 20%
1.25% 7.01% 6.99% 6.97% 6.96% 6.95% 40%
3.00% 7.01% 6.99% 6.97% 6.96% 6.95% 20%
3.00% 7.01% 6.98% 6.97% 6.96% 6.95% 40%
</TABLE>
S-85
<PAGE>
PRE-TAX YIELD TO MATURITY OF THE CLASS I-B-2 CERTIFICATES
AT AN ASSUMED PURCHASE PRICE OF 100.00% OF THE CLASS I-B-2
PRINCIPAL BALANCE PLUS ACCRUED INTEREST FROM THE CUT-OFF DATE
<TABLE>
<CAPTION>
DEFAULTED MORTGAGE
LOANS EXPRESSED AS A
PERCENTAGE OF THE
AGGREGATE PRINCIPAL
BALANCE OF THE GROUP I
LOANS AS OF THE CUT-OFF
DATE OVER THE 24-MONTH PERCENTAGE OF THE BPA
PERIOD COMMENCING IN --------------------------------------------------------------- LOSS SEVERITY
JANUARY 1999 0% 100% 250% 350% 500% PERCENTAGE
- ------------------------- ----------- ----------- ----------- ----------- ----------- ---------------
<S> <C> <C> <C> <C> <C> <C>
0.00% 7.06% 7.05% 7.04% 7.03% 7.03% 0%
0.85% 7.06% 7.05% 7.04% 7.03% 7.03% 20%
0.85% 7.06% 7.05% 7.04% 7.03% 7.03% 40%
1.25% 7.06% 7.05% 7.04% 7.03% 7.03% 20%
1.25% 7.06% 7.05% 7.04% 7.03% 7.03% 40%
3.00% 7.06% 7.05% 7.04% 7.03% 7.03% 20%
3.00% 7.06% 7.05% 7.04% 7.03% 7.03% 40%
</TABLE>
PRE-TAX YIELD TO MATURITY OF THE CLASS I-B-3 CERTIFICATES
AT AN ASSUMED PURCHASE PRICE OF 97.75% OF THE CLASS I-B-3
PRINCIPAL BALANCE PLUS ACCRUED INTEREST FROM THE CUT-OFF DATE
<TABLE>
<CAPTION>
DEFAULTED MORTGAGE
LOANS EXPRESSED AS A
PERCENTAGE OF THE
AGGREGATE PRINCIPAL
BALANCE OF THE GROUP I
LOANS AS OF THE CUT-OFF
DATE OVER THE 24-MONTH PERCENTAGE OF THE BPA
PERIOD COMMENCING IN --------------------------------------------------------------- LOSS SEVERITY
JANUARY 1999 0% 100% 250% 350% 500% PERCENTAGE
- ------------------------- ----------- ----------- ----------- ----------- ----------- ---------------
<S> <C> <C> <C> <C> <C> <C>
0.00% 7.29% 7.32% 7.35% 7.37% 7.39% 0%
0.85% 7.29% 7.32% 7.36% 7.37% 7.39% 20%
0.85% 7.29% 7.32% 7.36% 7.37% 7.39% 40%
1.25% 7.29% 7.32% 7.35% 7.37% 7.39% 20%
1.25% 7.29% 7.31% 7.36% 7.37% 7.39% 40%
3.00% 7.29% 7.30% 7.36% 7.37% 7.39% 20%
3.00% (8.49%) (8.48%) (8.63%) (10.27%) (14.10%) 40%
</TABLE>
S-86
<PAGE>
PRE-TAX YIELD TO MATURITY OF THE CLASS II-B-1 CERTIFICATES
AT AN ASSUMED PURCHASE PRICE OF 100.50% OF THE CLASS II-B-1
PRINCIPAL BALANCE PLUS ACCRUED INTEREST FROM THE CUT-OFF DATE
<TABLE>
<CAPTION>
DEFAULTED MORTGAGE
LOANS EXPRESSED AS A
PERCENTAGE OF THE
AGGREGATE PRINCIPAL
BALANCE OF THE GROUP II
LOANS AS OF THE CUT-OFF
DATE OVER THE 24-MONTH PERCENTAGE OF THE BPA
PERIOD COMMENCING IN --------------------------------------------------------------- LOSS SEVERITY
JANUARY 1999 0% 100% 250% 350% 500% PERCENTAGE
- ------------------------- ----------- ----------- ----------- ----------- ----------- ---------------
<S> <C> <C> <C> <C> <C> <C>
0.00% 7.01% 6.99% 6.97% 6.96% 6.95% 0%
0.85% 7.01% 6.99% 6.97% 6.96% 6.95% 20%
0.85% 7.01% 6.99% 6.97% 6.96% 6.95% 40%
1.25% 7.01% 6.99% 6.97% 6.96% 6.95% 20%
1.25% 7.01% 6.99% 6.97% 6.96% 6.95% 40%
3.00% 7.01% 6.99% 6.97% 6.96% 6.95% 20%
3.00% 7.01% 6.98% 6.97% 6.96% 6.95% 40%
</TABLE>
PRE-TAX YIELD TO MATURITY OF THE CLASS II-B-2 CERTIFICATES
AT AN ASSUMED PURCHASE PRICE OF 100.00% OF THE CLASS II-B-2
PRINCIPAL BALANCE PLUS ACCRUED INTEREST FROM THE CUT-OFF DATE
<TABLE>
<CAPTION>
DEFAULTED MORTGAGE
LOANS EXPRESSED AS A
PERCENTAGE OF THE
AGGREGATE PRINCIPAL
BALANCE OF THE GROUP II
LOANS AS OF THE CUT-OFF
DATE OVER THE 24-MONTH PERCENTAGE OF THE BPA
PERIOD COMMENCING IN --------------------------------------------------------------- LOSS SEVERITY
JANUARY 1999 0% 100% 250% 350% 500% PERCENTAGE
- ------------------------- ----------- ----------- ----------- ----------- ----------- ---------------
<S> <C> <C> <C> <C> <C> <C>
0.00% 7.06% 7.05% 7.04% 7.03% 7.03% 0%
0.85% 7.06% 7.05% 7.04% 7.03% 7.03% 20%
0.85% 7.06% 7.05% 7.04% 7.03% 7.03% 40%
1.25% 7.06% 7.05% 7.04% 7.03% 7.03% 20%
1.25% 7.06% 7.05% 7.04% 7.03% 7.03% 40%
3.00% 7.06% 7.05% 7.04% 7.03% 7.03% 20%
3.00% 7.06% 7.05% 7.04% 7.03% 7.03% 40%
</TABLE>
S-87
<PAGE>
PRE-TAX YIELD TO MATURITY OF THE CLASS II-B-3 CERTIFICATES
AT AN ASSUMED PURCHASE PRICE OF 97.75% OF THE CLASS II-B-3
PRINCIPAL BALANCE PLUS ACCRUED INTEREST FROM THE CUT-OFF DATE
<TABLE>
<CAPTION>
DEFAULTED MORTGAGE
LOANS EXPRESSED AS A
PERCENTAGE OF THE
AGGREGATE PRINCIPAL
BALANCE OF THE GROUP II
LOANS AS OF THE CUT-OFF
DATE OVER THE 24-MONTH PERCENTAGE OF THE BPA
PERIOD COMMENCING IN --------------------------------------------------------------- LOSS SEVERITY
JANUARY 1999 0% 100% 250% 350% 500% PERCENTAGE
- ------------------------- ----------- ----------- ----------- ----------- ----------- ---------------
<S> <C> <C> <C> <C> <C> <C>
0.00% 7.29% 7.32% 7.35% 7.37% 7.39% 0%
0.85% 7.29% 7.32% 7.35% 7.37% 7.39% 20%
0.85% 7.29% 7.32% 7.35% 7.37% 7.39% 40%
1.25% 7.29% 7.32% 7.35% 7.37% 7.39% 20%
1.25% 7.29% 7.31% 7.36% 7.37% 7.39% 40%
3.00% 7.29% 7.31% 7.36% 7.37% 7.39% 20%
3.00% 2.30% 2.30% 1.36% 0.36% (0.73%) 40%
</TABLE>
PRE-TAX YIELD TO MATURITY OF THE CLASS III-B-1 CERTIFICATES
AT AN ASSUMED PURCHASE PRICE OF 100.50% OF THE CLASS III-B-1
PRINCIPAL BALANCE PLUS ACCRUED INTEREST FROM THE CUT-OFF DATE
<TABLE>
<CAPTION>
DEFAULTED MORTGAGE
LOANS EXPRESSED AS A
PERCENTAGE OF THE
AGGREGATE PRINCIPAL
BALANCE OF THE GROUP III
LOANS AS OF THE CUT-OFF
DATE OVER THE 24-MONTH PERCENTAGE OF THE BPA
PERIOD COMMENCING IN --------------------------------------------------------------- LOSS SEVERITY
JANUARY 1999 0% 50% 100% 150% 200% PERCENTAGE
- ------------------------- ----------- ----------- ----------- ----------- ----------- ---------------
<S> <C> <C> <C> <C> <C> <C>
0.00% 7.00% 6.98% 6.97% 6.95% 6.94% 0%
0.85% 7.00% 6.98% 6.97% 6.95% 6.94% 20%
0.85% 7.00% 6.98% 6.97% 6.95% 6.94% 40%
1.25% 7.00% 6.98% 6.97% 6.95% 6.94% 20%
1.25% 7.00% 6.98% 6.97% 6.95% 6.94% 40%
3.00% 7.00% 6.98% 6.97% 6.95% 6.94% 20%
3.00% 7.00% 6.98% 6.96% 6.95% 6.94% 40%
</TABLE>
S-88
<PAGE>
PRE-TAX YIELD TO MATURITY OF THE CLASS III-B-2 CERTIFICATES
AT AN ASSUMED PURCHASE PRICE OF 100.00% OF THE CLASS III-B-2
PRINCIPAL BALANCE PLUS ACCRUED INTEREST FROM THE CUT-OFF DATE
<TABLE>
<CAPTION>
DEFAULTED MORTGAGE
LOANS EXPRESSED AS A
PERCENTAGE OF THE
AGGREGATE PRINCIPAL
BALANCE OF THE GROUP III
LOANS AS OF THE CUT-OFF
DATE OVER THE 24-MONTH PERCENTAGE OF THE BPA
PERIOD COMMENCING IN --------------------------------------------------------------- LOSS SEVERITY
JANUARY 1999 0% 50% 100% 150% 200% PERCENTAGE
- ------------------------- ----------- ----------- ----------- ----------- ----------- ---------------
<S> <C> <C> <C> <C> <C> <C>
0.00% 7.05% 7.04% 7.04% 7.03% 7.03% 0%
0.85% 7.05% 7.04% 7.04% 7.03% 7.03% 20%
0.85% 7.05% 7.04% 7.04% 7.03% 7.03% 40%
1.25% 7.05% 7.04% 7.04% 7.03% 7.03% 20%
1.25% 7.05% 7.04% 7.04% 7.03% 7.03% 40%
3.00% 7.05% 7.04% 7.04% 7.03% 7.03% 20%
3.00% 7.05% 7.05% 7.04% 7.03% 7.03% 40%
</TABLE>
PRE-TAX YIELD TO MATURITY OF THE CLASS III-B-3 CERTIFICATES
AT AN ASSUMED PURCHASE PRICE OF 97.75% OF THE CLASS III-B-3
PRINCIPAL BALANCE PLUS ACCRUED INTEREST FROM THE CUT-OFF DATE
<TABLE>
<CAPTION>
DEFAULTED MORTGAGE
LOANS EXPRESSED AS A
PERCENTAGE OF THE
AGGREGATE PRINCIPAL
BALANCE OF THE GROUP III
LOANS AS OF THE CUT-OFF
DATE OVER THE 24-MONTH PERCENTAGE OF THE BPA
PERIOD COMMENCING IN --------------------------------------------------------------- LESS SEVERITY
JANUARY 1999 0% 50% 100% 150% 200% PERCENTAGE
- ------------------------- ----------- ----------- ----------- ----------- ----------- ---------------
<S> <C> <C> <C> <C> <C> <C>
0.00% 7.29% 7.33% 7.36% 7.38% 7.40% 0%
0.85% 7.29% 7.33% 7.36% 7.38% 7.40% 20%
0.85% 7.29% 7.33% 7.36% 7.38% 7.40% 40%
1.25% 7.29% 7.33% 7.36% 7.38% 7.40% 20%
1.25% 7.29% 7.33% 7.36% 7.38% 7.40% 40%
3.00% 7.29% 7.33% 7.36% 7.38% 7.40% 20%
3.00% 1.42% 1.38% 0.21% (1.32%) (2.39%) 40%
</TABLE>
S-89
<PAGE>
PRE-TAX YIELD TO MATURITY OF THE CLASS IV-B-1 CERTIFICATES
AT AN ASSUMED PURCHASE PRICE OF 101.75% OF THE CLASS IV-B-1
PRINCIPAL BALANCE PLUS ACCRUED INTEREST FROM THE CUT-OFF DATE
<TABLE>
<CAPTION>
DEFAULTED MORTGAGE
LOANS EXPRESSED AS A
PERCENTAGE OF THE
AGGREGATE PRINCIPAL
BALANCE OF THE GROUP IV
LOANS AS OF THE CUT-OFF
DATE OVER THE 24-MONTH PERCENTAGE OF THE BPA
PERIOD COMMENCING IN --------------------------------------------------------------- LOSS SEVERITY
JANUARY 1999 0% 100% 230% 350% 500% PERCENTAGE
- ------------------------- ----------- ----------- ----------- ----------- ----------- ---------------
<S> <C> <C> <C> <C> <C> <C>
0.00% 6.49% 6.48% 6.46% 6.45% 6.43% 0%
0.35% 6.49% 6.48% 6.46% 6.45% 6.43% 20%
0.35% 6.49% 6.48% 6.46% 6.45% 6.43% 30%
0.75% 6.49% 6.48% 6.46% 6.45% 6.43% 20%
0.75% 6.49% 6.48% 6.46% 6.45% 6.43% 30%
1.50% 6.49% 6.48% 6.46% 6.45% 6.43% 20%
1.50% 6.49% 6.47% 6.46% 6.45% 6.43% 30%
</TABLE>
PRE-TAX YIELD TO MATURITY OF THE CLASS IV-B-2 CERTIFICATES
AT AN ASSUMED PURCHASE PRICE OF 101.00% OF THE CLASS IV-B-2
PRINCIPAL BALANCE PLUS ACCRUED INTEREST FROM THE CUT-OFF DATE
<TABLE>
<CAPTION>
DEFAULTED MORTGAGE
LOANS EXPRESSED AS A
PERCENTAGE OF THE
AGGREGATE PRINCIPAL
BALANCE OF THE GROUP IV
LOANS AS OF THE CUT-OFF
DATE OVER THE 24-MONTH PERCENTAGE OF THE BPA
PERIOD COMMENCING IN ----------------------------------------------------- LOSS SEVERITY
JANUARY 1999 0% 100% 230% 350% 500% PERCENTAGE
- ------------------------- --------- --------- --------- --------- --------- ---------------
<S> <C> <C> <C> <C> <C> <C>
0.00% 6.61% 6.60% 6.59% 6.58% 6.57% 0%
0.35% 6.61% 6.60% 6.59% 6.58% 6.57% 20%
0.35% 6.61% 6.60% 6.59% 6.58% 6.57% 30%
0.75% 6.61% 6.60% 6.59% 6.58% 6.57% 20%
0.75% 6.61% 6.60% 6.59% 6.58% 6.57% 30%
1.50% 6.61% 6.60% 6.59% 6.58% 6.57% 20%
1.50% 6.61% 6.60% 6.59% 6.58% 6.57% 30%
</TABLE>
S-90
<PAGE>
PRE-TAX YIELD TO MATURITY OF THE CLASS IV-B-3 CERTIFICATES
AT AN ASSUMED PURCHASE PRICE OF 99.75% OF THE CLASS IV-B-3
PRINCIPAL BALANCE PLUS ACCRUED INTEREST FROM THE CUT-OFF DATE
<TABLE>
<CAPTION>
DEFAULTED MORTGAGE
LOANS EXPRESSED AS A
PERCENTAGE OF THE
AGGREGATE PRINCIPAL
BALANCE OF THE GROUP IV
LOANS AS OF THE CUT-OFF
DATE OVER THE 24-MONTH PERCENTAGE OF THE BPA
PERIOD COMMENCING IN ----------------------------------------------------- LOSS SEVERITY
JANUARY 1999 0% 100% 230% 350% 500% PERCENTAGE
- ------------------------- --------- --------- --------- --------- --------- ---------------
<S> <C> <C> <C> <C> <C> <C>
0.00% 6.81% 6.81% 6.81% 6.81% 6.81% 0%
0.35% 6.81% 6.81% 6.81% 6.81% 6.81% 20%
0.35% 6.81% 6.81% 6.81% 6.81% 6.81% 30%
0.75% 6.81% 6.81% 6.81% 6.81% 6.81% 20%
0.75% 6.81% 6.81% 6.81% 6.81% 6.81% 30%
1.50% 6.81% 6.81% 6.81% 6.81% 6.81% 20%
1.50% 6.81% 6.81% 6.81% 6.81% 6.81% 30%
</TABLE>
PRE-TAX YIELD TO MATURITY OF THE CLASS V-B-1 CERTIFICATES
AT AN ASSUMED PURCHASE PRICE OF 101.25% OF THE CLASS V-B-1
PRINCIPAL BALANCE PLUS ACCRUED INTEREST FROM THE CUT-OFF DATE
<TABLE>
<CAPTION>
DEFAULTED MORTGAGE
LOANS EXPRESSED AS A
PERCENTAGE OF THE
AGGREGATE PRINCIPAL
BALANCE OF THE GROUP V
LOANS AS OF THE CUT-OFF
DATE OVER THE 24-MONTH PERCENTAGE OF THE BPA
PERIOD COMMENCING IN --------------------------------------------------------------- LOSS SEVERITY
JANUARY 1999 0% 100% 265% 350% 500% PERCENTAGE
- ------------------------- ----------- ----------- ----------- ----------- ----------- ---------------
<S> <C> <C> <C> <C> <C> <C>
0.00% 7.05% 7.01% 6.97% 6.96% 6.93% 0%
0.85% 7.05% 7.01% 6.97% 6.96% 6.93% 20%
0.85% 7.05% 7.01% 6.97% 6.96% 6.93% 40%
1.25% 7.05% 7.01% 6.97% 6.96% 6.93% 20%
1.25% 7.05% 7.01% 6.97% 6.96% 6.93% 40%
3.00% 7.05% 7.01% 6.97% 6.95% 6.93% 20%
3.00% 7.05% 7.01% 6.97% 6.96% 6.94% 40%
</TABLE>
S-91
<PAGE>
PRE-TAX YIELD TO MATURITY OF THE CLASS V-B-2 CERTIFICATES
AT AN ASSUMED PURCHASE PRICE OF 100.50% OF THE CLASS V-B-2
PRINCIPAL BALANCE PLUS ACCRUED INTEREST FROM THE CUT-OFF DATE
<TABLE>
<CAPTION>
DEFAULTED MORTGAGE
LOANS EXPRESSED AS A
PERCENTAGE OF THE
AGGREGATE PRINCIPAL
BALANCE OF THE GROUP V
LOANS AS OF THE CUT-OFF
DATE OVER THE 24-MONTH PERCENTAGE OF THE BPA
PERIOD COMMENCING IN --------------------------------------------------------------- LOSS SEVERITY
JANUARY 1999 0% 100% 265% 350% 500% PERCENTAGE
- ------------------------- ----------- ----------- ----------- ----------- ----------- ---------------
<S> <C> <C> <C> <C> <C> <C>
0.00% 7.13% 7.11% 7.08% 7.07% 7.06% 0%
0.85% 7.13% 7.10% 7.08% 7.07% 7.06% 20%
0.85% 7.13% 7.10% 7.08% 7.07% 7.06% 40%
1.25% 7.13% 7.10% 7.08% 7.07% 7.06% 20%
1.25% 7.13% 7.10% 7.08% 7.07% 7.06% 40%
3.00% 7.13% 7.10% 7.08% 7.07% 7.06% 20%
3.00% 5.61% 5.57% 5.09% 4.93% 4.76% 40%
</TABLE>
PRE-TAX YIELD TO MATURITY OF THE CLASS V-B-3 CERTIFICATES
AT AN ASSUMED PURCHASE PRICE OF 98.50% OF THE CLASS V-B-3
PRINCIPAL BALANCE PLUS ACCRUED INTEREST FROM THE CUT-OFF DATE
<TABLE>
<CAPTION>
DEFAULTED MORTGAGE
LOANS EXPRESSED AS A
PERCENTAGE OF THE
AGGREGATE PRINCIPAL
BALANCE OF THE GROUP V
LOANS AS OF THE CUT-OFF
DATE OVER THE 24-MONTH PERCENTAGE OF THE BPA
PERIOD COMMENCING IN --------------------------------------------------------------- LOSS SEVERITY
JANUARY 1999 0% 100% 265% 350% 500% PERCENTAGE
- ------------------------- ----------- ----------- ----------- ----------- ----------- ---------------
<S> <C> <C> <C> <C> <C> <C>
0.00% 7.34% 7.36% 7.37% 7.38% 7.39% 0%
0.85% 7.34% 7.36% 7.37% 7.38% 7.39% 20%
0.85% 7.34% 7.36% 7.37% 7.38% 7.39% 40%
1.25% 7.34% 7.36% 7.37% 7.38% 7.39% 20%
1.25% 7.34% 7.35% 7.37% 7.38% 7.39% 40%
3.00% 7.34% 7.35% 7.37% 7.38% 7.39% 20%
3.00% (78.64%) (78.64%) (78.64%) (78.64%) (78.64%) 40%
</TABLE>
The pre-tax yields to maturity set forth in the preceding tables were
calculated by determining the monthly discount rates which, when applied to the
assumed streams of cash flows to be paid on each Class of Senior Subordinate
Certificates, would cause the discounted present value of such assumed stream of
cash flows to equal the assumed purchase price (including accrued interest) of
each Class of the Senior Subordinate Certificates set forth above. In all cases
monthly rates are then converted to the corporate bond equivalent yields shown
above. Implicit in the use of any discounted present value or internal rate of
return calculation such as these is the assumption that intermediate cash flows
are invested at the discount rate or internal rate of return. Thus, these
calculations do not take into account the different interest rates at which
investors may be able to reinvest funds received by them as distributed on the
Senior Subordinate Certificates. Consequently, these yields to maturity do not
purport to reflect the return on any investment in the Senior Subordinate
Certificates when such reinvestment rates are considered.
S-92
<PAGE>
The characteristics of the Mortgage Loans will not correspond exactly to
those assumed in preparing the tables above. The yield to maturity of each Class
of the Senior Subordinate Certificates therefore will differ even if all the
Mortgage Loans prepay monthly at the related assumed prepayment rate. In
addition, it is not likely that the Mortgage Loans will prepay at the same
percentage of the applicable BPA, and the timing of changes in the rate of
prepayments may affect significantly the yield to maturity received by a holder
of a Class of Senior Subordinate Certificates. There are no historical
prepayment data available for the Mortgage Pool, and comparable data are not
available because the Mortgage Loans do not constitute a representative sample
of mortgage loans generally. In addition, historical data available with respect
to mortgage loans underlying mortgage pass-through certificates issued by GNMA,
FNMA or FHLMC may not be comparable to prepayments expected to be experienced by
the Mortgage Pool, because the Mortgage Loans may have characteristics which
differ from mortgage loans underlying certificates issued by GNMA, FNMA and
FHLMC.
The Company makes no representation that the Mortgage Loans will prepay in
the manner or at any of the rates assumed above. Each investor must make its own
decision as to the appropriate prepayment assumptions to be used in deciding
whether or not to purchase any of the Senior Subordinate Certificates. Since the
rate of principal payments (including Principal Prepayments) with respect to,
and repurchases of, the Mortgage Loans will significantly affect the yield to
maturity on each Class of the Senior Subordinate Certificates, prospective
investors are urged to consult their investment advisors as to both the
anticipated rate of future principal payments (including Principal Prepayments)
on the Mortgage Loans and the suitability of the Senior Subordinate Certificates
to their investment objectives.
ADDITIONAL YIELD CONSIDERATIONS APPLICABLE SOLELY TO THE RESIDUAL CERTIFICATES
The Residual Certificateholders' after-tax rate of return on their
Certificates will reflect their pre-tax rate of return, reduced by the taxes
required to be paid with respect to such Certificates. Holders of Residual
Certificates may have tax liabilities with respect to their Certificates during
the early years of the REMICs' term that substantially exceed any distributions
payable thereon during any such period. In addition, holders of Residual
Certificates may have tax liabilities with respect to their Certificates the
present value of which substantially exceeds the present value of distributions
payable thereon and of any tax benefits that may arise with respect thereto.
Accordingly, the after-tax rate of return on the Residual Certificates may be
negative or may otherwise be significantly adversely affected. The timing and
amount of taxable income attributable to the Residual Certificates will depend
on, among other things, the timing and amounts of prepayments and losses
experienced with respect to the Mortgage Pool.
The Residual Certificateholders should consult their own tax advisors as to
the effect of taxes and the receipt of any payments made to such holders in
connection with the purchase of the Residual Certificates on after-tax rates of
return on the Residual Certificates. See "Certain Federal Income Tax
Consequences" herein and in the Prospectus.
ADDITIONAL INFORMATION
The Company intends to file with the Securities and Exchange Commission
certain additional yield tables and other computational materials with respect
to one or more Classes of the Offered Certificates on a Current Report on Form
8-K. Such tables and materials were prepared by the Underwriter at the request
of certain prospective investors, based on assumptions provided by, and
satisfying the special requirements of, such prospective investors. Such tables
and materials are preliminary in nature, and the information contained therein
is subject to, and superseded by, the information in this Supplement.
S-93
<PAGE>
CREDIT ENHANCEMENTS
SUBORDINATION
The Senior Certificates of a Certificate Group receive distributions of
interest and principal to which they are entitled before distributions of
interest or principal to the Class B Certificates of the related Certificate
Group. No Class B Certificates of a Certificate Group will receive distributions
of interest or principal on any Distribution Date until the Class or Classes in
the related Certificate Group senior to such Class have received all
distributions of interest and principal due on or before such Distribution Date.
See "Description of the Certificates--Priority of Distributions" herein.
Losses on Mortgage Loans in a Loan Group will be allocated, in each case
until the applicable Class or Component Principal Balances of the Classes or
Components of the related Certificate Group have been reduced to zero, first, to
the Junior Subordinate Certificates in the related Subordinate Group in reverse
numerical order; second, to the Class I-B-3, Class II-B-3, Class III-B-3, Class
IV-B-3 or Class V-B-3 Certificates, as applicable; third, to the Class I-B-2,
Class II-B-2, Class III-B-2, Class IV-B-2 or Class V-B-2 Certificates, as
applicable; fourth, to the Class I-B-1, Class II-B-1, Class III-B-1, Class IV-
B-1 or Class V-B-1 Certificates, as applicable; fifth, with respect to the
losses on Group V Loans, to the Class V-A-9 Certificates; and sixth, to the
outstanding Classes of Senior Certificates in the related Certificate Group by
Pro Rata Allocation; PROVIDED, HOWEVER, that only a certain specified amount of
Special Hazard Losses, Fraud Losses and Bankruptcy Losses in a Loan Group will
be allocated solely to the Class B Certificates in the related Certificate
Group, following which such losses will be allocated among all outstanding
Classes of Certificates in the related Certificate Group by Pro Rata Allocation;
PROVIDED, FURTHER, that losses in respect of interest on the Group V Loans will
be allocated to the Class V-A-6 Certificates and the Class V-B-IO Certificates
as described in "Description of the Certificates-- Subordination and Allocation
of Losses" herein.
CLASS V-A-7 RESERVE FUND
A reserve fund of approximately $28,000 (the "Class V-A-7 Reserve Fund") for
the benefit of the holders of the Class V-A-7 Certificates, which will be part
of the Certificate Trust, will be established at the time the Certificates are
issued. No additional amounts will be deposited into the Class V-A-7 Reserve
Fund after the initial deposit. The Class V-A-7 Reserve Fund will not be an
asset of any of the REMICs.
A withdrawal will be made on each Distribution Date from the amount on
deposit in the Class V-A-7 Reserve Fund, to the extent available, to cover
losses allocated to the Class V-A-7 Certificates as a result of realized losses
on certain of the Group V Loans located in California and listed on a schedule
in the Pooling Agreement (the "COVERED LOANS"). A withdrawal from the Class
V-A-7 Reserve Fund will only be made to cover any such losses allocated to the
Class V-A-7 Certificates and may not be made to cover any losses allocated to
any other Classes of Certificates or any losses on Mortgage Loans other than the
Covered Loans.
SHIFTING OF INTERESTS
The Senior Certificates of a Certificate Group entitled to principal, other
than the Lockout Certificates (unless the applicable Credit Support Depletion
Date has occurred), will receive 100% of Principal Prepayments received with
respect to the Mortgage Loans in the related Loan Group until the fifth
anniversary of the first Distribution Date. During the next four years, such
Senior Certificates, other than the Lockout Certificates (unless the applicable
Credit Support Depletion Date has occurred), will receive a disproportionately
large, but decreasing, share of Principal Prepayments received with respect to
the Mortgage Loans in the related Loan Group. This will result in an
acceleration of the amortization of such Senior Certificates, other than the
Lockout Certificates, subject to the priorities described in "Description of the
Certificates--Distributions of Principal" herein, enhancing the likelihood that
holders of such Classes of Certificates will be paid the full amount of
principal to which they are entitled.
See "Description of the Certificates--Distributions of Principal" herein.
S-94
<PAGE>
CERTAIN FEDERAL INCOME TAX CONSEQUENCES
For federal income tax purposes, the Company will cause elections to be made
to treat the Group V Trust, the Certificate Trust and the Mortgage Trust as
REMICs. The Certificates, other than the Residual Certificates, will represent
ownership of REMIC regular interests. Such Certificates will generally be
treated as representing ownership of debt for federal income tax purposes.
Certificateholders will be required to include in income all interest and
original issue discount ("OID") on such Certificates in accordance with the
accrual method of accounting regardless of the Certificateholders' usual methods
of accounting. For federal income tax purposes, (i) the Class R-2 Certificates
will be the residual interest in the Group V Trust, (ii) the Class R-1
Certificates will be the residual interest in the Mortgage Trust and (iii) the
Class R Certificates will be the residual interest in the Certificate Trust.
The Class II-A-7, Class V-A-7, Class P and Interest Only Certificates will,
and the Class I-A-2, Class II-A-6, Class II-A-8, Class II-A-9, Class II-A-10,
Class V-A-2, Class V-A-9, Class I-B-1, Class I-B-2, Class I-B-3, Class II-B-1,
Class II-B-2, Class II-B-3, Class III-B-1, Class III-B-2, Class III-B-3, Class
IV-B-1, Class IV-B-2 and Class IV-B-3 may, be treated as having been issued with
OID for federal income tax purposes. The prepayment assumption that will be used
in determining the rate of accrual of market discount and premium, if any, for
federal income tax purposes is 250% of the BPA for Loan Group I and Loan Group
II, 100% of the BPA for Loan Group III, 230% of the BPA for Loan Group IV and
265% of the BPA for Loan Group V as described herein under "Yield and Prepayment
Considerations". No representation is made that the Mortgage Loans will prepay
at any given percentage of the BPA.
In certain circumstances OID Regulations (as defined in "Certain Federal
Income Tax Consequences" in the Prospectus) permit the holder of a debt
instrument to recognize original issue discount under a method that differs from
that used by the issuer. Accordingly, it is possible that the holder of a
Certificate may be able to select a method for recognizing original issue
discount that differs from that used by the Company in preparing reports to the
Certificateholders and the IRS.
If actual prepayments differ sufficiently from the prepayment assumption,
the calculation of OID for certain Classes of Offered Certificates might produce
a negative number for certain accrual periods. In such event, Certificateholders
will not be entitled to a deduction for such amount, but will be required to
carry such amount forward as an offset to OID, if any, accruing in future
accrual periods.
Certain Classes of Certificates may be treated for federal income tax
purposes as having been issued at a premium. Whether any holder of a Certificate
will be treated as holding a Certificate with amortizable bond premium will
depend on such Certificateholder's purchase price and the distributions
remaining to be made on such Certificate at the time of its acquisition by such
Certificateholder. Holders of such Classes of Certificates should consult their
own tax advisors regarding the possibility of making an election to amortize any
such premium. See "Certain Federal Income Tax Consequences--Taxation of Owners
of REMIC Regular Certificates--Original Issue Discount" and "--Market Discount
and Premium" in the Prospectus.
The Offered Certificates will generally be treated as "qualifying real
property loans" for mutual savings banks and domestic building and loan
associations, "loans secured by an interest in real property" for domestic
building and loan associations, and "real estate assets" for real estate
investment trusts ("REITS") in the same proportion that the assets in the REMICs
would be so treated. In addition interest on the Offered Certificates will
generally be treated as "interest on obligations secured by mortgages on real
property" for REITs to the extent that such Offered Certificates are treated as
"real estate assets". Recently enacted legislation repealed the provisions of
Section 593(d) of the Code allowing the reserve method of accounting for bad
debts, effective for taxable years beginning after December 31, 1995. See
"Certain Federal Income Tax Consequences" in the Prospectus.
S-95
<PAGE>
NEW WITHHOLDING REGULATIONS
The Treasury Department has issued new regulations (the "NEW REGULATIONS")
which make certain modifications to the withholding, backup withholding and
information reporting rules described above. The New Regulations attempt to
unify certification requirements and modify reliance standards. The New
Regulations will generally be effective for payments made after December 31,
1998, subject to certain transition rules. Prospective investors are urged to
consult their own tax advisors regarding the New Regulations.
SPECIAL TAX CONSIDERATIONS APPLICABLE TO THE RESIDUAL CERTIFICATES
The Internal Revenue Service has issued regulations under the provisions of
the Code related to REMICs (the "REMIC REGULATIONS") that significantly affect
holders of the Residual Certificates. The REMIC Regulations impose restrictions
on the transfer or acquisition of certain residual interests, including the
Residual Certificates. In addition, the REMIC Regulations contain restrictions
that apply to the transfer of "noneconomic" residual interests to United States
persons. Pursuant to the Pooling Agreement, the Residual Certificates may not be
transferred to non-United States persons.
The Small Business Job Protection Act of 1996 has eliminated the special
rule permitting Section 593 institutions ("THRIFT INSTITUTIONS") to use net
operating losses and other allowable deductions to offset their excess inclusion
income from REMIC residual certificates that have "significant value" within the
meaning of the REMIC Regulations, effective for taxable years beginning after
December 31, 1995, except with respect to residual certificates continuously
held by a thrift institution since November 1, 1995.
In addition, the Small Business Job Protection Act of 1996 provides three
rules for determining the effect on excess inclusions on the alternative minimum
taxable income of a residual holder. First, alternative minimum taxable income
for such residual holder is determined without regard to the special rule that
taxable income cannot be less than excess inclusions. Second, a residual
holder's alternative minimum taxable income for a tax year cannot be less than
excess inclusions for the year. Third, the amount of any alternative minimum tax
net operating loss deductions must be computed without regard to any excess
inclusions. These rules are effective for tax years beginning after December 31,
1986, unless a residual holder elects to have such rules apply only to tax years
beginning after August 20, 1996.
The REMIC Regulations provide that a transfer to a United States person of
"noneconomic" residual interests will be disregarded for all federal income tax
purposes, and that the purported transferor of "noneconomic" residual interests
will continue to remain liable for any taxes due with respect to the income on
such residual interests, unless "no significant purpose of the transfer was to
impede the assessment or collection of tax". Based on the REMIC Regulations, the
Residual Certificates may constitute noneconomic residual interests during some
or all of their terms for purposes of the REMIC Regulations and, accordingly,
unless no significant purpose of a transfer is to impede the assessment or
collection of tax, transfers of the Residual Certificates may be disregarded and
purported transferors may remain liable for any taxes due with respect to the
income on the Residual Certificates. All transfers of the Residual Certificates
will be subject to certain restrictions under the terms of the Pooling Agreement
that are intended to reduce the possibility of any such transfer being
disregarded to the extent that the Residual Certificates constitute noneconomic
residual interests. See "Certain Federal Income Tax Consequences-- Taxation of
Owners of REMIC Residual Certificates--Noneconomic REMIC Residual Certificates"
in the Prospectus.
The Residual Certificateholders may be required to report an amount of
taxable income with respect to the earlier accrual periods of the REMICs' term
that significantly exceeds the amount of cash distributions received by such
Residual Certificateholders from the REMIC with respect to such periods.
Consequently, the Residual Certificateholders should have other sources of funds
sufficient to pay any federal income taxes due in the earlier years of the REMIC
as a result of their ownership of such Residual Certificates. In addition, the
required inclusion of this amount of taxable income during the REMICs'
S-96
<PAGE>
earlier accrual periods and the deferral of corresponding tax losses or
deductions until later accrual periods or until the ultimate sale or disposition
of a Residual Certificate (or possibly later under the "wash sale" rules of
Section 1091 of the Code) may cause the Residual Certificateholders' after-tax
rate of return to be zero or negative even if the Residual Certificateholders'
pre-tax rate of return is positive. That is, on a present value basis, the
Residual Certificateholders' resulting tax liabilities could substantially
exceed the sum of any tax benefits and the amount of any cash distributions on
such Residual Certificates over their life.
As discussed above, the rules for accrual of original issue discount with
respect to certain Classes of Certificates are subject to significant complexity
and uncertainty. Because original issue discount on the Certificates will be
deducted by the related REMIC in determining its taxable income, any changes
required by the Internal Revenue Service in the application of those rules to
the Certificates may significantly affect the timing of original issue discount
deductions to the related REMIC and therefore the amount of the related REMICs'
taxable income allocable to holders of the Residual Certificates.
Purchasers of the Residual Certificates are strongly advised to consult
their own tax advisors as to the economic and tax consequences of investment in
such Certificates.
For further information regarding the federal income tax consequences of
investing in the Residual Certificates, see "Certain Yield and Prepayment
Considerations--Additional Yield Considerations Applicable Solely to the
Residual Certificates" herein and "Certain Federal Income Tax Consequences--
Taxation of Owners of REMIC Residual Certificates" in the Prospectus.
An individual, trust or estate that holds (whether directly or indirectly
through certain pass-through entities) a Residual Certificate, particularly a
Class R-1 or Class R-2 Certificate, may have significant additional gross income
with respect to, but may be subject to limitations on the deductibility of,
servicing and trustee's fees and other administrative expenses properly
allocable to the related REMIC in computing such Certificateholder's regular tax
liability and will not be able to deduct such fees or expenses to any extent in
computing such Certificateholder's alternative minimum tax liability. Such
expenses will be allocated for federal income tax information reporting purposes
entirely to the Class R-1 and Class R-2 Certificates and not to the Class R
Certificates. However, it is possible that the IRS may require all or some
portion of such fees and expenses to be allocated to the Class R Certificates.
See "Certain Federal Income Tax Consequences--Pass-Through of Servicing Fees"
and "--Taxation of Owners of REMIC Residual Certificates" in the Prospectus.
The Company will be designated as the "tax matters persons" with respect to
the Mortgage Trust and Certificate Trust as defined in the REMIC Regulations,
and in connection therewith will be required to hold not less than 0.01% of each
of the Residual Certificates.
For further information regarding the federal income tax consequences of
investing in the Certificates, see "Certain Federal Income Tax Consequences" in
the Prospectus.
S-97
<PAGE>
CERTAIN LEGAL INVESTMENT ASPECTS
As of the date of their issuance, the Offered Certificates, other than the
Class I-B-2, Class II-B-2, Class III-B-2, Class IV-B-2, Class V-B-2, Class
I-B-3, Class II-B-3, Class III-B-3, Class IV-B-3, Class V-B-3 and Class V-B-IO
Certificates, (the "SMMEA CERTIFICATES") will constitute "mortgage related
securities" for purposes of the Secondary Mortgage Market Enhancement Act of
1984 (" SMMEA"), and as such, will be legal investments for persons, trusts,
corporations, partnerships, associations, business trusts and business entities
(including depository institutions, life insurance companies, and pension funds)
created pursuant to or existing under the laws of the United States or of any
state 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. Under SMMEA, if a state
enacted legislation prior to October 4, 1991 specifically limiting the legal
investment authority of any of such entities with respect to "mortgage related
securities", the SMMEA Certificates will constitute legal investments for
entities subject to such legislation only to the extent provided therein.
Certain states have enacted such legislation. Investors should consult their own
legal advisors in determining whether and to what extent the Offered
Certificates, constitute legal investments for such investors.
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 the SMMEA
Certificates without limitation as to the percentage of their assets represented
thereby, federal credit unions may invest in the SMMEA Certificates and national
banks may purchase the SMMEA Certificates for their own accounts without regard
to the limitations generally applicable to investment securities set forth in 12
U.S.C. 24 (Seventh), in each case subject to such regulations as the applicable
federal regulatory authority may prescribe.
Institutions whose investment activities are subject to review by certain
regulatory authorities hereafter may be or may become subject to restrictions on
investment in the Offered Certificates, and such restrictions may be
retroactively imposed. The Federal Financial Institutions Examination Council,
the Federal Deposit Insurance Corporation, the Office of the Comptroller of the
Currency, the Board of Governors of the Federal Reserve System, the Office of
Thrift Supervision and the National Credit Union Administration have adopted
guidelines, and have proposed policies, regarding the suitability of investments
in various types of derivative mortgage-backed securities, including securities
such as the Offered Certificates. In addition, several states have adopted or
are considering regulations that would prohibit regulated institutions subject
to their jurisdiction from holding mortgage-backed securities such as the
Offered Certificates, including such securities previously purchased. Investors
should consult their own legal advisors in determining whether and to what
extent the Offered Certificates constitute legal investments for such investors.
There may be other restrictions on the ability of certain investors,
including depository institutions, either to purchase the Offered Certificates
or to purchase the Offered Certificates representing more than a specified
percentage of the investor's assets. Investors should consult their own legal
advisors in determining whether and to what extent the Offered Certificates
constitute legal investments for such investors.
S-98
<PAGE>
ERISA CONSIDERATIONS
Any fiduciary of an employee benefit plan or other benefit plan or
arrangement which is subject to the Employee Retirement Income Security Act of
1974, as amended ("ERISA"), or Section 4975 of the Internal Revenue Code of
1986, as amended (the "CODE") (each, a " PLAN"), or other person that proposes
to use "plan assets" of any Plan to acquire any Offered Certificates should
consult with its counsel with respect to the potential consequences under ERISA
and Section 4975 of the Code of the acquisition and ownership of such
Certificates by, on behalf of or with "plan assets" of any Plan. See "ERISA
Considerations" in the Prospectus.
UNDERWRITER'S PTE
Donaldson, Lufkin & Jenrette Securities Corporation (the "UNDERWRITER") is
the recipient of a final prohibited transaction exemption (the "UNDERWRITER'S
PTE") which may afford protection from violations under Sections 406 and 407 of
ERISA and Section 4975 of the Code for Plans that acquire Offered Certificates
(other than the Class V-A-6, Class V-A-9 and Senior Subordinate Certificates).
It is not clear whether exemptive relief is available under the Underwriter's
PTE for Plans that acquire the Residual Certificates. Plans (or persons using
"plan assets" of any Plan) that acquire Offered Certificates (other than the
Class V-A-6, Class V-A-9 and Senior Subordinate Certificates) may be eligible
for exemptive relief under the Underwriter's PTE if:
(a) The Class of such Certificates acquired by the Plan is not
subordinated to other Classes of Certificates with respect to the right to
receive payment in the event of defaults or delinquencies on the underlying
Mortgage Loans;
(b) The Plan is an "accredited investor" (as defined in Rule 501(a)(1)
of Regulation D under the Securities Act of 1933, as amended (the "ACT"));
(c) The acquisition of such Certificates by the Plan is on terms
(including the price paid for the Certificates) that are at least as
favorable to the Plan as they would be in an arm's length transaction with
an unrelated party;
(d) The sum of all payments made to and retained by the Underwriter in
connection with the distribution of such Certificates represents not more
than reasonable compensation for underwriting such Certificates; the sum of
all payments made to and retained by the Company pursuant to the sale of the
Mortgage Loans to the Mortgage Trust and Group V Trust represents not more
than the fair market value of the Mortgage Loans; and the sum of all
payments made to and retained by the Company or any other servicer
represents not more than reasonable compensation for their services under
the Pooling Agreement and reimbursement of their reasonable expenses in
connection therewith;
(e) The Certificates acquired by the Plan have received a rating from
S&P, DCR, Moody's or Fitch that is in the three highest generic rating
categories; and
(f) The Trustee is not an affiliate of any other member of the
Restricted Group (as defined below).
In addition, the Underwriter's PTE will not provide exemptive relief for
certain transactions prohibited by Section 406(b)(1) of ERISA or Section
4975(c)(1)(E) of the Code that may result from an investment of "plan assets" of
any Plan in such Certificates if:
(g) The Plan's investment in any Class of such Certificates exceeds 25%
of the outstanding Certificates of that Class at the time of acquisition;
(h) 25% or more of the Plan assets with respect to which the investing
fiduciary has discretionary authority or renders investment advice are
invested in certificates evidencing interests in trusts sponsored or
containing assets sold or serviced by the Company;
S-99
<PAGE>
(i) The Plan is sponsored by the Company, the Underwriter, the Trustee,
any servicer, the obligor under any credit support mechanism, or any
mortgagor with respect to Mortgage Loans constituting more than 5% of the
aggregate unamortized principal balance of the Mortgage Loans on the Closing
Date (a "MAJOR OBLIGOR") or their affiliates (collectively, the "RESTRICTED
GROUP");
(j) The Plan fiduciary responsible for the decision to invest or any of
its affiliates is a Major Obligor; or
(k) In connection with an acquisition of Certificates in the initial
issuance, less than 50% of each Class of Certificates in which Plans have
invested and less than 50% of the aggregate interests in the Certificate
Trust are acquired by persons independent of members of the Restricted
Group.
Whether the conditions of the Underwriter's PTE will be satisfied with
respect to Offered Certificates of a particular Class (other than the Class
V-A-6, Class V-A-9 and Senior Subordinate Certificates, for which the
Underwriter's PTE will not afford exemptive relief) will depend upon the facts
and circumstances existing at the time the Plan acquires (or "plan assets" of
the Plan are used to acquire) Certificates of that Class. Any Plan fiduciary or
other person that proposes to use "plan assets" of any Plan to acquire such
Offered Certificates in reliance upon the Underwriter's PTE should determine
whether such acquisition will satisfy all applicable conditions and consult with
its counsel regarding other factors that may affect the applicability of the
Underwriter's PTE. Purchasers using insurance company general account assets to
effect the purchase of the Class V-A-6, Class V-A-9 and Senior Subordinate
Certificates should consider the availability of exemptive relief under Sections
I and III of PTCE 95-60. See "ERISA Considerations--Other Exemptions" in the
Prospectus and "--Restrictions on the Senior Subordinate and Residual
Certificates" below.
PROHIBITED TRANSACTION CLASS EXEMPTIONS
To qualify for exemption under PTCE 83-1 (see "ERISA
Considerations--Prohibited Transaction Class Exemption 83-1" in the Prospectus),
a Certificate (i) must entitle its holder to more than nominal pass-through
payments of both principal and interest from the Mortgage Loans, (ii) must not
be subordinated to other Classes of Certificates with respect to the right to
receive payments in the event of defaults or delinquencies on the underlying
Mortgage Loans and (iii) must not be issued by a Trust which holds cooperative
apartment Mortgage Loans. See "ERISA Considerations--Prohibited Transaction
Class Exemption 83-1" in the Prospectus. Because the Mortgage Trust will hold
cooperative apartment Mortgage Loans, PTCE 83-1 will not afford exemptive relief
to Plans (or persons using "plan assets" of any Plan) that acquire Offered
Certificates from the prohibited transaction rules of ERISA or Section 4975 of
the Code.
RESTRICTIONS ON THE CLASS V-A-6, CLASS V-A-9, SENIOR SUBORDINATE AND RESIDUAL
CERTIFICATES
Because the Class V-A-6, Class V-A-9 and Senior Subordinate Certificates
will not qualify for exemptive relief under the Underwriter's PTE or PTCE 83-1,
because it is not clear whether the Residual Certificates may qualify for
exemptive relief under the Underwriter's PTE, and because the Residual
Certificates will not qualify for exemptive relief under PTCE 83-1, purchases of
such Certificates by, on behalf of or with "plan assets" of any Plan are not to
be registered unless the transferee (i) provides an opinion of counsel
satisfactory to the Trustee and the Company that the purchase of any such
Certificate by, on behalf of or with "plan assets" of such Plan is permissible
under applicable law, will not constitute or result in a non-exempt prohibited
transaction under ERISA or Section 4975 of the Code, and will not subject the
Certificate Administrator, either Master Servicer, the Company or the Trustee to
any obligation in addition to those undertaken in the Pooling Agreement or (ii)
represents that it is an insurance company using assets of its general account
to effect such purchase in reliance upon the availability of exemptive relief
under Sections I and III of PTCE 95-60. See "ERISA Considerations" in the
Prospectus.
S-100
<PAGE>
METHOD OF DISTRIBUTION
Subject to the terms and conditions set forth in the Underwriting Agreement,
the Company has agreed to sell to the Underwriter, and the Underwriter has
agreed to purchase, all of the Offered Certificates, other than the 0.01%
Percentage Interest of each of the Class R, Class R-1 and Class R-2 Certificates
to be retained by the Company. The aggregate proceeds (excluding accrued
interest) to the Company from the sale of the Offered Certificates, before
deducting expenses estimated to be $750,000, will be approximately 100.105019%
of the initial aggregate Certificate Principal Balance of the Offered
Certificates. Under the terms and conditions of the Underwriting Agreement, the
Underwriter is committed to take and pay for all of such Offered Certificates,
if any are taken. Distribution of such Offered Certificates will be made by the
Underwriter from time to time in negotiated transactions or otherwise at varying
prices to be determined at the time of sale. The difference between the purchase
price for the Offered Certificates paid to the Company and the proceeds from the
sale of such Certificates realized by the Underwriter will constitute
underwriting discounts and commissions.
The Company has agreed to indemnify the Underwriter against certain civil
liabilities, including liabilities under the Act.
S-101
<PAGE>
LEGAL MATTERS
Certain legal matters will be passed upon for the Company by Thomas G.
Lehmann, General Counsel, Vice President and Secretary of the Company, and by
its special counsel, Orrick, Herrington & Sutcliffe LLP, San Francisco,
California. Brown & Wood LLP, New York, New York, will pass upon certain legal
matters on behalf of the Underwriter.
S-102
<PAGE>
CERTIFICATE RATINGS
It is a condition to the issuance of the Offered Certificates that they
receive ratings from S&P and DCR as indicated:
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
RATING AGENCY
--------------------
CLASS S&P DCR
<S> <C> <C>
I-A-1............................... AAA AAA
I-A-2............................... AAA AAA
I-A-3............................... AAA AAA
II-A-2.............................. AAAr AAA
II-A-3.............................. AAA AAA
II-A-4.............................. AAA AAA
II-A-5.............................. AAA AAA
II-A-6.............................. AAA AAA
II-A-7.............................. AAA AAA
II-A-8.............................. AAA AAA
II-A-9.............................. AAA AAA
II-A-10............................. AAA AAA
II-A-11............................. AAAr AAA
III-A-1............................. AAA AAA
IV-A-1.............................. AAA AAA
V-A-1............................... AAA AAA
V-A-2............................... AAA AAA
V-A-3............................... AAA AAA
V-A-4............................... AAA AAA
V-A-5............................... AAAr AAA
V-A-6............................... AAAr AAA
V-A-7............................... AAA AAA
V-A-8............................... AAAr AAA
V-A-9............................... AAA AAA
I-X................................. AAAr AAA
II-X................................ AAAr AAA
III-X............................... AAAr AAA
IV-X................................ AAAr AAA
I-P................................. AAAr AAA
III-P............................... AAAr AAA
IV-P................................ AAAr AAA
I-B-1............................... AA
I-B-2............................... A
I-B-3............................... BBB
II-B-1.............................. AA
II-B-2.............................. A
II-B-3.............................. BBB
III-B-1............................. AA
III-B-2............................. A
III-B-3............................. BBB
IV-B-1.............................. AA
IV-B-2.............................. A
IV-B-3.............................. BBB
V-B-1............................... AA
V-B-2............................... A
V-B-3............................... BBB
V-B-IO.............................. BBB
R................................... AAA AAA
R-1................................. AAA AAA
R-2................................. AAA AAA
</TABLE>
- --------------------------------------------------------------------------------
A security rating is not a recommendation to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning Rating
Agency. Each security rating should be evaluated independently of any other
security rating.
The ratings by DCR assigned to this issue do not constitute a recommendation
to purchase or sell these securities. Rather, they are an indication of the
likelihood of the payment of principal and interest as set forth in the
transaction documentation. The ratings do not address the effect on the
Certificates' yield attributable to prepayments or recoveries on the underlying
Mortgage Loans. Further, the ratings on the Interest Only Certificates do not
address whether investors will recoup their initial investment. Additionally,
the ratings on the Class P Certificates address only the return of the
applicable Class Principal Balance, and the rating on the Residual Certificates
addresses only the return of the Class R, Class R-1 and Class R-2 Principal
Balance and interest thereon at the stated rate.
The ratings on the Offered Certificates address the likelihood of the
receipt by Certificateholders of all distributions with respect to the
underlying Mortgage Loans to which they are entitled. The ratings do not
represent any assessment of the likelihood that the rate of Principal
Prepayments by Mortgagors might differ from those originally anticipated. As a
result of such differences in the rate of Principal Prepayments,
Certificateholders might suffer a lower than anticipated yield to maturity. See
"Risk Factors" and "Yield and Prepayment Considerations" herein.
The Depositor has not requested a rating on the Offered Certificates by any
rating agency other than S&P and DCR. However, there can be no assurance as to
whether any other rating agency will rate the Offered Certificates, or, if it
does, what rating would be assigned by any such other rating agency. A rating on
the Offered Certificates by another rating agency, if assigned at all, may be
lower than the rating assigned to the Offered Certificates by S&P or DCR.
S-103
<PAGE>
APPENDIX A
PLANNED PRINCIPAL BALANCE TABLE
<TABLE>
<CAPTION>
DISTRIBUTION DATE CLASS II-A-5 CLASS II-A-6 CLASS II-A-8 CLASS II-A-9 CLASS II-A-10
- -------------------------------- ---------------- ---------------- --------------- ---------------- ---------------
<S> <C> <C> <C> <C> <C>
Initial Balance................. $ 10,630,000.00 $ 21,969,000.00 $ 3,472,000.00 $ 46,123,000.00 $ 3,649,000.00
February 25, 1998............... 10,374,117.52 21,969,000.00 3,472,000.00 46,123,000.00 3,649,000.00
March 25, 1998.................. 10,083,763.76 21,969,000.00 3,472,000.00 46,123,000.00 3,649,000.00
April 25, 1998.................. 9,759,068.95 21,969,000.00 3,472,000.00 46,123,000.00 3,649,000.00
May 25, 1998.................... 9,400,125.35 21,969,000.00 3,472,000.00 46,123,000.00 3,649,000.00
June 25, 1998................... 9,007,182.65 21,969,000.00 3,472,000.00 46,123,000.00 3,649,000.00
July 25, 1998................... 8,580,366.33 21,969,000.00 3,472,000.00 46,123,000.00 3,649,000.00
August 25, 1998................. 8,119,819.48 21,969,000.00 3,472,000.00 46,123,000.00 3,649,000.00
September 25, 1998.............. 7,625,702.79 21,969,000.00 3,472,000.00 46,123,000.00 3,649,000.00
October 25, 1998................ 7,098,194.44 21,969,000.00 3,472,000.00 46,123,000.00 3,649,000.00
November 25, 1998............... 6,537,490.04 21,969,000.00 3,472,000.00 46,123,000.00 3,649,000.00
December 25, 1998............... 5,943,802.52 21,969,000.00 3,472,000.00 46,123,000.00 3,649,000.00
January 25, 1999................ 5,317,361.97 21,969,000.00 3,472,000.00 46,123,000.00 3,649,000.00
February 25, 1999............... 4,658,415.58 21,969,000.00 3,472,000.00 46,123,000.00 3,649,000.00
March 25, 1999.................. 3,967,227.43 21,969,000.00 3,472,000.00 46,123,000.00 3,649,000.00
April 25, 1999.................. 3,244,078.35 21,969,000.00 3,472,000.00 46,123,000.00 3,649,000.00
May 25, 1999.................... 2,489,265.75 21,969,000.00 3,472,000.00 46,123,000.00 3,649,000.00
June 25, 1999................... 1,703,103.41 21,969,000.00 3,472,000.00 46,123,000.00 3,649,000.00
July 25, 1999................... 885,921.27 21,969,000.00 3,472,000.00 46,123,000.00 3,649,000.00
August 25, 1999................. 38,104.65 21,969,000.00 3,472,000.00 46,123,000.00 3,649,000.00
September 25, 1999.............. 0.00 21,129,117.22 3,472,000.00 46,123,000.00 3,649,000.00
October 25, 1999................ 0.00 20,221,420.33 3,472,000.00 46,123,000.00 3,649,000.00
November 25, 1999............... 0.00 19,284,556.25 3,472,000.00 46,123,000.00 3,649,000.00
December 25, 1999............... 0.00 18,319,121.98 3,472,000.00 46,123,000.00 3,649,000.00
January 25, 2000................ 0.00 17,325,677.19 3,472,000.00 46,123,000.00 3,649,000.00
February 25, 2000............... 0.00 16,304,811.95 3,472,000.00 46,123,000.00 3,649,000.00
March 25, 2000.................. 0.00 15,257,342.22 3,472,000.00 46,123,000.00 3,649,000.00
April 25, 2000.................. 0.00 14,185,257.72 3,472,000.00 46,123,000.00 3,649,000.00
May 25, 2000.................... 0.00 13,095,049.17 3,472,000.00 46,123,000.00 3,649,000.00
June 25, 2000................... 0.00 12,003,005.93 3,472,000.00 46,123,000.00 3,649,000.00
July 25, 2000................... 0.00 10,916,105.95 3,472,000.00 46,123,000.00 3,649,000.00
August 25, 2000................. 0.00 9,834,686.45 3,472,000.00 46,123,000.00 3,649,000.00
September 25, 2000.............. 0.00 8,758,719.63 3,472,000.00 46,123,000.00 3,649,000.00
October 25, 2000................ 0.00 7,688,177.86 3,472,000.00 46,123,000.00 3,649,000.00
November 25, 2000............... 0.00 6,623,033.64 3,472,000.00 46,123,000.00 3,649,000.00
December 25, 2000............... 0.00 5,563,259.60 3,472,000.00 46,123,000.00 3,649,000.00
January 25, 2001................ 0.00 4,508,828.54 3,472,000.00 46,123,000.00 3,649,000.00
February 25, 2001............... 0.00 3,459,713.41 3,472,000.00 46,123,000.00 3,649,000.00
March 25, 2001.................. 0.00 2,415,887.27 3,472,000.00 46,123,000.00 3,649,000.00
April 25, 2001.................. 0.00 1,377,323.35 3,472,000.00 46,123,000.00 3,649,000.00
May 25, 2001.................... 0.00 343,995.02 3,472,000.00 46,123,000.00 3,649,000.00
June 25, 2001................... 0.00 0.00 2,787,875.78 46,123,000.00 3,649,000.00
July 25, 2001................... 0.00 0.00 1,764,939.27 46,123,000.00 3,649,000.00
August 25, 2001................. 0.00 0.00 747,159.29 46,123,000.00 3,649,000.00
September 25, 2001.............. 0.00 0.00 0.00 45,857,509.77 3,649,000.00
October 25, 2001................ 0.00 0.00 0.00 44,849,964.75 3,649,000.00
</TABLE>
S-104
<PAGE>
<TABLE>
<CAPTION>
DISTRIBUTION DATE CLASS II-A-5 CLASS II-A-6 CLASS II-A-8 CLASS II-A-9 CLASS II-A-10
- -------------------------------- ---------------- ---------------- --------------- ---------------- ---------------
<S> <C> <C> <C> <C> <C>
November 25, 2001............... $ 0.00 $ 0.00 $ 0.00 $ 43,847,498.45 $ 3,649,000.00
December 25, 2001............... 0.00 0.00 0.00 42,850,085.21 3,649,000.00
January 25, 2002................ 0.00 0.00 0.00 41,857,699.50 3,649,000.00
February 25, 2002............... 0.00 0.00 0.00 40,870,315.93 3,649,000.00
March 25, 2002.................. 0.00 0.00 0.00 39,887,909.26 3,649,000.00
April 25, 2002.................. 0.00 0.00 0.00 38,910,454.36 3,649,000.00
May 25, 2002.................... 0.00 0.00 0.00 37,937,926.25 3,649,000.00
June 25, 2002................... 0.00 0.00 0.00 36,970,300.08 3,649,000.00
July 25, 2002................... 0.00 0.00 0.00 36,007,551.13 3,649,000.00
August 25, 2002................. 0.00 0.00 0.00 35,049,654.82 3,649,000.00
September 25, 2002.............. 0.00 0.00 0.00 34,096,586.69 3,649,000.00
October 25, 2002................ 0.00 0.00 0.00 33,148,322.41 3,649,000.00
November 25, 2002............... 0.00 0.00 0.00 32,204,837.79 3,649,000.00
December 25, 2002............... 0.00 0.00 0.00 31,266,108.77 3,649,000.00
January 25, 2003................ 0.00 0.00 0.00 30,332,111.40 3,649,000.00
February 25, 2003............... 0.00 0.00 0.00 29,418,394.85 3,649,000.00
March 25, 2003.................. 0.00 0.00 0.00 28,509,303.50 3,649,000.00
April 25, 2003.................. 0.00 0.00 0.00 27,604,813.56 3,649,000.00
May 25, 2003.................... 0.00 0.00 0.00 26,704,901.40 3,649,000.00
June 25, 2003................... 0.00 0.00 0.00 25,809,543.47 3,649,000.00
July 25, 2003................... 0.00 0.00 0.00 24,918,716.38 3,649,000.00
August 25, 2003................. 0.00 0.00 0.00 24,032,396.83 3,649,000.00
September 25, 2003.............. 0.00 0.00 0.00 23,150,561.66 3,649,000.00
October 25, 2003................ 0.00 0.00 0.00 22,273,187.83 3,649,000.00
November 25, 2003............... 0.00 0.00 0.00 21,400,252.42 3,649,000.00
December 25, 2003............... 0.00 0.00 0.00 20,531,732.62 3,649,000.00
January 25, 2004................ 0.00 0.00 0.00 19,667,605.76 3,649,000.00
February 25, 2004............... 0.00 0.00 0.00 18,812,873.77 3,649,000.00
March 25, 2004.................. 0.00 0.00 0.00 17,962,459.27 3,649,000.00
April 25, 2004.................. 0.00 0.00 0.00 17,129,512.30 3,649,000.00
May 25, 2004.................... 0.00 0.00 0.00 16,323,744.96 3,649,000.00
June 25, 2004................... 0.00 0.00 0.00 15,544,317.67 3,649,000.00
July 25, 2004................... 0.00 0.00 0.00 14,790,416.16 3,649,000.00
August 25, 2004................. 0.00 0.00 0.00 14,061,250.75 3,649,000.00
September 25, 2004.............. 0.00 0.00 0.00 13,356,055.59 3,649,000.00
October 25, 2004................ 0.00 0.00 0.00 12,674,087.95 3,649,000.00
November 25, 2004............... 0.00 0.00 0.00 12,014,627.56 3,649,000.00
December 25, 2004............... 0.00 0.00 0.00 11,376,975.87 3,649,000.00
January 25, 2005................ 0.00 0.00 0.00 10,760,455.51 3,649,000.00
February 25, 2005............... 0.00 0.00 0.00 10,209,234.70 3,649,000.00
March 25, 2005.................. 0.00 0.00 0.00 9,676,419.16 3,649,000.00
April 25, 2005.................. 0.00 0.00 0.00 9,161,424.42 3,649,000.00
May 25, 2005.................... 0.00 0.00 0.00 8,663,684.05 3,649,000.00
June 25, 2005................... 0.00 0.00 0.00 8,182,649.09 3,649,000.00
July 25, 2005................... 0.00 0.00 0.00 7,717,787.53 3,649,000.00
August 25, 2005................. 0.00 0.00 0.00 7,268,583.80 3,649,000.00
September 25, 2005.............. 0.00 0.00 0.00 6,834,538.24 3,649,000.00
October 25, 2005................ 0.00 0.00 0.00 6,415,166.66 3,649,000.00
November 25, 2005............... 0.00 0.00 0.00 6,009,999.85 3,649,000.00
December 25, 2005............... 0.00 0.00 0.00 5,618,583.12 3,649,000.00
</TABLE>
S-105
<PAGE>
<TABLE>
<CAPTION>
DISTRIBUTION DATE CLASS II-A-5 CLASS II-A-6 CLASS II-A-8 CLASS II-A-9 CLASS II-A-10
- -------------------------------- ---------------- ---------------- --------------- ---------------- ---------------
<S> <C> <C> <C> <C> <C>
January 25, 2006................ $ 0.00 $ 0.00 $ 0.00 $ 5,240,475.88 $ 3,649,000.00
February 25, 2006............... 0.00 0.00 0.00 4,910,877.52 3,649,000.00
March 25, 2006.................. 0.00 0.00 0.00 4,592,183.61 3,649,000.00
April 25, 2006.................. 0.00 0.00 0.00 4,284,043.90 3,649,000.00
May 25, 2006.................... 0.00 0.00 0.00 3,986,119.13 3,649,000.00
June 25, 2006................... 0.00 0.00 0.00 3,698,080.73 3,649,000.00
July 25, 2006................... 0.00 0.00 0.00 3,419,610.46 3,649,000.00
August 25, 2006................. 0.00 0.00 0.00 3,150,400.07 3,649,000.00
September 25, 2006.............. 0.00 0.00 0.00 2,890,151.07 3,649,000.00
October 25, 2006................ 0.00 0.00 0.00 2,638,574.32 3,649,000.00
November 25, 2006............... 0.00 0.00 0.00 2,395,389.84 3,649,000.00
December 25, 2006............... 0.00 0.00 0.00 2,160,326.45 3,649,000.00
January 25, 2007................ 0.00 0.00 0.00 1,933,121.55 3,649,000.00
February 25, 2007............... 0.00 0.00 0.00 1,739,830.49 3,649,000.00
March 25, 2007.................. 0.00 0.00 0.00 1,552,426.56 3,649,000.00
April 25, 2007.................. 0.00 0.00 0.00 1,370,732.15 3,649,000.00
May 25, 2007.................... 0.00 0.00 0.00 1,194,574.98 3,649,000.00
June 25, 2007................... 0.00 0.00 0.00 1,023,787.92 3,649,000.00
July 25, 2007................... 0.00 0.00 0.00 858,208.87 3,649,000.00
August 25, 2007................. 0.00 0.00 0.00 697,680.57 3,649,000.00
September 25, 2007.............. 0.00 0.00 0.00 542,050.48 3,649,000.00
October 25, 2007................ 0.00 0.00 0.00 391,261.47 3,649,000.00
November 25, 2007............... 0.00 0.00 0.00 245,074.42 3,649,000.00
December 25, 2007............... 0.00 0.00 0.00 103,350.27 3,649,000.00
January 25, 2008................ 0.00 0.00 0.00 0.00 3,614,954.17
February 25, 2008............... 0.00 0.00 0.00 0.00 3,481,755.28
March 25, 2008.................. 0.00 0.00 0.00 0.00 3,352,626.72
April 25, 2008.................. 0.00 0.00 0.00 0.00 3,227,445.39
May 25, 2008.................... 0.00 0.00 0.00 0.00 3,106,091.89
June 25, 2008................... 0.00 0.00 0.00 0.00 2,988,450.41
July 25, 2008................... 0.00 0.00 0.00 0.00 2,874,408.62
August 25, 2008................. 0.00 0.00 0.00 0.00 2,763,857.56
September 25, 2008.............. 0.00 0.00 0.00 0.00 2,656,691.52
October 25, 2008................ 0.00 0.00 0.00 0.00 2,552,808.00
November 25, 2008............... 0.00 0.00 0.00 0.00 2,452,107.56
December 25, 2008............... 0.00 0.00 0.00 0.00 2,354,493.76
January 25, 2009................ 0.00 0.00 0.00 0.00 2,259,873.04
February 25, 2009............... 0.00 0.00 0.00 0.00 2,168,154.66
March 25, 2009.................. 0.00 0.00 0.00 0.00 2,079,250.62
April 25, 2009.................. 0.00 0.00 0.00 0.00 1,993,075.55
May 25, 2009.................... 0.00 0.00 0.00 0.00 1,909,546.66
June 25, 2009................... 0.00 0.00 0.00 0.00 1,828,583.64
July 25, 2009................... 0.00 0.00 0.00 0.00 1,750,108.61
August 25, 2009................. 0.00 0.00 0.00 0.00 1,674,046.02
September 25, 2009.............. 0.00 0.00 0.00 0.00 1,600,322.60
October 25, 2009................ 0.00 0.00 0.00 0.00 1,528,867.28
November 25, 2009............... 0.00 0.00 0.00 0.00 1,459,611.14
December 25, 2009............... 0.00 0.00 0.00 0.00 1,392,487.33
January 25, 2010................ 0.00 0.00 0.00 0.00 1,327,431.02
February 25, 2010............... 0.00 0.00 0.00 0.00 1,264,379.33
</TABLE>
S-106
<PAGE>
<TABLE>
<CAPTION>
DISTRIBUTION DATE CLASS II-A-5 CLASS II-A-6 CLASS II-A-8 CLASS II-A-9 CLASS II-A-10
- -------------------------------- ---------------- ---------------- --------------- ---------------- ---------------
<S> <C> <C> <C> <C> <C>
March 25, 2010.................. $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 1,203,271.26
April 25, 2010.................. 0.00 0.00 0.00 0.00 1,144,047.67
May 25, 2010.................... 0.00 0.00 0.00 0.00 1,086,651.20
June 25, 2010................... 0.00 0.00 0.00 0.00 1,031,026.21
July 25, 2010................... 0.00 0.00 0.00 0.00 977,118.74
August 25, 2010................. 0.00 0.00 0.00 0.00 924,876.47
September 25, 2010.............. 0.00 0.00 0.00 0.00 874,248.64
October 25, 2010................ 0.00 0.00 0.00 0.00 825,186.03
November 25, 2010............... 0.00 0.00 0.00 0.00 777,640.93
December 25, 2010............... 0.00 0.00 0.00 0.00 731,567.02
January 25, 2011................ 0.00 0.00 0.00 0.00 686,919.42
February 25, 2011............... 0.00 0.00 0.00 0.00 643,654.60
March 25, 2011.................. 0.00 0.00 0.00 0.00 601,730.33
April 25, 2011.................. 0.00 0.00 0.00 0.00 561,105.66
May 25, 2011.................... 0.00 0.00 0.00 0.00 521,740.90
June 25, 2011................... 0.00 0.00 0.00 0.00 483,597.53
July 25, 2011................... 0.00 0.00 0.00 0.00 446,638.21
August 25, 2011................. 0.00 0.00 0.00 0.00 410,826.72
September 25, 2011.............. 0.00 0.00 0.00 0.00 376,127.96
October 25, 2011................ 0.00 0.00 0.00 0.00 342,507.87
November 25, 2011............... 0.00 0.00 0.00 0.00 309,933.42
December 25, 2011............... 0.00 0.00 0.00 0.00 278,372.60
January 25, 2012................ 0.00 0.00 0.00 0.00 247,794.34
February 25, 2012............... 0.00 0.00 0.00 0.00 218,168.54
March 25, 2012.................. 0.00 0.00 0.00 0.00 189,466.00
April 25, 2012.................. 0.00 0.00 0.00 0.00 161,658.40
May 25, 2012.................... 0.00 0.00 0.00 0.00 134,718.29
June 25, 2012................... 0.00 0.00 0.00 0.00 108,619.04
July 25, 2012................... 0.00 0.00 0.00 0.00 83,334.84
August 25, 2012................. 0.00 0.00 0.00 0.00 58,840.66
September 25, 2012.............. 0.00 0.00 0.00 0.00 35,112.22
October 25, 2012................ 0.00 0.00 0.00 0.00 12,125.98
November 25, 2012 and
thereafter.................... 0.00 0.00 0.00 0.00 0.00
</TABLE>
S-107
<PAGE>
APPENDIX B
TARGETED PRINCIPAL BALANCE TABLES
<TABLE>
<CAPTION>
COMBINED
CLASS
COMPONENT CLASS II-A-3 AND
DISTRIBUTION DATE II-A-1-2 II-A-3 II-A-4
- ----------------------------------------------------------- ---------------- ---------------- ----------------
<S> <C> <C> <C>
Initial Balance............................................ $ 52,000,000.00 $ 14,650,000.00 $ 45,863,733.00
February 25, 1998.......................................... 52,309,833.33 14,289,520.83 45,322,984.40
March 25, 1998............................................. 52,621,512.76 13,926,893.81 44,729,333.64
April 25, 1998............................................. 52,935,049.27 13,562,106.14 44,083,004.39
May 25, 1998............................................... 53,250,453.94 13,195,144.94 43,384,212.96
June 25, 1998.............................................. 53,567,737.89 12,825,997.26 42,633,498.59
July 25, 1998.............................................. 53,886,912.33 12,454,650.08 41,831,247.58
August 25, 1998............................................ 54,207,988.52 12,081,090.28 40,977,936.99
September 25, 1998......................................... 54,530,977.78 11,705,304.69 40,074,134.26
October 25, 1998........................................... 54,855,891.53 11,327,280.05 39,120,496.61
November 25, 1998.......................................... 55,182,741.21 10,947,003.01 38,117,770.30
December 25, 1998.......................................... 55,511,538.38 10,564,460.16 37,066,789.54
January 25, 1999........................................... 55,842,294.63 10,179,637.98 35,968,475.31
February 25, 1999.......................................... 56,175,021.63 9,792,522.91 34,823,833.89
March 25, 1999............................................. 56,509,731.14 9,403,101.27 33,633,955.20
April 25, 1999............................................. 56,846,434.95 9,011,359.33 32,400,010.93
May 25, 1999............................................... 57,185,144.96 8,617,283.27 31,123,252.46
June 25, 1999.............................................. 57,525,873.12 8,220,859.16 29,805,008.55
July 25, 1999.............................................. 57,868,631.44 7,822,073.03 28,446,682.91
August 25, 1999............................................ 58,213,432.04 7,420,910.80 27,049,809.47
September 25, 1999......................................... 58,560,287.07 7,017,358.31 25,616,080.85
October 25, 1999........................................... 58,909,208.78 6,611,401.32 24,147,223.70
November 25, 1999.......................................... 59,260,209.48 6,203,025.50 22,645,117.84
December 25, 1999.......................................... 59,613,301.57 5,792,216.45 21,111,751.11
January 25, 2000........................................... 59,968,497.49 5,378,959.65 19,549,080.97
February 25, 2000.......................................... 60,325,809.79 4,963,240.54 17,959,131.86
March 25, 2000............................................. 60,685,251.07 4,545,044.43 16,344,270.61
April 25, 2000............................................. 61,046,834.02 4,124,356.57 14,708,545.00
May 25, 2000............................................... 61,410,571.41 3,701,162.11 13,062,358.41
June 25, 2000.............................................. 61,776,476.06 3,275,446.12 11,429,756.26
July 25, 2000.............................................. 62,144,560.90 2,847,193.57 9,820,667.52
August 25, 2000............................................ 62,514,838.91 2,416,389.35 8,235,206.33
September 25, 2000......................................... 62,887,323.16 1,983,018.25 6,672,953.76
October 25, 2000........................................... 63,262,026.79 1,547,064.98 5,133,496.55
November 25, 2000.......................................... 63,638,963.03 1,108,514.16 3,616,426.95
December 25, 2000.......................................... 64,018,145.19 667,350.31 2,121,342.68
January 25, 2001........................................... 64,399,586.64 223,557.85 647,846.85
February 25, 2001.......................................... 63,978,848.74 0.00 0.00
March 25, 2001............................................. 62,933,360.83 0.00 0.00
April 25, 2001............................................. 61,910,602.21 0.00 0.00
May 25, 2001............................................... 60,910,210.50 0.00 0.00
June 25, 2001.............................................. 59,931,828.43 0.00 0.00
July 25, 2001.............................................. 58,975,103.76 0.00 0.00
August 25, 2001............................................ 58,039,689.21 0.00 0.00
</TABLE>
S-108
<PAGE>
<TABLE>
<CAPTION>
COMBINED
CLASS
COMPONENT CLASS II-A-3 AND
DISTRIBUTION DATE II-A-1-2 II-A-3 II-A-4
- ----------------------------------------------------------- ---------------- ---------------- ----------------
September 25, 2001......................................... $ 57,125,242.40 $ 0.00 $ 0.00
<S> <C> <C> <C>
October 25, 2001........................................... 56,231,425.75 0.00 0.00
November 25, 2001.......................................... 55,357,906.47 0.00 0.00
December 25, 2001.......................................... 54,504,356.46 0.00 0.00
January 25, 2002........................................... 53,670,452.24 0.00 0.00
February 25, 2002.......................................... 52,855,874.88 0.00 0.00
March 25, 2002............................................. 52,060,309.98 0.00 0.00
April 25, 2002............................................. 51,283,447.56 0.00 0.00
May 25, 2002............................................... 50,524,982.04 0.00 0.00
June 25, 2002.............................................. 49,784,612.12 0.00 0.00
July 25, 2002.............................................. 49,062,040.81 0.00 0.00
August 25, 2002............................................ 48,356,975.26 0.00 0.00
September 25, 2002......................................... 47,669,126.80 0.00 0.00
October 25, 2002........................................... 46,998,210.84 0.00 0.00
November 25, 2002.......................................... 46,343,946.81 0.00 0.00
December 25, 2002.......................................... 45,706,058.11 0.00 0.00
January 25, 2003........................................... 45,084,272.05 0.00 0.00
February 25, 2003.......................................... 44,503,479.52 0.00 0.00
March 25, 2003............................................. 43,938,059.13 0.00 0.00
April 25, 2003............................................. 43,387,750.16 0.00 0.00
May 25, 2003............................................... 42,852,295.61 0.00 0.00
June 25, 2003.............................................. 42,331,442.12 0.00 0.00
July 25, 2003.............................................. 41,824,939.90 0.00 0.00
August 25, 2003............................................ 41,332,542.76 0.00 0.00
September 25, 2003......................................... 40,854,007.96 0.00 0.00
October 25, 2003........................................... 40,389,096.23 0.00 0.00
November 25, 2003.......................................... 39,937,571.71 0.00 0.00
December 25, 2003.......................................... 39,499,201.87 0.00 0.00
January 25, 2004........................................... 39,073,757.50 0.00 0.00
February 25, 2004.......................................... 38,668,741.94 0.00 0.00
March 25, 2004............................................. 38,276,082.27 0.00 0.00
April 25, 2004............................................. 37,882,387.51 0.00 0.00
May 25, 2004............................................... 37,477,707.93 0.00 0.00
June 25, 2004.............................................. 37,062,648.62 0.00 0.00
July 25, 2004.............................................. 36,637,792.52 0.00 0.00
August 25, 2004............................................ 36,203,701.11 0.00 0.00
September 25, 2004......................................... 35,760,915.07 0.00 0.00
October 25, 2004........................................... 35,309,955.00 0.00 0.00
November 25, 2004.......................................... 34,851,322.04 0.00 0.00
December 25, 2004.......................................... 34,385,498.48 0.00 0.00
January 25, 2005........................................... 33,912,948.42 0.00 0.00
February 25, 2005.......................................... 33,412,835.43 0.00 0.00
March 25, 2005............................................. 32,907,923.99 0.00 0.00
April 25, 2005............................................. 32,398,597.60 0.00 0.00
May 25, 2005............................................... 31,885,224.46 0.00 0.00
June 25, 2005.............................................. 31,368,157.93 0.00 0.00
July 25, 2005.............................................. 30,847,737.10 0.00 0.00
August 25, 2005............................................ 30,324,287.20 0.00 0.00
</TABLE>
S-109
<PAGE>
<TABLE>
<CAPTION>
COMBINED
CLASS
COMPONENT CLASS II-A-3 AND
DISTRIBUTION DATE II-A-1-2 II-A-3 II-A-4
- ----------------------------------------------------------- ---------------- ---------------- ----------------
September 25, 2005......................................... $ 29,798,120.08 $ 0.00 $ 0.00
<S> <C> <C> <C>
October 25, 2005........................................... 29,269,534.70 0.00 0.00
November 25, 2005.......................................... 28,738,817.50 0.00 0.00
December 25, 2005.......................................... 28,206,242.87 0.00 0.00
January 25, 2006........................................... 27,672,073.51 0.00 0.00
February 25, 2006.......................................... 27,121,935.95 0.00 0.00
March 25, 2006............................................. 26,571,802.70 0.00 0.00
April 25, 2006............................................. 26,021,859.98 0.00 0.00
May 25, 2006............................................... 25,472,285.21 0.00 0.00
June 25, 2006.............................................. 24,923,247.31 0.00 0.00
July 25, 2006.............................................. 24,374,907.01 0.00 0.00
August 25, 2006............................................ 23,827,417.14 0.00 0.00
September 25, 2006......................................... 23,280,922.91 0.00 0.00
October 25, 2006........................................... 22,735,562.18 0.00 0.00
November 25, 2006.......................................... 22,191,465.73 0.00 0.00
December 25, 2006.......................................... 21,648,757.48 0.00 0.00
January 25, 2007........................................... 21,107,554.81 0.00 0.00
February 25, 2007.......................................... 20,559,762.07 0.00 0.00
March 25, 2007............................................. 20,014,664.63 0.00 0.00
April 25, 2007............................................. 19,472,310.14 0.00 0.00
May 25, 2007............................................... 18,932,742.64 0.00 0.00
June 25, 2007.............................................. 18,396,002.70 0.00 0.00
July 25, 2007.............................................. 17,862,127.53 0.00 0.00
August 25, 2007............................................ 17,331,151.11 0.00 0.00
September 25, 2007......................................... 16,803,104.34 0.00 0.00
October 25, 2007........................................... 16,278,628.93 0.00 0.00
November 25, 2007.......................................... 15,757,126.33 0.00 0.00
December 25, 2007.......................................... 15,238,618.86 0.00 0.00
January 25, 2008........................................... 14,723,126.21 0.00 0.00
February 25, 2008.......................................... 14,210,665.50 0.00 0.00
March 25, 2008............................................. 13,701,251.43 0.00 0.00
April 25, 2008............................................. 13,194,896.33 0.00 0.00
May 25, 2008............................................... 12,691,610.31 0.00 0.00
June 25, 2008.............................................. 12,191,401.28 0.00 0.00
July 25, 2008.............................................. 11,694,275.08 0.00 0.00
August 25, 2008............................................ 11,200,235.59 0.00 0.00
September 25, 2008......................................... 10,709,284.74 0.00 0.00
October 25, 2008........................................... 10,221,422.66 0.00 0.00
November 25, 2008.......................................... 9,736,647.69 0.00 0.00
December 25, 2008.......................................... 9,254,956.52 0.00 0.00
January 25, 2009........................................... 8,776,344.20 0.00 0.00
February 25, 2009.......................................... 8,300,804.28 0.00 0.00
March 25, 2009............................................. 7,828,328.79 0.00 0.00
April 25, 2009............................................. 7,358,908.38 0.00 0.00
May 25, 2009............................................... 6,892,532.32 0.00 0.00
June 25, 2009.............................................. 6,429,188.62 0.00 0.00
July 25, 2009.............................................. 5,968,864.04 0.00 0.00
August 25, 2009............................................ 5,511,544.16 0.00 0.00
</TABLE>
S-110
<PAGE>
<TABLE>
<CAPTION>
COMBINED
CLASS
COMPONENT CLASS II-A-3 AND
DISTRIBUTION DATE II-A-1-2 II-A-3 II-A-4
- ----------------------------------------------------------- ---------------- ---------------- ----------------
September 25, 2009......................................... $ 5,057,213.46 $ 0.00 $ 0.00
<S> <C> <C> <C>
October 25, 2009........................................... 4,605,855.32 0.00 0.00
November 25, 2009.......................................... 4,157,452.12 0.00 0.00
December 25, 2009.......................................... 3,711,985.26 0.00 0.00
January 25, 2010........................................... 3,269,435.21 0.00 0.00
February 25, 2010.......................................... 2,829,781.57 0.00 0.00
March 25, 2010............................................. 2,393,003.10 0.00 0.00
April 25, 2010............................................. 1,959,077.75 0.00 0.00
May 25, 2010............................................... 1,527,982.72 0.00 0.00
June 25, 2010.............................................. 1,099,694.52 0.00 0.00
July 25, 2010.............................................. 674,188.95 0.00 0.00
August 25, 2010............................................ 251,441.18 0.00 0.00
September 25, 2010 and thereafter.......................... 0.00 0.00 0.00
</TABLE>
S-111
<PAGE>
APPENDIX C+
PERCENT OF INITIAL CLASS PRINCIPAL BALANCE OUTSTANDING
AT VARIOUS PERCENTAGES OF THE BASIC PREPAYMENT ASSUMPTION
<TABLE>
<CAPTION>
CLASS I-A-1
<S> <C> <C> <C> <C> <C>
-----------------------------------------------------
<CAPTION>
DISTRIBUTION DATE 0% 100% 250% 350% 500%
- ---------------------------- -----------------------------------------------------
<S> <C> <C> <C> <C> <C>
Initial Percentage.......... 100% 100% 100% 100% 100%
January 25, 1999............ 99 97 93 91 88
January 25, 2000............ 98 91 80 73 63
January 25, 2001............ 97 83 63 51 36
January 25, 2002............ 95 75 49 34 16
January 25, 2003............ 94 68 37 21 3
January 25, 2004............ 93 61 28 12 0
January 25, 2005............ 91 55 20 5 0
January 25, 2006............ 89 50 14 1 0
January 25, 2007............ 87 45 10 0 0
January 25, 2008............ 85 41 7 0 0
January 25, 2009............ 83 37 4 0 0
January 25, 2010............ 81 33 2 0 0
January 25, 2011............ 78 29 0 0 0
January 25, 2012............ 76 26 0 0 0
January 25, 2013............ 73 22 0 0 0
January 25, 2014............ 69 19 0 0 0
January 25, 2015............ 66 16 0 0 0
January 25, 2016............ 62 14 0 0 0
January 25, 2017............ 58 11 0 0 0
January 25, 2018............ 54 9 0 0 0
January 25, 2019............ 49 6 0 0 0
January 25, 2020............ 44 4 0 0 0
January 25, 2021............ 39 2 0 0 0
January 25, 2022............ 33 0 0 0 0
January 25, 2023............ 27 0 0 0 0
January 25, 2024............ 21 0 0 0 0
January 25, 2025............ 13 0 0 0 0
January 25, 2026............ 6 0 0 0 0
January 25, 2027............ 0 0 0 0 0
January 25, 2028............ 0 0 0 0 0
Weighted Average Life
(Years)(1)................. 19.2 9.5 4.6 3.4 2.6
<CAPTION>
CLASS I-A-2
<S> <C> <C> <C> <C> <C>
--------------------------------------------------
DISTRIBUTION DATE 0% 100% 250% 350% 500%
- ---------------------------- --------------------------------------------------
<S> <C> <C> <C> <C> <C>
Initial Percentage.......... 100% 100% 100% 100% 100 %
January 25, 1999............ 100 100 100 100 100
January 25, 2000............ 100 100 100 100 100
January 25, 2001............ 100 100 100 100 100
January 25, 2002............ 100 100 100 100 100
January 25, 2003............ 100 100 100 100 100
January 25, 2004............ 100 100 100 100 57
January 25, 2005............ 100 100 100 100 13
January 25, 2006............ 100 100 100 100 0
January 25, 2007............ 100 100 100 79 0
January 25, 2008............ 100 100 100 61 0
January 25, 2009............ 100 100 100 47 0
January 25, 2010............ 100 100 100 36 0
January 25, 2011............ 100 100 96 28 0
January 25, 2012............ 100 100 79 21 0
January 25, 2013............ 100 100 65 16 0
January 25, 2014............ 100 100 53 12 0
January 25, 2015............ 100 100 43 9 0
January 25, 2016............ 100 100 35 7 0
January 25, 2017............ 100 100 28 5 0
January 25, 2018............ 100 100 22 4 0
January 25, 2019............ 100 100 18 3 0
January 25, 2020............ 100 100 14 2 0
January 25, 2021............ 100 100 10 1 0
January 25, 2022............ 100 99 8 1 0
January 25, 2023............ 100 80 6 1 0
January 25, 2024............ 100 61 4 * 0
January 25, 2025............ 100 44 3 * 0
January 25, 2026............ 100 28 1 * 0
January 25, 2027............ 72 12 1 * 0
January 25, 2028............ 0 0 0 0 0
Weighted Average Life
(Years)(1)................. 29.3 26.8 17.4 11.9 6.3
<CAPTION>
CLASS I-A-3
--------------------------------------------------
DISTRIBUTION DATE 0% 100% 250% 350% 500%
- ---------------------------- --------------------------------------------------
Initial Percentage.......... 100% 100% 100% 100% 100%
January 25, 1999............ 99 99 99 99 99
January 25, 2000............ 98 98 98 98 98
January 25, 2001............ 97 97 97 97 97
January 25, 2002............ 96 96 96 96 96
January 25, 2003............ 95 95 95 95 95
January 25, 2004............ 93 92 89 87 84
January 25, 2005............ 92 88 82 78 72
January 25, 2006............ 90 83 73 67 53
January 25, 2007............ 89 78 63 54 35
January 25, 2008............ 87 72 52 42 24
January 25, 2009............ 85 66 44 32 16
January 25, 2010............ 83 60 36 25 11
January 25, 2011............ 80 55 30 19 8
January 25, 2012............ 78 50 25 15 5
January 25, 2013............ 75 46 20 11 3
January 25, 2014............ 72 41 16 8 2
January 25, 2015............ 69 37 13 6 2
January 25, 2016............ 66 33 11 5 1
January 25, 2017............ 62 29 9 4 1
January 25, 2018............ 58 26 7 3 *
January 25, 2019............ 54 23 5 2 *
January 25, 2020............ 49 19 4 1 *
January 25, 2021............ 45 16 3 1 *
January 25, 2022............ 39 14 2 1 *
January 25, 2023............ 34 11 2 * *
January 25, 2024............ 28 8 1 * *
January 25, 2025............ 21 6 1 * *
January 25, 2026............ 14 4 * * *
January 25, 2027............ 6 2 * * *
January 25, 2028............ 0 0 0 0 0
Weighted Average Life
(Years)(1)................. 20.1 15.0 11.3 10.0 8.6
<CAPTION>
CLASS I-P
--------------------------------------------------
DISTRIBUTION DATE 0% 100% 250% 350% 500%
- ---------------------------- --------------------------------------------------
Initial Percentage.......... 100% 100% 100% 100% 100%
January 25, 1999............ 99 97 94 92 90
January 25, 2000............ 98 92 83 78 70
January 25, 2001............ 97 85 70 61 49
January 25, 2002............ 95 79 59 48 34
January 25, 2003............ 94 73 49 37 23
January 25, 2004............ 92 68 41 29 16
January 25, 2005............ 91 63 34 22 11
January 25, 2006............ 89 58 29 17 8
January 25, 2007............ 87 53 24 13 5
January 25, 2008............ 85 49 20 10 4
January 25, 2009............ 83 45 16 8 2
January 25, 2010............ 81 41 14 6 2
January 25, 2011............ 78 37 11 5 1
January 25, 2012............ 75 34 9 4 1
January 25, 2013............ 73 31 8 3 1
January 25, 2014............ 69 28 6 2 *
January 25, 2015............ 66 25 5 2 *
January 25, 2016............ 63 22 4 1 *
January 25, 2017............ 59 19 3 1 *
January 25, 2018............ 55 17 3 1 *
January 25, 2019............ 51 15 2 * *
January 25, 2020............ 46 13 2 * *
January 25, 2021............ 42 11 1 * *
January 25, 2022............ 37 9 1 * *
January 25, 2023............ 31 7 1 * *
January 25, 2024............ 25 5 * * *
January 25, 2025............ 19 4 * * *
January 25, 2026............ 13 2 * * *
January 25, 2027............ 6 1 * * *
January 25, 2028............ 0 0 0 0 0
Weighted Average Life
(Years)(1)................. 19.5 11.3 6.4 4.9 3.7
</TABLE>
- ----------------------------------
+ This table has been prepared based on the assumptions described herein under
"Yield and Prepayment Considerations--General" (including the assumptions
regarding the characteristics and performance of the Mortgage Loans which
differ from the actual characteristics and performance thereof) and should
be read in conjunction therewith.
* Indicated an amount above zero and less than 0.5% of original principal
balance outstanding.
(1) The weighted average life of any Class of Certificates is determined by (i)
multiplying the amount of each assumed principal distribution on such Class
of Certificates by the number of years from the date of issuance of the
Certificates to the related Distribution Date, (ii) summing the results, and
(iii) dividing the sum by the total amount of principal distributed on such
Class of Certificates.
S-112
<PAGE>
PERCENT OF INITIAL CLASS PRINCIPAL BALANCE OUTSTANDING
AT VARIOUS PERCENTAGES OF THE BASIC PREPAYMENT ASSUMPTION
<TABLE>
<CAPTION>
CLASS I-B-1, I-B-2, I-B-3
<S> <C> <C> <C> <C> <C>
-----------------------------------------------------
<CAPTION>
DISTRIBUTION DATE 0% 100% 250% 350% 500%
- ---------------------------- -----------------------------------------------------
<S> <C> <C> <C> <C> <C>
Initial Percentage.......... 100% 100% 100% 100% 100%
January 25, 1999............ 99 99 99 99 99
January 25, 2000............ 98 98 98 98 98
January 25, 2001............ 97 97 97 97 97
January 25, 2002............ 96 96 96 96 96
January 25, 2003............ 95 95 95 95 95
January 25, 2004............ 93 92 89 87 84
January 25, 2005............ 92 88 82 78 72
January 25, 2006............ 90 83 73 67 57
January 25, 2007............ 89 78 63 54 42
January 25, 2008............ 87 72 52 42 29
January 25, 2009............ 85 66 44 32 20
January 25, 2010............ 83 60 36 25 13
January 25, 2011............ 80 55 30 19 9
January 25, 2012............ 78 50 25 15 6
January 25, 2013............ 75 46 20 11 4
January 25, 2014............ 72 41 16 8 3
January 25, 2015............ 69 37 13 6 2
January 25, 2016............ 66 33 11 5 1
January 25, 2017............ 62 29 9 4 1
January 25, 2018............ 58 26 7 3 1
January 25, 2019............ 54 23 5 2 *
January 25, 2020............ 49 19 4 1 *
January 25, 2021............ 45 16 3 1 *
January 25, 2022............ 39 14 2 1 *
January 25, 2023............ 34 11 2 * *
January 25, 2024............ 28 8 1 * *
January 25, 2025............ 21 6 1 * *
January 25, 2026............ 14 4 * * *
January 25, 2027............ 6 2 * * *
January 25, 2028............ 0 0 0 0 0
Weighted Average Life
(Years)(1)................. 20.1 15.0 11.3 10.0 8.8
<CAPTION>
CLASS II-A-3
<S> <C> <C> <C> <C> <C>
--------------------------------------------------
DISTRIBUTION DATE 0% 100% 250% 350% 500%
- ---------------------------- --------------------------------------------------
<S> <C> <C> <C> <C> <C>
Initial Percentage.......... 100% 100% 100% 100% 100 %
January 25, 1999............ 69 69 69 69 69
January 25, 2000............ 37 37 37 37 37
January 25, 2001............ 2 2 2 0 0
January 25, 2002............ 0 0 0 0 0
January 25, 2003............ 0 0 0 0 0
January 25, 2004............ 0 0 0 0 0
January 25, 2005............ 0 0 0 0 0
January 25, 2006............ 0 0 0 0 0
January 25, 2007............ 0 0 0 0 0
January 25, 2008............ 0 0 0 0 0
January 25, 2009............ 0 0 0 0 0
January 25, 2010............ 0 0 0 0 0
January 25, 2011............ 0 0 0 0 0
January 25, 2012............ 0 0 0 0 0
January 25, 2013............ 0 0 0 0 0
January 25, 2014............ 0 0 0 0 0
January 25, 2015............ 0 0 0 0 0
January 25, 2016............ 0 0 0 0 0
January 25, 2017............ 0 0 0 0 0
January 25, 2018............ 0 0 0 0 0
January 25, 2019............ 0 0 0 0 0
January 25, 2020............ 0 0 0 0 0
January 25, 2021............ 0 0 0 0 0
January 25, 2022............ 0 0 0 0 0
January 25, 2023............ 0 0 0 0 0
January 25, 2024............ 0 0 0 0 0
January 25, 2025............ 0 0 0 0 0
January 25, 2026............ 0 0 0 0 0
January 25, 2027............ 0 0 0 0 0
January 25, 2028............ 0 0 0 0 0
Weighted Average Life
(Years)(1)................. 1.6 1.6 1.6 1.6 1.4
<CAPTION>
CLASS II-A-4
--------------------------------------------------
DISTRIBUTION DATE 0% 100% 250% 350% 500%
- ---------------------------- --------------------------------------------------
Initial Percentage.......... 100% 100% 100% 100% 100%
January 25, 1999............ 100 100 83 83 83
January 25, 2000............ 100 100 45 42 1
January 25, 2001............ 100 100 1 0 0
January 25, 2002............ 83 83 0 0 0
January 25, 2003............ 64 64 0 0 0
January 25, 2004............ 43 43 0 0 0
January 25, 2005............ 22 18 0 0 0
January 25, 2006............ 0 0 0 0 0
January 25, 2007............ 0 0 0 0 0
January 25, 2008............ 0 0 0 0 0
January 25, 2009............ 0 0 0 0 0
January 25, 2010............ 0 0 0 0 0
January 25, 2011............ 0 0 0 0 0
January 25, 2012............ 0 0 0 0 0
January 25, 2013............ 0 0 0 0 0
January 25, 2014............ 0 0 0 0 0
January 25, 2015............ 0 0 0 0 0
January 25, 2016............ 0 0 0 0 0
January 25, 2017............ 0 0 0 0 0
January 25, 2018............ 0 0 0 0 0
January 25, 2019............ 0 0 0 0 0
January 25, 2020............ 0 0 0 0 0
January 25, 2021............ 0 0 0 0 0
January 25, 2022............ 0 0 0 0 0
January 25, 2023............ 0 0 0 0 0
January 25, 2024............ 0 0 0 0 0
January 25, 2025............ 0 0 0 0 0
January 25, 2026............ 0 0 0 0 0
January 25, 2027............ 0 0 0 0 0
January 25, 2028............ 0 0 0 0 0
Weighted Average Life
(Years)(1)................. 5.6 5.6 1.8 1.8 1.4
<CAPTION>
CLASS II-A-5
--------------------------------------------------
DISTRIBUTION DATE 0% 100% 250% 350% 500%
- ---------------------------- --------------------------------------------------
Initial Percentage.......... 100% 100% 100% 100% 100%
January 25, 1999............ 84 50 50 50 50
January 25, 2000............ 67 0 0 0 0
January 25, 2001............ 48 0 0 0 0
January 25, 2002............ 27 0 0 0 0
January 25, 2003............ 5 0 0 0 0
January 25, 2004............ 0 0 0 0 0
January 25, 2005............ 0 0 0 0 0
January 25, 2006............ 0 0 0 0 0
January 25, 2007............ 0 0 0 0 0
January 25, 2008............ 0 0 0 0 0
January 25, 2009............ 0 0 0 0 0
January 25, 2010............ 0 0 0 0 0
January 25, 2011............ 0 0 0 0 0
January 25, 2012............ 0 0 0 0 0
January 25, 2013............ 0 0 0 0 0
January 25, 2014............ 0 0 0 0 0
January 25, 2015............ 0 0 0 0 0
January 25, 2016............ 0 0 0 0 0
January 25, 2017............ 0 0 0 0 0
January 25, 2018............ 0 0 0 0 0
January 25, 2019............ 0 0 0 0 0
January 25, 2020............ 0 0 0 0 0
January 25, 2021............ 0 0 0 0 0
January 25, 2022............ 0 0 0 0 0
January 25, 2023............ 0 0 0 0 0
January 25, 2024............ 0 0 0 0 0
January 25, 2025............ 0 0 0 0 0
January 25, 2026............ 0 0 0 0 0
January 25, 2027............ 0 0 0 0 0
January 25, 2028............ 0 0 0 0 0
Weighted Average Life
(Years)(1)................. 2.8 1.0 1.0 1.0 1.0
</TABLE>
- ----------------------------------
* Indicated an amount above zero and less than 0.5% of original principal
balance outstanding.
(1) The weighted average life of any Class of Certificates is determined by (i)
multiplying the amount of each assumed principal distribution on such Class
of Certificates by the number of years from the date of issuance of the
Certificates to the related Distribution Date, (ii) summing the results, and
(iii) dividing the sum by the total amount of principal distributed on such
Class of Certificates.
S-113
<PAGE>
PERCENT OF INITIAL CLASS PRINCIPAL BALANCE OUTSTANDING
AT VARIOUS PERCENTAGES OF THE BASIC PREPAYMENT ASSUMPTION
<TABLE>
<CAPTION>
CLASS II-A-6
<S> <C> <C> <C> <C> <C>
-----------------------------------------------------
<CAPTION>
DISTRIBUTION DATE 0% 100% 250% 350% 500%
- ---------------------------- -----------------------------------------------------
<S> <C> <C> <C> <C> <C>
Initial Percentage.......... 100% 100% 100% 100% 100%
January 25, 1999............ 100 100 100 100 100
January 25, 2000............ 100 79 79 79 79
January 25, 2001............ 100 21 21 21 21
January 25, 2002............ 100 0 0 0 0
January 25, 2003............ 100 0 0 0 0
January 25, 2004............ 91 0 0 0 0
January 25, 2005............ 79 0 0 0 0
January 25, 2006............ 65 0 0 0 0
January 25, 2007............ 51 0 0 0 0
January 25, 2008............ 35 0 0 0 0
January 25, 2009............ 18 0 0 0 0
January 25, 2010............ * 0 0 0 0
January 25, 2011............ 0 0 0 0 0
January 25, 2012............ 0 0 0 0 0
January 25, 2013............ 0 0 0 0 0
January 25, 2014............ 0 0 0 0 0
January 25, 2015............ 0 0 0 0 0
January 25, 2016............ 0 0 0 0 0
January 25, 2017............ 0 0 0 0 0
January 25, 2018............ 0 0 0 0 0
January 25, 2019............ 0 0 0 0 0
January 25, 2020............ 0 0 0 0 0
January 25, 2021............ 0 0 0 0 0
January 25, 2022............ 0 0 0 0 0
January 25, 2023............ 0 0 0 0 0
January 25, 2024............ 0 0 0 0 0
January 25, 2025............ 0 0 0 0 0
January 25, 2026............ 0 0 0 0 0
January 25, 2027............ 0 0 0 0 0
January 25, 2028............ 0 0 0 0 0
Weighted Average Life
(Years)(1)................. 8.9 2.5 2.5 2.5 2.5
<CAPTION>
CLASS II-A-7
<S> <C> <C> <C> <C> <C>
--------------------------------------------------
DISTRIBUTION DATE 0% 100% 250% 350% 500%
- ---------------------------- --------------------------------------------------
<S> <C> <C> <C> <C> <C>
Initial Percentage.......... 100% 100% 100% 100% 100 %
January 25, 1999............ 107 107 107 65 *
January 25, 2000............ 115 115 115 0 0
January 25, 2001............ 124 124 124 0 0
January 25, 2002............ 133 133 133 0 0
January 25, 2003............ 143 143 143 0 0
January 25, 2004............ 153 153 153 0 0
January 25, 2005............ 165 165 165 0 0
January 25, 2006............ 177 177 177 0 0
January 25, 2007............ 190 190 190 0 0
January 25, 2008............ 204 204 204 0 0
January 25, 2009............ 219 219 219 0 0
January 25, 2010............ 235 235 235 0 0
January 25, 2011............ 253 253 231 0 0
January 25, 2012............ 271 271 194 0 0
January 25, 2013............ 291 291 162 0 0
January 25, 2014............ 313 313 133 0 0
January 25, 2015............ 336 336 108 0 0
January 25, 2016............ 361 361 87 0 0
January 25, 2017............ 387 387 70 0 0
January 25, 2018............ 416 403 56 0 0
January 25, 2019............ 447 352 44 0 0
January 25, 2020............ 480 303 34 0 0
January 25, 2021............ 515 257 26 0 0
January 25, 2022............ 553 213 20 0 0
January 25, 2023............ 594 172 14 0 0
January 25, 2024............ 635 132 10 0 0
January 25, 2025............ 484 95 7 0 0
January 25, 2026............ 322 59 4 0 0
January 25, 2027............ 147 26 1 0 0
January 25, 2028............ 0 0 0 0 0
Weighted Average Life
(Years)(1)................. 28.0 24.4 17.4 1.2 0.6
<CAPTION>
CLASS II-A-8
--------------------------------------------------
DISTRIBUTION DATE 0% 100% 250% 350% 500%
- ---------------------------- --------------------------------------------------
Initial Percentage.......... 100% 100% 100% 100% 100%
January 25, 1999............ 100 100 100 100 100
January 25, 2000............ 100 100 100 100 100
January 25, 2001............ 100 100 100 100 100
January 25, 2002............ 100 0 0 0 0
January 25, 2003............ 100 0 0 0 0
January 25, 2004............ 100 0 0 0 0
January 25, 2005............ 100 0 0 0 0
January 25, 2006............ 100 0 0 0 0
January 25, 2007............ 100 0 0 0 0
January 25, 2008............ 100 0 0 0 0
January 25, 2009............ 100 0 0 0 0
January 25, 2010............ 100 0 0 0 0
January 25, 2011............ 0 0 0 0 0
January 25, 2012............ 0 0 0 0 0
January 25, 2013............ 0 0 0 0 0
January 25, 2014............ 0 0 0 0 0
January 25, 2015............ 0 0 0 0 0
January 25, 2016............ 0 0 0 0 0
January 25, 2017............ 0 0 0 0 0
January 25, 2018............ 0 0 0 0 0
January 25, 2019............ 0 0 0 0 0
January 25, 2020............ 0 0 0 0 0
January 25, 2021............ 0 0 0 0 0
January 25, 2022............ 0 0 0 0 0
January 25, 2023............ 0 0 0 0 0
January 25, 2024............ 0 0 0 0 0
January 25, 2025............ 0 0 0 0 0
January 25, 2026............ 0 0 0 0 0
January 25, 2027............ 0 0 0 0 0
January 25, 2028............ 0 0 0 0 0
Weighted Average Life
(Years)(1)................. 12.4 3.5 3.5 3.5 3.5
<CAPTION>
CLASS II-A-9
--------------------------------------------------
DISTRIBUTION DATE 0% 100% 250% 350% 500%
- ---------------------------- --------------------------------------------------
Initial Percentage.......... 100% 100% 100% 100% 100%
January 25, 1999............ 100 100 100 100 100
January 25, 2000............ 100 100 100 100 100
January 25, 2001............ 100 100 100 100 100
January 25, 2002............ 100 91 91 91 91
January 25, 2003............ 100 66 66 66 66
January 25, 2004............ 100 43 43 43 43
January 25, 2005............ 100 23 23 23 23
January 25, 2006............ 100 11 11 11 11
January 25, 2007............ 100 4 4 4 4
January 25, 2008............ 100 0 0 0 0
January 25, 2009............ 100 0 0 0 0
January 25, 2010............ 100 0 0 0 0
January 25, 2011............ 98 0 0 0 0
January 25, 2012............ 88 0 0 0 0
January 25, 2013............ 77 0 0 0 0
January 25, 2014............ 65 0 0 0 0
January 25, 2015............ 52 0 0 0 0
January 25, 2016............ 39 0 0 0 0
January 25, 2017............ 24 0 0 0 0
January 25, 2018............ 7 0 0 0 0
January 25, 2019............ 0 0 0 0 0
January 25, 2020............ 0 0 0 0 0
January 25, 2021............ 0 0 0 0 0
January 25, 2022............ 0 0 0 0 0
January 25, 2023............ 0 0 0 0 0
January 25, 2024............ 0 0 0 0 0
January 25, 2025............ 0 0 0 0 0
January 25, 2026............ 0 0 0 0 0
January 25, 2027............ 0 0 0 0 0
January 25, 2028............ 0 0 0 0 0
Weighted Average Life
(Years)(1)................. 17.0 5.9 5.9 5.9 5.9
</TABLE>
- ----------------------------------
* Indicated an amount above zero and less than 0.5% of original principal
balance outstanding.
(1) The weighted average life of any Class of Certificates is determined by (i)
multiplying the amount of each assumed principal distribution on such Class
of Certificates by the number of years from the date of issuance of the
Certificates to the related Distribution Date, (ii) summing the results, and
(iii) dividing the sum by the total amount of principal distributed on such
Class of Certificates.
S-114
<PAGE>
PERCENT OF INITIAL CLASS PRINCIPAL BALANCE OUTSTANDING
AT VARIOUS PERCENTAGES OF THE BASIC PREPAYMENT ASSUMPTION
<TABLE>
<CAPTION>
CLASS II-A-10
<S> <C> <C> <C> <C> <C>
-----------------------------------------------------
<CAPTION>
DISTRIBUTION DATE 0% 100% 250% 350% 500%
- ---------------------------- -----------------------------------------------------
<S> <C> <C> <C> <C> <C>
Initial Percentage.......... 100% 100% 100% 100% 100%
January 25, 1999............ 100 100 100 100 100
January 25, 2000............ 100 100 100 100 100
January 25, 2001............ 100 100 100 100 100
January 25, 2002............ 100 100 100 100 100
January 25, 2003............ 100 100 100 100 100
January 25, 2004............ 100 100 100 100 100
January 25, 2005............ 100 100 100 100 100
January 25, 2006............ 100 100 100 100 100
January 25, 2007............ 100 100 100 100 100
January 25, 2008............ 100 99 99 99 99
January 25, 2009............ 100 62 62 62 62
January 25, 2010............ 100 36 36 36 36
January 25, 2011............ 100 19 19 19 19
January 25, 2012............ 100 7 7 7 7
January 25, 2013............ 100 0 0 0 0
January 25, 2014............ 100 0 0 0 0
January 25, 2015............ 100 0 0 0 0
January 25, 2016............ 100 0 0 0 0
January 25, 2017............ 100 0 0 0 0
January 25, 2018............ 100 0 0 0 0
January 25, 2019............ 0 0 0 0 0
January 25, 2020............ 0 0 0 0 0
January 25, 2021............ 0 0 0 0 0
January 25, 2022............ 0 0 0 0 0
January 25, 2023............ 0 0 0 0 0
January 25, 2024............ 0 0 0 0 0
January 25, 2025............ 0 0 0 0 0
January 25, 2026............ 0 0 0 0 0
January 25, 2027............ 0 0 0 0 0
January 25, 2028............ 0 0 0 0 0
Weighted Average Life
(Years)(1)................. 20.7 11.7 11.7 11.7 11.7
<CAPTION>
CLASS II-B-1, II-B-2, II-B-3
<S> <C> <C> <C> <C> <C>
--------------------------------------------------
DISTRIBUTION DATE 0% 100% 250% 350% 500%
- ---------------------------- --------------------------------------------------
<S> <C> <C> <C> <C> <C>
Initial Percentage.......... 100% 100% 100% 100% 100 %
January 25, 1999............ 99 99 99 99 99
January 25, 2000............ 98 98 98 98 98
January 25, 2001............ 97 97 97 97 97
January 25, 2002............ 96 96 96 96 96
January 25, 2003............ 95 95 95 95 95
January 25, 2004............ 93 92 89 87 84
January 25, 2005............ 92 88 82 78 72
January 25, 2006............ 90 84 73 67 57
January 25, 2007............ 89 78 63 54 42
January 25, 2008............ 87 72 53 42 29
January 25, 2009............ 85 66 44 32 20
January 25, 2010............ 83 61 36 25 14
January 25, 2011............ 81 55 30 19 9
January 25, 2012............ 78 51 25 15 6
January 25, 2013............ 76 46 20 11 4
January 25, 2014............ 73 42 17 9 3
January 25, 2015............ 70 37 14 6 2
January 25, 2016............ 66 33 11 5 1
January 25, 2017............ 63 30 9 4 1
January 25, 2018............ 59 26 7 3 1
January 25, 2019............ 55 23 6 2 *
January 25, 2020............ 50 20 4 1 *
January 25, 2021............ 45 17 3 1 *
January 25, 2022............ 40 14 2 1 *
January 25, 2023............ 34 11 2 * *
January 25, 2024............ 28 9 1 * *
January 25, 2025............ 21 6 1 * *
January 25, 2026............ 14 4 * * *
January 25, 2027............ 7 2 * * *
January 25, 2028............ 0 0 0 0 0
Weighted Average Life
(Years)(1)................. 20.2 15.0 11.3 10.0 8.8
<CAPTION>
CLASS III-A-1
--------------------------------------------------
DISTRIBUTION DATE 0% 50% 100% 150% 200%
- ---------------------------- --------------------------------------------------
Initial Percentage.......... 100% 100% 100% 100% 100%
January 25, 1999............ 99 92 86 79 73
January 25, 2000............ 98 84 71 59 47
January 25, 2001............ 97 76 58 43 30
January 25, 2002............ 95 68 47 31 19
January 25, 2003............ 94 62 38 22 11
January 25, 2004............ 92 56 31 16 7
January 25, 2005............ 91 50 25 11 4
January 25, 2006............ 89 45 21 8 2
January 25, 2007............ 87 40 17 6 1
January 25, 2008............ 85 36 14 4 1
January 25, 2009............ 83 33 11 3 1
January 25, 2010............ 81 29 9 2 *
January 25, 2011............ 78 26 8 2 *
January 25, 2012............ 75 23 6 1 *
January 25, 2013............ 72 20 5 1 *
January 25, 2014............ 69 18 4 1 *
January 25, 2015............ 66 16 3 * *
January 25, 2016............ 62 14 3 * *
January 25, 2017............ 58 12 2 * *
January 25, 2018............ 54 10 2 * *
January 25, 2019............ 49 8 1 * *
January 25, 2020............ 45 7 1 * *
January 25, 2021............ 40 6 1 * *
January 25, 2022............ 34 5 * * *
January 25, 2023............ 29 4 * * *
January 25, 2024............ 24 3 * * *
January 25, 2025............ 18 2 * * *
January 25, 2026............ 12 1 * * *
January 25, 2027............ 6 * * * *
January 25, 2028............ 0 0 0 0 0
Weighted Average Life
(Years)(1)................. 19.3 9.0 5.2 3.4 2.5
<CAPTION>
CLASS III-P
--------------------------------------------------
DISTRIBUTION DATE 0% 50% 100% 150% 200%
- ---------------------------- --------------------------------------------------
Initial Percentage.......... 100% 100% 100% 100% 100%
January 25, 1999............ 98 91 84 76 69
January 25, 2000............ 97 82 69 57 46
January 25, 2001............ 95 74 57 42 31
January 25, 2002............ 93 67 47 32 20
January 25, 2003............ 91 60 38 23 14
January 25, 2004............ 89 54 32 17 9
January 25, 2005............ 86 48 26 13 6
January 25, 2006............ 84 43 21 10 4
January 25, 2007............ 81 38 17 7 3
January 25, 2008............ 78 34 14 5 2
January 25, 2009............ 75 30 11 4 1
January 25, 2010............ 72 27 9 3 1
January 25, 2011............ 69 23 7 2 *
January 25, 2012............ 65 20 6 1 *
January 25, 2013............ 61 18 5 1 *
January 25, 2014............ 58 15 4 1 *
January 25, 2015............ 53 13 3 1 *
January 25, 2016............ 49 11 2 * *
January 25, 2017............ 44 9 2 * *
January 25, 2018............ 39 7 1 * *
January 25, 2019............ 34 6 1 * *
January 25, 2020............ 28 5 1 * *
January 25, 2021............ 23 3 * * *
January 25, 2022............ 17 2 * * *
January 25, 2023............ 11 1 * * *
January 25, 2024............ 7 1 * * *
January 25, 2025............ 5 1 * * *
January 25, 2026............ 3 * * * *
January 25, 2027............ 1 * * * *
January 25, 2028............ 0 0 0 0 0
Weighted Average Life
(Years)(1)................. 16.6 8.4 5.1 3.5 2.6
</TABLE>
- ----------------------------------
* Indicated an amount above zero and less than 0.5% of original principal
balance outstanding.
(1) The weighted average life of any Class of Certificates is determined by (i)
multiplying the amount of each assumed principal distribution on such Class
of Certificates by the number of years from the date of issuance of the
Certificates to the related Distribution Date, (ii) summing the results, and
(iii) dividing the sum by the total amount of principal distributed on such
Class of Certificates.
S-115
<PAGE>
PERCENT OF INITIAL CLASS PRINCIPAL BALANCE OUTSTANDING
AT VARIOUS PERCENTAGES OF THE BASIC PREPAYMENT ASSUMPTION
<TABLE>
<CAPTION>
CLASS III-B-1, III-B-2, III-B-3
<S> <C> <C> <C> <C> <C>
-----------------------------------------------------
<CAPTION>
DISTRIBUTION DATE 0% 50% 100% 150% 200%
- ----------------------------------- -----------------------------------------------------
<S> <C> <C> <C> <C> <C>
Initial Percentage................. 100% 100% 100% 100% 100%
January 25, 1999................... 99 99 99 99 99
January 25, 2000................... 98 98 98 98 98
January 25, 2001................... 97 97 97 97 97
January 25, 2002................... 95 95 95 95 95
January 25, 2003................... 94 94 94 94 94
January 25, 2004................... 92 90 88 85 83
January 25, 2005................... 91 86 81 75 70
January 25, 2006................... 89 80 71 63 54
January 25, 2007................... 87 73 61 49 39
January 25, 2008................... 85 66 50 37 26
January 25, 2009................... 83 59 41 27 17
January 25, 2010................... 81 53 33 20 11
January 25, 2011................... 78 47 27 15 7
January 25, 2012................... 75 42 22 11 5
January 25, 2013................... 72 37 18 8 3
January 25, 2014................... 69 32 14 6 2
January 25, 2015................... 66 28 11 4 1
January 25, 2016................... 62 25 9 3 1
January 25, 2017................... 58 21 7 2 1
January 25, 2018................... 54 18 6 1 *
January 25, 2019................... 49 15 4 1 *
January 25, 2020................... 45 13 3 1 *
January 25, 2021................... 40 10 2 * *
January 25, 2022................... 34 8 2 * *
January 25, 2023................... 29 6 1 * *
January 25, 2024................... 24 5 1 * *
January 25, 2025................... 18 3 1 * *
January 25, 2026................... 12 2 * * *
January 25, 2027................... 6 1 * * *
January 25, 2028................... 0 0 0 0 0
Weighted Average Life (Years)(1)... 19.3 13.6 10.9 9.4 8.6
<CAPTION>
CLASS IV-A-1
<S> <C> <C> <C> <C> <C>
--------------------------------------------------
DISTRIBUTION DATE 0% 100% 230% 350% 500%
- ----------------------------------- --------------------------------------------------
<S> <C> <C> <C> <C> <C>
Initial Percentage................. 100% 100% 100% 100% 100 %
January 25, 1999................... 96 94 92 90 87
January 25, 2000................... 92 86 79 72 65
January 25, 2001................... 88 77 65 54 42
January 25, 2002................... 83 68 52 40 27
January 25, 2003................... 78 60 42 29 17
January 25, 2004................... 72 52 33 21 10
January 25, 2005................... 66 45 26 15 6
January 25, 2006................... 60 38 20 10 4
January 25, 2007................... 53 32 15 7 2
January 25, 2008................... 45 25 11 5 1
January 25, 2009................... 37 20 8 3 1
January 25, 2010................... 28 14 5 2 *
January 25, 2011................... 19 9 3 1 *
January 25, 2012................... 8 4 1 * *
January 25, 2013................... 0 0 0 0 0
January 25, 2014................... 0 0 0 0 0
January 25, 2015................... 0 0 0 0 0
January 25, 2016................... 0 0 0 0 0
January 25, 2017................... 0 0 0 0 0
January 25, 2018................... 0 0 0 0 0
January 25, 2019................... 0 0 0 0 0
January 25, 2020................... 0 0 0 0 0
January 25, 2021................... 0 0 0 0 0
January 25, 2022................... 0 0 0 0 0
January 25, 2023................... 0 0 0 0 0
January 25, 2024................... 0 0 0 0 0
January 25, 2025................... 0 0 0 0 0
January 25, 2026................... 0 0 0 0 0
January 25, 2027................... 0 0 0 0 0
January 25, 2028................... 0 0 0 0 0
Weighted Average Life (Years)(1)... 8.8 6.8 5.1 4.0 3.2
<CAPTION>
CLASS IV-P
--------------------------------------------------
DISTRIBUTION DATE 0% 100% 230% 350% 500%
- ----------------------------------- --------------------------------------------------
Initial Percentage................. 100% 100% 100% 100% 100%
January 25, 1999................... 96 94 93 91 89
January 25, 2000................... 92 87 80 75 68
January 25, 2001................... 87 78 66 56 46
January 25, 2002................... 82 69 54 42 30
January 25, 2003................... 77 60 43 31 20
January 25, 2004................... 71 53 35 23 13
January 25, 2005................... 65 45 27 16 8
January 25, 2006................... 59 38 21 12 5
January 25, 2007................... 52 32 16 8 3
January 25, 2008................... 44 26 12 6 2
January 25, 2009................... 36 20 8 4 1
January 25, 2010................... 28 14 6 2 1
January 25, 2011................... 19 9 3 1 *
January 25, 2012................... 9 4 1 * *
January 25, 2013................... 0 0 0 0 0
January 25, 2014................... 0 0 0 0 0
January 25, 2015................... 0 0 0 0 0
January 25, 2016................... 0 0 0 0 0
January 25, 2017................... 0 0 0 0 0
January 25, 2018................... 0 0 0 0 0
January 25, 2019................... 0 0 0 0 0
January 25, 2020................... 0 0 0 0 0
January 25, 2021................... 0 0 0 0 0
January 25, 2022................... 0 0 0 0 0
January 25, 2023................... 0 0 0 0 0
January 25, 2024................... 0 0 0 0 0
January 25, 2025................... 0 0 0 0 0
January 25, 2026................... 0 0 0 0 0
January 25, 2027................... 0 0 0 0 0
January 25, 2028................... 0 0 0 0 0
Weighted Average Life (Years)(1)... 8.7 6.8 5.2 4.2 3.4
<CAPTION>
CLASS IV-B-1, IV-B-2, IV-B-3
--------------------------------------------------
DISTRIBUTION DATE 0% 100% 230% 350% 500%
- ----------------------------------- --------------------------------------------------
Initial Percentage................. 100% 100% 100% 100% 100%
January 25, 1999................... 96 96 96 96 96
January 25, 2000................... 92 92 92 92 92
January 25, 2001................... 88 88 88 88 88
January 25, 2002................... 83 83 83 83 83
January 25, 2003................... 78 78 78 78 78
January 25, 2004................... 72 71 69 67 65
January 25, 2005................... 66 64 60 56 52
January 25, 2006................... 60 55 49 44 38
January 25, 2007................... 53 46 39 32 25
January 25, 2008................... 45 37 29 22 15
January 25, 2009................... 37 29 20 14 9
January 25, 2010................... 28 21 13 8 5
January 25, 2011................... 19 13 8 4 2
January 25, 2012................... 8 5 3 2 1
January 25, 2013................... 0 0 0 0 0
January 25, 2014................... 0 0 0 0 0
January 25, 2015................... 0 0 0 0 0
January 25, 2016................... 0 0 0 0 0
January 25, 2017................... 0 0 0 0 0
January 25, 2018................... 0 0 0 0 0
January 25, 2019................... 0 0 0 0 0
January 25, 2020................... 0 0 0 0 0
January 25, 2021................... 0 0 0 0 0
January 25, 2022................... 0 0 0 0 0
January 25, 2023................... 0 0 0 0 0
January 25, 2024................... 0 0 0 0 0
January 25, 2025................... 0 0 0 0 0
January 25, 2026................... 0 0 0 0 0
January 25, 2027................... 0 0 0 0 0
January 25, 2028................... 0 0 0 0 0
Weighted Average Life (Years)(1)... 8.8 8.3 7.8 7.4 7.0
</TABLE>
- ----------------------------------
* Indicated an amount above zero and less than 0.5% of original principal
balance outstanding.
(1) The weighted average life of any Class of Certificates is determined by (i)
multiplying the amount of each assumed principal distribution on such Class
of Certificates by the number of years from the date of issuance of the
Certificates to the related Distribution Date, (ii) summing the results, and
(iii) dividing the sum by the total amount of principal distributed on such
Class of Certificates.
S-116
<PAGE>
PERCENT OF INITIAL CLASS PRINCIPAL BALANCE OUTSTANDING
AT VARIOUS PERCENTAGES OF THE BASIC PREPAYMENT ASSUMPTION
<TABLE>
<CAPTION>
CLASS V-A-1
<S> <C> <C> <C> <C> <C>
-----------------------------------------------------
<CAPTION>
DISTRIBUTION DATE 0% 100% 265% 350% 500%
- ---------------------------- -----------------------------------------------------
<S> <C> <C> <C> <C> <C>
Initial Percentage.......... 100% 100% 100% 100% 100%
January 25, 1999............ 96 93 87 84 79
January 25, 2000............ 92 81 62 53 38
January 25, 2001............ 88 65 32 16 0
January 25, 2002............ 83 51 5 0 0
January 25, 2003............ 78 36 0 0 0
January 25, 2004............ 73 24 0 0 0
January 25, 2005............ 67 12 0 0 0
January 25, 2006............ 61 1 0 0 0
January 25, 2007............ 54 0 0 0 0
January 25, 2008............ 47 0 0 0 0
January 25, 2009............ 39 0 0 0 0
January 25, 2010............ 30 0 0 0 0
January 25, 2011............ 21 0 0 0 0
January 25, 2012............ 11 0 0 0 0
January 25, 2013............ 1 0 0 0 0
January 25, 2014............ 0 0 0 0 0
January 25, 2015............ 0 0 0 0 0
January 25, 2016............ 0 0 0 0 0
January 25, 2017............ 0 0 0 0 0
January 25, 2018............ 0 0 0 0 0
January 25, 2019............ 0 0 0 0 0
January 25, 2020............ 0 0 0 0 0
January 25, 2021............ 0 0 0 0 0
January 25, 2022............ 0 0 0 0 0
January 25, 2023............ 0 0 0 0 0
January 25, 2024............ 0 0 0 0 0
January 25, 2025............ 0 0 0 0 0
January 25, 2026............ 0 0 0 0 0
January 25, 2027............ 0 0 0 0 0
January 25, 2028............ 0 0 0 0 0
Weighted Average Life
(Years)(1)................. 8.9 4.2 2.4 2.0 1.7
<CAPTION>
CLASS V-A-2
<S> <C> <C> <C> <C> <C>
--------------------------------------------------
DISTRIBUTION DATE 0% 100% 265% 350% 500%
- ---------------------------- --------------------------------------------------
<S> <C> <C> <C> <C> <C>
Initial Percentage.......... 100% 100% 100% 100% 100 %
January 25, 1999............ 97 95 91 90 86
January 25, 2000............ 95 87 75 69 58
January 25, 2001............ 92 77 54 44 27
January 25, 2002............ 89 67 37 23 4
January 25, 2003............ 85 57 22 7 0
January 25, 2004............ 82 49 11 0 0
January 25, 2005............ 78 41 2 0 0
January 25, 2006............ 74 34 0 0 0
January 25, 2007............ 69 27 0 0 0
January 25, 2008............ 64 20 0 0 0
January 25, 2009............ 59 14 0 0 0
January 25, 2010............ 53 8 0 0 0
January 25, 2011............ 47 2 0 0 0
January 25, 2012............ 41 0 0 0 0
January 25, 2013............ 34 0 0 0 0
January 25, 2014............ 28 0 0 0 0
January 25, 2015............ 22 0 0 0 0
January 25, 2016............ 15 0 0 0 0
January 25, 2017............ 8 0 0 0 0
January 25, 2018............ * 0 0 0 0
January 25, 2019............ 0 0 0 0 0
January 25, 2020............ 0 0 0 0 0
January 25, 2021............ 0 0 0 0 0
January 25, 2022............ 0 0 0 0 0
January 25, 2023............ 0 0 0 0 0
January 25, 2024............ 0 0 0 0 0
January 25, 2025............ 0 0 0 0 0
January 25, 2026............ 0 0 0 0 0
January 25, 2027............ 0 0 0 0 0
January 25, 2028............ 0 0 0 0 0
Weighted Average Life
(Years)(1)................. 11.9 6.3 3.4 2.9 2.3
<CAPTION>
CLASS V-A-3
--------------------------------------------------
DISTRIBUTION DATE 0% 100% 265% 350% 500%
- ---------------------------- --------------------------------------------------
Initial Percentage.......... 100% 100% 100% 100% 100%
January 25, 1999............ 98 96 92 91 88
January 25, 2000............ 95 89 78 72 63
January 25, 2001............ 93 79 59 50 33
January 25, 2002............ 90 71 44 29 5
January 25, 2003............ 87 62 27 9 0
January 25, 2004............ 84 55 13 0 0
January 25, 2005............ 80 48 2 0 0
January 25, 2006............ 77 41 0 0 0
January 25, 2007............ 73 33 0 0 0
January 25, 2008............ 68 25 0 0 0
January 25, 2009............ 64 17 0 0 0
January 25, 2010............ 59 9 0 0 0
January 25, 2011............ 53 2 0 0 0
January 25, 2012............ 47 0 0 0 0
January 25, 2013............ 41 0 0 0 0
January 25, 2014............ 35 0 0 0 0
January 25, 2015............ 27 0 0 0 0
January 25, 2016............ 19 0 0 0 0
January 25, 2017............ 10 0 0 0 0
January 25, 2018............ 1 0 0 0 0
January 25, 2019............ 0 0 0 0 0
January 25, 2020............ 0 0 0 0 0
January 25, 2021............ 0 0 0 0 0
January 25, 2022............ 0 0 0 0 0
January 25, 2023............ 0 0 0 0 0
January 25, 2024............ 0 0 0 0 0
January 25, 2025............ 0 0 0 0 0
January 25, 2026............ 0 0 0 0 0
January 25, 2027............ 0 0 0 0 0
January 25, 2028............ 0 0 0 0 0
Weighted Average Life
(Years)(1)................. 12.5 6.8 3.7 3.0 2.4
<CAPTION>
CLASS V-A-4
--------------------------------------------------
DISTRIBUTION DATE 0% 100% 265% 350% 500%
- ---------------------------- --------------------------------------------------
Initial Percentage.......... 100% 100% 100% 100% 100%
January 25, 1999............ 99 99 99 99 99
January 25, 2000............ 97 97 97 97 97
January 25, 2001............ 96 96 96 96 96
January 25, 2002............ 94 94 94 94 94
January 25, 2003............ 92 92 92 92 92
January 25, 2004............ 90 88 85 83 75
January 25, 2005............ 88 84 77 72 43
January 25, 2006............ 86 79 67 60 24
January 25, 2007............ 83 73 56 47 15
January 25, 2008............ 80 66 45 36 10
January 25, 2009............ 78 60 37 27 7
January 25, 2010............ 75 54 30 21 5
January 25, 2011............ 71 49 24 16 3
January 25, 2012............ 68 43 19 12 2
January 25, 2013............ 64 39 15 9 1
January 25, 2014............ 61 35 12 7 1
January 25, 2015............ 59 31 10 5 1
January 25, 2016............ 56 28 8 4 *
January 25, 2017............ 53 25 6 3 *
January 25, 2018............ 49 22 5 2 *
January 25, 2019............ 46 19 4 2 *
January 25, 2020............ 42 16 3 1 *
January 25, 2021............ 38 14 2 1 *
January 25, 2022............ 34 12 2 1 *
January 25, 2023............ 29 9 1 * *
January 25, 2024............ 24 7 1 * *
January 25, 2025............ 18 5 1 * *
January 25, 2026............ 12 3 * * *
January 25, 2027............ 6 1 * * *
January 25, 2028............ 0 0 0 0 0
Weighted Average Life
(Years)(1)................. 18.4 13.9 10.4 9.4 7.2
</TABLE>
- ----------------------------------
* Indicated an amount above zero and less than 0.5% of original principal
balance outstanding.
(1) The weighted average life of any Class of Certificates is determined by (i)
multiplying the amount of each assumed principal distribution on such Class
of Certificates by the number of years from the date of issuance of the
Certificates to the related Distribution Date, (ii) summing the results, and
(iii) dividing the sum by the total amount of principal distributed on such
Class of Certificates.
S-117
<PAGE>
PERCENT OF INITIAL CLASS PRINCIPAL BALANCE OUTSTANDING
AT VARIOUS PERCENTAGES OF THE BASIC PREPAYMENT ASSUMPTION
<TABLE>
<CAPTION>
CLASS V-B-1, V-B-2, V-B-3, V-A-9
<S> <C> <C> <C> <C> <C>
-----------------------------------------------------
<CAPTION>
DISTRIBUTION DATE 0% 100% 265% 350% 500%
- ----------------------------------- -----------------------------------------------------
<S> <C> <C> <C> <C> <C>
Initial Percentage................. 100% 100% 100% 100% 100%
January 25, 1999................... 99 99 99 99 99
January 25, 2000................... 97 97 97 97 97
January 25, 2001................... 96 96 96 96 96
January 25, 2002................... 94 94 94 94 94
January 25, 2003................... 92 92 92 92 92
January 25, 2004................... 90 88 86 84 81
January 25, 2005................... 88 84 78 75 69
January 25, 2006................... 86 79 68 63 54
January 25, 2007................... 83 73 58 51 39
January 25, 2008................... 80 66 47 39 27
January 25, 2009................... 78 60 38 30 18
January 25, 2010................... 75 54 31 22 12
January 25, 2011................... 71 49 25 17 8
January 25, 2012................... 68 44 20 13 5
January 25, 2013................... 64 39 16 10 4
January 25, 2014................... 61 35 13 7 2
January 25, 2015................... 59 31 10 5 2
January 25, 2016................... 56 28 8 4 1
January 25, 2017................... 53 25 6 3 1
January 25, 2018................... 49 22 5 2 *
January 25, 2019................... 46 19 4 2 *
January 25, 2020................... 42 17 3 1 *
January 25, 2021................... 38 14 2 1 *
January 25, 2022................... 34 12 2 1 *
January 25, 2023................... 29 9 1 * *
January 25, 2024................... 24 7 1 * *
January 25, 2025................... 18 5 1 * *
January 25, 2026................... 12 3 * * *
January 25, 2027................... 6 1 * * *
January 25, 2028................... 0 0 0 0 0
Weighted Average Life (Years)(1)... 18.4 14.0 10.5 9.6 8.5
<CAPTION>
CLASS V-A-7
<S> <C> <C> <C> <C> <C>
--------------------------------------------------
DISTRIBUTION DATE 0% 100% 265% 350% 500%
- ----------------------------------- --------------------------------------------------
<S> <C> <C> <C> <C> <C>
Initial Percentage................. 100% 100% 100% 100% 100 %
January 25, 1999................... 108 108 108 108 108
January 25, 2000................... 117 117 117 116 116
January 25, 2001................... 126 126 126 126 125
January 25, 2002................... 136 136 135 135 135
January 25, 2003................... 146 146 146 145 50
January 25, 2004................... 158 157 157 131 0
January 25, 2005................... 170 169 169 80 0
January 25, 2006................... 183 182 139 50 0
January 25, 2007................... 198 196 109 34 0
January 25, 2008................... 213 211 89 26 0
January 25, 2009................... 229 228 72 20 0
January 25, 2010................... 247 245 58 15 0
January 25, 2011................... 266 263 47 11 0
January 25, 2012................... 286 246 37 9 0
January 25, 2013................... 308 219 30 6 0
January 25, 2014................... 332 198 24 5 0
January 25, 2015................... 357 178 19 4 0
January 25, 2016................... 385 159 15 3 0
January 25, 2017................... 414 141 12 2 0
January 25, 2018................... 445 124 10 2 0
January 25, 2019................... 417 108 8 1 0
January 25, 2020................... 383 93 6 1 0
January 25, 2021................... 346 79 4 1 0
January 25, 2022................... 305 66 3 * 0
January 25, 2023................... 262 53 2 * 0
January 25, 2024................... 216 41 2 * 0
January 25, 2025................... 165 30 1 * 0
January 25, 2026................... 111 19 1 * 0
January 25, 2027................... 53 8 * * 0
January 25, 2028................... 0 0 0 0 0
Weighted Average Life (Years)(1)... 25.6 20.1 11.6 8.2 4.9
<CAPTION>
CLASS R, R-1
--------------------------------------------------
DISTRIBUTION DATE 0% 100% 250% 350% 500%
- ----------------------------------- --------------------------------------------------
Initial Percentage................. 100% 100% 100% 100% 100%
January 25, 1999................... 0 0 0 0 0
January 25, 2000................... 0 0 0 0 0
January 25, 2001................... 0 0 0 0 0
January 25, 2002................... 0 0 0 0 0
January 25, 2003................... 0 0 0 0 0
January 25, 2004................... 0 0 0 0 0
January 25, 2005................... 0 0 0 0 0
January 25, 2006................... 0 0 0 0 0
January 25, 2007................... 0 0 0 0 0
January 25, 2008................... 0 0 0 0 0
January 25, 2009................... 0 0 0 0 0
January 25, 2010................... 0 0 0 0 0
January 25, 2011................... 0 0 0 0 0
January 25, 2012................... 0 0 0 0 0
January 25, 2013................... 0 0 0 0 0
January 25, 2014................... 0 0 0 0 0
January 25, 2015................... 0 0 0 0 0
January 25, 2016................... 0 0 0 0 0
January 25, 2017................... 0 0 0 0 0
January 25, 2018................... 0 0 0 0 0
January 25, 2019................... 0 0 0 0 0
January 25, 2020................... 0 0 0 0 0
January 25, 2021................... 0 0 0 0 0
January 25, 2022................... 0 0 0 0 0
January 25, 2023................... 0 0 0 0 0
January 25, 2024................... 0 0 0 0 0
January 25, 2025................... 0 0 0 0 0
January 25, 2026................... 0 0 0 0 0
January 25, 2027................... 0 0 0 0 0
January 25, 2028................... 0 0 0 0 0
Weighted Average Life (Years)(1)... 0.1 0.1 0.1 0.1 0.1
<CAPTION>
CLASS R-2
--------------------------------------------------
DISTRIBUTION DATE 0% 100% 265% 350% 500%
- -----------------------------------
Initial Percentage................. 100% 100% 100% 100% 100%
January 25, 1999................... 0 0 0 0 0
January 25, 2000................... 0 0 0 0 0
January 25, 2001................... 0 0 0 0 0
January 25, 2002................... 0 0 0 0 0
January 25, 2003................... 0 0 0 0 0
January 25, 2004................... 0 0 0 0 0
January 25, 2005................... 0 0 0 0 0
January 25, 2006................... 0 0 0 0 0
January 25, 2007................... 0 0 0 0 0
January 25, 2008................... 0 0 0 0 0
January 25, 2009................... 0 0 0 0 0
January 25, 2010................... 0 0 0 0 0
January 25, 2011................... 0 0 0 0 0
January 25, 2012................... 0 0 0 0 0
January 25, 2013................... 0 0 0 0 0
January 25, 2014................... 0 0 0 0 0
January 25, 2015................... 0 0 0 0 0
January 25, 2016................... 0 0 0 0 0
January 25, 2017................... 0 0 0 0 0
January 25, 2018................... 0 0 0 0 0
January 25, 2019................... 0 0 0 0 0
January 25, 2020................... 0 0 0 0 0
January 25, 2021................... 0 0 0 0 0
January 25, 2022................... 0 0 0 0 0
January 25, 2023................... 0 0 0 0 0
January 25, 2024................... 0 0 0 0 0
January 25, 2025................... 0 0 0 0 0
January 25, 2026................... 0 0 0 0 0
January 25, 2027................... 0 0 0 0 0
January 25, 2028................... 0 0 0 0 0
Weighted Average Life (Years)(1)... 0.1 0.1 0.1 0.1 0.1
</TABLE>
- ----------------------------------
* Indicated an amount above zero and less than 0.5% of original principal
balance outstanding.
(1) The weighted average life of any Class of Certificates is determined by (i)
multiplying the amount of each assumed principal distribution on such Class
of Certificates by the number of years from the date of issuance of the
Certificates to the related Distribution Date, (ii) summing the results, and
(iii) dividing the sum by the total amount of principal distributed on such
Class of Certificates.
S-118
<PAGE>
PROSPECTUS
PNC MORTGAGE
SECURITIES CORP.
MORTGAGE PASS-THROUGH CERTIFICATES
(ISSUABLE IN SERIES)
-------------------
THESE CERTIFICATES DO NOT REPRESENT AN OBLIGATION OF OR INTEREST IN PNC MORTGAGE
SECURITIES CORP. OR ANY OF ITS AFFILIATES, INCLUDING PNC BANK CORP. NEITHER
THESE CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY
ANY AGENCY OR INSTRUMENTALITY OF THE UNITED STATES.
-------------------
PNC MORTGAGE SECURITIES CORP. (THE "COMPANY") MAY SELL FROM TIME TO TIME UP
TO $3,000,000,000 AGGREGATE AMOUNT OF CERTIFICATES (THE "CERTIFICATES")
EVIDENCING UNDIVIDED INTERESTS IN ONE OR MORE TRUSTS (EACH, A "TRUST FUND") TO
BE CREATED BY THE COMPANY FROM TIME TO TIME.
THE CERTIFICATES WILL BE ISSUABLE IN SERIES (EACH, A "SERIES"), EACH OF
WHICH WILL REPRESENT UNDIVIDED INTERESTS IN A SINGLE TRUST FUND, UNLESS
OTHERWISE INDICATED IN THE APPLICABLE PROSPECTUS SUPPLEMENT. THE PROPERTY OF
EACH TRUST FUND WILL CONSIST EITHER OF A POOL OF MORTGAGE LOANS (A "MORTGAGE
POOL") SECURED BY ONE-TO FOUR-FAMILY RESIDENTIAL PROPERTIES OR MULTI-FAMILY
RESIDENTIAL PROPERTIES (THE "MORTGAGE LOANS") WHICH MORTGAGE LOANS, IF SO
SPECIFIED IN THE RELATED PROSPECTUS SUPPLEMENT, MAY INCLUDE COOPERATIVE
APARTMENT LOANS ("COOPERATIVE LOANS"), AND RELATED PROPERTY AND INTERESTS,
CONVEYED TO THE TRUST FUND BY THE COMPANY, OR OF CERTIFICATES WHICH IN TURN
EVIDENCE OWNERSHIP OF A MORTGAGE POOL AND RELATED PROPERTY. UNLESS OTHERWISE
INDICATED IN THE RELATED PROSPECTUS SUPPLEMENT, EACH POOL WILL CONSIST ENTIRELY
OF FIXED-RATE FIRST-LIEN MORTGAGE LOANS OR ENTIRELY OF ADJUSTABLE-RATE
FIRST-LIEN MORTGAGE LOANS ACQUIRED BY THE COMPANY FROM ONE OR MORE QUALIFIED
SELLERS. INFORMATION REGARDING EACH SERIES OF CERTIFICATES, INCLUDING THE RATE
OF INTEREST BORNE BY THE CERTIFICATES (THE "REMITTANCE RATE") FOR SUCH SERIES,
AS WELL AS INFORMATION REGARDING THE SIZE, COMPOSITION AND OTHER CHARACTERISTICS
OF THE POOL RELATING TO SUCH SERIES, WILL BE FURNISHED IN A PROSPECTUS
SUPPLEMENT AT THE TIME SUCH SERIES IS OFFERED. IF INDICATED IN THE APPLICABLE
PROSPECTUS SUPPLEMENT, CERTIFICATES OF A SERIES MAY BE DIVIDED INTO SEVERAL
CLASSES (EACH, A "CLASS"), WHICH EACH MAY BEAR DIFFERENT RATES OF INTEREST, AND
THE RIGHTS OF THE HOLDERS OF CERTAIN CLASSES MAY BE SUBORDINATED TO THOSE OF
OTHER CLASSES, AS SPECIFIED IN THE APPLICABLE PROSPECTUS SUPPLEMENT.
THE COMPANY WILL, WITH RESPECT TO EACH SERIES OF CERTIFICATES, ELECT TO HAVE
THE RELATED MORTGAGE POOL TREATED AS A REAL ESTATE MORTGAGE INVESTMENT CONDUIT
(A "REMIC") UNDER APPLICABLE PROVISIONS OF THE INTERNAL REVENUE CODE. SEE
"CERTAIN FEDERAL INCOME TAX CONSEQUENCES".
EXCEPT FOR CERTAIN REPRESENTATIONS AND WARRANTIES, AND EXCEPT AS OTHERWISE
STATED IN THE RELATED PROSPECTUS SUPPLEMENT, THE COMPANY'S SOLE OBLIGATIONS WITH
RESPECT TO A SERIES OF THE CERTIFICATES ARE ITS CONTRACTUAL SERVICING AND/OR
ADMINISTRATIVE RESPONSIBILITIES AND ITS OBLIGATION (UNLESS OTHERWISE SPECIFIED
IN THE APPLICABLE PROSPECTUS SUPPLEMENT), IN THE EVENT OF PAYMENT DELINQUENCIES
ON MORTGAGE LOANS, TO MAKE CASH ADVANCES WITH RESPECT THERETO IF IT DEEMS SUCH
ADVANCES TO BE RECOVERABLE FROM THE PROCEEDS OF ANY APPLICABLE CREDIT
ENHANCEMENT INSTRUMENTS, LIQUIDATION PROCEEDS OR OTHERWISE.
SEE "RISK FACTORS" IMMEDIATELY FOLLOWING "SUMMARY OF PROSPECTUS" HEREIN FOR
A DISCUSSION OF CERTAIN FACTORS THAT SHOULD BE CONSIDERED BEFORE PURCHASING
CERTIFICATES OF ANY SERIES.
-----------------
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR THE SECURITIES COMMISSION OF ANY STATE NOR HAS ANY
SUCH COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS.
ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
-------------------
OFFERS OF THE CERTIFICATES MAY BE MADE THROUGH ONE OR MORE DIFFERENT
METHODS, INCLUDING OFFERINGS THROUGH UNDERWRITERS, AS MORE FULLY DESCRIBED UNDER
"METHODS OF DISTRIBUTION". THE CERTIFICATES FOR EACH MORTGAGE POOL ARE OFFERED
WHEN, AS AND IF ISSUED, SUBJECT TO PRIOR SALE OR WITHDRAWAL, CANCELLATION OR
MODIFICATION OF THE OFFER WITHOUT NOTICE. PNC CAPITAL MARKETS, INC., AN
AFFILIATE OF THE COMPANY, MAY FROM TIME TO TIME ACT AS AGENT OR UNDERWRITER IN
CONNECTION WITH THE SALE OF THE CERTIFICATES. THIS PROSPECTUS AND THE RELATED
PROSPECTUS SUPPLEMENT MAY BE USED BY PNC CAPITAL MARKETS, INC. IN CONNECTION
WITH OFFERS AND SALES RELATED TO SECONDARY MARKET TRANSACTIONS IN ANY SERIES OF
CERTIFICATES. PNC CAPITAL MARKETS, INC. MAY ACT AS PRINCIPAL OR AGENT IN SUCH
TRANSACTIONS. SUCH SALES WILL BE MADE AT PRICES RELATED TO PREVAILING MARKET
PRICES AT THE TIME OF SALE OR OTHERWISE.
THIS PROSPECTUS MAY ALSO BE USED IN CONNECTION WITH RESALES OF CERTIFICATES
BY CERTAIN PURCHASERS THEREOF, INCLUDING DEALERS, WHO ARE OR MAY BE DEEMED TO BE
"UNDERWRITERS" WITHIN THE MEANING OF THE SECURITIES ACT OF 1933. SEE "METHODS OF
DISTRIBUTION" HEREIN. RE-OFFERS AND SALES OF CERTIFICATES BY PURCHASERS THEREOF
ARE EXPECTED TO BE MADE AT THEN PREVAILING MARKET PRICES, ALTHOUGH THERE CAN BE
NO ASSURANCE THAT A SECONDARY MARKET FOR ANY SERIES OF CERTIFICATES WILL
DEVELOP.
RETAIN THIS PROSPECTUS FOR FUTURE REFERENCE.
THIS PROSPECTUS MAY NOT BE USED TO CONSUMMATE SALES OF CERTIFICATES UNLESS
ACCOMPANIED BY A PROSPECTUS SUPPLEMENT.
NOVEMBER 24, 1997
<PAGE>
TABLE OF CONTENTS
<TABLE>
<CAPTION>
CAPTION PAGE
- -------------------------------------------------------------------------- ----
<S> <C>
Summary of Prospectus..................................................... 3
Risk Factors.............................................................. 10
The Mortgage Pools........................................................ 11
Use of Proceeds........................................................... 16
Yield Considerations...................................................... 16
Maturity, Average Life and Prepayment Assumptions......................... 18
The Company............................................................... 19
Description of Certificates............................................... 22
Primary Insurance, FHA Mortgage Insurance, VA Mortgage Guaranty, Hazard
Insurance; Claims Thereunder............................................. 44
Description of Credit Enhancements........................................ 48
Certain Legal Aspects of the Mortgage Loans............................... 57
ERISA Considerations...................................................... 64
Certain Federal Income Tax Consequences................................... 67
Methods of Distribution................................................... 84
Transferability of Certificates........................................... 85
Legal Matters............................................................. 85
Financial Information..................................................... 85
Additional Information.................................................... 85
Glossary.................................................................. 86
</TABLE>
UNTIL 90 DAYS AFTER THE DATE OF EACH SUPPLEMENT TO THIS PROSPECTUS, ALL
DEALERS EFFECTING TRANSACTIONS IN THE REGISTERED SECURITIES COVERED BY SUCH
SUPPLEMENT, WHETHER OR NOT PARTICIPATING IN THE DISTRIBUTION THEREOF, MAY BE
REQUIRED TO DELIVER SUCH SUPPLEMENT AND THIS PROSPECTUS. THIS IS IN ADDITION TO
THE OBLIGATION OF DEALERS TO DELIVER A SUPPLEMENT AND PROSPECTUS WHEN ACTING AS
UNDERWRITERS OF SECURITIES COVERED BY SUCH SUPPLEMENT AND WITH RESPECT TO THEIR
UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.
NO PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY
REPRESENTATION OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS AND EACH SUPPLEMENT
TO THIS PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATION
MUST NOT BE RELIED UPON. THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL OR
A SOLICITATION OF AN OFFER TO BUY ANY SECURITIES OTHER THAN THE CERTIFICATES
OFFERED HEREBY, NOR AN OFFER OF THE CERTIFICATES TO ANY PERSON IN ANY STATE OR
OTHER JURISDICTION IN WHICH SUCH OFFER WOULD BE UNLAWFUL. THE DELIVERY OF THIS
PROSPECTUS AT ANY TIME DOES NOT IMPLY THAT INFORMATION HEREIN IS CORRECT AS OF
ANY TIME SUBSEQUENT TO ITS DATE; HOWEVER, IF ANY MATERIAL CHANGE OCCURS WHILE
THIS PROSPECTUS IS REQUIRED BY LAW TO BE DELIVERED, THIS PROSPECTUS WILL BE
AMENDED OR SUPPLEMENTED ACCORDINGLY.
INCORPORATION OF CERTAIN INFORMATION BY REFERENCE
There are incorporated herein by reference all documents and reports filed
or caused to be filed by the Company with respect to a Series pursuant to
Section 13(a), Section 13(c), Section 14 or Section 15(d) of the Securities
Exchange Act of 1934, prior to the termination of an offering of Certificates
evidencing interests therein. Upon request, the Company 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 Certificates, a list
identifying all filings with respect to a Series pursuant to Section 13(a),
Section 13(c), Section 14 or Section 15(d) of the Securities Exchange Act of
1934, since the Company's last fiscal year covered by its annual report on Form
10-K, if any, and a copy of any or all documents or reports incorporated herein
by reference, in each case to the extent such documents or reports relate to one
or more such Classes of such Certificates, other than the exhibits to such
documents (unless such exhibits are specifically incorporated by reference in
such documents). Requests to the Company should be directed to: PNC Mortgage
Securities Corp., 75 North Fairway Dr., Vernon Hills, IL 60061, telephone number
(847) 549-6500, Attn: Legal Department.
2
<PAGE>
SUMMARY OF PROSPECTUS
THE FOLLOWING IS A SUMMARY OF CERTAIN PERTINENT INFORMATION AND IS QUALIFIED
IN ITS ENTIRETY BY REFERENCE TO THE DETAILED INFORMATION APPEARING ELSEWHERE IN
THIS PROSPECTUS, AND BY REFERENCE TO INFORMATION WITH RESPECT TO EACH MORTGAGE
POOL AND SERIES OF CERTIFICATES CONTAINED IN THE SUPPLEMENT TO THIS PROSPECTUS
TO BE PREPARED IN CONNECTION WITH SUCH SERIES.
<TABLE>
<S> <C>
Title of Certificates....... Mortgage Pass-Through Certificates, issuable in
Series and in one or more Classes of each Series
(the "Certificates").
Depositor................... PNC Mortgage Securities Corp. (the "Company"), an
indirect subsidiary of PNC Bank Corp.
Description of
Certificates.............. Each Certificate will represent an undivided
interest in one of a number of trusts to be
created by the Company from time to time. The
property of each trust fund (a "Trust Fund") will
consist either of a pool (a "Mortgage Pool") of
mortgage loans secured by one-to four-family
residential properties or multi-family residential
properties (the "Mortgage Loans") which Mortgage
Loans, if so specified in the related Prospectus
Supplement, may include leaseholds in the
underlying real property or cooperative apartment
loans ("Cooperative Loans"), and related property
and interests, conveyed to such Trust Fund by the
Company, or of certificates which in turn
represent ownership of a Mortgage Pool and related
property and interests. Unless otherwise specified
in the applicable Prospectus Supplement, each
Certificate will represent an interest in all the
principal and in interest up to a specified rate
on the Mortgage Loans in such Mortgage Pool. If so
specified in the Prospectus Supplement applicable
to any Series, Certificates may be issued in
several Classes, which may pay interest at
different rates, may represent different
allocations of the right to receive principal and
interest, and certain of which may be subordinated
to others. Any such Class of Certificates may
provide for payments of principal only or interest
only or for disproportionate payments of principal
and interest. See "Description of Certificates".
The related Prospectus Supplement or Current
Report on Form 8-K described below will set forth
the actual undivided interest in a Mortgage Pool,
or entitlement to principal and/or interest,
represented by each Certificate (and, if
applicable, describe the manner in which such
undivided interest may change from time to time).
The Certificates will be offered in fully
registered form only. If specified in the
applicable Prospectus Supplement, one or more
Classes of Certificates for any Series may be
transferable only on the books of The Depository
Trust Company or another depository identified in
such Prospectus Supplement. The Certificates of a
particular Series or Class may or may not be rated
by one or more nationally recognized rating
organizations. Neither the Certificates, the
underlying Mortgage Loans nor certificates will be
guaranteed by the Company, PNC Bank Corp. or any
other affiliate of the Company and, unless
otherwise specified in the applicable Prospectus
Supplement, neither the Certificates, the
underlying Mortgage Loans nor certificates will be
insured or
</TABLE>
3
<PAGE>
<TABLE>
<S> <C>
guaranteed by any governmental agency. Additional
information about the Mortgage Pool relating to a
Series of Certificates may be set forth in a
Current Report on Form 8-K that will be filed with
the Securities and Exchange Commission within 15
days after the issuance of such Certificates. If
so indicated in the applicable Prospectus
Supplement, a Series of Certificates may include
one or more Classes of Certificates (which may be
sold in one or more private offerings or may be
offered pursuant to this Prospectus) representing
subordinated interests in the Mortgage Pool,
undivided interests in a portion of the interest
paid on the Mortgage Loans in the related Mortgage
Pool or such other interests as may be described
therein.
Sellers..................... Mortgage Loans will be purchased from qualified
originators or entities that have purchased or
otherwise acquired the Mortgage Loans from
qualified originators ("Sellers"), as described
herein.
Servicing and
Administration............ Generally with respect to each Series, the
Company, another entity set forth in the related
Prospectus Supplement (who will generally be a
Seller) (a "Servicing Entity") or the Company
together with such Servicing Entity will be
responsible for the servicing and administration
of the Mortgage Loans (in such capacity, each of
the Company and/or such Servicing Entity, a
"Master Servicer") and the Sellers will perform
certain servicing functions with respect to the
Mortgage Loans (in such capacity,
"Seller/Servicers"). In the event that both the
Company and a Servicing Entity are acting as
Master Servicers with respect to a single Series,
(i) each of the Company and such Servicing Entity
will act as Master Servicer only for a specific
group or groups of Mortgage Loans in the related
Mortgage Pool (a "Mortgage Loan Servicing Group")
as set forth in the related Prospectus
Supplement,(ii) the duties, liabilities and
obligations of each of the Company and such
Servicing Entity shall relate only to its
respective Mortgage Loan Servicing Group, and
(iii) the Company, unless otherwise specified in
the related Prospectus Supplement, will calculate
amounts distributable to the Certificateholders,
prepare tax returns on behalf of the Trust Fund
and provide certain other services specified in
the Pooling Agreement (in such capacity, the
"Certificate Administrator"). Unless otherwise
specified in the related Prospectus Supplement, in
the event that a Servicing Entity is the only
Master Servicer with respect to any Series, such
Serving Entity will be the Certificate
Administrator with respect to such Series. If so
specified in the applicable Prospectus Supplement,
however, (i) the servicing of the Mortgage Loans
will be performed by the Seller which sold the
Mortgage Loans to the Company for inclusion in the
Trust Fund, or by a qualified servicer selected by
the Company (either entity acting in such
capacity, the "Servicer"), (ii) there will not be
a Master Servicer and (iii) the Company will act
as the Certificate Administrator.
Interest.................... Except as otherwise specified in the applicable
Prospectus Supplement, interest payments will be
passed through on the
</TABLE>
4
<PAGE>
<TABLE>
<S> <C>
25th day (or if such day is not a business day,
the business day immediately following such 25th
day) of each month or such other date as specified
in the applicable Prospectus Supplement (the
"Distribution Date") at the interest rate (the
"Remittance Rate") applicable to each Class of
Certificates, commencing with the month following
the month of initial issuance of such
Certificates. See "Maturity, Average Life and
Prepayment Assumptions", "Yield Considerations"
and "Description of Certificates".
Principal (including
Principal Prepayments).... Except as otherwise specified in the applicable
Prospectus Supplement, principal payments will be
passed through on each Distribution Date,
commencing with the month following the month of
initial issuance of each Series of Certificates.
See "Maturity, Average Life and Prepayment
Assumptions", "Yield Considerations" and
"Description of Certificates".
Advances.................... With respect to Series of Certificates as to which
the Company and/or a Servicing Entity will act as
Master Servicer and except as otherwise specified
in the applicable Prospectus Supplement, the
Company or such Servicing Entity, as applicable,
will be obligated to make advances of its own
funds in order to cover deficiencies in amounts
distributable to Certificateholders resulting from
Mortgagor delinquencies only (and, in the event
that both the Company and a Servicing Entity are
Master Servicers, only to the extent that such
delinquencies arise from its respective Mortgage
Loan Servicing Group), to the extent the Company
or such Servicing Entity, as applicable,
determines such advances are recoverable from
future payments or collections on the Mortgage
Loans or, if applicable, in its respective
Mortgage Loan Servicing Group, amounts available
as a result of any subordination feature or from
applicable credit enhancements. Similarly, with
respect to Series of Certificates as to which
there will be no Master Servicer and the servicing
of the Mortgage Loans will be performed by the
Servicer, the Servicer, except as otherwise
specified in the applicable prospectus supplement,
will be obligated to make advances of its own
funds in order to cover deficiencies in amounts
distributable to Certificateholders only to the
extent the Servicer determines such advances are
recoverable from future payments or collections on
the Mortgage Loans, amounts available as a result
of any subordination in right of payment of one or
more Classes of Certificates to such rights of
holders of other Classes of Certificates or from
applicable credit enhancements. See "Description
of Certificates--Advances".
The Mortgage Loans.......... Each Mortgage Pool will have an aggregate
principal balance of at least $5,000,000 and will
consist of one or more of the following types of
Mortgage Loans with various original terms:
</TABLE>
<TABLE>
<S> <C> <C>
(1) fixed-rate, fully amortizing Mortgage Loans
providing for level monthly payments of
principal and interest;
</TABLE>
5
<PAGE>
<TABLE>
<S> <C> <C>
(2) adjustable-rate Mortgage Loans ("ARMs" or
"ARM Loans"), which may include graduated
payment Mortgage Loans and other Mortgage
Loans providing for negative amortization;
(3) Mortgage Loans, with either fixed or
adjustable rates, that do not provide for
level monthly payments of principal and
interest and/or do not provide for
amortization in full by their maturity
dates;
(4) fixed-rate Mortgage Loans that do not
provide for amortization in full by their
maturity dates and which may at the end of
their terms be converted by the Mortgagors
to fully-amortizing ARM Loans, provided that
certain conditions are met; and
(5) any other type of Mortgage Loan, as
described in the applicable Prospectus
Supplement.
</TABLE>
<TABLE>
<S> <C>
If provided for in the applicable Prospectus
Supplement, a Mortgage Pool may contain Mortgage
Loans subject to buy- down plans ("Buydown
Loans"). See "The Mortgage Pools".
Primary Insurance
Policies.................. To the extent specified in the applicable
Prospectus Supplement, each Mortgage Loan having a
loan-to-value ratio at origination and at the
applicable Cut-Off Date (as defined herein) above
80% (or another specified level) will be covered
by a primary mortgage insurance policy (a "Primary
Insurance Policy") insuring against default by the
Mortgagor with respect to all or a specified
portion of the principal amount thereof, until the
principal balance of such Mortgage Loan is reduced
below 80% of the then current appraised value of
the Mortgaged Property or the principal balance of
the Mortgage Loan at origination, as applicable.
See "The Mortgage Pools" and "Primary Mortgage
Insurance, FHA Mortgage Insurance, VA Mortgage
Guaranty, Hazard Insurance; Claims Thereunder".
Credit Enhancements......... The Company, the Servicing Entity or the Servicer,
as applicable, may obtain for certain Mortgage
Pools (or, if applicable, the related Mortgage
Loan Servicing Group in such Mortgage Pool) a
mortgage pool insurance policy (a "Mortgage Pool
Insurance Policy"), limited in scope, covering
defaults on the Mortgage Loans in such Mortgage
Pool or, if applicable, the related Mortgage Loan
Servicing Group in such Mortgage Pool that are not
covered as to their entire outstanding principal
balance by insurance coverage provided by the
Federal Housing Authority or guarantees issued by
the Department of Veterans Affairs.
The Company, the Servicing Entity or the Servicer,
as applicable, may also obtain for certain
Mortgage Pools (or, if applicable, the related
Mortgage Loan Servicing Group in such Mortgage
Pool) a fraud bond (a "Fraud Bond"), limited in
scope, insuring Certificateholders against losses
on any Mortgage Loan (or, if applicable, any
Mortgage Loan in the
</TABLE>
6
<PAGE>
<TABLE>
<S> <C>
related Mortgage Loan Servicing Group) which
result in an exclusion from, denial of, or defense
to coverage under a Primary Insurance Policy or,
if applicable, a Mortgage Pool Insurance Policy,
because of circumstances involving fraudulent
conduct or negligence by the Seller, a Seller/
Servicer, the Servicer or the related mortgagor
(the "Mortgagor").
In addition, the Company, the Servicing Entity or
the Servicer, as applicable, may obtain for
certain Mortgage Pools (or, if applicable, the
related Mortgage Loan Servicing Group in such
Mortgage Pool) a bankruptcy bond (a "Bankruptcy
Bond"), limited in scope, insuring against losses
resulting from the bankruptcy of a Mortgagor under
a Mortgage Loan contained in a Mortgage Pool (or,
if applicable, a Mortgage Loan in the related
Mortgage Loan Servicing Group).
All of the Mortgage Loans (other than Cooperative
Loans and Mortgage Loans secured by condominium
apartments) will be covered by standard hazard
insurance policies insuring against losses due to
various causes, including fire, lightning and
windstorm. For some Series of Certificates,
certain other physical risks which are not
otherwise insured against (including earthquakes
in some geographical regions, mud flows and
floods) will be covered by a special hazard
insurance policy (a "Special Hazard Insurance
Policy") to be obtained with respect to the
Mortgage Pool.
In lieu of obtaining one or more of the credit
enhancements described above, the Seller, the
Company, the Servicing Entity or the Servicer, as
applicable, may establish a reserve fund (a
"Reserve Fund") and/or obtain a letter of credit
(a "Letter of Credit"), either of which would
provide coverage substantially similar to the
credit enhancement or enhancements it replaces.
Any losses not covered by any of these credit
enhancements will not be insured against and will
therefore be borne by Certificateholders for such
Series. See "The Mortgage Pools" and "Description
of Credit Enhancements".
In addition to the credit enhancements described
above, the Company, the Servicing Entity or the
Servicer, as applicable, may obtain or provide for
other credit enhancements for a Series of
Certificates which provide for coverage of certain
risks of default or losses, such as, but not
limited to, certificate insurance policies issued
by insurers acceptable to each rating agency
rating the Certificates, insuring to holders of
the Certificates the payment of amounts due in
accordance with the terms of the Certificates, or
other arrangements acceptable to each rating
agency rating the Certificates. Coverage of
certain risks of default or loss may also be
provided to a particular Class or Classes of
Certificates by the subordination in right of
payment of one or more Classes of Certificates of
the same Series to the right of holders of such
Class or Classes of Certificates to receive
payments.
</TABLE>
7
<PAGE>
<TABLE>
<S> <C>
The Prospectus Supplement for each Series will
indicate whether such Series or the Mortgage Loans
contained therein are covered by various credit
enhancements, indicating the nature, amount and
extent of such coverage.
Private Certificates and
Agency Certificates....... If specified in the related Prospectus Supplement,
a Trust Fund may include private mortgage
pass-through certificates ("Private Certificates")
or certificates issued by the Federal Home Loan
Mortgage Corporation ("FHLMC"), the Federal
National Mortgage Association ("FNMA") or the
Government National Mortgage Association ("GNMA")
(collectively, "Agency Certificates"). Any Private
Certificates or Agency Certificates will be
described in the related Prospectus Supplement.
Tax Status.................. For Federal income tax purposes, the
Certificateholders of a Series will be considered
to own "regular interests" or "residual interests"
in a REMIC. Holders of Certificates designated in
the applicable Prospectus Supplement as "regular
interests" will be treated as holders of debt of
the REMIC for federal income tax purposes. Such
Certificateholders must include in income interest
due and original issue discount on their
Certificates using the accrual method of
accounting, regardless of their usual methods of
accounting. Holders of Certificates designated in
the applicable Prospectus Supplement as "residual
interests" will be taxable on their allocable
share of the taxable income of the REMIC
regardless of the cash distributable on such
interests. See "Certain Federal Income Tax
Consequences--Taxation of Owners of REMIC Residual
Certificates".
With certain exceptions described herein,
Certificates held by a "domestic building and loan
association" will be considered to represent
"loans secured by an interest in real property"
within the meaning of Section 7701(a)(19)(C)(v) of
the Internal Revenue Code of 1986, as amended (the
"Code").
See "Certain Federal Income Tax Consequences".
Optional Termination........ For each Series of Certificates, any of the
Company, the Master Servicers, the Servicing
Entity or the Servicer, as set forth in the
applicable Prospectus Supplement, will have the
option to repurchase the related Mortgage Loans
(or, if applicable, the related Mortgage Loan
Servicing Group) or certificates, as the case may
be, and thereby effect the early retirement of
such Series at any time after the principal
balances of the Mortgage Loans or certificates
aggregate less than the percentage specified in
the related Prospectus Supplement of the aggregate
principal balance of the Mortgage Loans in such
Mortgage Pool or the certificates as of the first
day of the month in which such Certificates were
issued or such other day as may be specified in
the applicable Prospectus Supplement (the "Cut-Off
Date"). The amount distributable to
Certificateholders in connection with any such
repurchase will also be set forth in the
applicable Prospectus Supplement.
</TABLE>
8
<PAGE>
<TABLE>
<S> <C>
Optional Redemption......... If so specified in the Prospectus Supplement for a
Series, the related Trust Fund will enter into a
redemption agreement pursuant to which the
counterparty to the agreement will have the right
to cause a redemption of the outstanding
Certificates of such Series, beginning on the
Distribution Date and subject to payment of the
redemption price and other conditions specified in
the Prospectus Supplement. See "Risk Factors",
"Yield Considerations", "Maturity, Average Life
and Prepayment Assumptions", and "Description of
the Certificates-Redemption Agreement" herein.
Put Option.................. If so specified in the Prospectus Supplement for a
Series, each Certificateholder of such Series, of
a Class of such Series or of a group for such
Series will have the option to require the entity
named in such Prospectus Supplement to purchase
such Certificates in full on the date, at the
purchase price and on the terms specified in such
Prospectus Supplement.
Investment Considerations... Potential investors should be aware that (a) any
decline in the value of a property securing a
Mortgage Loan in a Mortgage Pool may result in a
loss to Certificateholders if the related
Mortgagor defaults and the loss is not covered by
the credit enhancements provided for such Mortgage
Loan or Mortgage Pool and (b) any hazard loss not
covered by the standard hazard insurance policy or
any applicable Special Hazard Insurance Policy or
comparable credit enhancement covering a defaulted
Mortgage Loan may result in a loss to
Certificateholders.
Prepayments of Mortgage Loans, or early
liquidations of Mortgage Loans by foreclosure or
otherwise (whether or not a loss is incurred) may,
in certain circumstances, increase or, in certain
circumstances, decrease Certificateholders' yield
on the Certificates. See "Yield Considerations"
and "Maturity, Average Life and Prepayment
Assumptions".
There is no assurance that a secondary market will
exist for any Series of the Certificates.
See "Risk Factors" herein.
ERISA Limitations........... A fiduciary of any employee benefit plan subject
to the Employee Retirement Income Security Act of
1974, as amended ("ERISA"), or Section 4975 of the
Code (and any person which proposes to cause any
such plan to acquire Certificates) should
carefully review with its own legal advisors
whether the purchase or holding of Certificates
could give rise to a transaction prohibited or
otherwise impermissible under ERISA or the Code.
See "ERISA Considerations".
</TABLE>
9
<PAGE>
RISK FACTORS
Investors should consider, among other things, the following factors in
connection with the purchase of the Certificates:
LIMITED LIQUIDITY. There can be no assurance that a secondary market for
the Certificates of any Series will develop or, if it does develop, that it will
provide Certificateholders with liquidity of investment or that it will continue
for the life of the Certificates of any Series. The Prospectus Supplement for
any Series of Certificates may indicate that an underwriter specified therein
intends to establish a secondary market in such Certificates. However, no
underwriter will be obligated to do so and offerings may be effected hereunder
without participation by any underwriter. The Certificates will not be listed on
any securities exchange.
LIMITED OBLIGATIONS. The Certificates will not represent an interest in or
obligation of the Company, PNC Bank Corp., a Servicing Entity, a Servicer or any
of their respective affiliates. The obligations of the Company, a Servicing
Entity or a Servicer, as applicable, with respect to the Certificates or the
Mortgage Loans will be limited to any representations and warranties made by the
Company in, as well as any servicing and/or administrative obligations under,
the Pooling Agreement (as defined herein) for each Series of Certificates.
Unless otherwise specified in the applicable Prospectus Supplement, these
obligations, for Series of Certificates as to which the Company and/or a
Servicing Entity will act as Master Servicer, will consist primarily of the
obligation under certain circumstances of the Company or Servicing Entity, as
applicable, to repurchase Mortgage Loans as to which there has been a breach of
representations and warranties which materially and adversely affects the
interests of the Certificateholders in a Mortgage Loan or to cure such breach.
In addition, unless otherwise specified in the applicable Prospectus Supplement,
the Company or Servicing Entity, as Master Servicer, will have a limited
obligation to make certain advances (to the extent not previously advanced by
the Seller/Servicers) in the event of delinquencies on the related Mortgage
Loans, but only to the extent deemed recoverable. Except as so described in the
related Prospectus Supplement, neither the Certificates, the underlying Mortgage
Loans nor Certificateholders will be guaranteed or insured by any governmental
agency or instrumentality, or by the Company or any of its affiliates. Proceeds
of the assets included in the related Trust Fund for each Series of Certificates
(including the Mortgage Loans and any form of credit enhancement) will be the
sole source of payments on the Certificates, and there will be no recourse to
the Company or any other entity in the event that such proceeds are insufficient
or otherwise unavailable to make all payments provided for under the
Certificates.
LIMITATIONS, REDUCTION AND SUBSTITUTION OF CREDIT ENHANCEMENT. With respect
to each Series of Certificates, credit enhancement may be provided in limited
amounts to cover certain types of losses on the underlying Mortgage Loans.
Credit enhancement will be provided in one or more of the forms referred to
herein, including, but not limited to: subordination of other Classes of
Certificates of the same Series; a Letter of Credit; a Mortgage Pool Insurance
Policy; a Special Hazard Insurance Policy; a Fraud Bond; a Bankruptcy Bond; a
Reserve Fund; and any combination thereof. See "Description of Credit
Enhancements" herein. 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. Furthermore,
such credit enhancements may provide only very limited coverage as to certain
types of losses, and may provide no coverage as to certain other types of
losses. All or a portion of the credit enhancement for any series of
Certificates will generally be permitted to be reduced, terminated or
substituted for, if each applicable rating agency indicates that the then
current rating thereof will not be adversely affected. See "Description of
Credit Enhancements".
RISKS OF THE MORTGAGE LOANS. An investment in securities such as the
Certificates which generally represent interests in mortgage loans may be
affected by, among other things, a decline in real estate values and changes in
the related Mortgagors' financial condition. No assurance can be given that the
values of the Mortgaged Properties (as defined herein) 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, in a particular
Mortgage Pool 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
10
<PAGE>
mortgage lending industry. In addition, in the case of the Mortgage Loans that
are subject to negative amortization, the principal balances of such Mortgage
Loans could be increased to amounts equal to or in excess of the values of the
underlying Mortgaged Properties, thereby increasing the likelihood of default.
To the extent that such losses are not covered by the applicable credit
enhancement, holders of Certificates of the Series evidencing interests in the
related Mortgage Pool will bear all risk of loss resulting from default by
Mortgagors 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 loans which may be included in
the Mortgage Pools may involve additional uncertainties not present in
traditional types of loans. For example, certain of the Mortgage Loans may
provide for escalating or variable payments by the Mortgagor, 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. In addition to the foregoing, certain
geographic regions of the United States from time to time will experience weaker
regional economic conditions and housing markets and, consequently, will
experience higher rates of loss and delinquency on mortgage loans generally. 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.
YIELD AND PREPAYMENT CONSIDERATIONS. The yield to maturity of the
Certificates of each Series will depend on the rate of principal payment
(including prepayments, liquidations due to defaults and repurchases) on the
Mortgage Loans and the price paid by Certificateholders. Such yield to maturity
may be adversely affected by a higher or lower than anticipated rate of
prepayments on the related Mortgage Loans. The yield to maturity on Certificates
entitling the holders thereof primarily or exclusively to payments of interest
on the Mortgage Loans will be extremely sensitive to the rate of prepayments on
the related Mortgage Loans and, if applicable, to the occurrence of a redemption
or other call feature of the Certificates or the Mortgage Loans. In addition,
the yield on certain other types of Classes of Certificates may be relatively
more sensitive to the rate of prepayment on the related Mortgage Loans than
other Classes of Certificates. Prepayments are influenced by a number of
factors, including prevailing mortgage market interest rates, local and regional
economic conditions and homeowner mobility. See "Yield Considerations" and
"Maturity, Average Life and Prepayment Assumptions".
REDEMPTION OF CERTIFICATES OR UNDERLYING MORTGAGE LOANS. If the
Certificates of a Series or the underlying Mortgage Loans are subject to
redemption or other call feature, the average life and yield of each Class of
such Series will also be affected by the occurrence of such a redemption as
described under "Yield Considerations", "Maturity, Average Life and Prepayment
Assumptions" and "The Mortgage Pools--General" herein.
THE MORTGAGE POOLS*
GENERAL
Unless otherwise indicated in the applicable Prospectus Supplement, each
Mortgage Pool will consist entirely of either fixed- or adjustable-rate mortgage
loans (the "Mortgage Loans") evidenced by promissory notes (the "Mortgage
Notes") secured by first mortgages, deeds of trust or security deeds (the
"Mortgages") on one- to four-family residential properties or multi-family
residential properties (the "Mortgaged Properties"). The types of Mortgaged
Properties securing the Mortgage Loans in each Mortgage Pool may include (a)
owner occupied, (i) attached or detached single-family residences, including
residences in planned unit developments, (ii) two- to four-family primary
residences and (iii) condominiums or other attached dwelling units, (b)
second/vacation homes and nonowner occupied residences, and (c) leasehold in the
underlying Mortgaged Property and such
- --------------
* Whenever in this Prospectus the terms "Mortgage Pool", "Certificates" and
"Trust Fund" are used, those terms apply, unless the context indicates
otherwise, to one specific Mortgage Pool, to the Series of Certificates
representing undivided interests in the related Trust Fund and to the related
Trust Fund, respectively. Similarly, the term "Remittance Rate" will refer to
the rate of interest borne by the Certificates of one specific Series (or borne
by one Class of Certificates of one specific Series).
11
<PAGE>
other types of homes or dwellings as are set forth in the related Prospectus
Supplement. In the case of leasehold interests, the term of the leasehold will
exceed the scheduled maturity of the Mortgage Loan by at least five years,
unless otherwise specified in the related Prospectus Supplement. If specified in
the applicable Prospectus Supplement, a Mortgage Pool may contain cooperative
apartment loans ("Cooperative Loans") evidenced by promissory notes
("Cooperative Notes") secured by security interests in shares issued by private
cooperative housing corporations (each, a "Cooperative") and in the related
proprietary leases or occupancy agreements granting exclusive rights to occupy
specific dwelling units in the related buildings. As used herein, unless the
context indicates otherwise, "Mortgage Loans" includes Cooperative Loans,
"Mortgaged Properties" includes shares in the related Cooperative and the
related proprietary leases or occupancy agreements securing Cooperative Notes,
"Mortgage Notes" includes Cooperative Notes and "Mortgages" includes a security
agreement with respect to a Cooperative Note.
The Mortgage Loans to be purchased by the Company for inclusion in a
Mortgage Pool will be screened and underwritten in accordance with the standards
set forth herein under "The Company-- Mortgage Purchase Program" and "--Credit,
Appraisal and Underwriting Standards". The Mortgage Loans in each Mortgage Pool
will be originated by or purchased from lending institutions which meet the
requirements set forth under "The Company--Mortgage Purchase Program" (such
institutions, "Sellers"). Generally, with respect to each Series, the Company,
another entity set forth in the related Prospectus Supplement (who will
generally be a Seller) (a "Servicing Entity) or the Company together with such
Servicing Entity will be responsible for the servicing and administration of the
Mortgage Loans (in such capacity, each of the Company and/or such Servicing
Entity, a "Master Servicer") and the Sellers will perform certain servicing
functions with respect to the Mortgage Loans (in such capacity,
"Seller/Servicers"), which term includes related servicing corporations, agents
and replacement servicers designated by the Company. In the event that both the
Company and a Servicing Entity are acting as Master Servicers with respect to a
single Series, (i) each of the Company and such Servicing Entity will act as
Master Servicer only for a specific group or groups of Mortgage Loans in the
related Mortgage Pool (a "Mortgage Loan Servicing Group") as set forth in the
related Prospectus Supplement,(ii) the duties, obligations and liabilities of
each the Company and such Servicing Entity shall relate only to its respective
Mortgage Loan Servicing Group, and (iii) the Company, unless otherwise specified
in the related Prospectus Supplement, will calculate amounts distributable to
the Certificateholders, prepare tax returns on behalf of the Trust Fund and
provide certain other services specified in the Pooling Agreement (in such
capacity, the "Certificate Administrator"). Unless otherwise specified in the
related Prospectus Supplement, in the event that a Servicing Entity is the only
Master Servicer with respect to any Series, such Servicing Entity will be the
Certificate Administrator with respect to such Series. If so specified in the
applicable Prospectus Supplement, however, (i) the servicing of the Mortgage
Loans will be performed by the Seller which sold the Mortgage Loans to the
Company for inclusion in the Trust Fund, or by a qualified servicer selected by
the Company (either entity acting in such capacity, the "Servicer"), (ii) there
will not be a Master Servicer and (iii) the Company will act as the Certificate
Administrator. The Servicer and the Certificate Administrator may perform their
respective servicing and administrative responsibilities through agents or
independent contractors, but shall not thereby be released from any of their
obligations under the Pooling Agreement. See "Description of
Certificates--Servicing". The applicable Prospectus Supplement will set forth
information respecting the number and principal amount of Mortgage Loans which
were originated for the purpose of (a) purchasing and (b) refinancing the
related Mortgaged Properties.
To the extent specified in the applicable Prospectus Supplement, Mortgage
Loans with loan-to-value ratios and/or principal balances exceeding certain
limits will be covered partially by Primary Insurance Policies. A Mortgage Pool
may include Mortgage Loans insured by the Federal Housing Administration ("FHA")
or guaranteed by the Department of Veterans Affairs ("VA"), which loans will be
covered by FHA insurance policies ("FHA Insurance Policies") and VA guaranties
("VA Guaranties"), respectively. Mortgage Loans guaranteed by the VA ("VA
Loans") may also be covered by supplemental Primary Insurance Policies. In
addition, if specified in the applicable Prospectus Supplement, the Company or a
Servicing Entity, as applicable, as Master Servicer, the Seller or the Servicer,
as applicable, may obtain or establish one or more credit enhancements for a
Mortgage Pool. Any such credit enhancement will be described in the applicable
Prospectus Supplement. Such credit
12
<PAGE>
enhancements may be limited to one or more Classes of Certificates and may
include, but will not necessarily be limited to, any of the following: a
Mortgage Pool Insurance Policy, a Special Hazard Insurance Policy, a Fraud Bond,
a Bankruptcy Bond, a Letter of Credit, a Reserve Fund, a certificate insurance
policy, or any combination of the foregoing. Coverage of certain risks of
default or loss may also be provided to a particular Class or Classes of
Certificates by the subordination in right of payment of one or more Classes of
Certificates of the same Series to the right of holders of such Class or Classes
of Certificates to receive payments. See "Description of Credit Enhancements".
Unless otherwise specified in the related Prospectus Supplement for any
Series of Certificates, all Mortgage Loans will be of one or more of the
following types of Mortgage Loans of varying terms at origination:
(1) fully amortizing Mortgage Loans, each providing for interest (the
"Mortgage Interest Rate") at a fixed rate and level monthly payments of
principal and interest over the term of such Mortgage Loan;
(2) Mortgage Loans, each with an adjustable Mortgage Interest Rate,
which may include graduated payment Mortgage Loans and other Mortgage Loans
providing for negative amortization;
(3) Mortgage Loans with either fixed or adjustable Mortgage Interest
Rates, that do not provide for level monthly payments of principal and
interest and/or do not provide for amortization in full by their maturity
dates;
(4) fixed-rate Mortgage Loans that do not provide for amortization in
full by their maturity dates and which may at the end of their terms be
converted by the Mortgagors to fully amortizing adjustable-rate Mortgage
Loans, provided that certain conditions are met; and
(5) any other type of Mortgage Loan described in the applicable
Prospectus Supplement.
If so specified in the related Prospectus Supplement for any Series of
Certificates, a Mortgage Pool may contain Buydown Loans which include provisions
whereby the Seller or a third party partially subsidizes the monthly payments of
the Mortgagor during the initial portion of the term of the Buydown Loan, the
difference to be made up from a fund (the "Buydown Fund") contributed by the
Seller or a third party at the time of origination of the Mortgage Loan. A
Buydown Fund will be in an amount equal either to the discounted value or full
aggregate amount of future payment subsidies. The applicable Prospectus
Supplement or Current Report on Form 8-K will contain information with respect
to any Buydown Loans, including information on the interest rate initially
payable by the Mortgagor, annual increases in the interest rate, the length of
the buydown period and the Buydown Fund. The underlying assumption of buydown
plans is that the income of the Mortgagor will increase during the buydown
period as a result of normal increases in compensation and of inflation, so that
the Mortgagor will be able to meet the full mortgage payments at the end of the
buydown period. To the extent that this assumption as to increased income is not
correct, the possibility of defaults on Buydown Loans is increased.
The aggregate principal balances of the Mortgage Loans in each Mortgage Pool
on the date specified in the related Prospectus Supplement as the Cut-Off Date
will be at least $5,000,000. Unless otherwise specified in the Prospectus
Supplement of a particular Series, each Mortgage Loan at origination will have
an outstanding principal balance of not less than $30,000 nor more than
$1,000,000. With respect to each Mortgage Pool, unless otherwise specified in
the related Prospectus Supplement, all principal and interest payments on the
Mortgage Loans due prior to the Cut-Off Date will have been made.
For each Mortgage Pool, the related Prospectus Supplement will generally
contain specific information as of the Cut-Off Date regarding (i) the aggregate
principal balance of the Mortgage Loans; (ii) the range of Mortgage Interest
Rates or initial Mortgage Interest Rates borne by the Mortgage Loans; (iii) the
month and year in which the first monthly payments occur, and the latest
maturity of the Mortgage Loans; (iv) the largest and smallest principal balances
of the Mortgage Loans at origination; (v) the aggregate principal balance of all
Mortgage Loans having loan-to-value ratios at origination exceeding 80%; (vi)
the types of dwellings constituting the Mortgaged Properties securing the
Mortgage Loans; (vii) the percentage of the Mortgage Loans (by principal
balance) of
13
<PAGE>
nonowner occupied and of second and vacation properties; (viii) the geographic
distribution of the Mortgage Loans, prepared on a state-by-state basis for
states containing 5% or more of the Mortgage Pool; and (ix) the number and
aggregate principal balance of Buydown Loans.
Specific information with respect to the Mortgage Loans in a particular
Mortgage Pool and the applicable credit enhancements which is not included in
the related Prospectus Supplement will generally be included in a Current Report
on Form 8-K which will be available to purchasers of the Certificates at or
before the time of initial issuance of the related Series of Certificates, and
which will be filed with the Securities and Exchange Commission (the
"Commission") within 15 days thereafter.
The Company and/or a Servicing Entity, as applicable, as Master Servicer,
has entered or will enter into a contract with each related Seller/Servicer to
perform, as an independent contractor, certain servicing functions for such
Master Servicer subject to its supervision and may enter into a contract with an
independent entity to perform administration functions for the Mortgage Pools
(or, if applicable, the Mortgage Loan Servicing Group), subject to such Master
Servicer's supervision. Unless otherwise specified in the applicable Prospectus
Supplement, such Master Servicer will reserve the right to remove any related
Seller/Servicer of any Mortgage Loan at any time if such Master Servicer
considers such removal to be in the best interests of Certificateholders. In
such event, such Master Servicer would continue to be responsible for servicing
such Mortgage Loan and may designate a replacement Seller/Servicer (which may
include the Company or the related Servicing Entity, as applicable, or an
affiliate of the Company or Servicing Entity, as applicable). Each Master
Servicer may perform its administrative and servicing responsibilities through
agents or independent contractors, but shall not thereby be released from any of
its responsibilities under the Pooling Agreement. Each Master Servicer will
receive a fee (the "Master Servicing Fee") for its services. In the event that
both the Company and a Servicing Entity are acting as Master Servicers for a
Series, unless otherwise specified in the related Prospectus Supplement, the
Master Servicing Fee for each of the Company and such Servicing Entity will only
relate to its respective Mortgage Loan Servicing Group. The Seller/Servicers
will perform certain servicing functions for the Company pursuant to servicing
contracts (the "Servicing Contracts") with a Master Servicer and will receive a
fee for acting as the primary servicer of the related Mortgage Loans (the
"Servicing Fee"). The fees to a Master Servicer and the Seller/Servicers will be
paid from the difference between the Mortgage Interest Rates on each Mortgage
Loan (or Mortgage Loan Servicing Group, if applicable) and the Remittance Rate
with respect to such Mortgage Loan.
If so specified in the applicable Prospectus Supplement, there will be no
Master Servicer for a particular Series of Certificates. In such event, (i) the
servicing of the Mortgage Loans will be performed by the Servicer specified in
the applicable Prospectus Supplement, (ii) there will not be a Master Servicer,
and (iii) the Certificate Administrator will calculate amounts distributable to
the Certificateholders, prepare tax returns on behalf of the Trust Fund and
provide certain other administrative services specified in the Pooling
Agreement. The Servicer and the Certificate Administrator may perform their
respective servicing and administrative responsibilities through agents or
independent contractors, but shall not thereby be released from any of their
respective responsibilities under the Pooling Agreement. With respect to such
Series of Certificates, the Servicer will receive the Servicing Fee and, with
respect to each such Series and each Series in which both the Company and a
Servicing Entity are acting as Master Servicers, the Certificate Administrator
will receive a fee for its services (the "Certificate Administrator Fee"), each
of which will be paid from the difference between the Mortgage Interest Rate on
each Mortgage Loan and the Remittance Rate with respect to such Mortgage Loan.
Unless otherwise specified in the applicable Prospectus Supplement, the
Certificates of each Series will represent undivided interests in a Trust Fund
consisting of the Mortgage Loans included in the Mortgage Pool for that Series
and related property. Certain Series will be enhanced by mortgage loan insurance
or other forms of credit enhancement, in each case as more fully described
herein under the captions "Description of Certificates" and "Description of
Credit Enhancements" and/or in the related Prospectus Supplement. When each
Series of Certificates is issued, the Company will cause the Mortgage Loans in
the Mortgage Pool for that Series to be assigned to an independent bank
14
<PAGE>
or trust company as trustee (the "Trustee") for the benefit of the holders of
Certificates of that Series, and the Master Servicer or the Servicer will be
responsible for servicing the Mortgage Loans pursuant to a separate pooling and
servicing agreement ("Pooling Agreement") for the Series.
The Company's assignment of the Mortgage Loans to the Trustee will be
without recourse, and the Company's obligations with respect to the Mortgage
Loans will, unless otherwise indicated in the Prospectus Supplement for a Series
of Certificates, be limited to any representations and warranties made by it in,
as well as its contractual obligations under, the Pooling Agreement for each
Series. These obligations consist primarily of the obligation to administer and,
if applicable, service the Mortgage Loans. With respect to Series of
Certificates as to which the Company and/or a Servicing Entity will act as
Master Servicer and unless otherwise stated in the Prospectus Supplement for
such Series, in the event of delinquencies in payments on the Mortgage Loans in
any Mortgage Pool (or the related Mortgage Loan Servicing Group for such Series
if both the Company and a Servicing Entity are acting as Master Servicers), to
advance cash ("Advances") in the amounts described herein under "Description of
Certificates--Advances", to the extent such Advances are not made by the Seller/
Servicers and, if the Company and a Servicing Entity are acting as Master
Servicers for such Series, to the extent that such Advances relate to a Mortgage
Loan in their respective Mortgage Loan Servicing Group. Any such Advances by a
Master Servicer will be limited to amounts which, in the judgment of such Master
Servicer, ultimately will be reimbursable with respect to such Mortgage Pool (or
the related Mortgage Loan Servicing Group for such Series if both the Company
and a Servicing Entity are acting as Master Servicers) from Mortgagor payments
or under any applicable Mortgage Pool Insurance Policy, any applicable Special
Hazard Insurance Policy, any Primary Insurance Policy, FHA Insurance Policy or
VA Guaranty issued with respect to a Mortgage Loan, any applicable Letter of
Credit, Reserve Fund or any other applicable policy of insurance, any
subordination feature described herein or the proceeds of liquidation of a
Mortgage Loan. See "Description of Credit Enhancements". Unless otherwise
specified in the applicable Prospectus Supplement, each Seller/Servicer will be
obligated, in the event of delinquencies on the Mortgage Loans serviced by it in
any Mortgage Pool, to make Advances limited to amounts which, in its judgment,
after consultation with the Master Servicer (or the related Master Servicer if
both the Company and a Servicing Entity are acting as Master Servicers),
ultimately will be reimbursable from the sources stated above. If so specified
in the applicable Prospectus Supplement, neither a Master Servicer nor any
Seller/Servicers will be obligated to make Advances with respect to Mortgage
Loans delinquent longer than the time period specified in such Prospectus
Supplement. See "Description of Certificates--Advances" and "Description of
Credit Enhancements". A Master Servicer is obligated to remit to
Certificateholders of a Series all amounts relating to the Mortgage Loans (or
the related Mortgage Loan Servicing Group for such Series if both the Company
and a Servicing Entity are acting as Master Servicers) to the extent such
amounts have been collected or advanced by the Seller/Servicers or advanced by
such Master Servicer and are due Certificateholders pursuant to the terms of the
Pooling Agreement for such Series. With respect to Series of Certificates as to
which there will be no Master Servicer and the servicing of the Mortgage Loans
will be performed by the Servicer, unless otherwise stated in the applicable
Prospectus Supplement, the Servicer will be obligated to make Advances in the
amounts described herein under "Description of Certificates--Advances", limited
to amounts which, in the judgment of the Servicer, ultimately will be
reimbursable with respect to such Mortgage Pool from any of the sources stated
above.
CONVERSION OF MORTGAGE LOANS
The Prospectus Supplement for certain Series of Certificates representing
undivided interests in a Trust Fund consisting of adjustable-rate Mortgage Loans
may provide that some or all of the Mortgage Loans in the related Mortgage Pool
may have a conversion feature. Unless otherwise specified in the related
Prospectus Supplement, each such Mortgage Loan may be converted at the
Mortgagor's option at any time during a specified initial period to a fixed-rate
Mortgage Loan, subject to the Seller/Servicer's or the Servicer's determination
that the Mortgagor has met certain payment history requirements and the payment
of a conversion fee ("Conversion Fee") to the Seller/Servicer or the Servicer,
as applicable. Unless otherwise specified in the applicable Prospectus
Supplement, upon any such conversion, the Company or the Servicing Entity, as
applicable, as Master Servicer, or the Seller with respect to Series of
Certificates as to which there will be no Master Servicer, will repurchase the
Mortgage Loan from the Mortgage Pool at its then outstanding principal balance,
plus
15
<PAGE>
interest at the Mortgage Interest Rate on such Mortgage Loan to the date of
repurchase. The amounts distributable to Certificateholders of different
Classes, if applicable, upon such repurchase, and the portion of the Conversion
Fee to be passed through to Certificateholders, if any, will be set forth in the
Prospectus Supplement for each such Series of Certificates.
USE OF PROCEEDS
All of the net proceeds to be received from the sale of each Series of the
Certificates will be used by the Company to purchase the Mortgage Loans related
to that Series or to return to the Company the amounts previously used to effect
such purchases, the costs of carrying the Mortgage Loans until sale of the
Certificates and other expenses connected with pooling the Mortgage Loans and
issuing the Certificates, or for general corporate purposes. The Company expects
to issue Certificates in Series from time to time as part of its continuing
program of acquiring Mortgage Loans and selling Certificates. See "The
Company--Mortgage Purchase Program".
YIELD CONSIDERATIONS
GENERAL
The yield to maturity on any Certificate will depend on the purchase price
paid by the Certificateholder, the effective interest rate of the Certificate
and the weighted average life of the Mortgage Loans underlying the Certificate.
See "Maturity, Average Life and Prepayment Assumptions" for a discussion of
weighted average life. Any prepayment of a Mortgage Loan, liquidation of a
Mortgage Loan (by foreclosure proceedings or by virtue of the purchase of a
Mortgage Loan in advance of its stated maturity or otherwise) or, if applicable,
the occurrence of a redemption or other call feature of the Certificates of a
Series or the underlying Mortgage Loans will have the effect of passing through
to Certificateholders amounts of principal which would otherwise be passed
through in amortized increments over the remaining term of such Mortgage Loan.
The effect of such prepayments on the yield to maturity to Certificateholders
depends on several factors. For example, if the Certificates are purchased above
par (I.E., for more than 100% of the outstanding principal balance of the
Mortgage Loans they represent), such prepayments will tend to decrease the yield
to maturity. If the Certificates were purchased at a discount (I.E., for less
than 100% of such outstanding principal balance), such prepayments will tend to
increase the yield to maturity. See "Certain Legal Aspects of the Mortgage
Loans--Enforceability of Certain Provisions" for a description of certain
provisions of each Mortgage Loan and statutory, regulatory and judicial
developments that may affect the prepayment experience and maturity assumptions
on the Mortgage Loans. See also "Description of Certificates--Termination" for a
description of the repurchase of the Mortgage Loans in any Mortgage Pool when
the aggregate outstanding principal balance thereof is less than a specified
percentage of the aggregate outstanding principal balance of the Mortgage Loans
in such Mortgage Pool on the related Cut-Off Date.
The timing of changes in the rate of principal payments on or repurchases of
the Mortgage Loans (including, if applicable, the occurrence of a redemption or
other call feature of the Certificates of a Series or the underlying Mortgage
Loans) may significantly affect an investor's actual yield to maturity, even if
the average rate of principal payments experienced over time is consistent with
an investor's expectation. In general, the earlier a prepayment of principal on
the underlying Mortgage Loans or a repurchase thereof (including, if applicable,
the occurrence of a redemption or other call feature of the Certificates of a
Series or the underlying Mortgage Loans), the greater will be the effect on an
investor's yield to maturity. As a result, the effect on an investor's yield to
maturity of principal payments and repurchases occurring at a rate higher (or
lower) than the rate anticipated by the investor during the period immediately
following the issuance of a Series of Certificates would not be fully offset by
a subsequent like reduction (or increase) in the rate of principal payments.
EFFECTIVE INTEREST RATE
Unless otherwise specified in the applicable Prospectus Supplement, each
monthly interest payment on a Mortgage Loan is calculated as 1/12 of the
applicable Mortgage Interest Rate multiplied by the unpaid principal balance
outstanding on the first day of the month after application of principal
payments made on such date. Unless otherwise specified in the applicable
Prospectus Supplement, the Remittance Rate for each Class of Certificates will
be calculated on the basis of the "Pass-Through
16
<PAGE>
Rate" for the related Mortgage Loans. With respect to a Series of Certificates
as to which the Company will act as Master Servicer, the "Pass-Through Rate" for
any Mortgage Loan will equal the related Mortgage Interest Rate less the sum of
the Servicing Fee and the Master Servicing Fee for such Mortgage Loan. With
respect to a Series of Certificates as to which the Company will not act as
Master Servicer, the "Pass-Through Rate" for any Mortgage Loan will equal the
related Mortgage Interest Rate less the sum of the Servicing Fee and the
Certificate Administrator Fee for such Mortgage Loan.
As described in the applicable Prospectus Supplement, in certain events, if
the amounts available for distribution in respect of interest are not sufficient
to cover the total of all accrued and unpaid interest at the Pass-Through Rate,
the available amount will be distributed to the Certificateholders pro rata in
accordance with their respective interests or in an order of priority described
in the applicable Prospectus Supplement.
For the sale of Certificates under this Prospectus, the Company may
establish one or more Mortgage Pools having a variable, as opposed to a fixed,
Pass-Through Rate. A Mortgage Pool with a variable Pass-Through Rate may be
composed of Mortgage Loans that have adjustable Mortgage Interest Rates, or of
Mortgage Loans with fixed Mortgage Interest Rates if the amount to be passed
through is determined on a Mortgage Loan-by-Mortgage Loan basis as the Mortgage
Interest Rate minus specified fees for servicing and administrative
compensation, which may include any of the Servicing Fee, the Master Servicing
Fee and the Certificate Administrator Fee, for each such Mortgage Loan, as set
forth in the Prospectus Supplement, or as otherwise determined as described in
the applicable Prospectus Supplement. Because the Mortgage Interest Rates may
vary in such a Mortgage Pool, and the servicing and administrative compensation
generally will be fixed, the Pass-Through Rate will be affected by
disproportionate principal prepayments among Mortgage Loans bearing different
Mortgage Interest Rates and, consequently, the yield to maturity
Certificateholders will be affected. The characteristics of any such
variable-rate Mortgage Pools will be described in the applicable Prospectus
Supplement. Although Mortgage Interest Rates in a fixed Pass-Through Rate
Mortgage Pool may vary from Mortgage Loan to Mortgage Loan, disproportionate
principal prepayments among the Mortgage Loans bearing different Mortgage
Interest Rates will not affect the return to Certificateholders.
For any Series of Certificates, the effective yield to maturity to
Certificateholders generally will be slightly lower than the yield to maturity
otherwise produced by the applicable Pass-Through Rate because, while interest
will accrue on each Mortgage Loan from the first day of each month, the
distribution of such interest to Certificateholders at the applicable
Pass-Through Rate generally will be made on a later day, which, unless otherwise
specified in the applicable Prospectus Supplement, will be the 25th day (or, if
such day is not a business day, the next succeeding business day) of the month
following the month of accrual.
When a prepayment in full (a "Payoff") is made by a Mortgagor on a Mortgage
Loan during a month, the Mortgagor is charged interest on the days in the month
actually elapsed up to the date of the Payoff at the daily interest rate
(determined by dividing the Mortgage Interest Rate by 365, or 360 in the case of
Payoffs received on a date on which the monthly payment for such Mortgage Loan
is due (a "Due Date")) which is applied to the principal amount of the Mortgage
Loan so prepaid. Similarly, when a Mortgage Loan is liquidated under a Mortgage
Pool Insurance Policy during a month, the pool insurer will pay interest on the
Mortgage Loan only to the date the claim is paid. Also, when a partial principal
prepayment (a "Curtailment") is made on a Mortgage Loan together with the
scheduled Monthly Payment for a month on or after the related Due Date, the
Mortgagor does not pay interest on the prepaid amount, and therefore
Certificateholders will not receive any interest on such prepaid amount.
Unless otherwise specified in the applicable Prospectus Supplement, to the
extent that Compensating Interest (as defined below) is not paid, the effect of
a Payoff or such a liquidation will be to reduce slightly the amount of interest
passed through on the next Distribution Date, because interest on the principal
amount of the Mortgage Loan so prepaid was paid only to the date of such Payoff
or liquidation and not to the end of the month of prepayment. Unless otherwise
specified in the applicable Prospectus Supplement, the following will apply:
Payoffs received during the period from the first day of a calendar month
through the 14th day of such month will be passed through, without Compensating
Interest and without interest accrued from the first day of such month to the
date of
17
<PAGE>
the Payoff, on the Distribution Date in such month, and Payoffs received during
the period from the 15th day of a calendar month through the last day of such
month will be passed through, with Compensating Interest and with interest at
the applicable Pass-Through Rate attributable to interest paid through the date
of the Payoff by the Mortgagors on the Distribution Date in the following month.
Proceeds of Mortgage Loans liquidated under a Mortgage Pool Insurance Policy
during a month will be passed through, with Compensating Interest and interest
at the applicable Pass-Through Rate attributable to interest paid by the pool
insurer under an applicable Mortgage Pool Insurance Policy, on the Distribution
Date in the following month.
Unless otherwise specified in the applicable Prospectus Supplement, the
following will apply: "Compensating Interest" will consist of a full month's
payment of interest at the applicable Pass-Through Rate on a Mortgage Loan for
which a Payoff is made or which is liquidated, less the interest at the
applicable Pass-Through Rate attributable to interest paid by the Mortgagor or
by the pool insurer under an applicable Mortgage Pool Insurance Policy through
the date of Payoff. Compensating Interest on liquidated Mortgage Loans will be
passed through to Certificateholders, together with any interest at the
applicable Pass-Through Rate attributable to interest paid by the pool insurer
under any applicable Mortgage Pool Insurance Policy to the date of liquidation
on the Distribution Date of the month following liquidation. Compensating
Interest on Payoffs will be paid on a Distribution Date only with respect to
Payoffs received during the period from the 15th day of the preceding calendar
month through the last day of such preceding month. The applicable Pooling and
Servicing Agreement will specify any limitations on the extent of or source of
funds available for payments of Compensating Interest.
MATURITY, AVERAGE LIFE AND PREPAYMENT ASSUMPTIONS
The Mortgage Loans at origination will have varying maturities as more fully
described in the applicable Prospectus Supplement. The Company expects that most
such Mortgage Loans will have maturities at origination of either 10 to 15 years
or 20 to 30 years and that such Mortgage Loans may be prepaid in full or in part
at any time, generally without penalty. The prepayment experience or, if
applicable, the occurrence of a redemption or other call feature of the
Certificates of a Series or the underlying Mortgage Loans will affect the lives
of the Certificates. The Company anticipates that a substantial number of
Mortgage Loans will be paid in full prior to their scheduled maturity.
A number of factors, including homeowner mobility, economic conditions,
enforceability of "due-on-sale" clauses, assumability of the Mortgage Loans,
mortgage market interest rates and the general availability of mortgage funds
affect prepayment experience. Generally, each Mortgage executed in connection
with a fixed-rate Mortgage Loan, except for FHA-insured or VA-guaranteed
Mortgage Loans, will contain "due-on-sale" provisions permitting the holder of
the Mortgage Note to accelerate the maturity of the Mortgage Loan upon
conveyance by the Mortgagor of the underlying Mortgaged Property. With respect
to Series of Certificates as to which the Company will act as Master Servicer,
the Master Servicer will agree that it or the applicable Seller/Servicer will
enforce any "due-on-sale" clause contained in any such Mortgage to the extent it
has knowledge of the conveyance or proposed conveyance of the underlying
Mortgaged Property and reasonably believes that it is entitled to do so under
applicable law; provided, however, that neither the Master Servicer nor the
Seller/Servicer will take any action in relation to the enforcement of any
"due-on-sale" provision which would impair or threaten to impair any recovery
under any related Primary Insurance Policy or Mortgage Pool Insurance Policy.
With respect to Series of Certificates as to which the Company will not act as
Master Servicer, the Servicer will agree to enforce any "due-on-sale" clause in
the instances and to the extent described in the preceding sentence. However, a
Mortgage Pool may contain fixed-rate Mortgage Loans which will allow a
subsequent owner of a Mortgaged Property, if credit underwriting standards are
met, to assume such fixed-rate Mortgage Loan without enforcement of any
"due-on-sale" clause. With respect to Mortgage Loans bearing adjustable Mortgage
Interest Rates, unless otherwise specified in the related Prospectus Supplement,
the related Mortgages will generally provide that such Mortgage Loans are
assumable by creditworthy subsequent owners without enforcement of any "due-
on-sale" clause. An assumption of a Mortgage Loan may have the effect of
increasing the life of such Mortgage Loan.
"Weighted average life" refers to the average amount of time that will
elapse from the date of issuance of a Certificate until each dollar of principal
will be repaid to the Certificateholders. The
18
<PAGE>
weighted average life of the Certificates will be influenced by the rate at
which principal on the Mortgage Loans in the Mortgage Pool is paid, which may be
in the form of (i) scheduled amortization or (ii) Curtailments and Payoffs
(collectively "Principal Prepayments"). Based upon published information, the
rate of prepayments on fixed- and adjustable-rate conventional one-to
four-family mortgage loans has fluctuated significantly in recent years. The
Company believes such fluctuation is due to a number of factors, including those
discussed above, and that such factors will also affect the prepayment
experience on the Mortgage Loans in any Mortgage Pool. Accordingly, the Company
cannot predict what future prepayment experience will be or what the resulting
weighted average life might be. However, principal prepayments on mortgage loans
are commonly measured relative to a prepayment standard or model. The model used
in this Prospectus and in each Prospectus Supplement, unless otherwise indicated
therein (the "Basic Prepayment Assumption" or "BPA"), represents an assumed rate
of prepayment each month relative to the then outstanding principal balance of a
pool of new Mortgage Loans. The BPA assumes prepayment rates of 0.2% per annum
of the then outstanding principal balance of such Mortgage Loans in the first
month of the life of the Mortgage Loans and an additional 0.2% per annum in each
month thereafter until the 30th month. Beginning in the 30th month and in each
month thereafter during the life of the Mortgage Loans, such prepayment model
assumes a constant prepayment rate of 6.0% per annum. Varying prepayment
assumptions are often expressed as percentages of the BPA (E.G., at 150% of the
BPA, assumed prepayments during the first month of a pool would be 0.3% per
annum, each month thereafter the rate of prepayments would increase by 0.3% per
annum, and in the 30th and succeeding months the rate would be 9% per annum).
The Prospectus Supplement or Current Report on Form 8-K for each Series of
Certificates may contain a table setting forth the projected weighted average
life of each Class of Certificates of such Series and the percentage of the
original principal amounts or notional principal amounts of each such Class that
would be outstanding on specified Distribution Dates for such Series, based on
the assumptions set forth with respect to the BPA deemed appropriate by the
Company and specified therein.
REDEMPTION OF CERTIFICATES OR UNDERLYING MORTGAGE LOANS
If so specified in the Prospectus Supplement for a Series, the Certificates
of such Series or the underlying Mortgage Loans may be subject to redemption at
the direction of the holder of certain redemption rights, beginning on the
Distribution Date and subject to payment of the redemption price and other
conditions specified in the related Prospectus Supplement. A redemption would
result in the concurrent retirement of all outstanding Certificates of the
Series and would decrease the average lives of such Certificates, perhaps
significantly. The earlier after the Closing Date that a redemption occurs, the
greater would be such effect. In general, a redemption is most likely to occur
if prevailing interest rates have declined. The holder of the redemption right
may also be a Holder of one or more Classes of the related Series, which may
affect such holder's decision whether to direct a redemption. The effect of a
redemption of the Certificates or underlying Mortgage Loans on interest payments
on the Classes of Certificates of a Series will be described in the related
Prospectus Supplement. See "Description of the Certificates-Redemption
Agreement" and "The Mortgage Pools--General".
THE COMPANY
The Company, a Delaware corporation, is a wholly-owned indirect subsidiary
of PNC Bank Corp., a bank holding company. The Company was organized for the
purpose of providing mortgage lending institutions, including affiliated
institutions, with greater financing and lending flexibility by purchasing
mortgage loans from such institutions and issuing mortgage-backed securities.
The Company's principal executive offices are located at 75 North Fairway Drive,
Vernon Hills, Illinois 60061, telephone (847) 549-6500.
MORTGAGE PURCHASE PROGRAM
Set forth below is a description of the principal aspects of the Company's
purchase program for Mortgage Loans eligible for inclusion in a Mortgage Pool.
The Company will represent and warrant to the Trustee that each Mortgage Pool
will consist of Mortgage Loans purchased from one or more institutions
("Sellers") which are (i) state-chartered or federally-chartered savings and
loan associations, banks or similar financial institutions whose deposits or
accounts are insured by the Federal Deposit Insurance Corporation ("FDIC") or,
if specified in the applicable Prospectus
19
<PAGE>
Supplement or Current Report on Form 8-K, substantially similar deposit
insurance approved by any applicable rating agency, (ii) approved as mortgagees
by the FHA ("FHA-Approved Mortgagees"), (iii) approved by the Federal National
Mortgage Association ("FNMA") as mortgagees ("FNMA-Approved Mortgagees") or by
the Federal Home Loan Mortgage Corporation ("FHLMC") as mortgagees
("FHLMC-Approved Mortgagees"), or any successor entity to either, (iv) assignees
of FHA-Approved Mortgagees, FNMA-Approved Mortgagees or FHLMC-Approved
Mortgagees, (v) the FDIC or the Resolution Trust Corporation, (vi) entities
which have purchased Mortgage Loans from institutions described in clauses
(i)-(v) above or (vii) such other entities as may be described in the applicable
Prospectus Supplement. The institutions described in clauses (i)-(v) of the
preceding sentence will collectively be referred to herein as "Lenders". The
Company has approved (or will approve) individual institutions as eligible
Lenders by applying certain criteria, including the Lender's depth of mortgage
origination experience, servicing experience and financial stability. In
general, each Lender must have experience in originating and servicing
conventional residential mortgages and must have a net worth acceptable to the
Company. Each Lender is required to use the services of qualified underwriters,
appraisers and attorneys. Other factors evaluated by the Company in approving
Lenders include delinquency and foreclosure ratio performances.
LOAN STANDARDS
The Mortgage Loans to be included in each Mortgage Pool will be loans with
fixed or adjustable rates of interest secured by first mortgages, deeds of trust
or security deeds on residential properties with original principal balances
which did not exceed 95% of the value of the Mortgaged Properties, unless such
loans are FHA-insured or VA-guaranteed. Generally, each Mortgage Loan having a
loan-to-value ratio at origination and as of the Cut-Off Date in excess of 80%
or which is secured by a second or vacation home will be covered by a Primary
Insurance Policy, FHA Insurance Policy or VA Guaranty insuring against default
all or a specified portion of the principal amount thereof. See "Primary
Insurance, FHA Mortgage Insurance, VA Mortgage Guaranty, Hazard Insurance;
Claims Thereunder". Each mortgage insurer must be a Qualified Insurer (defined
herein to mean a mortgage guaranty insurance company which is duly qualified as
such under the laws of each state in which the Mortgaged Properties are located,
duly authorized and licensed in such states to transact a mortgage guaranty
insurance business and to write the insurance provided by the Primary Insurance
Policy or the Mortgage Pool Insurance Policy, as the case may be, and which is
approved as an insurer by FHLMC, FNMA or any successor entity to either, and by
the Company).
The Mortgage Loans to be included in each Mortgage Pool will be "one- to
four-family" mortgage loans, which means permanent loans (as opposed to
construction or land development loans) secured by Mortgages on non-farm
properties, including attached or detached single-family or second/vacation
homes, two-to four-family primary residences and condominiums or other attached
dwelling units, including individual condominiums, row houses, townhouses and
other separate dwelling units even when located in buildings containing five or
more such units. Each Mortgage Loan must be secured by an owner occupied primary
residence or second/vacation home, or by a nonowner occupied residence. The
Mortgaged Property may not be a mobile home.
CREDIT, APPRAISAL AND UNDERWRITING STANDARDS
The Mortgage Loans to be included in each Mortgage Pool will be subject to
the various credit, appraisal and underwriting standards described herein. The
Company's credit, appraisal and underwriting standards with respect to certain
Mortgage Loans will generally conform to those published in the Company's
Selling Guide (together with the Company's Servicing Guide, the "Guide", as
modified from time to time). The credit, appraisal and underwriting standards as
set forth in the Guide are continuously revised based on opportunities and
prevailing conditions in the residential mortgage market and the market for the
Company's mortgage pass-through certificates. The Mortgage Loans may be
underwritten by the Company or by designated third parties.
In addition, the Company may purchase Mortgage Loans which do not conform to
the underwriting standards set forth in the Guide. Such Mortgage Loans may be
purchased in negotiated transactions from Sellers who will represent that the
Mortgage Loans have been originated in accordance with credit, appraisal and
underwriting standards agreed to by the Company. The Company will generally
review only a limited portion of the Mortgage Loans in any delivery of such
20
<PAGE>
Mortgage Loans for conformity with the applicable credit, appraisal and
underwriting standards. Certain other Mortgage Loans will be purchased from
Sellers who will represent that the Mortgage Loans were originated pursuant to
credit, appraisal and underwriting standards determined by a mortgage insurance
company acceptable to the Company. The Company will accept a certification from
such insurance company as to a Mortgage Loan's insurability in a mortgage pool
as of the date of certification as evidence that such Mortgage Loan conforms to
applicable underwriting standards. Such certifications will likely have been
issued before the purchase of the Mortgage Loans by the Company. The Company
will perform only random quality assurance reviews on Mortgage Loans delivered
with such certifications.
The credit, appraisal and underwriting standards utilized in negotiated
transactions and the credit, appraisal and underwriting standards of insurance
companies issuing certificates may vary substantially from the credit, appraisal
and underwriting standards set forth in the Guide. All of the credit, appraisal
and underwriting standards will provide an underwriter with sufficient
information to evaluate the borrower's repayment ability and the adequacy of the
Mortgaged Property as collateral. Due to the variety of underwriting standards
and review procedures that may be applicable to the Mortgage Loans included in
any Mortgage Pool, the related Prospectus Supplement will not distinguish among
the various credit, appraisal and underwriting standards applicable to the
Mortgage Loans nor describe any review for compliance with applicable credit,
appraisal and underwriting standards performed by the Company. Moreover, there
can be no assurance that every Mortgage Loan was originated in conformity with
the applicable credit, appraisal and underwriting standards in all material
respects, or that the quality or performance of Mortgage Loans underwritten
pursuant to varying standards as described above will be equivalent under all
circumstances.
The Company's underwriting standards are intended to evaluate the
prospective Mortgagor's credit standing and repayment ability, and the value and
adequacy of the proposed Mortgaged Property as collateral. In the loan
application process, prospective Mortgagors will be required to provide
information regarding such factors as their assets, liabilities, income, credit
history, employment history and other related items. Each prospective Mortgagor
will also provide an authorization to apply for a credit report which summarizes
the Mortgagor's credit history. With respect to establishing the prospective
Mortgagor's ability to make timely payments, the Company will require evidence
regarding the Mortgagor's employment and income, and of the amount of deposits
made to financial institutions where the Mortgagor maintains demand or savings
accounts. In some instances, Mortgage Loans which were originated under a
Limited Documentation Origination Program may be sold to the Company. For a
mortgage loan originated under a Limited Documentation Origination Program to
qualify for purchase by the Company, the prospective mortgagor must have a good
credit history and be financially capable of making a larger cash down payment,
in a purchase, or be willing to finance less of the appraised value, in a
refinancing, than would otherwise be required by the Company. Currently, the
Company's underwriting standards provide that only mortgage loans with certain
loan-to-value ratios will qualify for purchase. If the mortgage loan qualifies,
the Company waives some of its documentation requirements and eliminates
verification of income and employment for the prospective mortgagor.
The Company's underwriting standards generally follow guidelines acceptable
to FNMA and FHLMC. In determining the adequacy of the property as collateral, an
independent appraisal is made of each property considered for financing. The
appraiser is required to inspect the property and verify that it is in good
condition and that construction, if new, has been completed. The appraisal is
based on the appraiser's judgment of values, giving appropriate weight to both
the market value of comparable homes and the cost of replacing the property.
Certain states where the Mortgaged Properties may be located are
"anti-deficiency" states where, in general, lenders providing credit on one- to
four-family properties must look solely to the property for repayment in the
event of foreclosure. See "Certain Legal Aspects of the Mortgage
Loans--Anti-Deficiency Legislation and Other Limitations on Lenders." The
Company's underwriting standards in all states (including anti-deficiency
states) require that the underwriting officers be satisfied that the value of
the property being financed, as indicated by the independent appraisal,
currently supports and is anticipated to support in the future the outstanding
loan balance, and provides sufficient value to mitigate the effects of adverse
shifts in real estate values.
21
<PAGE>
SELLER WARRANTIES AND INDEMNIFICATION OF THE COMPANY
With respect to Series of Certificates as to which the Company will be the
only Master Servicer or with respect to each Series as to which the Company and
a Servicing Entity will act as Master Servicers, each Seller generally will make
representations and warranties with respect to Mortgage Loans or the Mortgage
Loans in the Company's Mortgage Loan Servicing Group, respectively, sold by it
to the Company for inclusion in the Trust Fund which the Company deems
sufficient to permit it to make its representations and warranties in respect of
such Mortgage Loans to the Trustee and the Certificateholders under the Pooling
Agreement. See "Description of Certificates--Representations and Warranties"
below. Each Seller will also make certain other representations and warranties
regarding Mortgage Loans sold by it. Upon the breach of any representation or
warranty made by a Seller that materially and adversely affects the interests of
the Certificateholder in a Mortgage Loan (other than those breaches which have
been cured), the Company may require the Seller to repurchase the related
Mortgage Loan. In addition, each Seller will agree to indemnify the Company
against any loss or liability incurred by the Company on account of any breach
of any representation or warranty made by the Seller, any failure to disclose
any matter that makes any such representation and warranty misleading, or any
inaccuracy in information furnished by the Seller to the Company, including any
information set forth in this Prospectus or in any Prospectus Supplement. See
"Description of Certificates--Assignment of Mortgage Loans" and
"--Representations and Warranties".
With respect to Series of Certificates as to which there will be no Master
Servicer, the Seller which sold the Mortgage Loans to the Company for inclusion
in the Trust Fund will make representations and warranties to the Company with
respect to such Mortgage Loans, and the Company will assign such representations
and warranties to the Trustee and the Certificateholders under the Pooling
Agreement. With respect to each Series of Certificates as to which a Servicing
Entity will be a Master Servicer, such Servicing Entity which sold the Mortgage
Loans or the Mortgage Loan Servicing Group, as applicable, to the Company for
inclusion in the Trust Fund will make representations and warranties to the
Company with respect to such Mortgage Loans or Mortgage Loans in the related
Mortgage Loan Servicing Group, as applicable, and the Company will assign such
representations and warranties to the Trustee and the Certificateholders under
the Pooling Agreement. Upon the breach of any representation or warranty made by
such Seller or Servicing Entity that materially and adversely affects the
interests of the Certificateholder in a Mortgage Loan (other than those breaches
which have been cured), the Seller or Servicing Entity will be required to
repurchase the related Mortgage Loan. See "Description of
Certificates--Assignment of Mortgage Loans" and "--Representations and
Warranties".
RELATIONSHIPS WITH AFFILIATES
PNC Mortgage Corp. of America, an affiliate of the Company, may be a Seller,
a Seller/Servicer or a Servicer. Two of the Company's directors are also
directors of PNC Mortgage Corp. of America.
DESCRIPTION OF CERTIFICATES
Each Series of Certificates will be issued pursuant to a separate Pooling
Agreement. With respect to Series of Certificates as to which there will be a
Master Servicer, the Pooling Agreement will be between the Company, as Depositor
and, if applicable, as Master Servicer, the Servicing Entity, if applicable, as
Master Servicer, and the Trustee named in the Prospectus Supplement, and the
Mortgage Loans will be serviced by Seller/Servicers pursuant to selling and
servicing contracts ("Selling and Servicing Contracts") between the Company or
the Servicing Entity, as applicable, and such Seller/Servicers, or will be
serviced by servicers pursuant to servicing arrangements approved by the Company
or the Servicing Entity, as applicable. With respect to Series of Certificates
as to which there will be no Master Servicer, the Pooling Agreement will be
among the Company, as Depositor and Certificate Administrator, the Servicer and
the Trustee named in the Prospectus Supplement. A form of Pooling Agreement and
a form of the Selling and Servicing Contract are filed as exhibits to the
Registration Statement of which this Prospectus is a part. The following
discussion summarizes certain provisions expected to be contained in each
Pooling Agreement which governs the Trust Funds consisting principally of one-
to-four family residential properties. The applicable Prospectus Supplement will
describe material features of the related Pooling Agreement, which may differ
from
22
<PAGE>
the features described below. The following summary and the summary contained in
a Prospectus Supplement 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
Pooling Agreement for each particular Series and of the applicable Selling and
Servicing Contracts or similar contracts.
GENERAL
The Certificates of each Series will represent undivided interests in the
Trust Fund created pursuant to the Pooling Agreement for such Series. The Trust
Fund for each Series will consist, to the extent provided in the Pooling
Agreement, of (i) such Mortgage Loans as from time to time are subject to the
Pooling Agreement (exclusive of any related Retained Yield (described below),
except as otherwise specified in the related Prospectus Supplement), (ii) such
assets as from time to time are held in the Certificate Account (described
below) and the Custodial Accounts for P&I (described below) related to such
Mortgage Loans (exclusive of any Retained Yield, except as otherwise specified
in the related Prospectus Supplement), (iii) property acquired by foreclosure of
Mortgage Loans or deed in lieu of foreclosure, (iv) any combination, as
specified in the related Prospectus Supplement, of a Letter of Credit, Mortgage
Pool Insurance Policy, Special Hazard Insurance Policy, Bankruptcy Bond, Fraud
Bond, Reserve Fund or other type of credit enhancement as described under
"Description of Credit Enhancements", (v) the Private Certificates and Agency
Certificates, if any, described in the applicable Prospectus Supplement, and
(vi) such other assets or rights as are described in the applicable Prospectus
Supplement. If so specified in the applicable Prospectus Supplement,
Certificates of a given Series may be issued in several Classes, which may pay
interest at different rates, may represent different allocations of the right to
receive principal and interest, and certain of which may be subordinated to
others. Any such Class of Certificates may also provide for payments of
principal only or interest only or for disproportionate payments of principal
and interest. Subordinated Classes of a given Series of Certificates may or may
not be offered by the same Prospectus Supplement as the senior Classes of such
Series.
The Certificates will be freely transferable and exchangeable for
Certificates of the same Series and Class at the office set forth in such
Certificates, provided, however, that certain Classes of Certificates may be
subject to transfer restrictions set forth in such Certificates and described in
the applicable Prospectus Supplement. A reasonable service charge may be imposed
for any registration of exchange or transfer of Certificates, and the Company
may require payment of a sum sufficient to cover any tax or other governmental
charge. If specified in the applicable Prospectus Supplement, one or more
Classes of Certificates for any Series may be transferable only on the books of
The Depository Trust Company or another depository identified in such Prospectus
Supplement.
Unless otherwise indicated in the applicable Prospectus Supplement,
beginning with the month following the month in which the Cut-Off Date occurs
for a Series of Certificates, distributions of principal and interest (or, where
applicable, principal only or interest only) on each Class of Certificates will
be made either by the Trustee, the Master Servicer or the Certificate
Administrator, as applicable, acting on behalf of the Trustee or a paying agent
appointed by the Trustee (the "Paying Agent") on the 25th day (or if such 25th
day is not a business day, the business day immediately following such 25th day)
of each calendar month (the "Distribution Date") to the persons in whose names
the Certificates 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"). Distributions for each Series will be made by wire transfer in
immediately available funds for the account of, or by check mailed to, each
Certificateholder of record; provided, however, that, unless otherwise specified
in the related Prospectus Supplement, the final distribution in retirement of
the Certificates for each Class of a Series will be made only upon presentation
and surrender of the Certificates at the office or agency of the Company or the
Trustee specified in the notice to Certificateholders of such final
distribution.
ASSIGNMENT OF MORTGAGE LOANS
The Company will cause the Mortgage Loans to be assigned to the Trustee,
together with all principal and interest on the Mortgage Loans other than
principal and interest due on or before the Cut-Off Date. The Company or a
Servicing Entity, as applicable, will expressly reserve its or a Seller's rights
in and to any Retained Yield, which accordingly will not constitute part of the
Trust Fund. In
23
<PAGE>
addition, the applicable Prospectus Supplement may specify that the Seller will
retain the right to a specified portion of either principal or interest, or
both. The Trustee will, concurrently with such assignment, authenticate and
deliver the Certificates or cause the Certificates to be authenticated and
delivered to the Company or its designated agent in exchange for the Trust Fund.
Each Mortgage Loan will be identified in a schedule appearing as an exhibit to
the Pooling Agreement for the related Series. Unless otherwise specified in the
related Prospectus Supplement, such schedule will include information as of the
close of business on the Cut-Off Date as to the principal balance of each
Mortgage Loan, the Mortgage Interest Rate and the maturity of each Mortgage
Note, the Seller/ Servicer's or the Servicer's Servicing Fee, whether a Primary
Insurance Policy has been obtained for each Mortgage Loan and the then-current
scheduled monthly payment of principal and interest for each Mortgage Loan.
In addition, the Company, a Servicing Entity or a Servicer, as the case may
be, will, as to each Mortgage Loan, deliver or cause to be delivered to the
Trustee the Mortgage Note, an assignment to the Trustee of the Mortgage in a
form for recording or filing as may be appropriate in the state where the
Mortgaged Property is located, the original recorded Mortgage with evidence of
recording or filing indicated thereon, a copy of the title insurance policy or
other evidence of title and evidence of any Primary Insurance Policy, FHA
Insurance Policy or VA Guaranty for such Mortgage Loan, if applicable; or, in
the case of each Cooperative Loan, the related Cooperative Note, the original
security agreement, the proprietary lease or occupancy agreement, the related
stock certificate and related blank stock powers, and a copy of the original
filed financing statement together with assignments thereof from the applicable
Seller to the Trustee in a form sufficient for filing. In certain instances
where original documents respecting a Mortgage Loan may not be available prior
to execution of the Pooling Agreement, the Company, such Servicing Entity or
such Servicer will deliver such documents to the Trustee within 270 days
thereafter unless, as set forth in the Pooling Agreement, the county recorder
has not yet returned such Mortgage Loan. Notwithstanding the foregoing, a Trust
Fund may include Mortgage Loans where the original Mortgage Note is not
delivered to the Trustee if the Company delivers to the Trustee or the custodian
a copy or a duplicate original of the Mortgage Note, together with an affidavit
certifying that the original thereof has been lost or destroyed. With respect to
such Mortgage Loans, the Trustee (or its nominee) may not be able to enforce the
Mortgage Note against the related borrower. The Company, such Servicing Entity
or such Servicer will agree to repurchase or substitute for such a Mortgage Loan
in certain circumstances (see "Description of Certificates--Representations and
Warranties").
In instances where, due to a delay on the part of the title insurer, a copy
of the title insurance policy for a particular Mortgage Loan cannot be delivered
to the Trustee prior to or concurrently with the execution of the Pooling
Agreement, the Company will provide a copy of such title insurance policy to the
Trustee within 90 days after the Company's receipt of the original recorded
Mortgage, any intervening recorded assignments or other documents necessary to
issue such title insurance policy.
The Trustee will review the mortgage documents within 45 days of receipt
thereof to ascertain that all required documents have been properly executed and
received. The Trustee will hold such documents for each Series in trust for the
benefit of Certificateholders of such Series. With respect to Series of
Certificates as to which the Company and/or a Servicing Entity will act as
Master Servicer, if any document is found by the Trustee not to have been
properly executed or received or to be unrelated to the Mortgage Loans (or the
related Mortgage Loan Servicing Group for such Series if both the Company and a
Servicing Entity are acting as Master Servicers) identified in the Pooling
Agreement, the Trustee will notify the Company or such Servicing Entity, as
applicable. If the Company or such Servicing Entity, as applicable, cannot cure
such defect, the Company or such Servicing Entity, as applicable, will
substitute a new mortgage loan meeting the conditions set forth in the Pooling
Agreement (see "--Substitution of Mortgage Loans" below) or repurchase the
related Mortgage Loan from the Trustee at a price equal to 100% of the
outstanding principal balance of such Mortgage Loan, plus accrued interest
thereon at the applicable Pass-Through Rate through the last day of the month of
such repurchase. With respect to Series of Certificates as to which there will
be no Master Servicer, if a defect of the type described in the preceding
sentence is discovered by the Trustee and cannot be cured by the Seller, the
Seller will substitute a new mortgage loan or repurchase the related Mortgage
Loan from the Trustee upon the terms described in the preceding sentence. The
purchase price of any Mortgage Loan so repurchased will be passed through to
Certificateholders as
24
<PAGE>
liquidation proceeds in accordance with the procedures specified under
"--Distributions on Certificates". This substitution or repurchase obligation
constitutes the sole remedy available to the Certificateholders or the Trustee
for such a defect in a constituent document.
An assignment of each Mortgage Loan to the Trustee will be recorded or filed
except in states where, in the written opinion of counsel admitted to practice
in such state acceptable to the Company and the Trustee, such filing or
recording is not required to protect the Trustee's interest in the Mortgage Loan
against sale, further assignment, satisfaction or discharge by the Seller, the
Seller/ Servicers, the Servicer, the Company, the Servicing Entity or the Master
Servicer.
Buydown Funds provided by the Sellers or other parties for any Buydown Loans
included in a Mortgage Pool may be deposited on the date of settlement of the
sale of the Certificates to the original purchasers thereof (the "Closing Date")
into either (a) a separate account (the "Buydown Fund Account") maintained (i)
with the Trustee or another financial institution approved by the Company or
Servicing Entity, as applicable, as Master Servicer, (ii) within FDIC insured
accounts (or other insured accounts acceptable to the rating agency or agencies)
held and monitored by a Servicer or (iii) in a separate non-trust account
without FDIC or other insurance in an institution having the highest unsecured
long-term debt rating by the rating agency or agencies (or such other
institution acceptable to the rating agency or agencies) or (b) held in a
Custodial Account for P&I or a Custodial Account for Reserves and monitored by a
Servicer. Since Buydown Funds may be funded at either the par values of future
payment subsidies or funded in an amount less than the par values of future
payment subsidies and determined by discounting such par values in accordance
with interest accruing on such values, Buydown Fund Accounts may be
non-interest-bearing or may bear interest. In no event will the amount held in
any Buydown Fund Account exceed the level of deposit insurance covering such
account. Accordingly, more than one such account may be established.
SUBSTITUTION OF MORTGAGE LOANS
With respect to Series of Certificates as to which the Company and/or a
Servicing Entity will act as Master Servicer, the Company or the Servicing
Entity, as applicable, may substitute an eligible mortgage loan for a defective
Mortgage Loan (or, if applicable, a Mortgage Loan in its related Mortgage Loan
Servicing Group) in lieu of repurchasing such defective Mortgage Loan or the
related Mortgaged Property (a) within three months after the Closing Date for
the related Series of Certificates, and (b) within two years after such Closing
Date, if the related Mortgage Loan is a "defective obligation" within the
meaning of Section 860G(a)(4)(A)(ii) of the Code. Any mortgage loan, to be
eligible for substitution, must fit within the general description of the
Mortgage Loans set forth herein and in the related Prospectus Supplement. With
respect to Series of Certificates as to which there will be no Master Servicer,
the Seller or the Servicer, as specified in the related Prospectus Supplement,
may substitute an eligible mortgage loan for a defective Mortgage Loan in lieu
of repurchasing such defective Mortgage Loan or the related Mortgaged Property
in the circumstances and to the extent described in the two preceding sentences.
See "The Mortgage Pools".
REPRESENTATIONS AND WARRANTIES
Unless otherwise stated in the applicable Prospectus Supplement, in the
Pooling Agreement for each Series of Certificates as to which the Company will
act as a Master Servicer, the Company will represent and warrant to the Trustee
with respect to (a) all Mortgage Loans if it is the only Master Servicer and (b)
the Mortgage Loans in its Mortgage Loan Servicing Group if both the Company and
a Servicing Entity are acting as Master Servicers, among other things, that (i)
the information set forth in the schedule of Mortgage Loans is true and correct
in all material respects; (ii) except in the case of Cooperative Loans, a
lender's title policy (or other satisfactory evidence of title) was issued on
the date of the origination of each Mortgage Loan and each such policy or other
evidence of title is valid and remains in full force and effect; (iii) if a
Primary Insurance Policy, FHA Insurance Policy or VA Guaranty is required with
respect to such Mortgage Loan, such policy or guaranty is valid and remains in
full force and effect as of the Closing Date; (iv) as of the Closing Date, the
Company had good title to the Mortgage Loans and the Mortgage Notes are subject
to no offsets, defenses or counterclaims, except to the extent that the buydown
agreement for a Buydown Loan forgives certain indebtedness of a Mortgagor; (v)
except in the case of Cooperative Loans, as of the Closing Date, each Mortgage
is a valid first lien on an unencumbered estate in fee simple or leasehold
interest in the Mortgaged
25
<PAGE>
Property (subject only to (a) liens for current real property taxes and special
assessments, (b) covenants, conditions and restrictions, rights of way,
easements and other matters of public record as of the date of recording of such
Mortgage, such exceptions appearing of record being acceptable to mortgage
lending institutions generally or specifically reflected in the mortgage
originator's appraisal, (c) exceptions set forth in the title insurance policy
covering such Mortgaged Property and (d) other matters to which like properties
are commonly subject which do not materially interfere with the benefits of the
security intended to be provided by the Mortgage); (vi) as of the Closing Date,
each Mortgaged Property is free of damage and is in good repair, except for
ordinary wear and tear; (vii) as of the time each Mortgage Loan was originated,
the Mortgage Loan complies with all applicable state and federal laws, including
usury, equal credit opportunity, disclosure and recording laws; (viii) as of the
Closing Date, there are no delinquent tax or assessment liens against any
Mortgaged Property; and (ix) unless otherwise specified in the related
Prospectus Supplement, each Mortgage Loan was originated and will be serviced by
(a) an institution which is a member of the Federal Reserve System or the
deposits of which are insured by the FDIC, (b) an institution which is a member
of the Federal Home Loan Bank System, (c) an institution which is a FHA-Approved
Mortgagee, (d) an institution which is a FNMA-Approved Mortgagee, or (e) an
institution which is a FHLMC-Approved Mortgagee. The applicable Prospectus
Supplement and Pooling Agreement may set forth additional representations and
warranties of the Company. In addition, with respect to any Mortgage Loan as to
which the Company delivers to the Trustee or the custodian an affidavit
certifying that the original Mortgage Note has been lost or destroyed, if such
Mortgage Loan subsequently is in default and the enforcement thereof or of the
related Mortgage is materially adversely affected by the absence of the original
Mortgage Note, the Company will be obligated to repurchase or substitute for
such Mortgage Loan in the manner described below. However, the Company will not
be required to repurchase or substitute for any Mortgage Loan as described above
if the circumstances giving rise to such requirement also constitute fraud in
the origination of the related Mortgage Loan.
If the Mortgage Loans include Cooperative Loans, representations and
warranties with respect to title insurance or hazard insurance will not be
given. Generally, a Cooperative itself is responsible for the maintenance of
hazard insurance for property owned by such Cooperative, and the borrowers
(tenant-stockholders) of such Cooperative do not maintain hazard insurance on
their individual dwelling units. Title insurance is not obtained for Cooperative
Loans because such loans are not secured by real property. See "Certain Legal
Aspects of the Mortgage Loans--Cooperative Loans".
With respect to Series of Certificates as to which the Company will not act
as a Master Servicer, the Seller or the Servicing Entity, as applicable, which
sold the Mortgage Loans to the Company for inclusion in the Trust Fund will make
representations and warranties to the Company with respect to such Mortgage
Loans substantially similar to those indicated in the second preceding
paragraph, and the Company will assign such representations and warranties to
the Trustee and the Certificateholders under the Pooling Agreement. The
applicable Prospectus Supplement and Pooling Agreement may set forth additional
representations and warranties of the Seller, the Servicing Entity and/or the
Company.
In the event of the discovery by the Company, the Servicing Entity or the
Servicer of a breach of any representation or warranty which materially and
adversely affects the interest of the Certificateholders in the related Mortgage
Loan, or the receipt of notice of such a breach from the Trustee, the Company,
the Servicing Entity or the Seller, as the case may be, will cure the breach,
substitute a new mortgage loan for such Mortgage Loan or repurchase such
Mortgage Loan, or any Mortgaged Property acquired with respect thereto, on the
terms set forth above under "--Assignment of Mortgage Loans". The proceeds of
any such repurchase will be passed through to Certificateholders as liquidation
proceeds. This substitution or repurchase obligation constitutes the sole remedy
available to the Certificateholders or the Trustee for any such breach.
Under the Pooling Agreement, the Company or a Servicing Entity, as Master
Servicer, or the Servicer with respect to Series of Certificates for which there
will be no Master Servicer, will have the right, but not the obligation, to
purchase any Mortgage Loan (or, if applicable, Mortgage Loan in the Company's or
Servicing Entity's Mortgage Loan Servicing Group), subject to the limitations
set forth in the Pooling Agreement, from the applicable Mortgage Pool in the
event that such Mortgage Loan
26
<PAGE>
becomes 90 days or more delinquent; provided, that the aggregate purchase price
of the Mortgage Loans so repurchased (as set forth in the Pooling Agreement)
shall not exceed one-half of one percent (0.50%) of the aggregate Principal
Balance of all Mortgage Loans as of the Cut-Off Date.
SERVICING
With respect to Series of Certificates as to which the Company and/or a
Servicing Entity will act as Master Servicer, pursuant to the Pooling Agreement
the Company or Servicing Entity, as applicable, as Master Servicer, will be
responsible for servicing and administering the Mortgage Loans, or the Mortgage
Loans in its respective Mortgage Loan Servicing Group, as applicable, but will
be permitted to contract with the Seller/Servicer from whom each Mortgage Loan
was purchased, or another eligible servicing institution, to perform such
functions under the supervision of the Master Servicer as more fully described
below.
In the contract pursuant to which each Seller/Servicer will perform its
servicing duties, which contract will generally be the Selling and Servicing
Contract, each Seller/Servicer will agree, subject to the general supervision of
the Company or Servicing Entity, as applicable, as Master Servicer, or its
respective agent, to perform diligently all services and duties customary to the
servicing of mortgage loans. Such Master Servicer or its agent will monitor each
Seller/Servicer's performance and, unless otherwise specified in the applicable
Prospectus Supplement, such Master Servicer will have the right to remove and
substitute a replacement Seller/Servicer at any time if it considers such
removal to be in the best interest of Certificateholders. The duties performed
by the Seller/Servicers include collection and remittance of principal and
interest payments, administration of mortgage escrow accounts, collection of
insurance claims and, if necessary, foreclosure. In the event a Selling and
Servicing Contract is terminated by the Company or Servicing Entity, as
applicable, as Master Servicer, for any reason, such Master Servicer may procure
a substitute Seller/Servicer, which may be an affiliate of such Master Servicer.
During the period necessary to effect the execution and implementation of a
contract with such substitute Seller/Servicer, all duties and responsibilities
of the Seller/Servicer under the terminated Selling and Servicing Contract will
be performed by such Master Servicer. In such event, such Master Servicer will
be entitled to retain the same Servicing Fee as was paid to the Seller/Servicer
under such terminated Selling and Servicing Contract.
With respect to Series of Certificates as to which there will be no Master
Servicer, pursuant to the Pooling Agreement the servicing of the Mortgage Loans
will be performed by the Servicer, and the Company (as Certificate
Administrator) will calculate amounts distributable to the Certificateholders,
prepare tax returns on behalf of the Trust Fund and provide certain other
administrative services specified in the Pooling Agreement. With respect to a
Series as to which the Company and the Servicing Entity will act as Master
Servicers, unless otherwise specified in the applicable Prospectus Supplement,
the Company will also act as the Certificate Administrator. Unless otherwise
specified in the related Prospectus Supplement, with respect to a Series as to
which a Servicing Entity is the only Master Servicer, such Servicing Entity
shall act as the Certificate Administrator. The Servicer will generally perform
the same services and duties as a Seller/Servicer under a Selling and Servicing
Agreement, as well as certain services of a Master Servicer described herein.
The Trustee or its agent will monitor the Servicer's performance and, unless
otherwise specified in the applicable Prospectus Supplement, the Trustee will
have the right to remove and substitute a replacement servicer, which may be the
Company or an affiliate of the Company, to assume the servicing obligations of
the Servicer at any time if it considers such removal to be in the best
interests of Certificateholders. During the period necessary to effect the
execution and implementation of a contract with such substitute servicer,
certain duties and responsibilities of the Servicer under the Pooling Agreement
will be performed by the Trustee. In such event, the Trustee will be entitled to
retain the same Servicing Fee as was to be paid the Servicer under the Pooling
Agreement. The obligation of the Trustee or a replacement servicer to perform
the servicing duties of the Servicer will not, however, require such party to
cure any defect with respect to any Mortgage Loan, or substitute a new mortgage
loan for or repurchase a Mortgage Loan as to which there has been a breach of a
representation or warranty made by the Seller or to cure any breach of a
servicing covenant made by the former Servicer.
With respect to Series of Certificates as to which the Company and/or a
Servicing Entity will act as Master Servicer, each Seller/Servicer will retain
as its Servicing Fee a portion of the interest payable
27
<PAGE>
on each Mortgage Loan serviced by it. The Servicing Fee will be established by
the Company or a Servicing Entity, as applicable, either as a fixed rate or as a
rate calculated as the difference between interest at the Mortgage Interest Rate
and interest at the rate required to be passed through to the Company or
Servicing Entity, as applicable, as Master Servicer (the "Net Rate"). Unless
otherwise set forth in the applicable Prospectus Supplement, the Servicing Fee
will be no less than 0.25% per annum for each individual Mortgage Loan serviced.
In addition, unless otherwise set forth in the Prospectus Supplement, the
Seller/Servicer will retain late charges, assumption fees and similar charges to
the extent collected from Mortgagors. The Company expects that such fees and
charges will be negligible in amount. Unless otherwise provided in the
applicable Prospectus Supplement, each of the Company and Servicing Entity, as
applicable, as Master Servicer, will retain as its Master Servicing Fee an
amount which will be calculated as a per annum percentage for each Mortgage Loan
plus an amount calculated to reimburse the Company or Servicing Entity, as
applicable, as Master Servicer, for the expenses required to be borne by it,
which, unless otherwise set forth in the applicable Prospectus Supplement, will
include the Trustee's fees and premiums on or other expenses relating to any
Mortgage Pool Insurance Policy and/or other credit enhancements.
With respect to Series of Certificates as to which there will be no Master
Servicer, the Servicer will receive a Servicing Fee, as established in the
applicable Pooling Agreement, which, unless otherwise indicated in the
applicable Prospectus Supplement, will be no less than 0.25% per annum for each
individual Mortgage Loan serviced and with respect to each such Series and each
Series as to which both the Company and a Servicing Entity are acting as Master
Servicers, the Certificate Administrator will retain as its Certificate
Administrator Fee an amount which will be calculated as a per annum percentage
for each Mortgage Loan plus an amount calculated to reimburse the Certificate
Administrator for payment by it of the Trustee's fees.
RETAINED YIELD
For certain Series, the Company, a Servicing Entity or a Seller may retain a
portion of the interest payable on each Mortgage Loan (the "Retained Yield").
The Retained Yield will either be set as a fixed rate or will be calculated by
subtracting the Master Servicing Fee and the Remittance Rate from the Net Rate
or, if applicable, by subtracting the Servicing Fee, the Certificate
Administrator Fee and the Remittance Rate from interest at the Mortgage Interest
Rate. Unless otherwise specified in the applicable Prospectus Supplement, any
such Retained Yield and any earnings from reinvestments thereof will not be part
of the Trust Fund. The Company, the Servicing Entity or the Seller, as the case
may be, may at its option transfer to a third party all or a portion of the
Retained Yield for a Series of Certificates.
PAYMENTS ON MORTGAGE LOANS; CUSTODIAL ACCOUNTS FOR P&I,
INVESTMENT ACCOUNT, CERTIFICATE ACCOUNT AND RESERVE
ACCOUNT
With respect to Series of Certificates as to which the Company and/or a
Servicing Entity will act as Master Servicer, pursuant to the Servicing Contract
each Seller/Servicer will agree to establish and maintain for the Master
Servicer (or for the related Master Servicer if both the Company and a Servicing
Entity are acting as Master Servicers for such Series) a special custodial
account for principal and interest (the "Custodial Account for P&I"), into which
it will deposit on a daily basis (unless otherwise specified in the applicable
Prospectus Supplement) the following payments and collections received
subsequent to the Cut-Off Date (other than payments due on or before the Cut-Off
Date) with respect to the Mortgage Loans serviced by it:
(i) All payments on account of principal and interest, including
Principal Prepayments;
(ii) All net proceeds received in connection with the liquidation of
defaulted Mortgage Loans, by foreclosure or otherwise (hereinafter referred
to as "Liquidation Proceeds"), or under
28
<PAGE>
any applicable credit enhancements or title, hazard or other insurance policy
covering any Mortgage Loan, other than proceeds to be applied to the restoration
or repair of the related Mortgaged Property (hereinafter referred to as
"Insurance Proceeds");
(iii) Any Advances of such Seller/Servicer's funds (such Advances to be
deposited prior to the Withdrawal Date, as defined below); and
(iv) All proceeds of any Mortgage Loans or property acquired in respect
thereof repurchased as required for defects in documentation, breach of
representations or warranties, or otherwise.
Each Seller/Servicer has the option of either (i) depositing gross interest
collections in the Custodial Account for P&I, subject to withdrawal of its
related Servicing Fees, or (ii) deducting its Servicing Fees from gross interest
collections prior to deposit in such account.
On the Withdrawal Date or, with the Master Servicer's approval (or the
related Master Servicer if both the Company and a Servicing Entity are acting as
Master Servicers), on a daily basis, each Seller/ Servicer may withdraw the
following amounts from its Custodial Account for P&I:
(i) Amounts received on particular Mortgage Loans as late payments of
principal or interest and respecting which the Seller/Servicer has made an
unreimbursed Advance;
(ii) Amounts to reimburse the Seller/Servicer for Advances the Master
Servicer (or the related Master Servicer if both the Company and a Servicing
Entity are acting as Master Servicers) has determined to be otherwise
nonrecoverable; and
(iii) Amounts in respect of Servicing Fees previously deposited.
The Company and/or the Servicing Entity, as applicable, will require that
deposits in each Custodial Account for P&I be held (a) in a trust account in the
corporate trust department of the Trustee or another financial institution
approved by the Company or Servicing Entity, as applicable, as Master Servicer,
such that the rights of the Company or Servicing Entity, as applicable, as
Master Servicer, the Trustee and the Certificateholders will be fully protected
against the claims of any creditors of the Servicer and of any creditors or
depositors of the institution in which such account is maintained, (b) in FDIC
insured accounts (or other accounts with comparable insurance coverage
acceptable to the rating agency or agencies) created maintained and monitored by
a Servicer or (c) in a separate non-trust account without FDIC or other
insurance in an institution having an unsecured long-term debt rating of at
least one of the two highest unsecured long-term debt ratings of the rating
agency or agencies (or such other institution acceptable to the rating agency or
agencies). If a Custodial Account for P&I is insured by the FDIC and at any time
the amount in such account exceeds the limits of insurance on such account, the
Seller/Servicer shall be required to withdraw such excess from such account and
remit it to the Company or Servicing Entity, as applicable, for deposit in the
Investment Account described below.
With respect to Series of Certificates as to which the Company and/or the
Servicing Entity, as applicable, will act as Master Servicer and unless
otherwise specified in the related Prospectus Supplement, not later than the
20th day of each month (or the preceding business day if such 20th day is not a
business day) (the "Withdrawal Date"), the Company or Servicing Entity, as
applicable, will withdraw or direct the withdrawal from any funds in the
Custodial Account for P&I maintained by each related Seller/Servicer an amount
representing:
(i) Scheduled installments of principal and interest on the Mortgage
Loans received or advanced by such Seller/Servicer which were due on the
first day of the current month, net of Servicing Fees due the
Seller/Servicer and less any amounts to be withdrawn later by the Company or
Servicing Entity, as applicable, from any applicable Buydown Fund Account;
(ii) Proceeds of liquidations of Mortgage Loans received by the
Seller/Servicer in the immediately preceding calendar month, with interest
to the date of liquidation, net of Servicing Fees due such Seller/Servicer
and less any amounts to be withdrawn later by the Company or Servicing
Entity, as applicable, from any applicable Buydown Fund Account;
(iii) Principal due to Payoffs received during the period from the 15th
of the immediately preceding calendar month through the 14th of such
calendar month; in each case with interest at
29
<PAGE>
the applicable Pass-Through Rate attributable to interest paid by the
Mortgagor through the date of the Payoff (provided, however, that in the
case of Payoffs received between the first day and the 14th day of any
month, interest accrued from the first day of such month to the date of such
Payoff will not be paid to the Certificateholders), less any amounts to be
withdrawn later by the Company or Servicing Entity, as applicable, from any
applicable Buydown Fund Account; and
(iv) Curtailments received by such Seller/Servicer on such Mortgage Loans
in the immediately preceding calendar month.
All amounts withdrawn from the Custodial Accounts for P&I, together with any
Insurance Proceeds or Liquidation Proceeds (including any amounts paid in
respect of repurchase obligations on defective Mortgage Loans or otherwise) not
otherwise applied by Seller/Servicers and amounts withdrawn from any Buydown
Fund Account, if applicable, shall be immediately deposited into the Investment
Account (or if both the Company and a Servicing Entity are acting as Master
Servicers, the related Investment Account).
Under the Pooling Agreement for each Series of Certificates as to which the
Company will act as Master Servicer, the Master Servicer or the related
Seller/Servicer is permitted to make the following withdrawals from the Buydown
Fund Account or Custodial Account for P&I, as applicable:
(i) To deposit in the Investment Account the amount necessary in order
to supplement payments received on Buydown Loans;
(ii) In the event of a Payoff of any Buydown Loan, to apply the
remaining related Buydown Funds to reduce the required amount of such Payoff
(or, if the Mortgagor has made a Payoff equal in amount to the total unpaid
principal balance, to refund such remaining Buydown Funds to the person
entitled to receive such Buydown Funds);
(iii) In the event of foreclosure or liquidation of any Buydown Loan, to
deposit the remaining related Buydown Funds in the Investment Account; and
(iv) To clear and terminate the portion of any account representing
Buydown Funds.
Unless otherwise specified in the applicable Prospectus Supplement, the
Company or Servicing Entity, as applicable, as Master Servicer, may invest funds
withdrawn from the Custodial Accounts for P&I each month and remitted to the
related Master Servicer, as well as any Insurance Proceeds, Liquidation Proceeds
and Buydown Funds, for its own account and at its own risk, for the period from
the Withdrawal Date to the next Distribution Date, or for such longer or shorter
period as may be specified in the applicable Prospectus Supplement (in each
case, the "Investment Period"). Notwithstanding the foregoing, in the event that
both the Company and a Servicing Entity are acting as Master Servicers with
respect to any Series, each of the Company and such Servicing Entity may only
invest funds described in the preceding sentence to the extent that such funds
relate to Mortgage Loans in its respective Mortgage Loan Servicing Group.
Investment of such funds shall be made through an account in the name of the
Company or Servicing Entity, as applicable, as Master Servicer, and the Trustee
(an "Investment Account") (or, if both the Company and a Servicing Entity are
acting as Master Servicers, to the extent that such funds relate to Mortgage
Loans in its respective Mortgage Loan Servicing Group), which shall be
maintained in the trust department of a bank acceptable to any applicable rating
agency or agencies for the Series of Certificates. The Investment Account may be
a commingled account with other similar accounts maintained by the Company or
Servicing Entity, as applicable, as Master Servicer, and invested for its own
account; provided, that the maintenance of such a commingled account has been
approved by any applicable rating agency or agencies for the Series of
Certificates. Unless otherwise specified in the applicable Prospectus
Supplement, the investment of funds in the Investment Account shall be limited
to the investments described below.
On the last day of the Investment Period, the Company or Servicing Entity,
as applicable, as Master Servicer, will withdraw from the Investment Account
(or, if both the Company and a Servicing Entity are acting as Master Servicers,
the related Investment Account) all funds due to be distributed to
Certificateholders, and shall deposit such funds, together with any Advances
required to be made by it, in the Certificate Account described below.
30
<PAGE>
Unless otherwise specified in the applicable Prospectus Supplement, the
investment of funds in an Investment Account shall be limited to one or more of
the following investments ("Eligible Investments") which shall in no event
mature later than the next Distribution Date:
(i) Obligations of, or guaranteed as to principal and interest by, the
United States or any agency or instrumentality thereof, when such
obligations are backed by the full faith and credit of the United States;
(ii) Repurchase agreements on obligations of, or guaranteed as to
principal and interest by, the United States or any agency or
instrumentality thereof, when such obligations are backed by the full faith
and credit of the United States; provided that the unsecured obligations of
the party agreeing to repurchase such obligations are at the time assigned
such ratings as may be required by the applicable rating agency or agencies
for the Series of Certificates at the date of acquisition thereof;
(iii) Federal funds, certificates of deposit, time deposits and bankers'
acceptances of any bank or trust company incorporated under the laws of the
United States or any state thereof; provided that the debt obligations of
such bank or trust company (or, in the case of the principal bank in a bank
holding company system, debt obligations of the bank holding company) have
been assigned such ratings as may be required by the applicable rating
agency or rating agencies for the Series of Certificates at the date of
acquisition thereof;
(iv) Obligations of, or guaranteed by, any state of the United States or
the District of Columbia receiving the highest long-term debt ratings
available for such securities by the applicable rating agency or rating
agencies for the Series of Certificates;
(v) Commercial paper of any corporation incorporated under the laws of
the United States or any state thereof which on the date of acquisition has
been assigned such ratings as may be required by the applicable rating
agency or rating agencies for the Series of Certificates; or
(vi) Securities (other than stripped bonds or stripped coupons) bearing
interest or sold at a discount that are issued by any corporation
incorporated under the laws of the United States or any state thereof and
rated by each applicable rating agency or rating agencies for the Series of
Certificates in its highest long-term unsecured rating category; provided,
however, that securities issued by any such corporation will not be
investments to the extent that investment therein would cause the
outstanding principal amount of securities issued by such corporation that
are then held as part of the Investment Account or the Certificate Account
to exceed 20% of the aggregate principal amount of all Eligible Investments
then held in the Investment Account and the Certificate Account;
(vii) Units of taxable money market funds or mutual funds, which funds
have been rated by each applicable rating agency or rating agencies for the
Series of Certificates in its highest rating category or which have been
designated in writing by each such rating agency or rating agencies as
Eligible Investments with respect to this definition; or
(viii) such other investments bearing interest or sold at a discount the
investment in which will not, as evidenced by a letter from each applicable
rating agency or rating agencies for the Series of Certificates, result in
the downgrading or withdrawal of the rating or ratings assigned to the
Certificates by such rating agency or rating agencies.
Not later than the Distribution Date for a Series of Certificates as to
which the Company and/or a Servicing Entity will act as Master Servicer, the
Company or Servicing Entity, as applicable, will withdraw from the Investment
Account (or, if both the Company and a Servicing Entity are acting as Master
Servicers, the related Investment Account) all amounts required to be
distributed on such Distribution Date and deposit such amounts into a separate
non-interest-bearing trust account (the "Certificate Account") in the corporate
trust department of the Trustee or another depository institution acceptable to
the applicable rating agency or rating agencies.
Under the Pooling Agreement for each Series of Certificates as to which the
Company and/or a Servicing Entity will act as Master Servicer, the Company or
Servicing Entity, as applicable, will be authorized to make the following
withdrawals from the Certificate Account (provided, however, that if
31
<PAGE>
both the Company and a Servicing Entity are acting as Master Servicers, each of
the Company's and Servicing Entity's right to any such withdrawals will be
limited to proceeds received in respect of Mortgage Loans in its respective
Mortgage Loan Servicing Group):
(i) To reimburse the Company or Servicing Entity, as applicable, as
Master Servicer, or the applicable Servicer for Advances made pursuant to
the Pooling Agreement or a Selling and Servicing Contract, the Company's or
Servicing Entity's right to reimburse itself or such Servicer pursuant to
this paragraph (i) being limited to amounts received on particular Mortgage
Loans (including, for this purpose, Insurance Proceeds and Liquidation
Proceeds) which represent late recoveries of principal and/or interest
respecting which any such Advance was made;
(ii) To reimburse the Company or Servicing Entity, as applicable, as
Master Servicer, or the applicable Servicer for amounts expended by or for
the account of the Company or Servicing Entity, as applicable, as Master
Servicer, pursuant to the Pooling Agreement or amounts expended by such
Servicer pursuant to the Selling and Servicing Contracts in connection with
the restoration of property damaged by an Uninsured Cause (as defined in the
Pooling Agreement) or in connection with the liquidation of a Mortgage Loan;
(iii) To pay to the Company or Servicing Entity, as applicable, as Master
Servicer, the Master Servicing Fee, net of Compensating Interest reduced by
Payoff Earnings and Payoff Interest (each as defined herein or in the
Pooling Agreement), as to which no prior withdrawals from funds deposited by
the Master Servicer have been made;
(iv) To reimburse the Company or Servicing Entity, as applicable, as
Master Servicer, or the applicable Servicer for advances which the Company
or Servicing Entity, as applicable, has determined to be Nonrecoverable
Advances;
(v) To pay to the Company or Servicing Entity, as applicable, as Master
Servicer, reinvestment earnings deposited or earned in the Certificate
Account (net of reinvestment losses) to which the Company or Servicing
Entity, as applicable, is entitled and to reimburse the Company or Servicing
Entity, as applicable, for expenses incurred by and reimbursable to the
Company or Servicing Entity, as applicable, pursuant to the Pooling
Agreement;
(vi) To deposit amounts in the Investment Account representing amounts in
the Certificate Account not required to be on deposit therein at the time of
such withdrawal; and,
after making or providing for the above withdrawals,
(vii) To clear and terminate the Certificate Account upon liquidation of
all Mortgage Loans or other termination of the Trust Fund.
Each of the Company and Servicing Entity, as applicable, may also establish
with the Trustee for a Series of Certificates as to which it is acting as a
Master Servicer a Reserve Account if required to assure timely distributions of
principal and interest, as a condition to obtaining a specified rating for such
Certificates or to provide for the expenses of the Trust Fund. Any such Reserve
Account so established will be described in the applicable Prospectus
Supplement.
With respect to Series of Certificates as to which there will be no Master
Servicer, unless otherwise specified in the applicable Prospectus Supplement,
the Custodial Account for P&I, the Buydown Fund Account and the Reserve Account
will be established by the Servicer, and the required and permitted deposits
into and withdrawals from such accounts set forth above will be made by the
Servicer. The Servicer shall deposit any required Advances in the Custodial
Account for P&I on the Withdrawal Date. The withdrawal of funds and their
deposit into the Investment Account on the Withdrawal Date, as described above,
will also be effected by the Servicer. The Investment Account described above
will be established by the Certificate Administrator and the Trustee, and
investments of amounts therein in Eligible Investments will be directed by the
Certificate Administrator for its own account and at its own risk. The
Certificate Administrator will make the required withdrawal from the Investment
Account on the last day of the Investment Period for deposit in the Certificate
Account, as described above. Authorized withdrawals from the Certificate Account
for the purposes described above will be made by the Certificate Administrator.
Other than as set forth in this
32
<PAGE>
paragraph, unless the context otherwise requires, references above to "Master
Servicer" or "Seller/ Servicer", and to "Master Servicing Fee" shall refer
instead to "Servicer" and "Servicing Fee", respectively.
DISTRIBUTIONS ON CERTIFICATES
For each Series, on each Distribution Date commencing in the month following
the month in which the Cut-Off Date occurs (or such other time as may be set
forth in the applicable Prospectus Supplement), the Trustee, the Master Servicer
(if there will be only one Master Servicer) or the Certificate Administrator, as
applicable, acting on behalf of the Trustee or the Paying Agent will withdraw
from the Certificate Account and distribute to Certificateholders of record on
the applicable Record Date, and to holders of residual interests, if any, who
are entitled to receive such distributions pursuant to the terms of the
applicable Pooling Agreement, to the extent of their entitlement thereto, an
amount in the aggregate equal to the sum of:
(i) All scheduled payments of principal and interest at the Pass-Through
Rate either collected from the Mortgagors on the Mortgage Loans prior to the
related Determination Date (as defined below) or advanced by the Company or
Servicing Entity, as applicable, the Servicer or the Seller/Servicers;
(ii) Scheduled amounts of Buydown Funds respecting Buydown Loans (not
withdrawn and remitted by the Servicer or the related Seller/Servicer, as
applicable);
(iii) All Curtailments received on the Mortgage Loans in the month prior
to the month in which the Distribution Date occurs (the "Distribution
Period");
(iv) All Insurance Proceeds or Liquidation Proceeds received during the
Distribution Period, together with interest at the applicable Pass-Through
Rate to the extent described herein under "Yield Considerations--Effective
Interest Rate"; and
(v) All Payoffs received during the period from the 15th day of the
immediately preceding calendar month through the 14th day of such calendar
month; in each case together with interest at the applicable Pass-Through
Rate to the extent described under "Yield Considerations-- Effective
Interest Rate" herein;
less the sum of:
(a) Previously unreimbursed Advances made by the Company or Servicing
Entity, as applicable, as Master Servicer, the Seller/Servicers or the
Servicer on Mortgage Loans which are considered by the Master Servicer or
the Servicer, as the case may be, as of the Distribution Date to be
nonrecoverable;
(b) Amounts expended by the Seller/Servicers, the Company or Servicing
Entity, as applicable, as Master Servicer or the Servicer in connection with
the preservation or restoration of property securing Mortgage Loans which
have been liquidated and related liquidation expenses; and
(c) Amounts representing other expenses of the Master Servicer, the
Seller/Servicers or the Servicer, reimbursable pursuant to the Pooling
Agreement;
PROVIDED, HOWEVER, that in the event that both the Company and a Servicing
Entity are acting as Master Servicers for any Series, any amounts retained on
behalf of any of the Company, such Servicing Entity or a related Seller/Servicer
pursuant to clauses (a), (b) and (c) above shall be limited to amounts received
in respect of any Mortgage Loans in its related Mortgage Loan Servicing Group.
In addition, if the Master Servicer with respect to Series of Certificates
as to which the Company and/or a Servicing Entity will act as Master Servicer,
or the Servicer with respect to Series of Certificates as to which there will be
no Master Servicer, is obligated to do so under the applicable Pooling
Agreement, such Master Servicer or the Servicer, as the case may be, shall
include with any such distribution an Advance equal to principal payments and
interest payments (adjusted to the applicable Pass-Through Rate or Rates) due on
the first day of the month in which the Distribution Date occurs and not
received as of the close of business on the Withdrawal Date, subject to such
33
<PAGE>
Master Servicer's or Servicer's determination that such payments are recoverable
from future payments or collections on the Mortgage Loans, any subordination
feature or Insurance Proceeds or Liquidation Proceeds. See "--Advances" below.
The method of allocating the amount withdrawn from the Certificate Account
on each Distribution Date to principal and interest (or, where applicable, to
principal only or interest only) on a particular Series of Certificates will be
described in the applicable Prospectus Supplement. Distributions of interest on
each Class of Certificates will be made prior to distributions of principal
thereon. Each Class of Certificates may have a different Remittance Rate, and
each Remittance Rate may be fixed, variable or adjustable. The applicable
Prospectus Supplement will specify the Remittance Rate for each Class, or in the
case of a variable or adjustable Remittance Rate, the initial Remittance Rate
and the method for determining the Remittance Rate.
On each Distribution Date for a Series of Certificates, the Trustee, the
Master Servicer (if there will be only one Master Servicer) or the Certificate
Administrator, as applicable, on behalf of the Trustee or the Paying Agent, as
the case may be, will distribute to each holder of record on the Record Date, an
amount equal to the Percentage Interest (as defined below) represented by the
Certificate held by such holder multiplied by the sum of the Class Principal
Distribution Amount (as defined below) for such Class and, if such Class is
entitled to payments of interest on such Distribution Date, one month's interest
at the applicable Remittance Rate on the principal balance or notional principal
balance of such Class specified in the applicable Prospectus Supplement, less
(unless otherwise specified in the related Prospectus Supplement) such Class's
pro rata share of the sum of (i) the shortfalls in collections of interest on
Payoffs with respect to which distribution is to be made on such Distribution
Date, if any, (ii) the amount of any deferred interest added to the principal
balance of the Mortgage Loans and/or the outstanding balance of the Certificates
on the related Due Date, (iii) one month's interest at the applicable
Pass-Through Rate on the amount of any Curtailments received on the Mortgage
Loans in the month preceding the month of the distribution and (iv) any other
interest shortfalls (including, without limitation, shortfalls arising out of
application of the Soldiers' and Sailors' Relief Act or similar legislation or
regulations as in effect from time to time) allocable to Certificateholders
which are not covered by advances or applicable credit enhancements, in each
case in such amount as is allocated to such Class on the basis set forth in the
related Prospectus Supplement. The "Percentage Interest" represented by a
Certificate of a particular Class will be equal to the percentage obtained by
dividing the initial principal balance or notional amount of such Certificate by
the aggregate initial amount or notional amount of all the Certificates of such
Class. The "Class Principal Distribution Amount" for a Class of Certificates for
any Distribution Date will be the portion, if any, of the Principal Distribution
Amount (as defined in the related Prospectus Supplement) allocable to such Class
for such Distribution Date, as described in the related Prospectus Supplement.
In the case of a Series of Certificates which includes two or more Classes
of Certificates, the timing, sequential order, priority of payment or amount of
distributions in respect of principal, and any schedule or formula or other
provisions applicable to the determination thereof with respect to each such
Class shall be as provided in the related Prospectus Supplement. Distributions
in respect of principal of any Class of Certificates will be made on a pro rata
basis among all of the Certificates of such Class.
With respect to Series of Certificates as to which there will be only one
Master Servicer and except as otherwise provided in the applicable Pooling
Agreement, not later than the tenth day preceding each Distribution Date (the
"Determination Date"), such Master Servicer will furnish to the Trustee (and to
any Certificateholder upon request) a statement setting forth the aggregate
amount to be distributed on such Distribution Date to each Class of
Certificates, on account of principal and/or interest, stated separately. With
respect to Series of Certificates as to which there will be no Master Servicer,
or as to which both the Company and a Servicing Entity will act as Master
Servicers, the Certificate Administrator will provide the statements described
in the preceding sentence.
REPORTS TO CERTIFICATEHOLDERS
For each Series of Certificates, with each distribution to
Certificateholders from the Certificate Account, the Trustee, or the Master
Servicer (if there will be only one Master Servicer) or Certificate
34
<PAGE>
Administrator, as applicable, on behalf of the Trustee, will forward to each
Certificateholder a statement or statements with respect to the related Trust
Funds setting forth the information specifically described in the related
Pooling Agreement, which generally will include the following with respect to
such Series of Certificates:
(i) the beginning principal balance or notional principal balance
representing the ending balance from the prior statement;
(ii) the amount, if any, of such distribution principal;
(iii) the amount, if any, of such distribution allocable to interest on
the Mortgage Loans accrued at the applicable Pass-Through Rate on the
beginning principal balance or notional principal balance, and, with respect
to a Series of Certificates where one or more Classes of such Series are
subordinated in right of payment to one or more other Classes of such
Series, the amount, if any, of any shortfall in the amount of interest and
principal distributed;
(iv) the total amount distributed;
(v) the ending principal balance or notional principal balance after the
application in (ii) above; and
(vi) the then applicable Pass-Through Rate or weighted average
Pass-Through Rate, calculated as of the close of business on the related
Determination Date.
Upon request, a Certificateholder may receive a monthly report which sets
forth (i) the amount of the distribution for such month allocable to Principal
Prepayments, miscellaneous post-liquidation collections and Conversion Fees,
(ii) Mortgage Loan delinquencies, indicating the number and aggregate principal
amount of Mortgage Loans delinquent one, two and three months, as well as the
book value of any Mortgaged Property acquired through foreclosure, deed in lieu
of foreclosure or other exercise of rights respecting the Trustee's security
interest in the Mortgage Loans, (iii) the amount of remaining coverage under any
applicable credit enhancements, stated separately, as of the close of business
on the applicable Determination Date and (iv) the sum of the Master Servicing
Fee and the aggregate Servicing Fees for the month.
In addition, by the date required by applicable tax law of each year, the
Master Servicer with respect to Series of Certificates as to which there will be
only one Master Servicer, or the Certificate Administrator with respect to
Series of Certificates as to which there will be no Master Servicer or as to
which both the Company and a Servicing Entity will act as Master Servicers, will
furnish a report to each Certificateholder of record at any time during the
preceding calendar year as to the aggregate of amounts reported pursuant to (ii)
in the second preceding paragraph above, plus information with respect to the
amount of servicing compensation for the related Mortgage Pool, the value of any
property acquired by the Trustee through abandonment or foreclosure, deferred
interest added to the principal balance or the notional principal balance of
each Class of Certificates, as applicable, and such other customary information
as the Master Servicer or Certificate Administrator, as applicable, determines
to be necessary to enable Certificateholders to prepare their tax returns for
such calendar year or, in the event such person was a Certificateholder of
record during a portion of such calendar year, for the applicable portion of
such a year.
ADVANCES
With respect to Series of Certificates as to which the Company and/or a
Servicing Entity will act as Master Servicer and unless otherwise stated in the
applicable Prospectus Supplement, the Company or Servicing Entity, as
applicable, will be obligated under the Pooling Agreement to make Advances (to
the extent not previously advanced by the Seller/Servicers as described below).
In the event that both the Company and a Servicing Entity are acting as Master
Servicers for any Series, unless otherwise specified in the applicable
Prospectus Supplement, each of the Company's and such Servicing Entity's
obligation to make Advances shall be limited to Mortgage Loans in its respective
Mortgage Loans Servicing Group. Such Advances shall be in amounts sufficient to
cover any deficiency between the funds scheduled to be received on the Mortgage
Loans during the Distribution Period, and amounts withdrawn from the Custodial
Accounts for P&I on each Withdrawal Date during the Distribution Period and from
any Buydown Fund Account; provided, however, that the
35
<PAGE>
Company or Servicing Entity, as applicable, will be obligated to make such
Advances only to the extent any such Advance, in the judgment of the Company or
Servicing Entity, as applicable, made on the Determination Date, will be
reimbursable from any applicable credit enhancements, from Mortgagor payments or
from Liquidation Proceeds or Insurance Proceeds of the related Mortgage Loans.
In connection with certain credit enhancements, the Company or Servicing Entity,
as applicable, may make other advances, such as to pay insurance premiums, real
estate property taxes, protection and preservation taxes, sales expenses and
foreclosure costs including court costs and reasonable attorneys' fees in
connection with a Mortgage Pool Insurance Policy, which shall also constitute
"Advances". If an Advance made by a Master Servicer later proves unrecoverable,
such Master Servicer will be reimbursed from funds in the Certificate Account.
Notwithstanding the foregoing, if both the Company and a Servicing Entity are
acting as Master Servicers for any Series, such right of reimbursement shall be
limited to amounts received in respect of Mortgage Loans in its respective
Mortgage Loan Servicing Group.
With respect to Series of Certificates as to which the Company and/or a
Servicing Entity will act as Master Servicer and unless otherwise stated in the
applicable Prospectus Supplement, each Seller/ Servicer will be obligated to
advance on the Withdrawal Date its own funds or funds from the Custodial Account
for P&I maintained by it equal to the amount of any deficiency between the
amount in such Custodial Account for P&I on the Withdrawal Date and the amount
due to be remitted to the Company or Servicing Entity, as applicable, on such
date. Each Seller/Servicer will advance only funds which the Master Servicer
anticipates will be ultimately reimbursable from the sources discussed above. To
the extent the Seller/Servicers make such Advances, the Company or Servicing
Entity, as applicable, will be relieved of its obligation, if any, to make
Advances with respect to the Mortgage Loans respecting which such amounts were
advanced. If an Advance made by any Seller/Servicer later proves to be
unrecoverable, the Company or Servicing Entity, as applicable, will cause such
Seller/ Servicer to be reimbursed from funds in the Certificate Account.
Notwithstanding the foregoing, if both the Company and a Servicing Entity are
acting as Master Servicers, such right of reimbursement shall be limited to
amounts received in respect of Mortgage Loans in its respective Mortgage Loan
Servicing Group.
With respect to Series of Certificates as to which there will be no Master
Servicer and unless otherwise stated in the applicable Prospectus Supplement,
the Servicer will be obligated under the Pooling Agreement to advance on the
Withdrawal Date its own funds or funds from the Custodial Account for P&I equal
to the amount of any deficiency between the amount in such Custodial Account for
P&I on the Withdrawal Date and the amount due to be remitted to the Certificate
Administrator on such date. The Servicer will be obligated to make such Advances
only to the extent any such Advance, in the judgment of the Servicer made on the
related Determination Date, will be reimbursable from any applicable credit
enhancements, from Mortgagor payments or from Liquidation Proceeds or Insurance
Proceeds of the related Mortgage Loans. In connection with certain credit
enhancements, the Servicer may make other advances, such as to pay insurance
premiums, real estate property taxes, protection and preservation taxes, sales
expenses and foreclosure costs including court costs and reasonable attorneys'
fees in connection with a Mortgage Pool Insurance Policy, which shall also
constitute "Advances". If an Advance made by the Servicer later proves to be
unrecoverable, the Servicer will be reimbursed from funds in the Certificate
Account.
COLLECTION AND OTHER SERVICING PROCEDURES
With respect to Series of Certificates as to which the Company and/or a
Servicing Entity will act as Master Servicer, under the Selling and Servicing
Contract each Seller/Servicer agrees to make reasonable efforts to collect all
payments called for under the Mortgage Notes and will, consistent with the
Selling and Servicing Contract, the Pooling Agreement for any Series and any
applicable credit enhancements, follow such collection procedures as it follows
or would follow with respect to mortgage loans held for its own account which
are comparable to the Mortgage Loans. With respect to Series of Certificates as
to which there will be no Master Servicer and the servicing of the Mortgage
Loans will be performed by the Servicer, the Pooling Agreement will require the
Servicer to make the same efforts to collect payments on the Mortgage Notes and
follow the same collection procedures as would be required of the Servicer if it
were a Seller/Servicer under a Selling and Servicing Contract.
36
<PAGE>
Consistent with the above, each Seller/Servicer with respect to Series of
Certificates as to which the Company and/or a Servicing Entity will act as
Master Servicer, or the Servicer with respect to Series of Certificates as to
which there will be no Master Servicer, may, in its discretion, (i) waive any
prepayment charge, assumption fee, late payment charge or any other charge in
connection with a Principal Prepayment on a Mortgage Loan and (ii) only upon
receiving authorization from the insurer on any applicable Mortgage Pool
Insurance Policy or Primary Insurance Policy, and with respect to each
Seller/Servicer, from the Master Servicer, arrange with a Mortgagor a schedule
for the liquidation of delinquencies running for no more than 180 days after the
first delinquent due date for payment on any Mortgage Note. Such authorization
shall be given by the Company or Servicing Entity, as applicable, as Master
Servicer, or the Servicer only upon determining that the coverage of such
Mortgage Loan by any applicable credit enhancement will not be affected. In the
event of any such arrangement, the Company's or Servicing Entity's, as
applicable, obligation to make Advances on the related Mortgage Loan, if any,
shall continue during the scheduled period to the extent such Advances are not
made by the Seller/Servicers.
With respect to Series of Certificates as to which the Company and/or a
Servicing Entity will act as Master Servicer, the Selling and Servicing Contract
with each Seller/Servicer requires that such Seller/Servicer enforce
"due-on-sale" clauses, where applicable, with respect to the Mortgage Loans on
the same basis as with loans in its own portfolio, provided that such clause is
not to be enforced if it is unenforceable under applicable law or the terms of
the related Mortgage Note or if the coverage of any related credit enhancement
would be adversely affected by such enforcement. Subject to the above, if a
Mortgaged Property has been or is about to be conveyed by the Mortgagor, the
Seller/ Servicer or the Company or Servicing Entity, as applicable, will be
authorized to take or enter into an assumption agreement, pursuant to which the
Mortgagor remains liable under the Mortgage Note, from or with the person to
whom such Mortgaged Property has been or is about to be conveyed. Any fees
collected by a Seller/Servicer for entering into an assumption agreement will be
retained by it as additional servicing compensation. With respect to Series of
Certificates as to which there will be no Master Servicer and the servicing of
the Mortgage Loans will be performed by the Servicer, the Pooling Agreement will
require the Servicer to enforce any "due-on-sale" clause in the instances and to
the extent described in the first sentence of this paragraph, and the Servicer
will be authorized to take or enter into an assumption agreement and retain any
fees collected for entering into an assumption agreement as additional servicing
compensation to the same extent as a Seller/Servicer will be so authorized under
a Selling and Servicing Contract.
With respect to Series of Certificates as to which the Company and/or a
Servicing Entity will act as Master Servicer, the Company or Servicing Entity,
as applicable, may, or upon receiving authorization from the Company or
Servicing Entity, as applicable, as Master Servicer, a Seller/ Servicer may, in
connection with any such conveyance and only upon assurance that the related
Mortgage Loan will continue to be covered by any applicable credit enhancement,
release the original Mortgagor from liability upon the Mortgage Note and
substitute the new Mortgagor as liable thereon. If required by law or the terms
of the related Mortgage Note, the Company or Servicing Entity, as applicable,
may allow such release and substitution without the consent of the provider of
any applicable credit enhancement. In connection with any such assumption or
substitution, the Mortgage Interest Rate borne by the related Mortgage Note may
not be changed. With respect to Series of Certificates as to which there will be
no Master Servicer and the servicing of the Mortgage Loans will be performed by
the Servicer, the Servicer may in connection with any such conveyance release
the original Mortgager from liability upon the Mortgage Note and substitute a
new Mortgagor as liable thereon in the instances and to the extent described
above in this paragraph with respect to the Company or Servicing Entity, as
applicable, as Master Servicer.
With respect to Series of Certificates as to which the Company and/or a
Servicing Entity will act as Master Servicer, under each Selling and Servicing
Contract the Seller/Servicer is required to establish and maintain a Custodial
Account for Reserves into which Mortgagors deposit amounts sufficient to pay
taxes, assessments, hazard insurance premiums or comparable items to the extent
it is consistent with such Seller/Servicer's normal practices to collect
payments from Mortgagors to cover tax and insurance expenses. Withdrawals from
the Custodial Account for Reserves maintained for Mortgagors may be made to
effect timely payment of taxes, assessments and hazard insurance premiums or
comparable items, to reimburse the Seller/Servicer out of related assessments
for
37
<PAGE>
maintaining hazard insurance, to refund to Mortgagors amounts determined to be
overages, to pay interest to Mortgagors on balances in the Custodial Account for
Reserves, if required, to repair or otherwise protect the Mortgaged Property and
to clear and terminate the Custodial Account for Reserves. Each Seller/Servicer
is solely responsible for administration of the Custodial Account for Reserves
and is expected to make Advances to such account when a deficiency exists
therein. With respect to Series of Certificates as to which there will be no
Master Servicer and the servicing of the Mortgage Loans will be performed by the
Servicer, the Servicer will be required to establish and maintain a Custodial
Account for Reserves and to make Advances to such account, and will be
authorized to make withdrawals from the Custodial Account for Reserves, in the
instances and to the extent a Seller/Servicer would be so required and
authorized under a Selling and Servicing Contract.
SERVICING COMPENSATION AND PAYMENT OF EXPENSES
With respect to Series of Certificates as to which the Company and/or a
Servicing Entity will act as Master Servicer, the Seller/Servicers' primary
compensation for their servicing activities will come from the payment to them
or the retention by them, of an amount equal to the Servicing Fee for each
Mortgage Loan. The Company's or Servicing Entity's, as applicable, primary
compensation for supervising the mortgage servicing and advancing certain
expenses of a Mortgage Pool will come from the payment to it, of an amount equal
to the Master Servicing Fee with respect to each Mortgage Loan (or a Mortgage
Loan in its respective Mortgage Loan Servicing Group) in such Mortgage Pool. The
Master Servicing Fee and the Servicing Fee with respect to each payment of
interest received on a Mortgage Loan will equal one-twelfth of the annual Master
Servicing Fee or Servicing Fee annual percentage, as applicable, set forth in
the Pooling Agreement multiplied by the outstanding principal balance of such
Mortgage Loan during the month for which such amount is computed. In addition to
the Servicing Fee and Master Servicing Fee, the Company, a Servicing Entity or a
Seller may retain as its Retained Yield the right to a portion of the interest
payable on each Mortgage Loan calculated by subtracting the applicable
Pass-Through Rate and related Servicing Fee and Master Servicing Fee from the
applicable Mortgage Interest Rate.
With respect to Series of Certificates as to which there will be no Master
Servicer and the servicing of the Mortgage Loans will be performed by the
Servicer, the Servicer's primary compensation for its servicing activities will
come from the payment to it or its retention, with respect to each interest
payment on a Mortgage Loan, of an amount equal to the Servicing Fee for such
Mortgage Loan. The Servicing Fee with respect to each payment of interest
received on a Mortgage Loan will equal one-twelfth of the Servicing Fee annual
percentage set forth in the Pooling Agreement multiplied by the outstanding
principal balance of such Mortgage Loan during the month for which such amount
is computed. In addition to the Servicing Fee, the Company or a Seller may
retain as its Retained Yield the right to a portion of the interest payable on
each Mortgage Loan calculated by subtracting the related Servicing Fee, the
Certificate Administrator Fee and the Remittance Rate from the applicable
Mortgage Interest Rate.
With respect to Series of Certificates as to which there will be no Master
Servicer and the servicing of the Mortgage Loans will be performed by the
Servicer or with respect to each Series as to which both the Company and a
Servicing Entity will act as Master Servicers, the Certificate Administrator's
compensation for its administrative services will come from the payment to it,
with respect to each interest payment on a Mortgage Loan, of an amount equal to
the Certificate Administrator Fee for such Mortgage Loan. The Certificate
Administrator Fee with respect to each payment of interest received on a
Mortgage Loan will equal one-twelfth of the annual Certificate Administrator Fee
annual percentage set forth in the Pooling Agreement multiplied by the
outstanding principal balance of such Mortgage Loan during the month for which
such amount is computed, subject to any minimum fee as will be set forth in the
applicable Prospectus Supplement.
As principal payments are made on each Mortgage Loan, the outstanding
principal balance of the Mortgage Loans will decline, and thus compensation to
the Seller/Servicers and the related Master Servicer, or to the Servicer and the
Certificate Administrator with respect to Series of Certificates for which there
will be no Master Servicer or both the Company and a Servicing Entity will act
as Master Servicers, and any Retained Yield will decrease as the Mortgage Loans
amortize (subject to any minimum levels of such compensation set forth in the
applicable Prospectus Supplement). Principal Prepayments and liquidations of
Mortgage Loans prior to maturity will also cause servicing
38
<PAGE>
compensation to the Seller/Servicers and the Company and/or Servicing Entity, as
applicable, as Master Servicer, or to the Servicer and the Certificate
Administrator, as applicable, and any Retained Yield to decrease (subject to any
minimum levels of such compensation set forth in the applicable Prospectus
Supplement).
In addition to their primary compensation, the Seller/Servicers or the
Servicer, as applicable, will retain all prepayment fees, assumption fees and
late payment charges, to the extent collected from Mortgagors. The
Seller/Servicers' or the Servicer's income from such charges will depend upon
their origination and servicing policies.
With respect to Series of Certificates as to which the Company and/or a
Servicing Entity will act as Master Servicer, the Company or Servicing Entity,
as applicable, will pay all expenses incurred in connection with its activities
as Master Servicer (subject to limited reimbursement as described below), which,
unless otherwise specified in the applicable Prospectus Supplement, will include
payment of the fees and disbursements of the Trustee, payment of premiums of any
Mortgage Pool Insurance Policy, Special Hazard Insurance Policy, certificate
insurance policy, Fraud Bond or Bankruptcy Bond or the costs of obtaining or
maintaining any Letter of Credit or Reserve Fund and payment of expenses
incurred in connection with distributions and reports to Certificateholders of
each Series.
With respect to Series of Certificates as to which there will be no Master
Servicer and the servicing of the Mortgage Loans will be performed by the
Servicer, the Servicer will pay certain expenses incurred in connection with its
activities as Servicer (subject to limited reimbursement as described below),
which, unless otherwise specified in the applicable Prospectus Supplement, will
include payment of premiums of any Mortgage Pool Insurance Policy, Special
Hazard Insurance Policy, certificate insurance policy, Fraud Bond or Bankruptcy
Bond or the costs of maintaining any Letter of Credit or Reserve Fund. The
Certificate Administrator will pay the fees and disbursements of the Trustee.
As set forth in the preceding section, each Master Servicer and the
Seller/Servicers, or the Servicer, as applicable, are entitled to reimbursement
for certain expenses incurred by them in connection with the liquidation of
related defaulted Mortgage Loans. Certificateholders of such Series will suffer
no loss by reason of such expenses to the extent claims are paid under any
applicable credit enhancements. In the event, however, that claims are not paid
under such policies or alternative coverages, or if coverage has been exhausted,
Certificateholders of such Series will suffer a loss to the extent that the
proceeds of liquidation of a defaulted Mortgage Loan, after reimbursement of
each such Master Servicer's and the Seller/Servicer's expenses, or the
Servicer's expenses, as applicable, are less than the principal balance of such
Mortgage Loan. In addition, each Master Servicer and the Seller/Servicers, or
the Servicer, as applicable, are entitled to reimbursement of expenditures
incurred by them in connection with the restoration of a related damaged
Mortgaged Property, such right of reimbursement being prior to the rights of
Certificateholders to receive any related Insurance Proceeds or Liquidation
Proceeds.
EVIDENCE AS TO COMPLIANCE
Except as may be specified in the applicable Prospectus Supplement, each
Pooling Agreement will provide that on or before April 30 of each year,
beginning on the first April 30 that is at least six months after the Cut-Off
Date, one or more firms of independent public accountants will furnish
statements to the Trustee to the effect that, in connection with such firm's
examination of the financial statements of the Company and/or Servicing Entity,
as Master Servicer, or the Servicer, as applicable, as of the previous December
31, nothing came to such firm's attention that indicated that the Company or
Servicing Entity, as applicable, as Master Servicer, or the Servicer, as
applicable, was not in compliance with specified sections of the Pooling
Agreement, except for (i) such exceptions as such firm believes to be immaterial
and (ii) such other exceptions as are set forth in such statement.
Except as may be provided in the applicable Prospectus Supplement, each
Pooling Agreement will also provide for delivery to the Trustee of an annual
statement signed by an officer of the Company and/or Servicing Entity, as Master
Servicer, or the Servicer, as applicable, to the effect that, based on a review
of the Company's and/or Servicing Entity's, as Master Servicer, or the
Servicer's activities during the preceding calendar year, to the best of such
officer's knowledge the Company and/or
39
<PAGE>
Servicing Entity, as Master Servicer, or the Servicer, as applicable, has
fulfilled its obligations under the Pooling Agreement throughout the preceding
year or, if there has been a default in the fulfillment of any such obligations,
specifying each such default and the nature and status thereof.
CERTAIN MATTERS REGARDING THE MASTER SERVICER, THE
SERVICER, THE CERTIFICATE ADMINISTRATOR AND THE COMPANY
Except as may otherwise be specified in the applicable Prospectus
Supplement, the Pooling Agreement for each Series will provide that neither the
Company nor a Servicing Entity, as applicable, may resign from its obligations
and duties thereunder as Master Servicer or, if applicable, Certificate
Administrator, or that the Servicer, where applicable, may not resign from its
obligations and duties thereunder, except upon determination that its duties
thereunder are no longer permissible under applicable law. No such resignation
will become effective until the Trustee or a successor has assumed the Company's
or Servicing Entity's, as applicable, master servicing obligations and duties,
or, where applicable, the Servicer's obligations and duties, under such Pooling
Agreement.
The Pooling Agreement for each Series will provide that neither the Company
nor any Master Servicer, or that, where applicable, neither the Servicer nor the
Certificate Administrator, nor any director, officer, employee or agent of the
Company, any Master Servicer, the Servicer and the Certificate Administrator
(where applicable) (the "Indemnified Parties") will be under any liability to
the Trust Fund or the Certificateholders or the Trustee, any Seller/Servicer or
others for any action taken by any Indemnified Party, any Seller/Servicer or the
Trustee in good faith pursuant to the Pooling Agreement, or for errors in
judgment; provided, however, that neither the Company, the Master Servicer, the
Servicer nor the Certificate Administrator nor any such person will be protected
against any liability which would otherwise be imposed by reason of willful
misfeasance, bad faith or gross negligence in the performance of duties or by
reason of reckless disregard of obligations and duties thereunder. The Pooling
Agreement relating to each such Series will further provide that any Indemnified
Party 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 Pooling Agreement or the Certificates, other than any
loss, liability or expense related to any specific Mortgage Loan or Mortgage
Loans (except any such loss, liability or expense otherwise reimbursable
pursuant to the Pooling 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 Pooling Agreement for each
such Series will provide that neither the Company nor any Master Servicer or,
where applicable, neither the Servicer nor the Certificate Administrator, is
under any obligation to appear in, prosecute or defend any legal action which is
not incidental to its responsibilities under the Pooling Agreement and which in
its opinion may involve it in any expense or liability. The Company or, where
applicable, a Master Servicer or the Servicer or the Certificate Administrator,
may, however, in its discretion, undertake any such action which it may deem
necessary or desirable with respect to the Pooling Agreement and the rights and
duties of the parties thereto and the interests 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 Company or, where applicable, a Master Servicer, the
Servicer or the Certificate Administrator, will be entitled to be reimbursed
therefor and to charge the Certificate Account.
Any person into which a Master Servicer, the Servicer or the Certificate
Administrator may be merged, converted or consolidated, or any person resulting
from any merger, conversion or consolidation to which such Master Servicer, the
Servicer or the Certificate Administrator is a party, or any person succeeding
to the business of such Master Servicer, the Servicer or the Certificate
Administrator, will be the successor of such Master Servicer, the Servicer or
the Certificate Administrator, respectively, under the Pooling Agreement.
EVENTS OF DEFAULT
With respect to Series of Certificates as to which the Company and/or a
Servicing Entity will act as Master Servicer, Events of Default under the
Pooling Agreement for each such Series (but, in the event that both the Company
and a Servicing Entity are acting as Master Servicers for a Series, such Event
of Default shall apply only to the defaulting Master Servicer), unless otherwise
specified in the
40
<PAGE>
applicable Prospectus Supplement, will include, without limitation, (i) any
failure by the Company or Servicing Entity, as applicable, as Master Servicer,
to make a required deposit to the Certificate Account or, if the Company or
Servicing Entity, as applicable, as Master Servicer, is the Paying Agent, to
distribute to Certificateholders of any Class any required payment which
continues unremedied for ten days after the giving of written notice of such
failure to the Company or Servicing Entity, as applicable, as Master Servicer,
by the Trustee, or to the Company or Servicing Entity, as applicable, as Master
Servicer, and the Trustee by the holders of Certificates for that Series
evidencing interests aggregating not less than 25% of the Trust Fund, as
determined in the manner set forth in such Pooling Agreement; (ii) any failure
on the part of the Company or Servicing Entity, as applicable, as Master
Servicer, duly to observe or perform in any material respects any other of the
covenants or agreements on the part of the Company or Servicing Entity, as
applicable, as Master Servicer, contained in the Certificates for that Series or
in such Pooling Agreement which continues unremedied for 60 days after the
giving of written notice of such failure to the Company or Servicing Entity, as
applicable, as Master Servicer, by the Trustee, or to the Company or Servicing
Entity, as applicable, as Master Servicer, and the Trustee by the holders of
Certificates for that Series evidencing interests aggregating not less than 25%
of the Trust Fund, as determined in the manner set forth in such Pooling
Agreement; (iii) certain events of insolvency, readjustment of debt, marshalling
of assets and liabilities or similar proceedings and certain actions by the
Company or Servicing Entity, as applicable, as Master Servicer, indicating
insolvency, reorganization or inability to pay its obligations and (iv) any
failure of the Company or Servicing Entity, as applicable, to make any Advance
(other than a Nonrecoverable Advance) which continues unremedied at the opening
of business on the Distribution Date in respect of which such Advance was to
have been made. With respect to Series of Certificates as to which there will be
no Master Servicer, the Events of Default under the Pooling Agreement for each
such Series, unless otherwise specified in the applicable Prospectus Supplement,
will be the same failures by or conditions of the Servicer as will constitute
Events of Default by a Master Servicer under the Pooling Agreement for each
Series of Certificates for which the Company and/or a Servicing Entity will act
as Master Servicer, except that an Event of Default created by a failure of a
Master Servicer to make a required deposit to the Certificate Account referred
to in clause (i) of the immediately prior sentence will instead be the failure
of the Servicer to make a required deposit to the Investment Account on the
Withdrawal Date. Notwithstanding the foregoing, if an Event of Default described
in clause (iv) above occurs, the Trustee will, upon written notice to the
Company or Servicing Entity, as applicable, immediately suspend all of the
rights and obligations of the Company or Servicing Entity, as applicable,
thereafter arising under the Pooling Agreement and the Trustee will act to carry
out the duties of the Master Servicer, including the obligation to make any
Advance the nonpayment of which was an Event of Default described in clause (iv)
above. The Trustee will permit the Company or Servicing Entity, as applicable,
to resume its rights and obligations as Master Servicer under the Pooling
Agreement if the Company or Servicing Entity, as applicable, within two Business
Days following its suspension, remits to the Trustee the amount of any Advance
the nonpayment of which was an Event of Default described in clause (iv) above.
If an Event of Default as described in clause (iv) above occurs more than two
times in any twelve month period, the Trustee will not be obligated to permit
the Company or Servicing Entity, as applicable, to resume its rights and
obligations as Master Servicer under the Pooling Agreement.
RIGHTS UPON EVENT OF DEFAULT
As long as an Event of Default under the Pooling Agreement for any Series
remains unremedied, the Trustee or holders of Certificates for that Series
evidencing interests aggregating not less than 25% of the Trust Fund, as
determined in the manner set forth in such Pooling Agreement, may terminate all
of the rights and obligations of the defaulting Master Servicer, the Servicer or
the Certificate Administrator, as applicable, under such Pooling Agreement and
in and to the Trust Fund, whereupon the Trustee will succeed to all the
responsibilities, duties and liabilities of the Master Servicer, the Servicer or
the Certificate Administrator, as applicable, under such Pooling Agreement and
will be entitled to similar compensation arrangements and limitations on
liability. In the event that the Trustee is unwilling or unable so to act, it
may appoint or petition a court of competent jurisdiction for the appointment of
a housing and home finance institution with a net worth of at least $10,000,000
to act as successor to the defaulting Master Servicer, the Servicer or the
Certificate Administrator, as applicable, under such Pooling Agreement. Pending
any such appointment, the
41
<PAGE>
Trustee is obligated to act in such capacity. In the event the Trustee acts as
successor to such Master Servicer or the Servicer, the Trustee will be obligated
to make Advances unless it is prohibited by law from doing so. The Trustee and
such successor may agree upon the compensation to be paid, which in no event may
be greater than the compensation to the Company or Servicing Entity, as
applicable, as initial Master Servicer, or with respect to a Series of
Certificates as to which there will be no Master Servicer, to the Servicer named
in the applicable Prospectus Supplement or the Certificate Administrator, as
applicable, under such Pooling Agreement. Subject to certain limitations,
holders of Certificates for a Series evidencing interests aggregating not less
than 25% of the Trust Fund, as determined in the manner set forth in the Pooling
Agreement for that Series, may direct the action of the Trustee in pursuing
remedies and exercising powers under such Pooling Agreement.
No Certificateholder of any Series will have any right under the applicable
Pooling Agreement to institute any proceeding with respect to such Pooling
Agreement unless such Certificateholder previously has given to the Trustee
written notice of default and unless the holders of Certificates for that Series
evidencing interests aggregating not less than 25% of the Trust Fund, as
determined in the manner set forth in such Pooling Agreement, have made written
request upon the Trustee to institute such proceeding in its own name as Trustee
thereunder and have offered to the Trustee reasonable indemnity and the Trustee
for 60 days has neglected or refused to institute any such proceeding. However,
the Trustee is under no obligation to exercise any of the trusts or powers
vested in it by the Pooling Agreement for any Series or to make any
investigation of matters arising thereunder or to institute, conduct or defend
any litigation thereunder or in relation thereto at the request, order or
direction of any of the Certificateholders, unless such Certificateholders have
offered to the Trustee reasonable security or indemnity against the costs,
expenses and liabilities which may be incurred therein or thereby.
AMENDMENT
The Pooling Agreement for each Series may be amended by the Company and/or a
Servicing Entity and the Trustee, with respect to Series of Certificates as to
which the Company and/or a Servicing Entity will act as Master Servicer (and in
the case where both the Company and a Servicing Entity are acting as Master
Servicers, the Certificate Administrator), and by the Company, the Servicer, the
Certificate Administrator and the Trustee with respect to Series of Certificates
as to which there will be no Master Servicer, without the consent of any of the
Certificateholders covered by such Pooling Agreement, (i) to cure any ambiguity,
(ii) to correct or supplement any provision therein which may be inconsistent
with any other provision therein, (iii) to comply with any requirements imposed
by the Internal Revenue Code of 1986, as amended (the "Code") or any regulations
thereunder, including provisions to such extent as shall be necessary to
maintain the qualification of the Trust Fund as a REMIC or to avoid or minimize
the risk of imposition of any tax on the related Trust Fund, and (iv) to correct
the description of any property at any time included in the Trust Fund, or to
assure conveyance to the Trustee of any property included in the Trust Fund. The
Pooling Agreement for each Series may also be amended by the Company and the
Trustee, with respect to Series of Certificates as to which the Company will act
as Master Servicer, and by the Company, the Servicer, the Certificate
Administrator and the Trustee with respect to Series of Certificates as to which
the Company will not act as Master Servicer, with the consent of the holders of
Certificates for that Series evidencing interests aggregating not less than 66%
of the Trust Fund, as determined in the manner set forth in such Pooling
Agreement, for the purpose of adding any provisions to or changing in any manner
or eliminating any of the provisions of such Pooling Agreement or of modifying
in any manner the rights of the holders of Certificates of that Series;
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 which are
required to be distributed in respect of any Certificate without the consent of
the holder of such Certificate, or (ii) reduce the aforesaid percentage of
Certificates, the holders of which are required to consent to any such amendment
without the consent of the holders of all Certificates of such Series then
outstanding.
The Prospectus Supplement for a particular Series may describe other or
different provisions concerning conditions to the amendment of the related
Pooling Agreement.
42
<PAGE>
LIST OF CERTIFICATEHOLDERS
With respect to Series of Certificates as to which the Company will act as a
Master Servicer or with respect to a Series where a Servicing Entity is the only
Master Servicer, upon written request of the Trustee, the Company or Servicing
Entity as applicable, will provide to the Trustee within 30 days after the
receipt of such request a list of the names and addresses of all
Certificateholders of record of a particular Series or Class as of the most
recent Record Date for payment of distributions to Certificateholders of that
Series or Class. Upon written request of three or more Certificateholders of
record of such a Series of Certificates, for purposes of communicating with
other Certificateholders with respect to their rights under the Pooling
Agreement for such Series, the Trustee will afford such Certificateholders
access during business hours to the most recent list of Certificateholders of
that Series held by the Trustee. If such list is as of a date more than 90 days
prior to the date of receipt of such Certificateholders' request, the Trustee
shall promptly request from the Master Servicer a current list and will afford
such requesting Certificateholders access to such list promptly upon receipt.
With respect to Series of Certificates as to which there will be no Master
Servicer, the Company, as Certificate Administrator, will provide the list of
names and addresses of the Certificateholders described above in the same manner
as so described.
TERMINATION
The obligations created by the Pooling Agreement for each Series will
terminate upon the occurrence of both (i) the later of the maturity or other
liquidation of the last Mortgage Loan subject thereto and the disposition of all
property acquired upon foreclosure of any Mortgage Loan and (ii) the payment to
Certificateholders of each Class, if any, of that Series of all amounts held on
behalf of such Certificateholders and required to be paid to them pursuant to
such Pooling Agreement. The Pooling Agreement for each Series will permit, but
not require, the Company to repurchase from the Trust Fund for such Series all
remaining Mortgage Loans at a price equal to the unpaid principal amount thereof
or the Trust Fund's adjusted basis in the Mortgage Loans, as described in the
related Prospectus Supplement, in either case together with interest at the
applicable Mortgage Interest Rates (which will generally be passed through to
Certificateholders at the applicable Pass-Through Rates). The exercise of such
right will effect early retirement of the Certificates of such Series, but the
Company's right so to repurchase is subject to the aggregate principal balances
of the Mortgage Loans at the time of repurchase being less than the percentage
specified in the related Prospectus Supplement of the aggregate principal amount
of the Mortgage Loans underlying the Certificates of such Series as of the
Cut-Off Date. In no event, however, will the trust created by any Pooling
Agreement continue beyond the expiration of 21 years from the death of the
survivor of the issue of the person named in such Pooling Agreement. For each
Series, the Trustee will give written notice of termination of the Pooling
Agreement to each Certificateholder, and the final distribution will be made
only upon surrender and cancellation of the Certificates at an office or agency
specified in the notice of termination.
REDEMPTION AGREEMENT
If so specified in the Prospectus Supplement for a Series, the related Trust
Fund will enter into a redemption agreement pursuant to which the counterparty
to the agreement will have the right to cause a redemption of the outstanding
Certificates of such Series, beginning on the Distribution Date and subject to
payment of the redemption price and other conditions specified in the Prospectus
Supplement. In general, the redemption price will equal the aggregate
outstanding principal balance of all Certificates of such Series(other than such
Certificates with a notional principal balance), plus any interest described in
the Prospectus Supplement. Payment of the redemption price will be in lieu of
any distribution of principal and interest that would otherwise be made on that
Distribution Date. Upon a redemption, the holder of the redemption right will
receive the assets of the Trust Fund and each Certificateholder will receive the
outstanding principal balance of its Certificate(other than a holder of
Certificates with a notional principal balance), plus any interest specified in
the Prospectus Supplement. See "Yield, Prepayment and Maturity Considerations"
for a discussion of the effects of such a redemption of an investor's yield to
maturity. In the case of a Trust Fund for which a REMIC election or elections
have been made, the transaction by which the Certificates are retired and the
related redemption is conducted will constitute a "qualified liquidation" under
Section 860F of the Code.
43
<PAGE>
PUT OPTION
If so specified in the Prospectus Supplement for a Series, each
Certificateholder of such Series, of a Class of such Series or of a group for
such Series will have the option to require the entity named in such Prospectus
Supplement to purchase such Certificates in full on the date, at the purchase
price and on the terms specified in such Prospectus Supplement.
THE TRUSTEE
The Trustee under each Pooling Agreement will be named in the related
Prospectus Supplement. The bank or trust company serving as Trustee may have
normal banking relationships with the Company and/or its affiliates. The Trustee
will have combined capital and surplus of not less than $50 million.
The Trustee under each Pooling Agreement may resign at any time, in which
event the Company will be obligated to appoint a successor Trustee. The Company
may also remove the Trustee if the Trustee ceases to be eligible to continue as
such under the applicable Pooling Agreement or if the capital and surplus of the
Trustee is reduced below $50 million. Upon becoming aware of such circumstances,
the Company will be obligated to appoint a successor Trustee for the related
Series. The Trustee may also be removed at any time by holders of Certificates
of a Series evidencing more than 50% of the aggregate undivided interests in the
related Trust Fund. 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.
PRIMARY INSURANCE, FHA MORTGAGE INSURANCE, VA MORTGAGE
GUARANTY, HAZARD INSURANCE; CLAIMS THEREUNDER
As set forth below, a Mortgage Loan may be required to be covered by a
hazard insurance policy and either an FHA Insurance Policy, a VA Guaranty or a
Primary Insurance Policy. The following is only a brief description of such
coverage and does not purport to describe all of the characteristics of each
type of insurance. Such insurance is subject to underwriting and approval of
individual Mortgage Loans by the respective insurers and guarantors. In some
cases, however, the issuer of the insurance or guaranty may delegate
underwriting authority to the originator of the Mortgage Loan. The descriptions
of any insurance coverage in this Prospectus or any Prospectus Supplement do not
purport to be complete and are qualified in their entirety by reference to such
forms of policies, and to such statutes or regulations as may be applicable.
PRIMARY INSURANCE
Unless otherwise specified in the applicable Prospectus Supplement, each
Mortgage Loan with a loan-to-value ratio at origination and at the Cut-Off Date
greater than 80% will be covered by a Primary Insurance Policy providing
insurance coverage against default on such Mortgage Loan, in general, of up to
25% of the principal balance of such Mortgage Loan with maintenance requirements
in certain cases for the remaining term of such Mortgage Loan, but at least
until the loan-to-value ratio drops to 80%. Conversely, Mortgage Loans with
lower loan-to-value ratios (up to approximately 80%) may not be covered by any
Primary Insurance Policies. Applicable state laws may in some instances limit
the maximum coverage which may be obtained with respect to certain Mortgage
Loans. Any such policy will be issued by a Qualified Insurer.
While the terms and conditions of the Primary Insurance Policies will
differ, each Primary Insurance Policy will in general provide substantially the
following coverage. The amount of the loss as calculated under a Primary
Insurance Policy covering a Mortgage Loan (herein referred to as the "Loss")
will generally consist of the unpaid principal balance of such Mortgage Loan and
accrued and unpaid interest thereon and reimbursement of certain expenses, less
(i) rents or other payments collected or received by the insured (other than the
proceeds of hazard insurance) that are derived from the related Mortgaged
Property, (ii) hazard insurance proceeds in excess of the amount required to
restore such Mortgaged Property and which have not been applied to the payment
of the Mortgage Loan, (iii) certain amounts expended by the insured but not
approved by the insurer, (iv) claim payments previously made on such Mortgage
Loan and (v) unpaid premiums and certain other amounts.
44
<PAGE>
The issuer of a Primary Insurance Policy will generally be required to pay
either: (i) the insured percentage of the Loss; (ii) the entire amount of the
Loss, after receipt by the insurer of good and merchantable title to, and
possession of, the Mortgaged Property; or (iii) at the option of the insurer
under certain Primary Insurance Policies, the sum of the delinquent monthly
payments plus any advances made by the insured, both to the date of the claim
payment and, thereafter, monthly payments in the amount that would have become
due under the Mortgage Loan if it had not been discharged plus any advances made
by the insured until the earlier of (a) the date the Mortgage Loan would have
been discharged in full if the default had not occurred or (b) an approved sale.
As conditions precedent to the filing or payment of a claim under a Primary
Insurance Policy, in the event of default by the Mortgagor, the insured will
typically be required, among other things, to: (i) advance or discharge (a)
hazard insurance premiums and (b) as necessary and approved in advance by the
insurer, real estate taxes, protection and preservation expenses and foreclosure
and related costs; (ii) in the event of any physical loss or damage to the
Mortgaged Property, have the Mortgaged Property restored to at least its
condition at the effective date of the Primary Insurance Policy (ordinary wear
and tear excepted); and (iii) tender to the insurer good and merchantable title
to, and possession of, the Mortgaged Property. If any Advance to be made
(including expenses to be paid) by the Master Servicer as a condition for
coverage of a loss by a Primary Insurance Policy is not so made by the Master
Servicer because the such Advance has been determined to be nonrecoverable, then
such loss will be allocated to the Certificateholders. See "Description of
Certificates--Advances".
For any Certificates offered hereunder as to which the Company and/or a
Servicing Entity will act as Master Servicer, the Company or Servicing Entity,
as applicable, will cause each Servicer to maintain, or with respect to a Series
of Certificates as to which there will be no Master Servicer, the Servicer will
maintain, in full force and effect and to the extent coverage is available a
Primary Insurance Policy with regard to each Mortgage Loan for which such
coverage is required under the standard described above, provided that such
Primary Insurance Policy was in place as of the Cut-Off Date and the Company or
Servicing Entity, as applicable, had knowledge of such Primary Insurance Policy.
With respect to Series of Certificates as to which the Company and/or a
Servicing Entity will act as Master Servicer, in the event that the Company or
Servicing Entity, as applicable learns that a Mortgage Loan had a loan-to-value
ratio at origination and as of the Cut-Off Date in excess of 80% and was not the
subject of a Primary Insurance Policy (and was not included in any exception to
such standard disclosed in the related Prospectus Supplement), then the Company
or Servicing Entity, as applicable is required to use its reasonable efforts to
obtain and maintain a Primary Insurance Policy to the extent that such a policy
is obtainable at a reasonable price. With respect to Series of Certificates as
to which there will be no Master Servicer, in the event the Servicer learns of
the lack of a Primary Insurance Policy described in the preceding sentence, the
Servicer shall notify the Trustee who shall require the Seller to obtain a
Primary Insurance Policy, repurchase the Mortgage Loan or substitute a mortgage
loan for the applicable Mortgage Loan. The Company or Servicing Entity, as
Master Servicer, or the Servicer, as applicable, will not cancel or refuse to
renew any such Primary Insurance Policy in effect at the time of the initial
issuance of a Series of Certificates that is required to be kept in force under
the applicable Pooling Agreement unless, in the event that such Series of
Certificates was rated at the time of issuance, the replacement Primary
Insurance Policy from such cancelled or non-renewed policy is maintained with an
insurer whose claims-paying ability is acceptable to the rating agency or
agencies that rated such Series of Certificates for mortgage pass-through
certificates having a rating equal to or better than the then-current ratings of
such series of Certificates.
Evidence of each Primary Insurance Policy will be provided to the Trustee
simultaneously with the transfer to the Trustee of the related Mortgage Loan.
With respect to Series of Certificates as to which the Company and/or a
Servicing Entity will act as Master Servicer, under the Selling and Servicing
Contract each Seller/Servicer, on behalf of itself, the Company, the related
Master Servicer, the Trustee and the Certificateholders, will be required to
present claims to the insurer under any Primary Insurance Policy and take such
reasonable steps as are necessary to permit recovery thereunder with respect to
defaulted Mortgage Loans. Amounts collected by a Seller/Servicer under such
Primary Insurance Policy shall be deposited in the Custodial Account for P&I
maintained by such Seller/Servicer on behalf of the Company, the Master
Servicer, the Trustee and the Certificateholders. The Company or Servicing
Entity, as applicable, will agree to cause each Seller/
45
<PAGE>
Servicer not to cancel or refuse to renew any Primary Insurance Policy required
to be kept in force by the Pooling Agreement. With respect to Series of
Certificates as to which there will be no Master Servicer, under the Pooling
Agreement the Servicer will agree not to cancel or refuse to renew any Primary
Insurance Policy and will be required to present claims to the insurer under any
such Primary Insurance Policy, take steps to permit recovery under any such
Primary Insurance Policy and deposit amounts collected thereunder in the
Custodial Account for P&I to the same extent as a Seller/ Servicer will be so
required under a Selling and Servicing Contract.
See "Description of Credit Enhancements--The Fraud Bond" for a discussion of
the possible effect of fraudulent conduct or negligence by the Seller, the
Seller/Servicer or the Mortgagor with respect to a Mortgage Loan on the coverage
of a Primary Insurance Policy.
FHA MORTGAGE INSURANCE
The National Housing Act of 1934, as amended (the "Housing Act"), authorizes
various FHA mortgage insurance programs. Some of the Mortgage Loans may be
insured under either Section 203(b), Section 234 or Section 235 of the Housing
Act. Under Section 203(b), FHA insures mortgage loans of up to 30 years'
duration for the purchase of one- to four-family dwelling units. Mortgage loans
for the purchase of condominium units are insured by FHA under Section 234.
Loans insured under these programs must bear interest at a rate not exceeding
the maximum rate in effect at the time the loan is made, as established by the
United States Department of Housing and Urban Development ("HUD"), and may not
exceed specified percentages of the lesser of the appraised value of the
property and the sales price, less seller paid closing costs for the property,
up to certain specified maximums. In addition, FHA imposes initial investment
minimums and other requirements on mortgage loans insured under the Section
203(b) and Section 234 programs.
Under Section 235, assistance payments are paid by HUD to the mortgagee on
behalf of eligible mortgagors for as long as the mortgagors continue to be
eligible for the payments. To be eligible, a mortgagor must be part of a family,
must have income within the limits prescribed by HUD at the time of initial
occupancy, must occupy the property and must meet requirements for
recertification at least annually.
The regulations governing these programs provide that insurance benefits are
payable either (i) upon foreclosure (or other acquisition of possession) and
conveyance of the mortgaged premises to HUD or (ii) upon assignment of the
defaulted mortgage loan to HUD. The FHA insurance that may be provided under
these programs upon conveyance of the home to HUD is equal to 100% of the
outstanding principal balance of the mortgage loan, plus accrued interest, as
described below, and certain additional costs and expenses. When entitlement to
insurance benefits results from assignment of the mortgage loan to HUD, the
insurance payment is computed as of the date of the assignment and includes the
unpaid principal amount of the mortgage loan plus mortgage interest accrued and
unpaid to the assignment date.
When entitlement to insurance benefits results from foreclosure (or other
acquisition of possession) and conveyance, the insurance payment is equal to the
unpaid principal amount of the mortgage loan, adjusted to reimburse the
mortgagee for certain tax, insurance and similar payments made by it and to
deduct certain amounts received or retained by the mortgagee after default, plus
reimbursement not to exceed two-thirds of the mortgagee's foreclosure costs.
VA MORTGAGE GUARANTY
The Servicemen's Readjustment Act of 1944, as amended, permits a veteran
(or, in certain instances, his or her spouse) to obtain a mortgage loan guaranty
by the VA covering mortgage financing of the purchase of a one-to four-family
dwelling unit to be occupied as the veteran's home at an interest rate not
exceeding the maximum rate in effect at the time the loan is made, as
established by HUD. The program has no limit on the amount of a mortgage loan,
requires no down payment from the purchaser and permits the guaranty of mortgage
loans with terms limited by the estimated economic life of the property, up to
30 years. The maximum guaranty that may be issued by the VA under this program
is 50% of the original principal amount of the mortgage loan up to a certain
dollar limit established by the VA. The loan-to-value ratios allowed for
VA-guaranteed loans are set forth in the FNMA Seller's Guide. The liability on
the guaranty is reduced or increased pro rata with any
46
<PAGE>
reduction or increase in the amount of indebtedness, but in no event will the
amount payable on the guaranty exceed the amount of the original guaranty.
Notwithstanding the dollar and percentage limitations of the guaranty, a
mortgagee will ordinarily suffer a monetary loss only where the difference
between the unsatisfied indebtedness and the proceeds of a foreclosure sale of
mortgaged premises is greater than the original guaranty as adjusted. The VA
may, at its option, and without regard to the guaranty, make full payment to a
mortgagee of the unsatisfied indebtedness on a mortgage upon its assignment to
the VA.
Since there is no limit imposed by the VA on the principal amount of a
VA-guaranteed mortgage loan but there is a limit on the amount of the VA
guaranty, additional coverage under a Primary Insurance Policy may be required
by the Company for VA loans in excess of certain amounts. The amount of any such
additional coverage will be set forth in the related Prospectus Supplement.
HAZARD INSURANCE
Unless otherwise specified in the applicable Prospectus Supplement, each
Seller/Servicer with respect to Series of Certificates as to which the Company
and/or a Servicing Entity will act as Master Servicer, or the Servicer with
respect to Series of Certificates as to which there will be no Master Servicer,
will cause to be maintained for each Mortgage Loan (other than Cooperative Loans
and Mortgage Loans secured by condominium apartments) that it services a hazard
insurance policy providing for no less than the coverage of the standard form of
fire insurance policy with extended coverage customary in the state in which the
Mortgaged Property is located. Such coverage will be in an amount not less than
the maximum insurable value of the Mortgaged Property or the original principal
balance of such Mortgage Loan, whichever is less. As set forth above, all
amounts collected by the Company or Servicing Entity, as applicable, as Master
Servicer, or a Seller/Servicer, or the Servicer, as applicable, under any hazard
policy (except for amounts to be applied to the restoration or repair of the
Mortgaged Property or released to the Mortgagor in accordance with the
Seller/Servicer's or the Servicer's normal servicing procedures) will be
deposited in the Custodial Account for P&I. In the event that the Company or
Servicing Entity, as applicable, as Master Servicer, or the Seller/ Servicer, or
the Servicer, as applicable, maintains a blanket policy insuring against hazard
losses on all of the Mortgage Loans, it shall conclusively be deemed to have
satisfied its obligation relating to the maintenance of hazard insurance. Such
blanket policy may contain a deductible clause, in which case the Company or
Servicing Entity, as applicable, as Master Servicer, or the Seller/Servicer, or
the Servicer, as applicable, will deposit in the Custodial Account for P&I or
the Certificate Account all sums which would have been deposited therein but for
such clause. The Company or Servicing Entity, as applicable, as Master Servicer,
and each of the Seller/Servicers with respect to Series of Certificates as to
which the Company and/or a Servicing Entity will act as Master Servicer, or the
Servicer with respect to Series of Certificates as to which there will be no
Master Servicer, are required to maintain a fidelity bond and errors and
omissions policy with respect to officers and employees which provide coverage
against losses which may be sustained as a result of an officer's or employee's
misappropriation of funds or errors and omissions in failing to maintain
insurance, subject to certain limitations as to amount of coverage, deductible
amounts, conditions, exclusions and exceptions in such form and amount as
specified in the Servicing Contract or the Pooling Agreement, as applicable.
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 particularized in each
policy. Although the policies relating to the Mortgage 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
the following: war, revolution, governmental actions, floods and other
water-related causes, earth movement (including earthquakes, landslides and mud
flows), nuclear reactions, wet or dry rot, vermin, rodents, insects or domestic
animals, theft and, in certain cases, vandalism. The foregoing list is merely
indicative of certain kinds of uninsured risks and is not intended to be
all-inclusive. The Company or Servicing Entity, as applicable, may require
Mortgaged Properties in certain locations to be covered by policies of
earthquake insurance, to the extent it is reasonably available. When any
improvement to a Mortgaged Property is located in a designated flood area and in
a community which participates in the
47
<PAGE>
National Flood Insurance Program at the time of origination of the related
Mortgage Loan, and flood insurance is required and available, the Pooling
Agreement requires the Company or Servicing Entity, as applicable, as Master
Servicer, through the Seller/Servicer responsible for servicing such Mortgage
Loan, or the Servicer, as applicable, to cause the Mortgagor to acquire and
maintain such insurance.
The hazard insurance policies covering the Mortgaged Properties typically
contain a 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 provides that the insurer's liability in the
event of partial loss does not exceed the larger of (i) the replacement cost of
the improvements less physical depreciation, and (ii) such proportion of the
loss, without deduction for depreciation, as the amount of insurance carried
bears to the specified percentage of the full replacement cost of such
improvements.
Neither the Seller/Servicer with respect to Series of Certificates as to
which the Company and/or a Servicing Entity will act as Master Servicer, or the
Servicer with respect to Series of Certificates as to which there will be no
Master Servicer, will require that a hazard or flood insurance policy be
maintained for any Cooperative Loan or Mortgage Loan secured by a condominium
apartment. With respect to a Cooperative Loan, generally the Cooperative itself
is responsible for maintenance of hazard insurance for the property owned by the
Cooperative, and the tenant-stockholders of the Cooperative do not maintain
individual hazard insurance policies. To the extent, however, that a Cooperative
and the related borrower on a Cooperative Note do not maintain such insurance or
do not maintain adequate coverage or any insurance proceeds are not applied to
the restoration of the damaged property, damage to such borrower's cooperative
apartment or such Cooperative's building could significantly reduce the value of
the collateral securing such Cooperative Note. With respect to a Mortgage Loan
secured by a condominium apartment, the condominium owner's association for the
related building generally is responsible for maintenance of hazard insurance
for such building, and the condominium owners do not maintain individual hazard
insurance policies. To the extent that the owner of a Mortgage Loan secured by a
condominium apartment and the related condominium owner's association do not
maintain such insurance or do not maintain adequate coverage or any insurance
proceeds are not applied to the restoration of the damaged property, damage to
such borrower's condominium apartment or the related building could
significantly reduce the value of the Mortgaged Property.
Since the amount of hazard insurance a Master Servicer or the
Seller/Servicers, or the Servicer, as applicable, will cause to be maintained on
the Mortgaged Properties declines as the principal balances owing on the related
Mortgage Loans decrease, and since residential properties have historically
appreciated in value over time, in the event of partial loss, hazard insurance
proceeds may be insufficient to restore fully the damaged property. See
"Description of Credit Enhancements--Special Hazard Insurance" for a description
of the limited protection afforded by the Special Hazard Insurance Policy,
Letter of Credit or Reserve Fund, if any is obtained, against losses occasioned
by certain hazards which are otherwise uninsured against, as well as against
losses caused by the application of the clause described in the preceding
paragraph.
Any losses incurred with respect to Mortgage Loans due to uninsured risks
(including earthquakes, mudflows and floods) or insufficient hazard insurance
proceeds could affect distributions to the Certificateholders.
DESCRIPTION OF CREDIT ENHANCEMENTS
To the extent provided in the applicable Prospectus Supplement, credit
enhancement for each Series of Certificates may be comprised of one or more of
the following components, each of which will have a dollar limit. Credit
enhancement components may include coverage with respect to losses that are (i)
attributable to the Mortgagor's failure to make any payment of principal or
interest as required under the Mortgage Note, but not including Special Hazard
Losses, Extraordinary Losses (as defined below) or other losses resulting from
damage to a Mortgaged Property, Bankruptcy Losses or Fraud Losses (any such
loss, a "Defaulted Mortgage Loss"); (ii) of a type generally covered by a
Special Hazard Insurance Policy (any such loss, a "Special Hazard Loss"); (iii)
attributable to certain actions which may be taken by a bankruptcy court in
connection with a Mortgage Loan, including a reduction
48
<PAGE>
by a bankruptcy court of the principal balance of or the Mortgage Interest Rate
on a Mortgage Loan or an extension of its maturity (any such loss, a "Bankruptcy
Loss"); (iv) incurred on defaulted Mortgage Loans as to which there was
fraudulent conduct or negligence by either the Seller, the Seller/Servicer, the
Servicer or the Mortgagor in connection with such Mortgage Loans (any such loss,
a "Fraud Loss"); and (v) attributable to shortfalls in the payment of amounts
due to one or more Classes of Certificates. Losses occasioned by war, civil
insurrection, certain governmental actions, nuclear reaction, chemical
contamination, errors in design, faulty workmanship or materials or waste by the
Mortgagor ("Extraordinary Losses") will not be covered. To the extent that the
credit enhancement for any Series of Certificates is exhausted, the
Certificateholders will bear all further risks of loss not otherwise insured
against.
As set forth below and in the applicable Prospectus Supplement, (i) coverage
with respect to Defaulted Mortgage Losses may be provided by one or more of a
Letter of Credit, Reserve Fund or a Mortgage Pool Insurance Policy, (ii)
coverage with respect to Special Hazard Losses may be provided by one or more of
a Letter of Credit, Reserve Fund or a Special Hazard Insurance Policy (any
instrument, to the extent providing such coverage, a "Special Hazard
Instrument"); (iii) coverage with respect to Bankruptcy Losses may be provided
by one or more of a Letter of Credit, Reserve Fund or Bankruptcy Bond (any
instrument, to the extent providing such coverage, a "Bankruptcy Instrument")
and (iv) coverage with respect to Fraud Losses may be provided by one or more of
a Letter of Credit, Reserve Fund or Fraud Bond (any instrument, to the extent
providing such coverage, a "Fraud Instrument"). In addition, if provided in the
applicable Prospectus Supplement, in lieu of or in addition to any or all of the
foregoing arrangements, credit enhancement may be in the form of subordination
of one or more Classes of Certificates to provide credit support to one or more
other Classes of Certificates.
The amounts and types of credit enhancement arrangements as well as the
provider thereof, if applicable, with respect to each Series of Certificates
will be set forth in the related Prospectus Supplement. To the extent provided
in the applicable Prospectus Supplement and the Pooling Agreement, the credit
enhancement arrangements may be periodically modified, reduced and substituted
for based on the aggregate outstanding principal balance of the Mortgage Loans
covered thereby. If specified in the applicable Prospectus Supplement, credit
support for a Series of Certificates may cover one or more other series of
certificates issued by the Company or others.
Unless otherwise specified in the applicable Prospectus Supplement, to the
extent permitted by any applicable rating agency and provided that the then
current ratings of the Certificates are maintained, coverage under any credit
enhancement may be cancelled or reduced.
The descriptions of any credit enhancement instruments included in this
Prospectus or any Prospectus Supplement and the coverage thereunder do not
purport to be complete and are qualified in their entirety by reference to the
actual forms of governing documents, copies of which are available upon request.
MORTGAGE POOL INSURANCE
A Mortgage Pool Insurance Policy may be obtained for a particular Series of
Certificates. Any such policy will be obtained by the Company or the Servicer,
as applicable, from a Qualified Insurer for the Mortgage Pool, covering loss by
reason of the default in payments on any Mortgage Loans included therein that
are not covered as to their entire outstanding principal balances by Primary
Insurance, FHA Insurance or VA Guarantees. Each Mortgage Pool Insurance Policy
will cover all or a portion of those Mortgage Loans in a Mortgage Pool in an
amount to be specified in the applicable Prospectus Supplement or in the related
Current Report on Form 8-K. The term "Mortgage Pool Insurance Policy" wherever
used in this Prospectus or any Supplement shall refer to one or more such
Mortgage Pool Insurance Policies as the context may require. The identity of the
insurer or insurers and certain financial information with respect to the
insurer or insurers for each Mortgage Pool will be contained in the applicable
Prospectus Supplement or in the related Current Report on Form 8-K. The Trustee
will be the named insured under any Mortgage Pool Insurance Policy. A Mortgage
Pool Insurance Policy is not a blanket policy against loss, since claims
thereunder may only be made respecting particular defaulted Mortgage Loans and
only upon the satisfaction of certain conditions precedent described below.
49
<PAGE>
Any Mortgage Pool Insurance Policy will provide that no claim may be validly
presented thereunder unless (i) hazard insurance on the property securing the
defaulted Mortgage Loan has been kept in force and real estate taxes and other
protection and preservation expenses have been paid, (ii) if there has been
physical loss or damage to the Mortgaged Property, it has been restored to its
condition (reasonable wear and tear excepted) at the Cut-Off Date, (iii) any
required Primary Insurance Policy is in effect for the defaulted Mortgage Loan
and a claim thereunder has been submitted and settled, and (iv) the insured has
acquired good and merchantable title to the Mortgaged Property free and clear of
liens except permitted encumbrances. Assuming the satisfaction of these
conditions, the insurer will have the option to either (i) purchase the property
securing the defaulted Mortgage Loan at a price equal to the principal balance
thereof, plus accrued and unpaid interest at the Mortgage Interest Rate to the
date of purchase, less the amount of any loss paid under a Primary Insurance
Policy, if any, or (ii) pay the difference between the proceeds received from an
approved sale of the property and the principal balance of the defaulted
Mortgage Loan, plus accrued and unpaid interest at the Mortgage Interest Rate to
the date of payment of the claim, less the amount of such loss paid under a
Primary Insurance Policy, if any. In each case, the insurer will reimburse the
Master Servicer and the Seller/Servicer, or the Servicer with respect to Series
of Certificates for which the Company will not act as Master Servicer, for
certain expenses incurred by them.
An endorsement (an "Advance Claims Endorsement") may be issued to any
Mortgage Pool Insurance Policy which provides that the Insurer will make
advances of monthly principal and interest payments on Mortgage Loans as to
which the Seller/Servicer, or the Servicer with respect to Series of
Certificates for which the Company will not act as Master Servicer, has not
received a payment from the related Mortgagor and neither the Seller/Servicer
nor the Master Servicer, or the Servicer, as applicable, has advanced such
payment. The presence of such endorsement, if any, will be disclosed in the
Prospectus Supplement.
An endorsement may also be issued to any Mortgage Pool Insurance Policy
which provides that the insurer will pay claims presented under the Mortgage
Pool Insurance Policy although claims made against the applicable Primary
Insurance Policy have not been settled due to the insolvency, bankruptcy,
receivership or assignment for the benefit of creditors of the issuer of the
Primary Insurance Policy. The presence of such endorsement, if any, will be
disclosed in the Prospectus Supplement.
Unless otherwise specified in the applicable Prospectus Supplement, to the
extent permitted by any applicable rating agency and provided that the then
current ratings of the Certificates are maintained, coverage under any Mortgage
Pool Insurance Policy may be cancelled or reduced.
The original amount of coverage under any Mortgage Pool Insurance Policy
will be reduced over the life of the Certificates by the aggregate dollar amount
of claims paid, less certain amounts realized by the insurer upon disposition of
foreclosed properties. The amount of claims paid includes certain expenses
incurred by the Company or a Servicing Entity, as applicable, as Master
Servicer, or the Servicer with respect to Series of Certificates for which there
will be no Master Servicer, as well as accrued interest on delinquent Mortgage
Loans to the date of payment of the claim. Accordingly, if aggregate net claims
paid under any Mortgage Pool Insurance Policy reach the original policy limit,
coverage thereunder will lapse and any further losses will be borne by
Certificateholders. In addition, in such event, the Company or a Servicing, as
applicable, as Master Servicer, or the Servicer, as applicable, will not be
obligated (unless sufficient recoveries from other sources are expected) to make
any further Advances, since such Advances would no longer be ultimately
recoverable under the Mortgage Pool Insurance Policy. See "Description of
Certificates--Advances".
Since the property subject to a defaulted Mortgage Loan must be restored to
its original condition prior to claiming against the insurer, no Mortgage Pool
Insurance Policy will provide coverage against hazard losses. As set forth under
"Primary Insurance, FHA Mortgage Insurance, VA Mortgage Guaranty, Hazard
Insurance; Claims Thereunder", the hazard insurance policies covering the
Mortgage Loans typically exclude from coverage physical damage resulting from a
number of causes, and even when the damage is covered, may afford recoveries
which are significantly less than the full replacement of such losses. Further,
any Special Hazard Insurance Policy which may be obtained does not cover all
risks, and such coverage will be limited in amount. See "--Special Hazard
Insurance" below. Certain hazard risks will, as a result, be uninsured against
and will therefore be borne by Certificateholders.
50
<PAGE>
A Mortgage Pool Insurance Policy may include a provision permitting the
insurer to purchase defaulted Mortgage Loans from the Trust.
See "--The Fraud Bond" below for a discussion of the possible effect of
fraudulent conduct or negligence by the Seller, the Seller/Servicer, the
Servicer or the Mortgagor with respect to a Mortgage Loan on the coverage of a
Mortgage Pool Insurance Policy.
SUBORDINATION
If so specified in the applicable Prospectus Supplement, distributions with
respect to scheduled principal, Principal Prepayments, interest or any
combination thereof that otherwise would have been payable to one or more
Classes of Certificates of a Series (the "Subordinated Certificates") will
instead be payable to holders of one or more other Classes of such Series (the
"Senior Certificates") under the circumstances and to the extent specified in
the Prospectus Supplement. If specified in the applicable Prospectus Supplement,
delays in receipt of scheduled payments on the Mortgage Loans and losses on
defaulted Mortgage Loans will be borne first by the various Classes of
Subordinated Certificates and thereafter by the various Classes of Senior
Certificates, in each case under the circumstances and subject to the
limitations specified in the Prospectus Supplement. The aggregate distributions
in respect of delinquent payments on the Mortgage Loans over the lives of the
Certificates or at any time, the aggregate losses in respect of defaulted
Mortgage Loans which must be borne by the Subordinated Certificates by virtue of
subordination and the amount of the distributions otherwise distributable to the
Subordinated Certificateholders that will be distributable to Senior
Certificateholders on any Distribution Date may be limited as specified in the
applicable Prospectus Supplement. If the aggregate distribution with respect to
delinquent payments on the Mortgage Loans or aggregate losses in respect of such
Mortgage Loans were to exceed the total amounts payable and available for
distribution to holders of Subordinated Certificates or, if applicable, were to
exceed the specified maximum amount, holders of Senior Certificates could
experience losses on the Certificates.
In addition to or in lieu of the foregoing, if so specified in the
applicable Prospectus Supplement, all or any portion of distributions otherwise
payable to holders of Subordinated Certificates on any Distribution Date may
instead be deposited into one or more reserve accounts (the "Reserve Account")
established by the Trustee. If so specified in the applicable Prospectus
Supplement, such deposits may be made on each Distribution Date, on each
Distribution Date for specified periods or until the balance in the Reserve
Account has reached a specified amount and, following payments from the Reserve
Account to holders of Senior Certificates or otherwise, thereafter to the extent
necessary to restore the balance in the Reserve Account to required levels, in
each case as specified in the Prospectus Supplement. If so specified in the
applicable Prospectus Supplement, amounts on deposit in the Reserve Account may
be released to the Company, a Servicing Entity, the Servicer or the Seller, as
applicable, or the holders of any Class of Certificates at the times and under
the circumstances specified in the Prospectus Supplement.
If specified in the applicable Prospectus Supplement, various Classes of
Senior Certificates and Subordinated Certificates may themselves be subordinate
in their right to receive certain distributions to other Classes of Senior and
Subordinated Certificates, respectively, through a cross support mechanism or
otherwise.
As between Classes of Senior Certificates and as between Classes of
Subordinated Certificates, distributions may be allocated among such classes (i)
in the order of their scheduled final distribution dates, (ii) in accordance
with a schedule or formula, (iii) in relation to the occurrence of events, or
(iv) otherwise, in each case as specified in the applicable Prospectus
Supplement. As between Classes of Subordinated Certificates, payments to holders
of Senior Certificates on account of delinquencies or losses and payments to any
Reserve Account will be allocated as specified in the Prospectus Supplement.
THE FRAUD BOND
Some or all of the Primary Insurance Policies covering Mortgage Loans in any
Mortgage Pool may contain an exclusion from coverage for Fraud Losses. To
provide limited protection to Certificateholders against losses in the event
that coverage relating to a Mortgage Loan which otherwise would have been
available under a Primary Insurance Policy is not ultimately available by
51
<PAGE>
reason of such an exclusion, if so specified in the applicable Prospectus
Supplement, a Fraud Instrument may be obtained or established by the Company or
the Servicer, as applicable, for the Mortgage Pool. The type, coverage amount
and term of any such Fraud Instrument will be disclosed in the applicable
Prospectus Supplement or in the related Current Report on Form 8-K, and the
coverage amount may be cancelled or reduced during the life of the Mortgage
Pool, provided that the then current ratings of the Certificates will not be
adversely affected thereby. The Company, a Servicing Entity or the Servicer, as
applicable, may also replace the initial Fraud Instrument with any other type of
Fraud Instrument, provided that the then current ratings of the Certificates
will not be adversely affected thereby. The identity of the issuer of any Fraud
Bond or the Letter of Credit providing such coverage and certain financial
information with respect to such issuer will be contained in the applicable
Prospectus Supplement or related Current Report on Form 8-K.
In addition, the Company understands that, regardless of whether exclusion
language such as that described above is included in the insurance documents, it
is the policy of some or all issuers of Primary Insurance Policies and of
Mortgage Pool Insurance Policies to deny coverage in circumstances involving
fraudulent conduct or negligence by either the Seller, the Seller/Servicer, the
Servicer or the Mortgagor. It is unclear whether any such denial would be upheld
by a court. Neither the repurchase obligation of the Company or the Servicing
Entity, as applicable, with respect to Series of Certificates as to which the
Company and/or a Servicing Entity will act as Master Servicer, or the Seller
with respect to Series of Certificates as to which there will be no Master
Servicer, nor any of the Fraud Instruments described above would apply to any
such denial of coverage unless, as described above, such denial is based upon a
specific exclusion relating to fraudulent conduct or negligence which is
included in a Primary Insurance Policy.
THE BANKRUPTCY BOND
The Prospectus Supplement for certain Series may specify that the Company
and/or a Servicing Entity, as Master Servicer, or the Servicer with respect to
Series of Certificates as to which there will be no Master Servicer, has
undertaken to pay to the Trustee for the benefit of Certificateholders any
portion of the principal balance of a Mortgage Loan which becomes unsecured
pursuant to a proceeding under Chapter 7, 11 or 13 of the Federal Bankruptcy
Code. If such obligation is undertaken, the Company and/or a Servicing Entity,
as Master Servicer, or the Servicer, as applicable, will also agree to pay to
the Trustee for the benefit of Certificateholders any shortfall in payment of
principal and interest resulting from the recasting of any originally scheduled
monthly principal and interest payment pursuant to a ruling under the Bankruptcy
Code. These payment obligations will be subject to the limitations specified in
the applicable Pooling Agreement. The Company and/or Servicing Entity, as Master
Servicer, or the Servicer, as applicable, will have the option, in lieu of
making such payments, to repurchase any Mortgage Loan affected by bankruptcy
court rulings. To insure the Company's or Servicing Entity's, as Master
Servicer, or the Servicer's obligation to make the payments described above, the
Company and/or a Servicing Entity, as Master Servicer, or the Servicer, as
applicable, will obtain or establish a Bankruptcy Instrument in an initial
amount specified in the Prospectus Supplement or in the related Current Report
on Form 8-K. The Prospectus Supplement or Current Report on Form 8-K may also
specify that, provided that the then current ratings of the Certificates are
maintained, coverage under any Bankruptcy Instrument may be cancelled or
reduced. The Master Servicer with respect to Series of Certificates as to which
the Company and/or a Servicing Entity will act as Master Servicer, or the
Servicer with respect to Series of Certificates as to which there will be no
Master Servicer, may also replace the initial method pursuant to which such
coverage is provided with either of the other two alternative methods, provided
that the then current ratings of the Certificates will not be adversely affected
thereby.
SPECIAL HAZARD INSURANCE
A Special Hazard Insurance Instrument may be established or obtained by the
Company, Servicing Entity or the Servicer, as applicable, for certain Series.
Any Special Hazard Insurance Instrument will, subject to limitations described
below, protect the holders of the Certificates evidencing such Mortgage Pool
from (i) loss by reason of damage to properties subject to defaulted Mortgage
Loans covered thereby caused by certain hazards (including earthquakes in some
geographic areas, mud flows and floods) not insured against under customary
standard forms of fire and hazard insurance policies with extended coverage, and
(ii) loss on such loans caused by reason of
52
<PAGE>
the application of the co-insurance clause typically contained in hazard
insurance policies. The Company and/or a Servicing Entity, as Master Servicer,
with respect to Series of Certificates as to which the Company and/or a
Servicing Entity will act as Master Servicer, or the Servicer with respect to
Series of Certificates as to which there will be no Master Servicer, may also
replace the initial method pursuant to which such coverage is provided with
either of the other two alternative methods, provided that the then current
ratings of the Certificates will not be adversely affected thereby. The
Prospectus Supplement or Current Report on Form 8-K may also specify that,
provided the then current ratings of the Certificates are maintained, coverage
under any Special Hazard Instrument may be cancelled or reduced. Any Special
Hazard Insurance Policy will be issued by an insurance company licensed to
transact a property and casualty insurance business in each state in which
Mortgaged Properties covered thereby are located. The identity of the issuer of
any Special Hazard Insurance Policy or the Letter of Credit providing such
coverage and certain financial information with respect to such issuer will be
contained in the related Prospectus Supplement. No Special Hazard Insurance
Instrument will cover Extraordinary Losses.
Subject to the foregoing limitations, the terms of any Special Hazard
Insurance Instrument will provide generally that, where there has been damage to
property securing a defaulted Mortgage Loan covered by such instrument and such
damage is not fully covered by the hazard insurance policy maintained with
respect to such property, the Special Hazard Insurance Instrument will pay
either (i) the cost of repair of such property or (ii) the unpaid principal
balance of such Mortgage Loan at the time of an approved sale of such property,
plus accrued interest at the Mortgage Interest Rate to the date of claim
settlement and certain expenses incurred in respect of such property, less any
net proceeds upon the sale of such property. In either case, the amount paid
under any Special Hazard Insurance Instrument will be reduced by the proceeds,
if any, received under the hazard insurance policy maintained with respect to
such property. It is expected that the Mortgage Pool Insurer, if any, will
represent to the Company and/or a Servicing Entity, as Master Servicer, or the
Servicer, as applicable, that restoration of the property securing a Mortgage
Loan from the proceeds described under (i) above will satisfy the condition
under any related Mortgage Pool Insurance Policy that the property securing a
defaulted Mortgage Loan be restored before a claim under any such policy may be
validly presented in respect of such Mortgage Loan. The payment described under
(ii) above will render unnecessary presentation of a claim in respect of such
Mortgage Loan under any Mortgage Pool Insurance Policy. Therefore, so long as
any Mortgage Pool Insurance Policy for a Series of Certificates remains in
effect, the decision to pay the cost of repair rather than to pay the unpaid
principal balance of the related Mortgage Loan, plus accrued interest and
certain expenses, will not affect the amount of the total insurance proceeds
paid to the holders of the Certificates of that Series with respect to such
Mortgage Loan, but will affect the amount of special hazard insurance coverage
remaining under any Special Hazard Insurance Instrument and the coverage
remaining under any Mortgage Pool Insurance Policy obtained for that Series.
LETTER OF CREDIT
If any component of credit enhancement as to any Series of Certificates is
to be provided by a letter of credit (the "Letter of Credit"), a bank or other
entity (the "Letter of Credit Bank") will deliver to the Trustee an irrevocable
Letter of Credit. The Letter of Credit Bank and certain information with respect
thereto, as well as the amount available under the Letter of Credit with respect
to each component of credit enhancement, will be specified in the applicable
Prospectus Supplement. The Letter of Credit will expire on the expiration date
set forth in the related Prospectus Supplement, unless earlier terminated or
extended in accordance with its terms.
The Letter of Credit may also provide for the payment of Advances which the
Company or Servicing Entity, as applicable, as Master Servicer, with respect to
Series of Certificates as to which the Company will act as Master Servicer, or
the Servicer with respect to Series of Certificates as to which there will be no
Master Servicer, would be obligated to make with respect to delinquent monthly
payments.
RESERVE FUND
If so specified in the related Prospectus Supplement, the Company, a
Servicing Entity, the Servicer or the Seller, as applicable, will deposit or
cause to be deposited in a Reserve Fund cash or
53
<PAGE>
Eligible Investments in specified amounts, or any other instruments satisfactory
to the rating agency or agencies rating the Certificates offered pursuant to
such Prospectus Supplement, which will be applied and maintained in the manner
and under the conditions specified in such Prospectus Supplement. In the
alternative or in addition to such deposit, to the extent described in the
related Prospectus Supplement, a Reserve Fund may be funded through application
of all or a portion of amounts otherwise payable on one or more related Classes
of Certificates, from Retained Yield, or otherwise. Amounts in a Reserve Fund
may be used to provide one or more components of credit enhancement, or applied
to reimburse the Company or Servicing Entity, as applicable, as Master Servicer,
with respect to Series of Certificates as to which the Company and/or a
Servicing Entity will act as Master Servicer, or the Servicer with respect to
Series of Certificates as to which there will be no Master Servicer, for
outstanding Advances, or may be used for other purposes, in the manner and to
the extent specified in the related Prospectus Supplement. Unless otherwise
provided in the related Prospectus Supplement, any such Reserve Fund will not be
deemed to be part of the related Trust Fund.
Amounts deposited in any Reserve Fund for a Series of Certificates will be
invested in Eligible Investments by, or at the direction of, and for the benefit
of the Company or Servicing Entity, as applicable, as Master Servicer, or the
Certificate Administrator, as applicable, or any other person named in the
related Prospectus Supplement. Unless otherwise specified in the applicable
Prospectus Supplement, any amounts remaining in the Reserve Fund upon the
termination of the Trust Fund will be returned to whomever deposited such
amounts in the Reserve Fund.
CERTIFICATE INSURANCE POLICIES
If so specified in the related Prospectus Supplement, the Company or the
Servicer may obtain one or more certificate insurance policies, issued by
insurers acceptable to the rating agency or agencies rating the Certificates
offered pursuant to such Prospectus Supplement, insuring the holders of one or
more Classes of Certificates the payment of amounts due in accordance with the
terms of such Class or Classes of Certificates, subject to such limitations and
exceptions as are set forth in the applicable Prospectus Supplement.
MAINTENANCE OF CREDIT ENHANCEMENTS; CLAIMS THEREUNDER
AND OTHER REALIZATION UPON DEFAULTED MORTGAGE LOANS
For each Series of Certificates which will be covered by a Mortgage Pool
Insurance Policy, or a Letter of Credit established in lieu of such policy (such
coverage to be disclosed in the applicable Prospectus Supplement), the Company
and/or Servicing Entity, as Master Servicer, with respect to Series of
Certificates as to which the Company will act as Master Servicer, or the
Servicer with respect to Series of Certificates as to which there will be no
Master Servicer, will exercise its best reasonable efforts to keep such Mortgage
Pool Insurance Policy or Letter of Credit in full force and effect throughout
the term of the Pooling Agreement, unless coverage thereunder has been exhausted
through the payment of claims or until such instrument is replaced in accordance
with the terms of the Pooling Agreement. Unless otherwise specified in the
applicable Prospectus Supplement, the Company and/or Servicing Entity, as Master
Servicer, or the Servicer, as applicable, will agree to pay the premiums for any
Mortgage Pool Insurance Policy, and the fee for any Letter of Credit, on a
timely basis. In the event that the insurer under the Mortgage Pool Insurance
Policy ceases to be a Qualified Insurer (as defined in the Pooling Agreement),
or the Letter of Credit Bank ceases to be acceptable to the agency or agencies,
if any, rating the Series, the Company or Servicing Entity, as applicable, as
Master Servicer, or the Servicer, as applicable, will use its best reasonable
efforts to obtain from another Qualified Insurer or letter of credit issuer a
replacement policy or letter of credit comparable to the Mortgage Pool Insurance
Policy or Letter of Credit which it replaces, with total coverage equal to the
then outstanding coverage of the Mortgage Pool Insurance Policy or Letter of
Credit, provided that if the cost of the replacement policy or letter of credit
is greater than the cost of the Mortgage Pool Insurance Policy or Letter of
Credit being replaced, the coverage of the replacement policy or letter of
credit for a Series of Certificates may be reduced to a level such that its
premium rate or cost does not exceed 150% of the premium rate or cost of the
Mortgage Pool Insurance Policy or Letter of Credit for a Series which is rated
by one or more rating agencies, or 100% of the premium rate or cost for such
policy or letter of credit for a Series which is not so rated.
54
<PAGE>
In addition, the Company and/or Servicing Entity, as Master Servicer, or the
Servicer, as applicable, may substitute at any time a Mortgage Pool Insurance
Policy or Letter of Credit for an existing Mortgage Pool Insurance Policy or
Letter of Credit. In no event, however, may the Company and/or Servicing Entity,
as Master Servicer, or the Servicer, as applicable, provide a Letter of Credit
in lieu of a Mortgage Pool Insurance Policy, or vice-versa, or substitute one
such instrument for another, except under the circumstances detailed in the
preceding paragraph, if such action will impair the then current ratings, if
any, of the Certificates.
Unless otherwise specified in the applicable Prospectus Supplement, each
Seller/Servicer with respect to Series of Certificates as to which the Company
and/or a Servicing Entity will act as Master Servicer, or the Servicer with
respect to Series of Certificates as to which there will be no Master Servicer,
will cause a Primary Insurance Policy to be maintained in full force and effect
with respect to each Mortgage Loan it services with a loan-to-value ratio in
excess of 80%; provided, however, that if the loan-to-value ratio of a Mortgage
Loan based on a subsequent appraisal of the Mortgaged Property is less than 80%,
such Primary Insurance Policy may be terminated, if so specified in the
applicable Prospectus Supplement. Each Seller/Servicer or the Servicer, as
applicable, will agree to pay the premium for each Primary Insurance Policy on a
timely basis in the event that the Mortgagor does not make such payments. See
"Primary Insurance, FHA Mortgage Insurance, VA Mortgage Guaranty, Hazard
Insurance; Claims Thereunder--Primary Insurance" herein.
For each Series of Certificates which will be covered by a Special Hazard
Insurance Instrument (such coverage to be disclosed in the applicable Prospectus
Supplement), the Company and/or Servicing Entity, as Master Servicer with
respect to Series of Certificates as to which the Company and/or a Servicing
Entity will act as Master Servicer, or the Servicer with respect to Series of
Certificates as to which there will be no Master Servicer, will exercise its
best reasonable efforts to keep such Special Hazard Insurance Instrument in full
force and effect throughout the term of the Pooling Agreement, unless coverage
thereunder has been exhausted through the payment of claims or until such
Special Hazard Insurance Instrument has been replaced in accordance with the
terms of the Pooling Agreement. So long as any applicable rating on a Series of
Certificates will be maintained, the Company and/or Servicing Entity, as Master
Servicer, or the Servicer, as applicable, may at any time replace the initial
instrument providing special hazard coverage with either of the other two
alternative methods. Unless otherwise specified in the applicable Prospectus
Supplement, the Company or Servicing Entity, as Master Servicer, or the
Servicer, as applicable, will agree to pay the premium for any Special Hazard
Insurance Policy (or Letter of Credit obtained in lieu thereof) on a timely
basis. Unless otherwise specified in the applicable Prospectus Supplement, any
such policy will provide for a fixed premium rate on the declining balance of
the Mortgage Loans. In the event that any Special Hazard Insurance Policy is
cancelled or terminated for any reason other than the exhaustion of total policy
coverage, the Company, Servicing Entity or the Servicer, as applicable, is
obligated either to substitute a Letter of Credit or Reserve Fund or to exercise
its best reasonable efforts to obtain from another insurer a replacement policy
comparable to such Special Hazard Insurance Policy with a total coverage which
is equal to the then existing coverage of such Special Hazard Insurance Policy;
provided, however, that if the cost of any such replacement policy shall be
greater than the cost of the original Special Hazard Insurance Policy, the
amount of coverage of such replacement policy may be reduced to a level such
that the cost shall be equal to the cost of the original Special Hazard
Insurance Policy. As indicated above, in lieu of obtaining a replacement Special
Hazard Insurance Policy, the Company, Servicing Entity or the Servicer, as
applicable, may obtain a Letter of Credit or establish a Reserve Fund in
accordance with terms prescribed by any applicable rating agency so that any
rating obtained for the Certificates will not be impaired.
For each Series of Certificates which will be covered by a Fraud Instrument
(such coverage to be disclosed in the applicable Prospectus Supplement), the
Company and/or a Servicing Entity, as Master Servicer, with respect to Series of
Certificates as to which the Company and/or a Servicing Entity will act as
Master Servicer, or the Servicer with respect to Series of Certificates as to
which there will be no Master Servicer, will exercise its best reasonable
efforts to maintain and keep any such Fraud Instrument in full force and effect
throughout the required term as set forth in the applicable Prospectus
Supplement, unless coverage thereunder has been exhausted through the payment of
claims. The Company, Servicing Entity or the Servicer, as applicable, will agree
to pay the premium for any Fraud Bond or Bankruptcy Bond on a timely basis.
55
<PAGE>
For each Series of Certificates or Class of Certificates which will be
covered by a certificate insurance policy or a Letter of Credit or Reserve Fund
(such coverage to be disclosed in the applicable Prospectus Supplement), the
Company and/or a Servicing Entity, as Master Servicer, with respect to Series of
Certificates as to which the Company will act as Master Servicer, or the
Servicer with respect to Series of Certificates as to which there will be no
Master Servicer, will exercise its best reasonable efforts to maintain and keep
any such certificate insurance policy, Letter of Credit or Reserve Fund in full
force and effect throughout the required term set forth in the applicable
Prospectus Supplement. Unless otherwise specified in the Prospectus Supplement,
the Company, Servicing Entity or the Servicer, as applicable, will agree to pay
the premium for any certificate insurance policy on a timely basis.
The Company or Servicing Entity, as applicable, as Master Servicer, or the
Seller/Servicers, with respect to Series of Certificates as to which the Company
will act as Master Servicer, or the Servicer with respect to Series of
Certificates as to which there will be no Master Servicer, on behalf of the
Trustee and Certificateholders, will present claims to the issuer of any
applicable Primary Insurance Policy, FHA Insurance Policy, VA Guaranty, Mortgage
Pool Insurance Policy, Special Hazard Insurance Policy or Letter of Credit, or
under any Reserve Fund or other form of credit enhancement, and will take such
reasonable steps as are necessary to permit recovery under such insurance
policies or alternative coverages respecting defaulted Mortgage Loans. With
respect to any applicable Fraud Bond, Bankruptcy Bond or certificate insurance
policy, the Trustee will present claims to the issuer of such bond or policy on
behalf of the Certificateholders. As set forth above, all collections by the
Company or Servicing Entity, as applicable, as Master Servicer, or the
Seller/Servicer, or the Servicer, as applicable, under such policies or
alternative coverages that are not applied to the restoration of the related
Mortgaged Property are to be deposited in the applicable Custodial Account for
P&I, the Investment Account or the Certificate Account, subject to withdrawal as
heretofore described.
If any property securing a defaulted Mortgage Loan is damaged and proceeds,
if any, from the related hazard insurance policy or any applicable Special
Hazard Insurance Policy (or Letter of Credit or Reserve Fund), as the case may
be, are insufficient to restore the damaged property to a condition sufficient
to permit recovery under any applicable Mortgage Pool Insurance Policy or
Primary Insurance Policy, the Company or Servicing Entity, as applicable, as
Master Servicer, with respect to Series of Certificates as to which the Company
and/or Servicing Entity will act as Master Servicer, or the Servicer with
respect to Series of Certificates as to which there will be no Master Servicer,
will not be required to expend its own funds to restore the damaged property
unless it determines (i) that such restoration will increase the proceeds to
Certificateholders upon liquidation of the Mortgage Loan after reimbursement of
the Company, Servicing Entity or the Servicer, as applicable, for its expenses
and (ii) that such expenses will be recoverable to it through Liquidation
Proceeds or Insurance Proceeds.
If recovery under any Mortgage Pool Insurance Policy (or Letter of Credit
established in lieu of such policy), Primary Insurance Policy, FHA Insurance
Policy or VA Guaranty is not available because the Master Servicer, with respect
to Series of Certificates as to which the Company and/or a Servicing Entity will
act as Master Servicer, or the Servicer with respect to Series of Certificates
as to which there will be no Master Servicer, has been unable to make the
determinations described in the second preceding paragraph, or otherwise, the
Seller/Servicer or the Servicer, as applicable, is, nevertheless, obligated to
follow such normal practices and procedures as it deems necessary or advisable
to realize upon the defaulted Mortgage Loan. If the proceeds of any liquidation
of the property securing the defaulted Mortgage Loan are less than the principal
balance of the defaulted Mortgage Loan plus accrued and unpaid interest thereon
at the applicable Pass-Through Rate (after deduction of the Retained Yield, if
any, or a pro rata portion thereof as required by the applicable Pooling
Agreement), Certificateholders in the aggregate will realize a loss in the
amount of such difference plus the aggregate of expenses incurred by the Company
or Servicing Entity, as applicable, as Master Servicer, and the Seller/Servicer,
or the Servicer, as applicable, in connection with such proceedings and which
are reimbursable under the Pooling Agreement. In addition, and as set forth
above, in the event that the Company or Servicing Entity, as applicable, as
Master Servicer, or the Servicer, as applicable, has expended its own funds to
restore damaged property and such funds have not been reimbursed under any
Special Hazard Insurance Policy or Letter of Credit or Reserve Fund, it will be
entitled to receive from the Certificate Account, out of related Liquidation
Proceeds or Insurance Proceeds, an amount
56
<PAGE>
equal to such expenses incurred by it, in which event the Certificateholders may
realize a loss up to the amount so charged. Since Insurance Proceeds cannot
exceed deficiency claims and certain expenses incurred by the Company or
Servicing Entity, as applicable, as Master Servicer, and the Seller/ Servicers,
or the Servicer, as applicable, no insurance payments will result in a recovery
to Certificateholders which exceeds the principal balance of the defaulted
Mortgage Loan together with accrued and unpaid interest thereon at the
applicable Pass-Through Rate. In addition, where property securing a defaulted
Mortgage Loan can be resold for an amount exceeding the principal balance of any
related Mortgage Note together with accrued interest and expenses, it may be
expected that, where retention of any such amount is legally permissible, the
insurer will exercise its right under any related Mortgage Pool Insurance Policy
to purchase such property and realize for itself any excess proceeds. In
addition, with respect to certain Series of Certificates, if so provided in the
applicable Prospectus Supplement, the Company or Servicing Entity, as
applicable, as Master Servicer, or the Servicer, as applicable, may have the
option to purchase from the Trust Fund any defaulted Mortgage Loan after a
specified period of delinquency. If a defaulted Mortgage Loan is not so removed
from the Trust Fund, then, upon the final liquidation thereof, if a loss is
realized which is not covered by any applicable form of credit enhancement or
other insurance, the Certificateholders will bear such loss. However, if a gain
results from the final liquidation of a defaulted Mortgage Loan which is not
required by law to be remitted to the related Mortgagor, the Company or
Servicing Entity, as applicable, as Master Servicer, or the Servicer, as
applicable, will be entitled to retain such gain as additional servicing
compensation unless the applicable Prospectus Supplement provides otherwise. See
"Description of Credit Enhancements".
CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS
The Mortgages (other than the security agreements with respect to the
Cooperative Loans) will be either deeds of trust or mortgages, depending upon
the prevailing practice in the state in which the Mortgaged Property is located.
A mortgage creates a lien upon the real property encumbered by the mortgage. It
is not prior to the lien for real estate taxes and assessments. Priority between
mortgages depends on their terms and generally on the order of filing with a
state or county office. There are two parties to a mortgage: the mortgagor, who
is usually the borrower and homeowner, and the mortgagee, who is the lender.
Under the mortgage instrument, the mortgagor delivers to the mortgagee a note or
bond and the mortgage. Although a deed of trust is similar to a mortgage, a deed
of trust formally has three parties; the borrower-homeowner, called the trustor
(similar to a mortgagor), a lender, called the beneficiary (similar to a
mortgagee), and a third-party grantee, called the trustee. Under a deed of
trust, the trustor grants the property, irrevocably until the debt is paid, in
trust, generally with a power of sale, to the trustee to secure payment of the
obligation. In some cases, a mortgage will also contain a power of sale. The
trustee's authority under a deed of trust and the mortgagee's authority under a
mortgage are governed by law, by the express provisions of the deed of trust or
mortgage and, in some cases, by the directions of the beneficiary. For purposes
of the following discussion, "mortgagor" shall, as appropriate, refer to a
mortgagor or trustor and "lender" shall refer to a mortgagee or beneficiary. A
Mortgage Pool may also contain Cooperative Loans which are described below under
"--Cooperative Loans".
COOPERATIVE LOANS
If specified in the Prospectus Supplement relating to a Series of
Certificates, the Mortgage Loans may also include Cooperative Loans. Each
promissory note (a "Cooperative Note") evidencing a Cooperative Loan will be
secured by a security interest in shares issued by the related private
cooperative housing corporation (a "Cooperative") that owns the related
apartment building, which is a corporation entitled to be treated as a housing
cooperative under federal tax law, and in the related proprietary lease or
occupancy agreement granting exclusive rights to occupy a specific dwelling unit
in the Cooperative's building. The security agreement will create a lien upon or
grant a security interest in the cooperative shares and proprietary lease or
occupancy agreement, the priority of which will depend on the terms of the
particular security agreement as well as the order of recordation of the
agreement (or the filing of the financing statements related thereto) in the
appropriate recording office or the taking of possession of the cooperative
shares, depending on the law of the state in which the cooperative is located.
Such a lien or security interest is not, in general, prior to liens in favor of
the Cooperative for unpaid assessments or common charges.
57
<PAGE>
Unless otherwise specified in the related Prospectus Supplement, all
cooperative buildings relating to the Cooperative Loans are located in the
States of New York and New Jersey. Generally, 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 an underlying mortgage (or mortgages) on the Cooperative's 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 mortgagor or lessee, as
the case may be, is also responsible for fulfilling such mortgage or rental
obligations. An underlying mortgage loan is ordinarily obtained by the
Cooperative in connection with either the construction or purchase of the
Cooperative's building or the 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 an underlying 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 an underlying mortgage, the mortgagee holding an underlying
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. In
addition, an underlying 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 Cooperative's interest in the property and termination of all proprietary
leases and occupancy agreements. In either event, a foreclosure by the holder of
an underlying mortgage or the termination of the underlying lease could
eliminate or significantly diminish the value of any collateral held by the
lender who financed the purchase by an individual tenant-stockholder of shares
of the Cooperative or, in the case of a Mortgage Pool, the collateral securing
any related Cooperative Loans.
Each Cooperative is owned by shareholders (referred to as
tenant-stockholders) who, through ownership of stock or shares in the
Cooperative, receive proprietary leases or occupancy agreements which confer
exclusive rights to occupy specific dwellings. Generally, a tenant-stockholder
of a Cooperative must make a monthly maintenance payment to the Cooperative
pursuant to the proprietary lease, which maintenance payment represents such
tenant-stockholder's PRO RATA share of the Cooperative's payments for its
underlying mortgage, real property taxes, maintenance expenses and other capital
or ordinary expenses. An ownership interest in a Cooperative and accompanying
occupancy rights may be financed through a Cooperative Loan evidenced by a
Cooperative Note and secured by an assignment of and a security interest in the
occupancy agreement or proprietary lease and a security interest in the shares
of the related Cooperative. 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 Cooperative 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 on Shares of Cooperatives" below.
TAX ASPECTS OF COOPERATIVE OWNERSHIP
In general, a "tenant-stockholder" (as defined in Section 216(b)(2) of the
Code) of a corporation that qualifies as a "cooperative housing corporation"
within the meaning of Section 216(b)(1) of the Code is allowed a deduction under
Section 216(a) of the Code for amounts paid or accrued within his or her taxable
year to the corporation representing his or her proportionate share of certain
interest expenses and certain real estate taxes allowable as deductions to the
corporation under Sections 163 and 164 of the Code. In order for a corporation
to qualify under Section 216(b)(1) of the Code for the taxable year to which
such interest and tax deductions relate, such section requires, among other
58
<PAGE>
things, that at least 80% of the gross income of the corporation be derived from
its tenant-stockholders. By virtue of this requirement, the status of a
corporation for purposes of Section 216(b)(1) of the Code must be determined on
a year-to-year basis. Consequently, there can be no assurance that Cooperatives
relating to the Cooperative Loans will qualify under such section for any
particular year. In the event that such a Cooperative fails to qualify for one
or more years, the value of the collateral securing any related Cooperative
Loans could be significantly impaired because no deduction would be allowable to
tenant-stockholders under Section 216(a) of the Code with respect to those
years. In view of the significance of the tax benefits accorded
tenant-stockholders of a corporation that qualifies under Section 216(b)(1) of
the Code, the likelihood that such a failure would be permitted to continue over
a period of years appears remote.
FORECLOSURE
Foreclosure may be accomplished by judicial action. The action is initiated
by the service of legal pleadings upon all parties having an interest in the
real property. Delays in completion of the foreclosure may occasionally result
from difficulties in locating necessary parties defendant. Judicial foreclosure
proceedings are generally not contested by any of the parties defendant.
However, when the lender's right to foreclose is contested, the legal
proceedings necessary to resolve the issue can be time consuming. After the
completion of judicial foreclosure, the court would issue a judgment of
foreclosure and would generally appoint a referee or other court officer to
conduct the sale of property.
In many states, foreclosure of a mortgage or deed of trust may also be
accomplished by a nonjudicial sale under a specific provision in the mortgage or
deed of trust which authorizes the sale of the property at public auction upon
default by the mortgagor. The laws of the various states establish certain
notice requirements for non-judicial foreclosure sales. In some states, notice
of default must be recorded and sent to the mortgagor and to any person who has
recorded a request for a copy of a notice of default and notice of sale. In
addition, notice must be provided in some states to certain other persons
including junior lienholders and any other individual having an interest in the
real property. In some states, the mortgagor, or any other person having a
junior encumbrance on the real estate, may, during a reinstatement period, cure
the default by paying the entire amount in arrears, plus the costs and expenses
incurred in enforcing the obligation. Generally, state law controls the amount
of foreclosure expenses and costs, including limited attorneys' fees, which may
be recovered by a lender. Some states also require a notice of sale to be posted
in a public place and published for a specified period of time in one or more
newspapers. In addition, some state laws require that a copy of the notice of
sale be posted on the property and sent to all parties having an interest in the
real property.
In case of foreclosure under either a mortgage or a deed of trust, the sale
by the receiver or other designated officer or by the trustee is a public sale.
However, because of a number of factors, including the difficulty a potential
buyer at the sale would have in determining the exact status of title and the
fact that the physical condition of the property may have deteriorated during
the foreclosure proceedings, it is uncommon for a third party to purchase the
property at the foreclosure sale. Rather, it is common for the lender to
purchase the property from the trustee or referee with a credit bid in an amount
equal to the principal amount of the mortgage or deed of trust, accrued and
unpaid interest and the expenses of foreclosure. Thereafter, the lender will
assume the burdens of ownership, including obtaining casualty insurance and
making such repairs at its own expense as are necessary to render the property
suitable for sale. The lender will commonly obtain the services of a real estate
broker and pay the broker's commission in connection with the sale of the
property. Depending upon market conditions, the ultimate proceeds of the sale of
the property may not equal the lender's investment in the property.
Courts have imposed general equitable principles upon foreclosure
proceedings. These equitable principles are generally designed to relieve the
mortgagor from the legal effect of his defaults under the loan documents.
Examples of judicial remedies that have been fashioned include judicial
requirements that the lender undertake affirmative and sometimes expensive
actions to determine the causes for 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 judgment 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 security instrument is not monetary, such as
59
<PAGE>
the mortgagor failing to adequately maintain or insure the property or the
mortgagor executing a second mortgage or deed of trust affecting the property.
Some courts have been faced with the issue of whether or not federal or state
constitutional provisions reflecting due process concerns for adequate notice
require that mortgagors receive notices in addition to the statutorily
prescribed minimum. For the most part, these cases have upheld the notice
provisions as being reasonable or have found that the foreclosure sale does not
involve sufficient state action to afford constitutional protections to the
mortgagor.
FORECLOSURE ON SHARES OF COOPERATIVES
The Cooperative shares owned by the tenant-stockholder, together with the
rights of the tenant-stockholder under the proprietary lease or occupancy
agreement, are pledged to the lender and 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 in the proprietary lease or occupancy
agreement. The proprietary lease or occupancy agreement, even while pledged, may
be cancelled by the Cooperative for failure by the tenant-stockholder to pay
maintenance or other obligations or charges owed by such tenant-stockholder,
including mechanics' liens against the Cooperative's building incurred by such
tenant-stockholder. Generally, maintenance and other obligations and charges
arising under a proprietary lease or occupancy agreement which are owed to the
Cooperative are made liens upon the shares to which the proprietary lease or
occupancy agreement relates. In addition, the proprietary lease or occupancy
agreement generally permits the Cooperative to terminate such lease or agreement
in the event the borrower defaults in the performance of covenants thereunder.
Typically, the lender and the Cooperative enter into a recognition agreement
which, together with any lender protection provisions contained in the
proprietary lease, establishes the rights and obligations of both parties in the
event of a default by the tenant-stockholder on its obligations under the
proprietary lease or occupancy agreement. A default by the tenant-stockholder
under the proprietary lease or occupancy agreement will usually constitute a
default under the security agreement between the lender and the
tenant-stockholder.
The recognition agreement generally provides that, in the event that the
tenant-stockholder has defaulted under the proprietary lease or occupancy
agreement, the Cooperative will take no action to terminate such lease or
agreement until the lender has been provided with notice of and 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 a sale of the shares and the
proprietary lease or occupancy agreement allocated to the dwelling, subject,
however, to the Cooperative's right to sums due under such proprietary lease or
occupancy agreement or which have become liens on the shares relating to the
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 amount realized upon a sale of
the collateral below the outstanding principal balance of the Cooperative Loan
and accrued and unpaid interest thereon.
Recognition agreements also generally provide that in the event the lender
succeeds to the tenant-stockholder's shares and proprietary lease or occupancy
agreement as the result of realizing upon its collateral for a Cooperative Loan,
the lender must obtain the approval or consent of the board of directors of the
Cooperative as required by the proprietary lease before transferring the
Cooperative shares and assigning the proprietary lease. Such approval or consent
is usually based on the prospective purchaser's income and net worth, among
other factors, and may significantly reduce the number of potential purchasers,
which could limit the ability of the lender to sell and realize upon the value
of the collateral. Generally, the lender is not limited in any rights it may
have to dispossess the tenant-stockholder.
Because of the nature of Cooperative Loans, lenders do not require the
tenant-stockholder (i.e., the borrower) to obtain title insurance of any type.
Consequently, the existence of any prior liens or other imperfections of title
affecting the Cooperative's building or real estate also may adversely affect
the marketability of the shares allocated to the dwelling unit in the event of
foreclosure.
A foreclosure on the Cooperative shares is accomplished by public sale in
accordance with the provisions of Article 9 of the Uniform Commercial Code (the
"UCC") and the security agreement
60
<PAGE>
relating to those shares. Article 9 of the UCC requires that a sale be conducted
in a "commercially reasonable" manner. Whether a 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 sale and the sale
price. Generally, a sale conducted according to the usual practice of creditors
selling similar collateral will be considered reasonably conducted.
Article 9 of the UCC provides that the proceeds of the sale will be applied
first to pay the costs and expenses of the sale and then to satisfy the
indebtedness secured by the lender's security interest. The recognition
agreement, however, generally provides that the lender's right to reimbursement
is subject to the right of the Cooperative corporation to receive sums due under
the proprietary lease or occupancy agreement. If there are proceeds remaining,
the lender must account to the tenant-stockholder for the surplus. Conversely,
if a portion of the indebtedness remains unpaid, the tenant-stockholder is
generally responsible for the deficiency. See "--Anti-Deficiency Legislation and
Other Limitations on Lenders" below.
RIGHTS OF REDEMPTION
In some states, after sale pursuant to a deed of trust or foreclosure of the
mortgage, there are statutory periods during which the mortgagor and foreclosed
junior lienors may redeem the property from the foreclosure sale. One effect of
the statutory right of redemption is to diminish the ability of the lender to
sell the foreclosed property because the right of redemption would defeat the
title of any purchaser from the lender subsequent to foreclosure or sale under a
deed of trust. As a practical matter, the lender may therefore be forced to
retain the property and pay the expenses of ownership until the redemption
period has run.
ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON
LENDERS
Certain states have imposed statutory prohibitions which restrict or
eliminate the remedies of a lender under a deed of trust or a mortgage. In some
states, statutes limit the right of the lender to obtain a deficiency judgment
against the mortgagor following sale under a deed of trust or foreclosure. A
deficiency judgment would be a personal judgment against the former mortgagor
equal in most cases to the difference between the net amount realized upon the
public sale of the real property and the amount due to the lender. Other
statutes may require the lender to exhaust the security afforded under a deed of
trust or mortgage by foreclosure in an attempt to satisfy the full debt before
bringing a personal action against the mortgagor. Some state statutes also
prohibit any deficiency judgment where the loan proceeds were used to purchase
an owner-occupied dwelling. 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 basic purpose of these statutes is 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.
Generally, Article 9 of the UCC governs foreclosure on Cooperative shares
and the related proprietary lease or occupancy agreement. Some courts have
interpreted Article 9 to prohibit or limit a deficiency award in certain
circumstances, including circumstances where the disposition 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 not
conducted in a commercially reasonable manner.
In addition to anti-deficiency and related legislation, numerous other
statutory provisions, including the federal bankruptcy laws and state laws
affording relief to debtors, may interfere with or affect the ability of the
secured mortgage lender to collect the full amount of interest due or realize
upon its security. For example, with respect to federal bankruptcy law, a court
with federal bankruptcy jurisdiction may permit a mortgagor through his or her
Chapter 11, Chapter 12 or Chapter 13 rehabilitative plan to cure a monetary
default in respect of a mortgage loan on the mortgagor'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
foreclosure proceedings had 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.
61
<PAGE>
Courts with federal bankruptcy jurisdiction have also held that the terms of
a mortgage loan secured by property of the mortgagor may be modified. These
courts have held that such modifications may include reducing the amount of each
monthly payment, changing the rate of interest, altering the repayment schedule,
and reducing the lender's security interest to the value of the residence, thus
leaving the lender in the position of a general unsecured creditor for the
difference between the value of the residence and the outstanding balance of the
loan. Courts with federal bankruptcy jurisdiction similarly may be able to
modify the terms of a Cooperative Loan.
The Code provides priority to certain tax liens over the lien of the
security instrument. Numerous federal and some state consumer protection laws
impose substantive requirements upon lenders in connection with the origination
and the servicing of mortgage loans. 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.
ENFORCEABILITY OF CERTAIN PROVISIONS
The standard forms of note, mortgage and deed of trust used by lenders
generally contain "due-on-sale" clauses. These clauses permit the lender to
accelerate the maturity of the loan if the mortgagor sells, transfers or conveys
the property. The enforceability of these clauses was the subject of legislation
and litigation in many states, and in some cases the enforceability of these
clauses was limited or denied. However, the Garn-St Germain Depository
Institutions Act of 1982 (the "Garn-St Germain Act") purports to pre-empt state
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. The Garn-St Germain Act does "encourage"
lenders to permit assumption of loans at the original rate of interest or at
some other rate less than the average of the original rate and the market rate.
In addition, certain states have continuing restrictions on the enforceability
of due-on-sale clauses for certain loans.
The Garn-St Germain Act also sets forth nine specific instances in which a
mortgage lender covered by the act (including federal savings 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
intrafamily transfers, certain transfers by operation of law, leases of less
than three years and the creation of a junior encumbrance. Regulations
promulgated under the Garn-St Germain Act by the Federal Home Loan Bank Board
(now the Office of Thrift Supervision) and statutes in some states also prohibit
the imposition of a prepayment penalty upon the acceleration of a loan pursuant
to a "due-on-sale" clause. In addition, a few states have exercised their rights
under the Garn-St Germain Act to limit the enforceability of the due-on-sale
clauses in certain loans made prior to passage of the Garn-St Germain Act. As of
the date hereof, certain states have taken action to reimpose interest rate
limits and/or to limit discount points or other charges.
A consequence of the inability to enforce a due-on-sale clause may be that a
mortgagor's buyer may assume the existing mortgage loan rather than paying it
off, if such existing loan bears an interest rate below the current market rate,
which may have an impact upon the average life of the Mortgage Loans and the
number of Mortgage Loans which may be outstanding until maturity.
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 is a
member of the National Guard or is in reserve status at the time of the
origination of the Mortgage Loan and is later called to active duty) may not be
charged interest 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. Any shortfall in interest collections resulting from the
application of the Relief Act, to the extent not covered by any applicable
credit enhancements, could result in losses to the Holders of the Certificates.
In addition, the Relief Act imposes limitations which would impair the ability
of the Servicer to foreclose on an affected Mortgage Loan during the Mortgagor's
period of active duty status. Thus, in the event that such a Mortgage Loan goes
into default, there may be delays and losses occasioned by the inability to
realize upon the Mortgaged Property in a timely fashion.
62
<PAGE>
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 Federal Home Loan Bank Board (now the Office of Thrift Supervision)
has issued regulations governing the implementation of Title V. The statute
authorizes any state to reimpose interest rate limits by adopting before April
1, 1983, a law or constitutional provision which expressly rejects application
of the federal law. In addition, even where Title V is not so rejected, any
state is authorized to adopt a provision limiting discount points or other
charges prior to origination on mortgage loans covered by Title V.
Under the Company's mortgage purchase program, each Lender is required to
represent and warrant to the Company that all Mortgage Loans are originated in
full compliance with applicable state laws, including usury laws. Based upon
such representations and warranties from the Lenders, the Company will make a
similar representation and warranty in the Pooling Agreement for each Series to
the Trustee for the benefit of Certificateholders. See "Description of
Certificates-- Representations and Warranties".
ALTERNATIVE MORTGAGE INSTRUMENTS
Alternative mortgage instruments, including adjustable-rate mortgage loans,
originated by non-federally chartered lenders have historically been subjected
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 mortgage banking companies, may originate
alternative mortgage instruments in accordance with the regulations promulgated
by the Federal Home Loan Bank Board (now 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.
ENVIRONMENTAL RISKS
Real property pledged as security to a lender may be subject to unforeseen
environmental risks. Under the laws of certain states, contamination of a
property may give rise to a lien on the property to assure the payment of costs
of clean-up. In several states such a lien has priority over the lien of an
existing mortgage against such property.
In addition, under the laws of some states and under the federal
Comprehensive Environmental Response, Compensation and Liability Act of 1980
("CERCLA"), a lender may be liable, as an "owner" or "operator", for costs
arising out of releases or threatened releases of hazardous substances that
require remedy at a mortgaged property. CERCLA imposes liability for such costs
on any and all "responsible parties", including the current owner or operator of
a contaminated property, regardless of whether or not the environmental damage
was caused by a prior owner. However, CERCLA excludes from the definition of
"owner or operator" a secured creditor who holds indicia of ownership primarily
to protect its security interest, but does not "participate in the management"
of a mortgaged property. The conduct which constitutes "participation in the
management", such that the lender would lose the protection of the exclusion for
secured creditors, has been a matter of judicial interpretation of the statutory
language, and court decisions have historically been inconsistent. In
63
<PAGE>
1990, the United States Court of Appeals for the Eleventh Circuit suggested, in
UNITED STATES v. FLEET FACTORS CORP., that the mere capacity of the lender to
influence a borrower's decisions regarding disposal of hazardous substances was
sufficient participation in the management of the borrower's business to deny
the protection of the secured creditor exclusion to the lender, regardless of
whether the lender actually exercised such influence. Other judicial decisions
did not interpret the secured creditor exclusion as narrowly as did the FLEET
FACTORS decision.
This ambiguity appears to have been resolved by the enactment of the Asset
Conservation, Lender Liability and Deposit Insurance Protection Act of 1996 (the
"Asset Conservation Act"), which took effect on September 30, 1996. The Asset
Conservation Act provides that in order to be deemed to have participated in the
management of a mortgaged property, a lender must actually participate in the
operational affairs of the property or of the borrower. The Asset Conservation
Act also provides that participation in the management of the property does not
include "merely having the capacity to influence, or unexercised right to
control" operations. Rather, a lender will lose the protection of the secured
creditor exclusion only if it exercises decision making control over the
borrower's environmental compliance and hazardous substance handling and
disposal practices, or assumes day-to-day management of all operational
functions of the mortgaged property. It should also be noted, however, that
liability for costs associated with the investigation and clean-up of
environmental contamination may also be governed by state law, which may not
provide any specific protections to lenders, or, alternatively, may not impose
liability on lenders at all.
CERCLA does not apply to petroleum products, and the secured creditor
exclusion, therefore, does not apply to liability for clean-up costs associated
with releases of petroleum contamination. Federal regulation of underground
petroleum storage tanks (other than heating oil tanks) is governed by Subtitle I
of the federal Resource Conservation and Recovery Act ("RCRA"). The United
States Environmental Protection Agency ("EPA") has promulgated a lender
liability rule for underground storage tanks regulated by Subtitle I of RCRA.
Under the EPA rule, a holder of a security interest in an underground storage
tank, or real property containing an underground storage tank, is not considered
an operator of the underground storage tank as long as petroleum is not added
to, stored in or dispensed from the tank by the holder of the security interest.
Moreover, amendments to RCRA, enacted in 1996, concurrently with the CERCLA
amendments discussed in the previous paragraph, extend to the holders of
security interests in petroleum underground storage tanks the same protections
accorded to secured creditors under CERCLA. Again, it should be noted, however,
that liability for clean-up of petroleum contamination may be governed by state
law, which may not provide any specific protection for lenders or,
alternatively, may not impose liability on lenders at all.
Except as otherwise specified in the applicable Prospectus Supplement, at
the time the Mortgage Loans were originated, no environmental assessment or a
very limited environment assessment of the Mortgaged Properties will have been
conducted.
ERISA CONSIDERATIONS
The Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
imposes certain requirements on employee benefit plans and other benefit plans
or arrangements which are subject to ERISA or Section 4975 of the Code ("Plans")
and on those persons who are fiduciaries with respect to Plans or otherwise
responsible for the investment of "plan assets" of Plans ("Plan Assets"). In
accordance with the general fiduciary standards of ERISA, an ERISA Plan
fiduciary should consider whether an investment in the Certificates is permitted
by the documents and instruments governing the Plan, consistent with the Plan's
overall investment policy and appropriate in view of the composition of its
investment portfolio.
Employee benefit plans which 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 the requirements of ERISA or Section 4975 of the Code.
Accordingly, assets of such plans may be invested in the Certificates subject to
the provisions of applicable state law and, in the case of any such plan which
is qualified under Section 401(a) of the Code, the restrictions imposed under
Section 503 of the Code.
In addition to imposing general fiduciary standards, ERISA prohibits a broad
range of transactions involving Plan Assets and certain persons ("Parties in
Interest") who have certain specified relationships to the Plan under Section
406 of ERISA, and taxes any such transaction under
64
<PAGE>
Section 4975 of the Code, unless an exemption applies. If the assets of a
Mortgage Pool are treated for purposes of ERISA and Section 4975 of the Code as
Plans or other entities holding Plan Assets with respect to Plans, collective
investment funds, insurance company general or separate accounts (collectively,
"Plan Asset Investors") that purchase or hold Certificates of the applicable
Series, an investment in Certificates by any such Plan might constitute or give
rise to a prohibited transaction under ERISA or Section 4975 of the Code, unless
a statutory or administrative exemption applies. Violation of the prohibited
transaction rules could result in the imposition of excise taxes and/or other
penalties under ERISA and/or Section 4975 of the Code.
PLAN ASSETS REGULATION
The United States Department of Labor ("DOL") has issued a final regulation
(the "Regulation") under which the assets of an entity in which a Plan Asset
Investor makes an equity investment will be treated as Plan Assets in certain
circumstances. Unless the Regulation provides an exemption from this "plan
asset" treatment, and if an exemption is not otherwise available under ERISA, an
undivided portion of the assets of a Mortgage Pool will be treated, for purposes
of applying the fiduciary standards and prohibited transaction rules of ERISA
and Section 4975 of the Code, as Plan Assets with respect to each Plan which
becomes a Certificateholder of the applicable Series.
The Regulation provides an exemption from "plan asset" treatment for
securities issued by an entity if, immediately after the most recent acquisition
of any equity interest in the entity, less than 25% of the value of each class
of equity interests in the entity, excluding interests held by a person who has
discretionary authority or control with respect to the assets of the entity (or
any affiliate of such a person), is held by "benefit plan investors" (I.E.,
Plans, governmental, foreign and other employee benefit plans not subject to
ERISA and entities holding Plan Assets). Because the availability of this
exemption with respect to any Mortgage Pool depends upon the identity of the
Certificateholders of the applicable Series at any time, there can be no
assurance as to whether any Series or Class of Certificates will qualify for
this exemption.
PROHIBITED TRANSACTION CLASS EXEMPTION 83-1
Prohibited Transaction Class Exemption 83-1 (Class Exemption for Certain
Transactions Involving Mortgage Pool Investment Trusts) ("PTCE 83-1") permits,
subject to certain conditions, certain transactions involving the creation,
maintenance and termination of certain residential mortgage pools and the
acquisition and holding of certain residential mortgage pool pass-through
certificates by Plan Asset Investors, regardless of whether (a) the mortgage
pool is exempt from "plan asset" treatment or (b) the transactions would
otherwise be prohibited under ERISA or Section 4975 of the Code. If the general
conditions (described below) of PTCE 83-1 are satisfied, an investment by a Plan
in Certificates (1) will be exempt from the prohibitions of Section 406(a) of
ERISA (relating generally to Plan Asset transactions involving Parties in
Interest who are not fiduciaries) if the Certificates are purchased at no more
than fair market value, and (2) will be exempt from the prohibitions of Sections
406(b)(1) and (2) of ERISA (relating generally to Plan Asset transactions with
fiduciaries) if, in addition, the purchase is approved by an independent
fiduciary, the Plan Asset Investor pays no more for the Certificates than would
be paid in an arm's length transaction with an unrelated party, no sales
commission is paid to the Company as Mortgage Pool sponsor, the Plan Asset
Investor does not purchase more than 25% of the Certificates of the applicable
Series, and at least 50% of the Certificates of that Series is purchased by
persons independent of the Company, the Trustee and the Insurer, as applicable.
PTCE 83-1 sets forth three general conditions which must be satisfied for
any transaction to be eligible for exemption: (1) the existence of a pool
trustee who is not an affiliate of the pool sponsor; (2) the maintenance of a
system of insurance or other protection for the pooled mortgage loans and
property securing such loans, and for indemnifying certificateholders against
reductions in pass-through payments due to property damage or defaults in loan
payments; and (3) a limitation on the amount of the payment retained by the pool
sponsor, together with other funds inuring to its benefit, to not more than
adequate consideration for selling the mortgage loans plus reasonable
compensation for services provided by the pool sponsor to the mortgage pool.
Unless otherwise specified in the applicable Prospectus Supplement, the
Trustee for each Series will be unaffiliated with the Company, and the first
general condition of PTCE 83-1 will be
65
<PAGE>
satisfied for each such Series. With respect to the second general condition of
PTCE 83-1, the Company intends to use its best efforts to establish for each
Series of Certificates an insurance, indemnification, subordination or other
method of credit support which will adequately protect the Mortgage Pools and
indemnify Certificateholders of the applicable Series against pass-through
payment reductions resulting from property damage or defaults in loan payments.
See "Description of Credit Enhancements". The amount, method and description of
the credit support method applicable to a Series of Certificates will be set
forth in the related Prospectus Supplement. With respect to the third general
condition of PTCE 83-1, the Company intends to use its best efforts to establish
for each Series a compensation method which will produce for the Company total
compensation which will not exceed adequate consideration for forming the
Mortgage Pool, selling the Certificates and serving as Master Servicer of the
Mortgage Pool. However, the Company does not guarantee that its credit support
and compensation methods will be sufficient to meet the second and third general
conditions (described above) with respect to any Series.
As indicated in the two preceding paragraphs, the continued maintenance of a
system of insurance or other protection for the pooled mortgage loans and
property securing such loans, and for indemnifying certificateholders against
reductions in pass-through payments due to property damage or defaults in loan
payments, is one of the three general conditions that must be satisfied for any
transaction involving a Mortgage Pool to remain eligible for exemption by PTCE
83-1 from the prohibited transaction rules of ERISA and Section 4975 of the
Code. If the credit support method established for any Series is cancelled or
terminated, or if the credit support is reduced to such an extent that its
coverage amount is less than the greater of (a) 1% of the aggregate unpaid
principal balance of the Mortgage Loans or (b) the unpaid principal balance of
the largest single Mortgage Loan (see "Description of Credit Enhancements"),
then the Mortgage Pool relating to that Series may no longer satisfy the general
conditions of PTCE 83-1. In such event, the exemption from the prohibited
transaction rules afforded by PTCE 83-1 may no longer be available.
One or more Series of Certificates may be offered to Plan Asset Investors
through a forward delivery commitment contract, which is a contract for the
purchase of Certificates to be delivered at an agreed future settlement date.
PTCE 83-1 permits the sale of Certificates to a Plan Asset Investor pursuant to
such a contract, provided that the forward delivery commitment is expressly
approved by a fiduciary who is independent of the Company, the Trustee, the
Insurer (if any) and their respective affiliates, and who has the authority to
manage and control the Plan Assets being committed for investment in the
Certificates.
PTCE 83-1 will not provide exemptive relief with respect to a Series of
Certificates evidencing interests in Trust Funds that include Cooperative Loans.
If a Series of Certificates is subdivided into two or more Classes which are
entitled to disproportionate allocations of the principal and interest payments
on the Mortgage Loans, the availability of the exemption afforded by PTCE 83-1
may be adversely affected, as described in the applicable Prospectus Supplement.
Moreover, if any Class of Certificates is entitled to pass-through payments of
principal (but no or only nominal interest) or interest (but no or only nominal
principal), PTCE 83-1 will not exempt holders of that Class of Certificates from
the prohibited transaction rules of ERISA and Section 4975 of the Code.
OTHER EXEMPTIONS
If for any reason PTCE 83-1 does not provide an exemption for a particular
Certificateholder who is a Plan Asset Investor, one of five other prohibited
transaction class exemptions issued by the DOL might apply, I.E., PTCE 96-23
(Class Exemption for Plan Asset Transactions Determined by In-House Asset
Managers), PTCE 95-60 (Class Exemption for Certain Transactions Involving
Insurance Company General Accounts), PTCE 91-38 (Class Exemption for Certain
Transactions Involving Bank Collective Investment Funds), PTCE 90-1 (Class
Exemption for Certain Transactions Involving Insurance Company Pooled Separate
Accounts) or PTCE 84-14 (Class Exemption for Plan Asset Transactions Determined
by Independent Qualified Professional Asset Managers). There can be no assurance
that any of these class exemptions will apply with respect to any particular
Plan Asset Investor or, even if it were to apply, that the exemption would apply
to all transactions involving the Mortgage Pool. In addition, the underwriter
with respect to a particular Series may be the recipient of a final prohibited
transaction exemption which, if so specified in the applicable Prospectus
66
<PAGE>
Supplement, may accord a Plan Asset Investor protection from violations of the
prohibited transaction rules of ERISA and Section 4975 of the Code if the Plan
Asset Investor satisfies the conditions described in the applicable Prospectus
Supplement.
GENERAL CONSIDERATIONS
In summary, the Company, the Trustee, the Servicer, any insurer, the obligor
under any other credit enhancement instrument, any Seller/Servicer, any
underwriter for any Series of Certificates, as applicable, and their respective
affiliates might be considered or might become Parties in Interest with respect
to a Plan Asset Investor. In that event, the acquisition or holding of
Certificates of the applicable Series or Class by or on behalf of such Plan
Asset Investor might be viewed as giving rise to a prohibited transaction under
ERISA and Section 4975 of the Code, unless PTCE 83-1 or another exemption is
available. Accordingly, before a Plan Asset Investor makes the investment
decision to purchase, to commit to purchase or to hold Certificates of any
Series or Class, the Plan Asset Investor should determine (a) whether the second
and third general conditions and the specific conditions (described briefly
above) of PTCE 83-1 have been satisfied; (b) whether adequate protection is
accorded by any prohibited transaction exemption issued to the underwriter with
respect to the applicable Series, as described in the applicable Prospectus
Supplement; (c) whether any other prohibited transaction class exemption (if
required) is available under ERISA and Section 4975 of the Code; or (d) whether
an exemption from "plan asset" treatment is available to the applicable Mortgage
Pool. The Plan Asset Investor should also consult the ERISA discussion, if any,
in the applicable Prospectus Supplement for further information regarding the
application of ERISA and Section 4975 of the Code to any Series or Class of
Certificates.
ANY PLAN ASSET INVESTOR THAT PROPOSES TO USE PLAN ASSETS TO PURCHASE
CERTIFICATES SHOULD CONSULT WITH ITS OWN COUNSEL WITH RESPECT TO THE POTENTIAL
CONSEQUENCES UNDER ERISA AND THE CODE OF THE ACQUISITION AND OWNERSHIP OF
CERTIFICATES.
CERTAIN FEDERAL INCOME TAX CONSEQUENCES
The following is a general discussion of the anticipated material federal
income tax consequences of the purchase, ownership and disposition of the
Certificates offered hereunder. It does not purport to discuss all federal
income tax consequences that may be applicable to particular categories of
investors, some of which may be subject to special rules and does not address
the tax consequences of persons holding Certificates as part of a hedge or
hedging transaction. Further, the authorities on which this discussion is based
are subject to change or differing interpretations, which changes or differing
interpretations could apply retroactively. This discussion does not address the
state or local tax consequences of the purchase, ownership and disposition of
such Certificates. Investors should consult their own tax advisors in
determining the federal, state, local or other tax consequences to them of the
purchase, ownership and disposition of the Certificates offered hereunder.
The following discussion addresses certificates ("REMIC Certificates")
representing interests in a Mortgage Pool ("REMIC Mortgage Pool") as to which
the Company, in the case where the Company will be a Master Servicer for a
Series or in the case where there will be no Master Servicer for a Series, or
the Servicing Entity, in the case where the Servicing Entity is the only Master
Servicer for a Series, will cause to elect treatment as a real estate mortgage
investment conduit ("REMIC") under Sections 860A through 860G ("REMIC
Provisions") of the Code. Under the REMIC Provisions, REMICs may issue "regular"
interests and must issue one and only one class of "residual" interests. A REMIC
Certificate representing a regular interest in a REMIC Mortgage Pool will be
referred to as a "REMIC Regular Certificate" and a REMIC Certificate
representing a residual interest in a REMIC Mortgage Pool will be referred to as
a "REMIC Residual Certificate".
The following discussion is based in part upon the rules governing original
issue discount that are set forth in Code Sections 1271 through 1273 and 1275
and in Treasury regulations issued under the original issue discount provisions
of the Code (the "OID Regulations"), and the Treasury regulations issued under
the provisions of the Code relating to REMICs (the "REMIC Regulations"). The OID
Regulations generally are effective with respect to debt instruments issued on
or after April 4, 1994.
67
<PAGE>
A. CLASSIFICATION OF REMIC TRUST FUNDS
With respect to each Series of REMIC Certificates, Orrick, Herrington &
Sutcliffe LLP, special counsel to the Company, will deliver their opinion
generally to the effect that, assuming (i) a REMIC election is made timely in
the required form, (ii) each Master Servicer or Servicing Entity, as applicable,
complies with all provisions of the related Pooling Agreement, (iii) certain
representations set forth in the Pooling Agreement are true, and (iv) there is
continued compliance with applicable provisions of the Code, as it may be
amended from time to time, and applicable Treasury regulations issued
thereunder, the related REMIC Mortgage Pool will qualify as a REMIC and the
classes of interests offered will be considered to be regular interests or
residual interests in that REMIC Mortgage Pool within the meaning of the REMIC
Provisions.
Holders of REMIC Certificates should be aware that, if an entity electing to
be treated as a REMIC fails to comply with one or more of the ongoing
requirements of the Code for REMIC status during any taxable year, the Code
provides that the entity will not be treated as a REMIC for such year and
thereafter. In such event, an entity electing to be treated as a REMIC may be
taxable as a separate corporation under Treasury regulations, and the related
REMIC Certificates may not be accorded the status described below under the
heading "Characterization of Investments in REMIC Certificates". In the case of
an inadvertent termination of REMIC status, the Code provides the Treasury
Department with authority to issue regulations providing relief. Any such
relief, however, 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 of time
in which the requirements for REMIC status are not satisfied.
B. CHARACTERIZATION OF INVESTMENTS IN REMIC CERTIFICATES
In general, REMIC Certificates are not treated for federal income tax
purposes as ownership interests in the assets of a REMIC Mortgage Pool. However,
(i) REMIC Certificates held by a domestic building and loan association will
constitute a "regular or residual interest in a REMIC" within the meaning of
Code Section 7701(a)(19)(C)(xi) in the same proportion that the Assets would be
treated as "loans . . . secured by an interest in real property" within the
meaning of Code Section 7701(a)(19)(C)(v) or as other assets described in Code
Section 7701(a)(19)(C); and (ii) REMIC Certificates held by a real estate
investment trust will constitute "real estate assets" within the meaning of Code
Section 856(c)(4)(A), and interest on the REMIC Certificates will be considered
"interest on obligations secured by mortgages on real property or on interests
in real property" within the meaning of Code Section 856(c)(3)(B) in the same
proportion that, for both purposes, the Assets would be treated as "interests in
real property" as defined in Code Section 856(c)(5)(C) (or, as provided in the
Committee Report, as "real estate assets" as defined in Code Section
856(c)(5)(B)). Moreover, if 95% or more of the Assets qualify for any of the
foregoing treatments, the REMIC Certificates will qualify for the corresponding
status in their entirety. Investors should be aware that the investment of
amounts in any reserve account in assets not so qualifying would, and holding
property acquired by foreclosure pending sale might, reduce the amount of the
REMIC Certificate that would qualify for the foregoing treatment. The REMIC
Regulations provide that payments on Mortgage Loans held pending distribution
are considered part of the Mortgage Loans for purposes of Code Section
856(c)(4)(A); it is unclear whether such collected payments would be so treated
for purposes of Code Section 7701(a)(19)(c)(v), but there appears to be no
reason why analogous treatment should not be given to such collected payments
under that provision. The determination as to the percentage of the REMIC's
assets that will constitute assets described in the foregoing sections of the
Code will be made with respect to each calendar quarter based on the average
adjusted basis of each category of the assets held by the REMIC during such
calendar quarter. The REMIC will report those determinations to
Certificateholders in the manner and at the times required by applicable
Treasury regulations. The applicable Prospectus Supplement or the related
Current Report on Form 8-K for each Series of REMIC Certificates will describe
the Assets as of the Cut-Off Date. REMIC Certificates held by certain financial
institutions will constitute "evidence of indebtedness" within the meaning of
Code Section 582(c)(1); in addition, REMIC Regular Certificates acquired by a
REMIC in accordance with the requirements of Section 860G(a)(3)(C) or Section
860G(a)(4)(B) of the Code will be treated as "qualified mortgages" for purposes
of Code Section 860D(a)(4).
68
<PAGE>
C. TAXATION OF OWNERS OF REMIC REGULAR CERTIFICATES
Except as otherwise stated in this discussion, the REMIC Regular
Certificates will be treated for federal income tax purposes as debt instruments
issued by the REMIC Mortgage Pool and not as ownership interests in the REMIC
Mortgage Pool or its Assets. In general, interest, original issue discount and
market discount paid or accrued on a REMIC Regular Certificate will be treated
as ordinary income to the holder of such REMIC Regular Certificate.
Distributions in reduction of the stated redemption price at maturity of the
REMIC Regular Certificate will be treated as a return of capital to the extent
of such holder's basis in such REMIC Regular Certificate. 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.
1. ORIGINAL ISSUE DISCOUNT
Certain REMIC Regular Certificates may be issued with "original issue
discount" within the meaning of Code Section 1273(a). Any holders of REMIC
Regular Certificates issued with original issue discount generally will be
required to include original issue discount in income as it accrues, in
accordance with a constant interest method that takes into account the
compounding of interest, in advance of the receipt of the cash attributable to
such income. The Company will report annually (or more often if required) to the
Internal Revenue Service ("IRS") and to Certificateholders such information with
respect to the original issue discount accruing on the REMIC Regular
Certificates as may be required under Code Section 6049 and the regulations
thereunder. See "--Reporting and Other Administrative Matters of REMICS" below.
Rules governing original issue discount are set forth in Code Sections 1271
through 1273 and 1275 and, to some extent, in the OID Regulations. Code Section
1272(a)(6) provides special original issue discount rules applicable to REMIC
Regular Certificates. Regulations have not yet been proposed or adopted under
Section 1272(a)(6) of the Code. Further, application of the OID Regulations to
the REMIC Regular Certificates remains unclear in some respects because the OID
Regulations generally purport not to apply to instruments to which section
1272(a)(6) applies such as REMIC Regular Certificates, and separately because
they either do not address, or are subject to varying interpretations with
regard to, several relevant issues.
Code Section 1272(a)(6) requires that a mortgage prepayment assumption
("Prepayment Assumption") be used in computing the accrual of original issue
discount on REMIC Regular Certificates and for certain other federal income tax
purposes. The Prepayment Assumption is to be determined in the manner prescribed
in Treasury regulations. To date, no such regulations have been promulgated. The
Committee Report indicates that the regulations will provide that the Prepayment
Assumption, if any, used with respect to a particular transaction must be the
same as that used by the parties in pricing the transaction. Unless otherwise
specified in the applicable Prospectus Supplement, the Company will use a
percentage of the Basic Prepayment Assumption (or such other Prepayment
Assumption as may be specified in the applicable Prospectus Supplement) in
reporting original issue discount that is consistent with this standard.
However, the Company does not make any representation that the Mortgage Loans
will in fact prepay at that percentage of the Basic Prepayment Assumption or at
any other rate. Each investor must make its own decision as to the
appropriate prepayment assumption to be used in deciding whether or not to
purchase any of the REMIC Regular Certificates. The Prospectus Supplement with
respect to a Series of REMIC Certificates will disclose the percentage of the
Basic Prepayment Assumption (or such other Prepayment Assumption as may be
specified therein) to be used in reporting original issue discount, if any, and
for certain other federal income tax purposes.
The total amount of original issue discount on a REMIC Regular Certificate
is the excess of the "stated redemption price at maturity" of the REMIC Regular
Certificate over its "issue price". Except as discussed in the following two
paragraphs, in general, the issue price of a particular Class of REMIC Regular
Certificates offered hereunder will be the price at which a substantial amount
of REMIC Regular Certificates of that Class are first sold to the public
(excluding bond houses and brokers).
If a REMIC Regular Certificate is sold with accrued interest that relates to
a period prior to the issue date of such REMIC Regular Certificate, the amount
paid for the accrued interest will be treated
69
<PAGE>
instead as increasing the issue price of the REMIC Regular Certificate. In
addition, that portion of the first interest payment in excess of interest
accrued from the Closing Date to the first Distribution Date will be treated for
federal income tax reporting purposes as includible in the stated redemption
price at maturity of the REMIC Regular Certificate, and as excludible from
income when received as a payment of interest on the first Distribution Date.
The OID Regulations suggest that some or all of this pre-issuance accrued
interest "may" be treated as a separate asset (and hence not includible in a
REMIC Regular Certificate's issue price or stated redemption price at maturity),
whose cost is recovered entirely out of interest paid on the first Distribution
Date. It is unclear how such treatment would be elected under the OID
Regulations and whether an election could be made unilaterally by a
Certificateholder.
The stated redemption price at maturity of a REMIC Regular Certificate is
equal to the total of all payments to be made on such Certificate other than
"qualified stated interest." Under the OID Regulations, "qualified stated
interest" is interest that is unconditionally payable at least annually during
the entire term of the Certificate at either (i) a single fixed rate that
appropriately takes into account the length of the interval between payments or
(ii) the current values of a single "qualified floating rate" or "objective
rate" (each, a "Single Variable Rate"). A "current value" is the value of a
variable rate on any day that is no earlier than three months prior to the first
day on which that value is in effect and no later than one year following that
day. A "qualified floating rate" is a rate whose variations can reasonably be
expected to measure contemporaneous variations in the cost of newly borrowed
funds in the currency in which the Certificate is denominated. Such a rate
remains qualified even though it is multiplied by a fixed, positive multiple not
exceeding 1.35, increased or decreased by a fixed rate, or both. Certain
combinations of rates constitute a single qualified floating rate, including (i)
interest stated at a fixed rate for an initial period of less than one year
followed by a qualified floating rate if the value of the floating rate at the
closing date is intended to approximate the fixed rate, and (ii) two or more
qualified floating rates that can be expected to have approximately the same
values throughout the term of the Certificate. A combination of such rates is
conclusively presumed to be a single floating rate if the values of all rates on
the closing date are within 0.25% of each other. A variable rate that is subject
to an interest rate cap, floor, "governor" or similar restriction on rate
adjustment may be a qualified floating rate only if such restriction is fixed
throughout the term of the instrument, or is not reasonably expected as of the
closing date to cause the yield on the debt instrument to differ significantly
from the expected yield absent the restriction. An "objective rate" is a rate
(other than a qualified floating rate) determined using a single formula fixed
for the life of the Certificate, which is based on (i) one or more qualified
floating rates (including a multiple or inverse of a qualified floating rate),
(ii) one or more rates each of which would be a qualified floating rate for a
debt instrument denominated in a foreign currency, (iii) the yield or changes in
price of one or more items of "actively traded" personal property, (iv) a
combination of rates described in (i), (ii) and (iii), or (v) a rate designated
by the IRS. However, a variable rate is not an objective rate if it is
reasonably expected that the average value of the rate during the first half of
the Certificate's term will differ significantly from the average value of such
rate during the final half of its term. A combination of interest stated at a
fixed rate for an initial period of less than one year followed by an objective
rate is treated as a single objective rate if the value of the objective rate at
the closing date is intended to approximate the fixed rate; such a combination
of rates is conclusively presumed to be a single objective rate if the objective
rate on the closing date does not differ from the fixed rate by more than 0.25%.
The qualified stated interest payable with respect to certain variable rate debt
instruments not bearing stated interest at a Single Variable Rate generally is
determined under the OID Regulations by converting such instruments into fixed
rate debt instruments. Instruments qualifying for such treatment generally
include those providing for stated interest at (i) more than one qualified
floating rates, or at (ii) a single fixed rate and (a) one or more qualified
floating rates or (b) a single "qualified inverse floating rate" (each, a
"Multiple Variable Rate"). A qualified inverse floating rate is an objective
rate equal to a fixed rate reduced by a qualified floating rate, the variations
in which can reasonably be expected to inversely reflect contemporaneous
variations in the cost of newly borrowed funds (disregarding permissible rate
caps, floors, governors and similar restrictions such as are described above).
Under these rules, some of the payments of interest on a Certificate bearing a
fixed rate of interest for an initial period followed by a qualified floating
rate of interest in subsequent periods could be treated as included in the
stated redemption price at maturity if the initial fixed rate were to differ
sufficiently from the rate that would have been set using the formula applicable
to
70
<PAGE>
subsequent periods. See "--Variable Rate Certificates". REMIC Regular
Certificates offered hereby other than Certificates providing for variable rates
of interest or for the accretion of interest are not anticipated to have stated
interest other than "qualified stated interest", but if any such REMIC Regular
Certificates are so offered, appropriate disclosures will be made in the
Prospectus Supplement. Some or all of the payments on REMIC Regular Certificates
providing for the accretion of interest will be included in the stated
redemption price at maturity of such Certificates.
Under a DE MINIMIS rule in the Code, as interpreted in the OID Regulations,
original issue discount on a REMIC Regular Certificate will be considered to be
zero if such original issue discount is less than 0.25% of the stated redemption
price at maturity of the REMIC Regular Certificate multiplied by the weighted
average life of the REMIC Regular Certificate. For this purpose, the weighted
average life of the REMIC Regular Certificate is computed as the sum of the
amounts determined by multiplying the amount of each payment under the
instrument (other than a payment of qualified stated interest) by a fraction,
whose numerator is the number of complete years from the issue date until such
payment is made, and whose denominator is the stated redemption price at
maturity of such REMIC Regular Certificate. The IRS may be anticipated to take
the position that this rule should be applied taking into account the Prepayment
Assumption and the effect of any anticipated investment income. Under the OID
Regulations, REMIC Regular Certificates bearing only qualified stated interest
except for any "teaser" rate, interest holiday or similar provision would be
treated as subject to the DE MINIMIS rule if the greater of the deferred or
foregone interest or the other original issue discount is less than such DE
MINIMIS amount.
The OID Regulations generally would treat DE MINIMIS original issue discount
as includible in income as each principal payment is made, based on the product
of the total amount of such DE MINIMIS original issue discount and a fraction,
whose numerator is the amount of such principal payment and whose denominator is
the stated principal amount of the REMIC Regular Certificate. The OID
Regulations also would permit a Certificateholder to elect to accrue DE MINIMIS
original issue discount into income currently based on a constant yield method.
See "Taxation of Owners of REMIC Regular Certificates--Market Discount and
Premium".
Each holder of a REMIC Regular Certificate must include in gross income the
sum of the "daily portions" of original issue discount on its REMIC Regular
Certificate for each day during its taxable year on which it held such REMIC
Regular Certificate. For this purpose, in the case of an original holder of a
REMIC Regular Certificate, the daily portions of original issue discount will be
determined as follows. A calculation will first be made of the portion of the
original issue discount that accrued during each accrual period, that is, unless
otherwise stated in the applicable Prospectus Supplement, each period that
begins or ends on a date that corresponds to a Distribution Date on the REMIC
Regular Certificate and begins on the first day following the immediately
preceding accrual period (beginning on the Closing Date in the case of the first
such period). For any accrual period such portion will equal the excess, if any,
of (i) the sum of (A) the present value of all of the distributions remaining to
be made on the REMIC Regular Certificate, if any, as of the end of the accrual
period and (B) the distribution made on such REMIC Regular Certificate during
the accrual period of amounts included in the stated redemption price at
maturity, over (ii) the adjusted issue price of such REMIC Regular Certificate
at the beginning of the accrual period. The present value of the remaining
payments referred to in the preceding sentence will be calculated based on (i)
the yield to maturity of the REMIC Regular Certificate, calculated as of the
settlement date, giving effect to the Prepayment Assumption, (ii) events
(including actual prepayments) that have occurred prior to the end of the
accrual period, and (iii) the Prepayment Assumption. The adjusted issue price of
a REMIC Regular Certificate at the beginning of any accrual period will equal
the issue price of such Certificate, increased by the aggregate amount of
original issue discount with respect to such REMIC Regular Certificate that
accrued in prior accrual periods, and reduced by the amount of any distributions
made on such REMIC Regular Certificate in prior accrual periods of amounts
included in the stated redemption price at maturity. The original issue discount
accruing during any accrual period will be allocated ratably to each day during
the period to determine the daily portion of original issue discount for each
day. With respect to an accrual period between the settlement date and the first
Distribution Date on the REMIC Regular Certificate (notwithstanding that no
distribution is scheduled to be made on such date) that is shorter than a full
accrual period, the OID Regulations permit the daily portions of original issue
discount to be determined according to any reasonable method.
71
<PAGE>
A subsequent purchaser of a REMIC Regular Certificate that purchases such
REMIC Regular Certificate at a cost (not including payment for accrued qualified
stated interest) less than its remaining stated redemption price at maturity
will also be required to include in gross income, for each day on which it holds
such REMIC Regular Certificate, the daily portions of original issue discount
with respect to such REMIC Regular Certificate, but reduced, if such cost
exceeds the "adjusted issue price", by an amount equal to the product of (i)
such daily portions and (ii) a constant fraction, whose numerator is such excess
and whose denominator is the sum of the daily portions of original issue
discount on such REMIC Regular Certificate for all days on or after the day of
purchase. The adjusted issue price of a REMIC Regular Certificate on any given
day is equal to the sum of the adjusted issue price (or, in the case of the
first accrual period, the issue price) of the REMIC Regular Certificate at the
beginning of the accrual period during which such day occurs and the daily
portions of original issue discount for all days during such accrual period
prior to such day, reduced by the aggregate amount of distributions previously
made other than distributions of qualified stated interest.
VARIABLE RATE CERTIFICATES. Purchasers of REMIC Regular Certificates
bearing a variable rate of interest should be aware that there is uncertainty
concerning the application of Section 1272(a)(6) of the Code and the OID
Regulations to such Certificates. In the absence of other authority, the Company
intends to be guided by the provisions of the OID Regulations governing variable
rate debt instruments in adapting the provisions of Section 1272(a)(6) of the
Code to such Certificates for the purpose of preparing reports furnished to
Certificateholders. The effect of the application of such provisions generally
will be to cause Certificateholders holding Certificates bearing interest at a
Single Variable Rate to take into account for each period an amount
corresponding approximately to the sum of (i) the qualified stated interest,
accruing on the outstanding face amount of the REMIC Regular Certificate as the
stated interest rate for that Certificate varies from time to time and (ii) the
amount of original issue discount that would have been attributable to that
period on the basis of a constant yield to maturity for a bond issued at the
same time and issue price as the REMIC Regular Certificate, having the same face
amount and schedule of payments of principal as such Certificate, subject to the
same Prepayment Assumption, and bearing interest at a fixed rate equal to the
value of the applicable qualified floating rate or qualified inverse floating
rate in the case of a Certificate providing for either such rate, or equal to
the fixed rate that reflects the reasonably expected yield on the Certificate in
the case of a Certificate providing for an objective rate other than an inverse
floating rate, in each case as of the issue date. Certificateholders holding
REMIC Regular Certificates bearing interest at a Multiple Variable Rate
generally will take into account interest and original issue discount under a
similar methodology, except that the amounts of qualified stated interest and
original issue discount attributable to such a Certificate first will be
determined for an equivalent fixed rate debt instrument, the assumed fixed rates
for which are (a) for each qualified floating rate, the value of each such rate
as of the closing date (with appropriate adjustment for any differences in
intervals between interest adjustment dates), (b) for a qualified inverse
floating rate, the value of the rate as of the closing date, (c) for any other
objective rate, the fixed rate that reflects the yield that is reasonably
expected for the Certificate, and (d) for an actual fixed rate, such
hypothetical fixed rate as would result under (a) or (b) if the actual fixed
rate were replaced by a hypothetical qualified floating rate or qualified
inverse floating rate such that the fair market value of the Certificate as of
the issue date would be approximately the same as that of an otherwise identical
debt instrument providing for the hypothetical variable rate rather than the
actual fixed rate. If the interest paid or accrued with respect to a Multiple
Variable Rate Certificate during an accrual period differs from the assumed
fixed interest rate, such difference will be an adjustment (to interest or
original issue discount, as applicable) to the Certificateholder's taxable
income for the taxable period or periods to which such difference relates.
Additionally, purchasers of such Certificates should be aware that the
provisions of the OID Regulations applicable to variable rate debt instruments
have been limited and may not apply to some REMIC Regular Certificates having
variable rates. If such a Certificate is not governed by the provisions of the
OID Regulations applicable to variable rate debt instruments, it may be subject
to provisions of proposed Treasury Regulations applicable to instruments having
contingent payments. The application of those provisions to instruments such as
variable rate REMIC Regular Certificates is subject to differing
interpretations. Prospective purchasers of variable rate REMIC Regular
Certificates are advised to consult their tax advisors concerning the tax
treatment of such Certificates.
72
<PAGE>
2. MARKET DISCOUNT AND PREMIUM
A Certificateholder that purchases a REMIC Regular Certificate at a market
discount, that is, at a purchase price less than the adjusted issue price (as
defined under "--Taxation of Owners of REMIC Regular Certificates--Original
Issue Discount") of such REMIC Regular Certificate generally will recognize
market discount upon receipt of each distribution of principal. In particular,
such a holder will generally be required to allocate each payment of principal
on a REMIC Regular Certificate first to accrued market discount, and to
recognize ordinary income to the extent such principal payment does not exceed
the aggregate amount of accrued market discount on such REMIC Regular
Certificate not previously included in income. Such market discount must be
included in income in addition to any original issue discount includible in
income with respect to such REMIC Regular Certificate.
A Certificateholder may elect to include market discount in income currently
as it accrues, rather than including it on a deferred basis in accordance with
the foregoing. If made, such election will apply to all market discount bonds
acquired by such Certificateholder on or after the first day of the first
taxable year to which such election applies. In addition, the OID Regulations
permit a Certificateholder to elect to accrue all interest, discount (including
DE MINIMIS market or original issue discount) and premium in income as interest,
based on a constant yield method. If such an election were made for a REMIC
Regular Certificate with market discount, the Certificateholder would be deemed
to have made an election to currently include market discount in income 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 is deemed to have made an election to amortize bond
premium, as described below, with respect to all debt instruments having
amortizable bond premium that such Certificateholder owns or acquires. The
election to accrue interest, discount and premium on a constant yield method
with respect to a Certificate is irrevocable.
Under a statutory DE MINIMIS exception, market discount with respect to a
REMIC Regular Certificate will be considered to be zero for purposes of Code
Sections 1276 through 1278 if such market discount is less than 0.25% of the
stated redemption price at maturity of such REMIC Regular Certificate multiplied
by the number of complete years to maturity remaining after the date of its
purchase. In interpreting a similar DE MINIMIS rule with respect to original
issue discount on obligations payable in installments, the OID Regulations refer
to the weighted average maturity of obligations, and it is likely that the same
rule will be applied in determining whether market discount is DE MINIMIS. It
appears that DE MINIMIS market discount on a REMIC Regular Certificate would be
treated in a manner similar to original issue discount of a DE MINIMIS amount.
See "Taxation of Holders of REMIC Regular Certificates--Original Issue
Discount". Such treatment would result in discount being included in income at a
slower rate than discount would be required to be included using the method
described above. However, Treasury regulations implementing the market discount
DE MINIMIS exception have not been issued in proposed or temporary form, and the
precise treatment of DE MINIMIS market discount on obligations payable in more
than one installment therefore remains uncertain.
The 1986 Act grants authority to the Treasury Department to issue
regulations providing for the method for accruing market discount of more than a
DE MINIMIS amount on debt instruments, the principal of which is payable in more
than one installment. Until such time as regulations are issued by the Treasury
Department, certain rules described in the Committee Report will apply. Under
those rules, the holder of a bond purchased with more than DE MINIMIS market
discount may elect to accrue such market discount either on the basis of a
constant yield method or on the basis of the appropriate proportionate method
described below. Under the proportionate method for obligations issued with
original issue discount, the amount of market discount that accrues during a
period is equal to the product of (i) the total remaining market discount,
multiplied by (ii) a fraction, the numerator of which is the original issue
discount accruing during the period and the denominator of which is the total
remaining original issue discount at the beginning of the period. Under the
proportionate method for obligations issued without original issue discount, the
amount of market discount that accrues during a period is equal to the product
of (i) the total remaining market discount, multiplied by (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
73
<PAGE>
beginning of the period. The Prepayment Assumption, if any, used in calculating
the accrual of original issue discount is to be used in calculating the accrual
of market discount under any of the above methods. Because the regulations
referred to in this paragraph have not been issued, it is not possible to
predict what effect such regulations might have on the tax treatment of a REMIC
Regular Certificate purchased at a discount in the secondary market.
Further, a purchaser generally will be required to treat a portion of any
gain on sale or exchange of a REMIC Regular Certificate as ordinary income to
the extent of the market discount accrued to the date of disposition under one
of the foregoing methods, less any accrued market discount previously reported
as ordinary income. Such purchaser 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 REMIC Regular Certificate. Any
such deferred interest expense is, in general, allowed as a deduction not later
than the year in which the related market discount income is recognized. 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.
A REMIC Regular Certificate purchased at a cost (not including payment for
accrued qualified stated interest) greater than its remaining stated redemption
price at maturity will be considered to be purchased at a premium. The holder of
such a REMIC Regular Certificate may elect to amortize such premium under the
constant yield method. The OID Regulations also permit Certificateholders to
elect to include all interest, discount and premium in income based on a
constant yield method, further treating the Certificateholder as having made the
election to amortize premium generally, as discussed above. The Committee Report
indicates a Congressional intent that the same rules that will apply to accrual
of market discount on installment obligations will also apply in amortizing bond
premium under Code Section 171 on installment obligations such as the REMIC
Regular Certificates.
3. REALIZED LOSSES
Under Code Section 166, both corporate holders of REMIC Regular Certificates
and noncorporate holders of REMIC Regular Certificates that acquire such
Certificates in connection with a trade or business should be allowed to deduct,
as ordinary losses, any losses sustained during a taxable year in which their
Certificates become wholly or partially worthless as a result of one or more
realized losses on the Mortgage Loans. However, it appears that a noncorporate
holder that does not acquire a REMIC Regular Certificate in connection with a
trade or business will not be entitled to deduct a loss under Code Section 166
until such holder's Certificate becomes wholly worthless (I.E., until its
outstanding principal balance has been reduced to zero) and that the loss will
be characterized as a short-term capital loss.
Each holder of a REMIC Regular Certificate will be required to accrue
interest and original issue discount with respect to such Certificate without
regard to any reduction in distributions attributable to defaults or
delinquencies on the Mortgage Loans or the underlying assets until it can be
established that any such reduction ultimately will not be recoverable. As a
result, the amount of taxable income reported in any period by the holder of a
REMIC Regular Certificate could exceed the amount of economic income actually
realized by the holder in such period. Although the holder of a REMIC Regular
Certificate eventually will recognize a loss or reduction in income attributable
to previously accrued and included income that, as a result of a realized loss,
ultimately will not be realized, the law is unclear with respect to the timing
and character of such loss or reduction in income.
4. CALLABLE CLASS CERTIFICATES
An entity electing to be treated as a REMIC may either itself directly, or
indirectly through the use of a trust owned by such entity, enter into a
redemption agreement pursuant to which the counterparty will have the right to
cause a redemption of the outstanding Certificates (as used herein, each such
right a "Call Right", and each such Certificate, a "Callable Class Certificate")
beginning on the Distribution Date and subject to payment of the redemption
price and other conditions that may be specified in the applicable Prospectus
Supplement. See "Description of the Certificates-Redemption Agreement." In the
event the trust issues the Call Right, counsel to the Depositor will
74
<PAGE>
deliver its opinion generally to the effect that, assuming compliance with all
provisions of the related Pooling Agreement, the trust will be treated as a
grantor trust under subpart E, part 1 of Subchapter J of the Code and, as a
result, the REMIC will be treated as having directly issued the Call Right.
The REMIC will be treated as (i) owning an interest in the underlying
Mortgage Loans and (ii) writing a call option on its interest in the underlying
Mortgage Loans, represented by the right of the holder of the Call Right to
direct the Depositor to redeem the outstanding Certificates as described under
"Description of the Certificates--Redemption Agreement."
Under these circumstances, the REMIC should be considered to have acquired
its interest in the underlying Mortgage Loans for an amount equal to its initial
aggregate basis in its assets, determined as described more fully hereunder,
PLUS the fair market value at the time of purchase of such REMIC's assets of the
call option the REMIC is deemed to have written, which amount the REMIC is
deemed also to have received. Accordingly, the REMIC's basis in its interest in
the underlying Mortgage Loans will actually be greater than the aggregate issue
price of the REMIC Certificates it issues, resulting in less discount income or
greater premium deductions to the REMIC than it would have recognized had the
call option not been written. Under current federal income tax law, the REMIC
will not be required to include immediately in income the amount of the option
premium it is deemed to have received. However, although the treatment of these
items is not entirely clear, it appears that as the REMIC receives principal
payments on the underlying Mortgage Assets, and if the REMIC sells or
distributes in kind any of the underlying Mortgage Loans, the REMIC will be
deemed to have received (in addition to the amount of such payment, the sales
price or the fair market value of the asset, as the case may be) an amount equal
to the corresponding portion of the payment it was deemed to receive at the time
the call option was originally written. Accordingly, the amount realized by the
REMIC with respect to its interest in the underlying Mortgage Loans, will be
greater than the amount of cash received by it, and over the life of the REMIC
the entire amount of the deemed payment received when the call option was
written will be reported by the REMIC, although not at the times that a
corresponding amount of income would be reported based on a constant yield
method. Investors should be aware that, subject to certain specific exceptions
in the REMIC regulations, it is not anticipated that the REMIC will sell or
transfer or otherwise dispose of any of the underlying Mortgage Loans except
pursuant to an exercise of the Call Right. See "Prohibited Transactions and
Other Possible REMIC Taxes." In the event that the holder of the Call Right
chooses to effect such a redemption of the underlying Mortgage Loans, the
transactions by which the Certificates are retired and the related Trust Fund
terminated will constitute a "qualified liquidation" of the REMIC within the
meaning of Section 860F(a)(4) of the Code.
TAXATION OF CALL OPTION PREMIUM. Under current federal income tax law, the
REMIC will not be required to include immediately in income the option premium
with respect to the Call Right that it is deemed to receive. Instead, such
premium will be taken into account when the Call Right lapses, is exercised or
is otherwise terminates with respect to the REMIC. As indicated above, an amount
equal to the option premium that is deemed to be received by the REMIC would be
included in the REMIC's basis in the Mortgage Loans. The REMIC's recovery of
such basis will not occur at the same rate as its inclusion in income of the
option premium.
As a grantor of an option, the REMIC must include the option premium in
income when the option lapses, which with respect to the REMIC is no later than
the redemption by a holder of the Call Right. Although the Call Right will not
expire by its terms during the period in which the Certificates remain
outstanding the Mortgage Assets to which the Call Right relates will be reduced
over time through principal payments. Although it is not entirely clear whether
the Call Right would thus be deemed to lapse as the Mortgage Loans are paid
down, and if so, at what rate, the Depositor intends to report income to the
REMIC based on the assumption that the Call Right lapses, and the related
premium is recognized by the REMIC, proportionately as principal is paid on the
Mortgage Loans (as prepayments prior to the date on which the Call Right may
first be exercised or as scheduled principal payments or prepayments after the
first date on which the Call Right may be exercised). There is no assurance that
the IRS would agree with this method of reporting income from the lapse of the
Call Right, and furthermore, it should be noted that the IRS currently is
examining the rules regarding the taxation of option premiums.
75
<PAGE>
If the Call Right is exercised, the REMIC will add an amount equal to the
unamortized portion of the option premium to the amount realized from the sale
of the underlying Mortgage Loans.
If the REMIC transfers one of the underlying Mortgage Loans, such transfer
will be treated as a "closing transaction" with respect to the option the REMIC
is deemed to have written. Accordingly, the REMIC will recognize gain or loss
equal to the difference between the unamortized amount of option premium and the
amount the REMIC is deemed to pay, under the rules discussed above, to be
relieved from its obligations under the option. However, as discussed above,
subject to certain specified exceptions (including in connection with the
issuance of the Call Right), it is not anticipated that the REMIC will transfer
any of the underlying Mortgage Loans. See "Prohibited Transactions and Other
Possible REMIC Taxes."
Certificateholders are urged to consult their tax advisors before purchasing
an interest in any Callable Class Certificate.
D. TAXATION OF OWNERS OF REMIC RESIDUAL CERTIFICATES
1. GENERAL
An owner of a REMIC Residual Certificate ("Residual Owner") generally will
be required to report its daily portion of the taxable income or, subject to the
limitation described below in "--Taxation of Owners of REMIC Residual
Certificates--Basis Rules and Distributions", the net loss of the REMIC Mortgage
Pool for each day during a calendar quarter that the Residual Owner owned such
REMIC Residual Certificate. For this purpose, the daily portion will be
determined by allocating to each day in the calendar quarter, using a 30 days
per month/90 days per quarter/360 days per year counting convention (unless
otherwise disclosed in the applicable Prospectus Supplement), its ratable
portion of the taxable income or net loss of the REMIC Mortgage Pool for such
quarter, and by allocating the daily portions among the Residual Owners (on such
day) in accordance with their percentage of ownership interests on such day. Any
amount included in the gross income or allowed as a loss of any Residual Owner
by virtue of this paragraph will be treated as ordinary income or loss.
Purchasers of REMIC Residual Certificates should be aware that taxable income
from such Certificates could exceed cash distributions thereon in any taxable
year. For example, if Mortgage Loans are acquired by a REMIC at a discount, then
the holder of a residual interest may recognize income without corresponding
cash distributions. This result could occur because a payment produces
recognition of discount on the Mortgage Loan while the payment could be used in
whole or in part to make principal payments on REMIC Regular Certificates issued
without substantial discount. Taxable income may also be greater in earlier
years as a result of the fact that interest expense deductions, expressed as a
percentage of the outstanding principal amount of the REMIC Regular
Certificates, will increase over time as the lower yielding sequences of
Certificates are paid, whereas interest income with respect to any given fixed
rate Mortgage Loan will remain constant over time as a percentage of the
outstanding principal amount of that loan.
Any payments received by a holder of a REMIC Residual Certificate in
connection with the acquisition of such Certificate will be taken into account
in determining the income of such holder for federal income tax purposes.
Although it appears likely that any such payment would be includible in income
immediately upon its receipt, the IRS might assert that such payment should be
included in income over time according to an amortization schedule or according
to some other method. Because of the uncertainty concerning the treatment of
such payments, holders of REMIC Residual Certificates should consult their tax
advisors concerning the treatment of such payments for income tax purposes.
If so specified in the applicable Prospectus Supplement for a Series, the
underlying Mortgage Loans may be subject to redemption at the direction of the
holder of certain redemption right. As a direct owner in the underlying Mortgage
Loans for federal income purposes, the REMIC will also be treated as having
written the call option on such underlying Mortgage Loans. See "Callable Class
Certificates."
76
<PAGE>
2. TAXABLE INCOME OR NET LOSS OF THE REMIC TRUST FUND
The taxable income or net loss of the REMIC Mortgage Pool will reflect a
netting of income from the Mortgage Loans, any cancellation of indebtedness
income due to the allocation of Realized Losses to REMIC Regular Certificates,
and deductions and losses allowed to the REMIC Mortgage Pool. Such taxable
income or net loss for a given calendar quarter will be determined in the same
manner as for an individual having the calendar year as his taxable year and
using the accrual method of accounting, with certain modifications. The first
modification is that a deduction will be allowed for accruals of interest
(including original issue discount) on the REMIC Regular Certificates. Second,
market discount equal to the excess of any Mortgage Loan's adjusted issue price
(as determined under "Taxation of Owners of REMIC Regular Certificates--Market
Discount and Premium") over its fair market value at the time of their transfer
to the REMIC Mortgage Pool generally will be included in income as it accrues,
based on a constant yield and on the Prepayment Assumption. For this purpose,
the Company intends to treat the fair market value of the Mortgage Loans as
being equal to the aggregate issue prices of the REMIC Regular Certificates and
REMIC Residual Certificates; if one or more classes of REMIC Regular
Certificates or REMIC Residual Certificates are retained by the Company, it will
estimate the value of such retained interests in order to determine the fair
market value of the Mortgage Loans for this purpose. Third, no item of income,
gain, loss or deduction allocable to a prohibited transaction (see "--Prohibited
Transactions and Other Possible REMIC Taxes", below) will be taken into account.
Fourth, the REMIC Mortgage Pool generally may not deduct any item that would not
be allowed in calculating the taxable income of a partnership by virtue of Code
Section 703(a)(2). Fifth, the REMIC Regulations provide that the limitation on
miscellaneous itemized deductions imposed on individuals by Code Section 67 will
not be applied at the Mortgage Pool level to the servicing fees paid to the
Master Servicer or sub-servicers, if any. (See, however, "--Pass-Through of
Servicing Fees", below.) If the deductions allowed to the REMIC Mortgage Pool
exceed its gross income for a calendar quarter, such excess will be the net loss
for the REMIC Mortgage Pool for that calendar quarter.
3. BASIS RULES AND DISTRIBUTIONS
Any distribution by a REMIC Mortgage Pool to a Residual Owner will not be
included in the gross income of such Residual Owner to the extent it does not
exceed the adjusted basis of such Residual Owner's interest in a REMIC Residual
Certificate. Such distribution will reduce the adjusted basis of such interest,
but not below zero. To the extent a distribution exceeds the adjusted basis of
the REMIC Residual Certificate, it will be treated as gain from the sale of the
REMIC Residual Certificate. (See "--Sales of REMIC Certificates", below.) The
adjusted basis of a REMIC Residual Certificate is equal to the amount paid for
such REMIC Residual Certificate, increased by amounts included in the income of
the Residual Owner (See "--Taxation of Owners of REMIC Residual
Certificates--Daily Portions", above) and decreased by distributions and by net
losses taken into account with respect to such interest.
A Residual Owner is not allowed to take into account any net loss for any
calendar quarter to the extent such net loss exceeds such Residual Owner's
adjusted basis in its REMIC Residual Certificate as of the close of such
calendar quarter (determined without regard to such net loss). Any loss
disallowed by reason of this limitation may be carried forward indefinitely to
future calendar quarters and, subject to the same limitation, may be used only
to offset income from the REMIC Residual Certificate.
The effect of these basis and distribution rules is that a Residual Owner
may not amortize its basis in a REMIC Residual Certificate, but may only recover
its basis through distributions, through the deduction of any net losses of the
REMIC Mortgage Pool or upon the sale of its REMIC Residual Certificate (See
"--Sales of REMIC Certificates", below). The residual holder does, however,
receive reduced taxable income over the life of the REMIC, because the REMIC's
basis in the underlying REMIC Mortgage Pool includes the fair market value of
the REMIC Regular Certificates and REMIC Residual Certificates.
4. EXCESS INCLUSIONS
Any "excess inclusions" with respect to a REMIC Residual Certificate are
subject to certain special tax rules. With respect to a Residual Owner, the
excess inclusion for any calendar quarter is
77
<PAGE>
defined as the excess (if any) of the daily portions of taxable income over the
sum of the "daily accruals" for each day during such quarter that such REMIC
Residual Certificate was held by such Residual Owner. The daily accruals are
determined by allocating to each day during a calendar quarter its ratable
portion of the product of the "adjusted issue price" of the REMIC Residual
Certificate at the beginning of the calendar quarter and 120 percent of the
long-term "applicable federal rate" (generally, an average of current yields on
Treasury securities of comparable maturity) (the "AFR") in effect at the time of
issuance of the REMIC Residual Certificate. For this purpose, the adjusted issue
price of a REMIC Residual Certificate as of the beginning of any calendar
quarter is the issue price of the REMIC Residual Certificate, increased by the
amount of daily accruals for all prior quarters and decreased by any
distributions made with respect to such REMIC Residual Certificate before the
beginning of such quarter. The issue price of a REMIC Residual Certificate is
the initial offering price to the public (excluding bond houses and brokers) at
which a substantial amount of the REMIC Residual Certificates were sold.
An excess inclusion cannot be offset by deductions, losses or loss
carryovers from other activities. For Residual Owners that are subject to tax on
unrelated business taxable income (as defined in Code Section 511), an excess
inclusion of such Residual Owner is treated as unrelated business taxable
income. For Residual Owners that are nonresident alien individuals or foreign
corporations generally subject to United States 30% withholding tax, even if
interest paid to such Residual Owners is generally eligible for exemptions from
such tax, an excess inclusion will be subject to such tax and no tax treaty rate
reduction or exemption may be claimed with respect thereto. See "--Foreign
Investors in REMIC Certificates".
Although it has not done so, the Treasury also has authority to issue
regulations that, if REMIC Residual Certificates are found in the aggregate not
to have "significant value", would treat as excess inclusions with respect to
such REMIC Residual Certificates the entire daily portion of taxable income for
such REMIC Residual Certificates. In order to have significant value, the REMIC
Residual Certificates must have an aggregate issue price, at issuance, at least
equal to two percent of the aggregate issue prices of all of the related REMIC
Regular and Residual Certificates. In addition, the anticipated weighted average
life of the REMIC Residual Certificates must equal or exceed 20 percent of the
anticipated weighted average life of the REMIC, based on the Prepayment
Assumption and on any required or permitted clean up calls or required
liquidation provided for in the REMIC's organizational documents. Each
Prospectus Supplement pursuant to which REMIC Residual Certificates are offered
will state whether such REMIC Residual Certificates will have, or may be
regarded as having, "significant value" under the REMIC Regulations; provided,
however, that any disclosure that a REMIC Residual Certificate will have
"significant value" will be based upon certain assumptions, and the Company will
make no representation that a REMIC Residual Certificate will have "significant
value" for purposes of the above described rules or that a Residual Owner will
receive distributions of amounts calculated pursuant to those assumptions.
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.
5. NONECONOMIC REMIC RESIDUAL CERTIFICATES
Under the REMIC Regulations, transfers of "noneconomic" REMIC Residual
Certificates will be disregarded for all federal income tax purposes if "a
significant purpose of the transfer was to enable the transferor to impede the
assessment or collection of tax". If such transfer is disregarded, the purported
transferor will continue to remain liable for any taxes due with respect to the
income on such "noneconomic" REMIC Residual Certificate. The REMIC Regulations
provide that a REMIC Residual Certificate will be considered a noneconomic
residual interest unless, at the time of its transfer and based on the
Prepayment Assumption and any required or permitted clean up calls or required
liquidation provided for in the REMIC's organizational documents, (1) the
present value of the expected future distributions (discounted using the AFR) on
the REMIC Residual Certificate
78
<PAGE>
equals at least the present value of the expected tax on the anticipated excess
inclusions, and (2) the transferor reasonably expects that the transferee will
receive distributions with respect to the REMIC Residual Certificate at or after
the time the taxes accrue on the anticipated excess inclusions in an amount
sufficient to satisfy the accrued taxes. Accordingly, all transfers of REMIC
Residual Certificates that may constitute noneconomic residual interests will be
subject to certain restrictions under the terms of the related Pooling and
Servicing Agreement that are intended to reduce the possibility of any such
transfer being disregarded. Such restrictions will require each party to a
transfer to provide an affidavit that no purpose of such transfer is to impede
the assessment or collection of tax, including certain representations as to the
financial condition of the prospective transferee. Prior to purchasing a REMIC
Residual Certificate, prospective purchasers should consider the possibility
that a purported transfer of such REMIC Residual Certificate by such a purchaser
to another purchaser at some future date may be disregarded in accordance with
the above-described rules, which would result in the retention of tax liability
by such purchaser. The applicable Prospectus Supplement will disclose whether
offered REMIC Residual Certificates may be considered "noneconomic" residual
interests under the REMIC Regulations; provided, however, that any disclosure
that a REMIC Residual Certificate will or will not be considered "noneconomic"
will be based upon certain assumptions, and the Company will make no
representation that a REMIC Residual Certificate will not be considered
"noneconomic" for purposes of the above-described rules or that a REMIC Residual
Owner will receive distributions calculated pursuant to such assumptions. See
"Foreign Investors in REMIC Certificates" below for additional restrictions
applicable to transfers of certain REMIC Residual Certificates to foreign
persons.
6. TAX-EXEMPT INVESTORS
Generally, tax exempt organizations that are not subject to Federal income
taxation on "unrelated business taxable income" pursuant to Code Section 511 are
treated as "disqualified organizations" under provisions of the 1988 Act. Under
provisions of the Pooling Agreement, such organizations generally are prohibited
from owning Residual Certificates. For Residual Owners that are subject to tax
on unrelated business taxable income (as defined in Code Section 511), an excess
inclusion of such Residual Owner is treated as unrelated business taxable
income. See "--Sales of REMIC Certificates".
7. REAL ESTATE INVESTMENT TRUSTS
If the applicable Prospectus Supplement so provides, a Mortgage Pool may
hold Mortgage Loans bearing interest based wholly or partially on Mortgagor
profits, Mortgaged Property appreciation, or similar contingencies. Such
interest, if earned directly by a real estate investment trust ("REIT"), would
be subject to the limitations of Code sections 856 (f) and 856 (j). Treasury
Regulations treat a REIT holding a REMIC Residual Certificate for a principal
purpose of avoiding such Code provisions as receiving directly the income of the
REMIC Mortgage Pool, hence potentially jeopardizing its qualification for
taxation as a REIT and exposing such income to taxation as a prohibited
transaction at a 100 percent rate.
8. MARK-TO-MARKET RULES
Treasury regulations provide that any REMIC Residual Certificate acquired
after January 3, 1995 will not be treated as a security and therefore generally
may not be marked to market.
E. SALES OF REMIC CERTIFICATES
If a REMIC Certificate is sold, the seller will recognize gain or loss equal
to the difference between the amount realized on the sale and its adjusted basis
in the REMIC Certificate. The adjusted basis of a REMIC Regular Certificate
generally will equal the cost of such REMIC Regular Certificate to the seller,
increased by any original issue discount or market discount included in the
seller's gross income with respect to such REMIC Regular Certificate and reduced
by premium amortization deductions and distributions previously received by the
seller of amounts included in the stated redemption price at maturity of such
REMIC Regular Certificate. The adjusted basis of a REMIC Residual Certificate
will be determined as described under "--Taxation of Owners of REMIC Residual
Certificates--Basis Rules and Distributions", above. Gain from the disposition
of a REMIC Regular Certificate that might otherwise be treated as a capital gain
will be treated as ordinary income to the extent that such gain
79
<PAGE>
does not exceed the excess, if any, of (i) the amount that would have been
includible in such holder's income had income accrued at a rate equal to 110% of
the AFR as of the date of purchase over (ii) the amount actually includible in
such holder's income. Except as otherwise provided under "--Taxation of Owners
of REMIC Regular Certificates--Market Discount and Premium" and under Code
Section 582(c), any additional gain or any loss on the sale or exchange of a
REMIC Certificate will be capital gain or loss, provided such REMIC Certificate
is held as a capital asset (generally, property held for investment) within the
meaning of Code Section 1221. The distinction between a capital gain or loss and
ordinary income or loss is also relevant for other purposes, including
limitations on the use of capital losses to offset ordinary income.
A portion of any gain from the sale of a REMIC Regular Certificate that
might otherwise be capital gain may be treated as ordinary income to the extent
that such Certificate is held as part of a "conversion transaction" within the
meaning of Code Section 1258. A conversion transaction generally is one in which
the taxpayer has taken two or more positions in Certificates or similar property
that reduce or eliminate market risk, if substantially all of the taxpayer's
return is attributable to the time value of the taxpayer's net investment in
such transaction. The amount of gain so realized in a conversion transaction
that is recharacterized as ordinary income generally will not exceed the amount
of interest that would have accrued on the taxpayer's net investment at 120% of
the AFR at the time the taxpayer enters into the conversion transaction, subject
to appropriate reduction for prior inclusion of interest and other ordinary
income items from the transaction.
A taxpayer may elect to have net capital gain taxed at ordinary income rates
rather than capital gains rates in order to include such net capital gain in
total net investment income for that taxable year, for purposes of the
limitation on the deduction of interest on indebtedness incurred to purchase or
carry property held for investment to a taxpayer's net investment income.
The Omnibus Budget Reconciliation Act of 1993 (the "Budget Act") revised the
rules for deducting interest on indebtedness allocable to property held for
investment. Generally, deductions for such interest are limited to a taxpayer's
net investment income for each taxable year. As amended by the Budget Act, net
investment income for each taxable year includes net capital gain attributable
to the disposition of investment property only if the taxpayer elects to have
such net capital gain taxed at ordinary income rates rather than capital gains
rates.
If a Residual Owner sells a REMIC Residual Certificate at a loss, the loss
will not be recognized if, within six months before or after the sale of the
REMIC Residual Certificate, such Residual Owner purchases another residual
interest in any REMIC or any interest in a taxable mortgage pool (as defined in
Code Section 7701(i)) comparable to a residual interest in a REMIC. Such
disallowed loss will be allowed upon the sale of the other residual interest (or
comparable interest) if the rule referred to in the preceding sentence does not
apply to that sale. While the Committee Report states that this rule may be
modified by Treasury regulations, the REMIC Regulations do not address this
issue and it is not clear whether any such modification will in fact be
implemented or, if implemented, what the precise nature or effective date of it
would be.
The 1988 Act makes transfers of a residual interest to certain "disqualified
organizations" subject to an additional tax on the transferor in an amount equal
to the maximum corporate tax rate applied to the present value of the total
anticipated excess inclusions (discounted using the applicable Federal rate)
with respect to such residual interest for the periods after the transfer. For
this purpose, "disqualified organizations" includes the United States, any state
or political subdivision of a state, any foreign government or international
organization or any agency or instrumentality of any of the foregoing; any
tax-exempt entity (other than a Code Section 521 cooperative) which is not
subject to the tax on unrelated business income; and any rural electrical and
telephone cooperative. The anticipated excess inclusions must be determined as
of the date that the REMIC Residual Certificate is transferred and must be based
on events that have occurred up to the time of such transfer, the Prepayment
Assumption, and any required or permitted clean up calls or required liquidation
provided for in the REMIC's organizational documents. The tax generally is
imposed on the transferor of the REMIC Residual Certificate, except that it is
imposed on an agent for a disqualified organization if the transfer occurs
through such agent. The Pooling and Servicing Agreement requires, as a
prerequisite to any transfer of a Residual Certificate, the delivery to the
Trustee of an
80
<PAGE>
affidavit of the transferee to the effect that it is not a disqualified
organization and contains other provisions designed to render any attempted
transfer of a Residual Certificate to a disqualified organization void.
In addition, if a "pass-through entity" includes in income excess inclusions
with respect to a REMIC Residual Certificate, and a disqualified organization is
the record holder of an interest in such entity, then a tax will be imposed on
such entity equal to the product of (i) the amount of excess inclusions on the
REMIC Residual Certificate that are allocable to the interest in the
pass-through entity held by such disqualified organization and (ii) the highest
marginal federal income tax rate imposed on corporations. A pass-through entity
will not be subject to this tax for any period, however, if the record holder of
an interest in such entity furnishes to such entity (i) such holder's social
security number and a statement under penalties of perjury that such social
security number is that of the record holder or (ii) a statement under
penalities of perjury that such record holder is not a disqualified
organization. For these purposes, a "pass-through entity" means any regulated
investment company, real estate investment trust, trust, partnership or certain
other entities described in Section 860E(e)(6) of the Code. In addition, a
person holding an interest in a pass-through entity as a nominee for another
person shall, with respect to such interest, be treated as a pass-through
entity. Legislation presently pending before the United States Congress, the Tax
Simplification and Technical Corrections Bill of 1993 (the "Simplification
Act"), would apply this tax on an annual basis to "large partnerships".
Generally, the Simplification Act would treat partnerships that have, or have
had, 250 or more partners as a large partnership for this purpose. The
Simplification Act would not limit application of the tax to excess inclusions
allocable to disqualified organizations, and in fact would apply the tax to
large partnerships having no disqualified organizations as partners. If enacted
in its present form, the Simplification Act would apply to partnership taxable
years ending on or after December 31, 1994.
F. PASS-THROUGH OF SERVICING FEES
The general rule is that Residual Certificateholders take into account
taxable income or net loss of the related REMIC Mortgage Pool. Under that rule,
servicing compensation of the Company and the subservicers (if any) would be
allocated to the holders of the REMIC Residual Certificates, and therefore would
not affect the income or deductions of holders of REMIC Regular Certificates.
However, in the case of a "single-class REMIC", such expenses and an equivalent
amount of additional gross income will be allocated among all holders of REMIC
Regular Certificates and REMIC Residual Certificates for purposes of the
limitations on the deductibility of certain miscellaneous itemized deductions by
individuals contained in Code Sections 56(b)(1) and 67. Generally, any holder of
a REMIC Certificate who is an individual, estate or trust will be able to deduct
such expenses in determining regular tax liability only to the extent that such
expenses together with certain other miscellaneous itemized deductions of such
individual, estate or trust exceed 2% of adjusted gross income; such a holder
may not deduct such expenses to any extent in determining liability for
alternative minimum tax. Accordingly, REMIC Residual Certificates, and REMIC
Regular Certificates receiving an allocation of servicing compensation, may not
be appropriate investments for individuals, estates or trusts, and such persons
should carefully consult with their own tax advisors regarding the advisability
of an investment in such Certificates.
A "single-class REMIC" is a REMIC that either (i) would be treated as a
pass-through trust under the provisions of Treasury Regulation Section
301.7701-4(c) in the absence of a REMIC election, or (ii) is substantially
similar to such a pass-through trust and is structured with the principal
purpose of avoiding the allocation of investment expenses to holders of REMIC
Regular Certificates. Unless otherwise stated in the related Prospectus
Supplement, the Company intends to treat a REMIC Mortgage Pool as other than a
"single-class REMIC", consequently allocating servicing compensation expenses
and related income amounts entirely to REMIC Residual Certificates and in no
part to REMIC Regular Certificates.
G. PROHIBITED TRANSACTIONS AND OTHER POSSIBLE REMIC TAXES
The Code imposes a tax on REMIC Mortgage Pools equal to 100 percent of the
net income derived from "prohibited transactions". In general, a prohibited
transaction means the disposition of a Mortgage Loan other than pursuant to
certain specified exceptions, the receipt of income from a
81
<PAGE>
source other than a Mortgage Loan or certain other permitted investments, the
receipt of compensation for services, or gain from the disposition of an asset
purchased with the payments on the Mortgage Loans for temporary investment
pending distribution on the REMIC Certificates. The Code also imposes a 100
percent tax on the value of any contribution of assets to the REMIC after the
"start-up day" (the day on which the regular and residual interests are issued),
other than pursuant to specified exceptions, and subjects "net income from
foreclosure property" to tax at the highest corporate rate. It is not
anticipated that a REMIC Mortgage Pool will engage in any such transactions or
receive any such income.
H. TERMINATION OF A REMIC TRUST FUND
In general, no special tax consequences will apply to a holder of a REMIC
Regular Certificate upon the termination of the REMIC Mortgage Pool by virtue of
the final payment or liquidation of the last Mortgage Loan remaining in the
REMIC Mortgage Pool. If a Residual Owner's adjusted basis in its REMIC Residual
Certificate at the time such termination occurs exceeds the amount of cash
distributed to such Residual Owner in liquidation of its interest, then,
although the matter is not entirely free from doubt, it appears that the
Residual Owner would be entitled to a loss (which would be a capital loss) equal
to the amount of such excess.
I. REPORTING AND OTHER ADMINISTRATIVE MATTERS OF REMICS
Reporting of interest income, including any original issue discount, with
respect to REMIC Regular Certificates is required annually, and may be required
more frequently under Treasury regulations. In addition to those holders of
REMIC Regular Certificates to whom information reporting generally applies,
certain holders of REMIC Regular Certificates who are generally exempt from
information reporting on debt instruments, such as corporations, banks,
registered securities or commodities brokers, real estate investment trusts,
registered investment companies, common trust funds, charitable remainder
annuity trusts and unitrusts, will be provided interest and original issue
discount income information and the information set forth in the following
paragraph upon request in accordance with the requirements of the Treasury
regulations. The information must be provided by the later of 30 days after the
end of the quarter for which the information was requested, or two weeks after
the receipt of the request. The REMIC Mortgage Pool must also comply with rules
requiring the face of a REMIC Certificate issued at more than a DE MINIMIS
discount to disclose the amount of original issue discount and the issue date
and requiring such information to be reported to the Treasury Department.
The REMIC Regular Certificate information reports must include a statement
of the "adjusted issue price" of the REMIC Regular Certificate at the beginning
of each accrual period. In addition, the reports must 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 Mortgage
Pool may not have, it appears that this provision will only require information
pertaining to the appropriate proportionate method of accruing market discount.
The responsibility for complying with the foregoing reporting rules will be
borne by the Company.
For purposes of the administrative provisions of the Code, REMIC Mortgage
Pools will be treated as partnerships and the holders of Residual Certificates
will be treated as partners. Unless otherwise stated in the applicable
Prospectus Supplement, the Company will file federal income tax information
returns on behalf of the related REMIC Mortgage Pool, and will be designated as
agent for, and will act on behalf of the "tax matters person" with respect to
the REMIC Mortgage Pool in all respects.
As agent for the tax matters person, the Company will, subject to certain
notice requirements and various restrictions and limitations, generally have the
authority to act on behalf of the REMIC and the Residual Owners in connection
with the administrative and judicial review of items of income, deduction, gain
or loss of the REMIC Mortgage Pool, as well as the REMIC Mortgage Pool's
classification. Residual Owners will generally be required to report such REMIC
Mortgage Pool items consistently with their treatment on the REMIC Mortgage
Pool's federal income tax information return and may in some circumstances be
bound by a settlement agreement between the Master
82
<PAGE>
Servicer, as agent for the tax matters person, and the IRS concerning any such
REMIC Mortgage Pool item. Adjustments made to the REMIC Mortgage Pool tax return
may require a Residual Owner to make corresponding adjustments on its return,
and an audit of the REMIC Mortgage Pool's tax return, or the adjustments
resulting from such an audit, could result in an audit of a Residual Owner's
return.
J. BACKUP WITHHOLDING WITH RESPECT TO REMIC CERTIFICATES
Payments of interest and principal on REMIC Regular Certificates, as well as
payments of proceeds from the sale of REMIC Certificates, may be subject to the
"backup withholding tax" under Section 3406 of the Code at a rate of 31 percent
if recipients of such payments fail to furnish to the payor certain information,
including their taxpayer identification numbers, or otherwise fail to establish
an exemption from such tax. Any amounts deducted and withheld from a
distribution to a recipient would be allowed as a credit against such
recipient's federal income tax. Furthermore, certain penalties may be imposed by
the IRS on a recipient of payments that is required to supply information but
that does not do so in the proper manner.
K. FOREIGN INVESTORS IN REMIC CERTIFICATES
1. REMIC REGULAR CERTIFICATES
Except as qualified below, payments made on a REMIC Regular Certificate to a
REMIC Regular Certificateholder that is not a U.S. Person, as hereinafter
defined (a "Non-U.S. Person"), or to a person acting on behalf of such a
Certificateholder, generally will be exempt from U.S. federal income and
withholding taxes, provided (a) the holder of the Certificate is not subject to
U.S. tax as a result of a connection to the United States other than ownership
of such Certificate, (b) the holder of such Certificate signs a statement under
penalties of perjury that certifies that such holder is a Non-U.S. Person, and
provides the name and address of such holder, and (c) the last U.S. Person in
the chain of payment to the holder received such statement from such holder or a
financial institution holding on its behalf and does not have actual knowledge
that such statement is false. If the holder does not qualify for exemption,
distributions of interest, including distributions in respect of accrued
original issue discount, to such holder may be subject to a withholding tax rate
of 30 percent, subject to reduction under any applicable tax treaty.
"U.S. Person" means (i) a citizen or resident of the United States, (ii) a
corporation or partnership (including any entity treated as a partnership or
corporation for federal income tax purposes) created or organized in or under
the laws of the United States, any state or the District of Columbia, or (iii)
an estate or trust that is subject to U.S. federal income tax regardless of the
source of its income.
Holders of REMIC Regular Certificates should be aware that the IRS might
take the position that exemption from U.S. withholding taxes does not apply to
such a holder that also directly or indirectly owns 10 percent or more of the
REMIC Residual Certificates of a particular Series of Certificates. Further, the
foregoing rules will not apply to exempt a United States shareholder of a
controlled foreign corporation from taxation on such United States shareholder's
allocable portion of the interest or original issue discount income earned by
such controlled foreign corporation.
2. REMIC RESIDUAL CERTIFICATES
Amounts paid to a Residual Owner that is a Non-U.S. Person generally will be
treated as interest for purposes of applying the withholding tax on Non-U.S.
Persons with respect to income on its REMIC Residual Certificate. However, it is
unclear whether distributions on REMIC Residual Certificates will be eligible
for the general exemption from withholding tax that applies to REMIC Regular
Certificates as described above. Treasury regulations provide that, for purposes
of the portfolio interest exception, payments to the foreign owner of a REMIC
Residual Certificate are to be considered paid on the obligations held by the
REMIC, rather than on the Certificate itself. Such payments would thus only
qualify for the portfolio interest exception if the underlying obligations held
by the REMIC would so qualify. Such withholding tax generally would be imposed
at a rate of 30 percent but would be subject to reduction under any tax treaty
applicable to the Residual Owner.
83
<PAGE>
However, there is no exemption from withholding tax nor may the rate of such tax
be reduced, under a tax treaty or otherwise, with respect to any distribution of
income that is an excess inclusion. See "--Taxation of Owners of REMIC Residual
Certificates--Excess Inclusions".
Certain restrictions relating to transfers of REMIC Residual Certificates to
and by investors who are not U.S. Persons are also imposed by the REMIC
Regulations. First, transfers of REMIC Residual Certificates to Non-U.S. Persons
that have "tax avoidance potential" are disregarded for all federal income tax
purposes. If such transfer is disregarded, the purported transferor of such a
REMIC Residual Certificate to a Non-U.S. Person would continue to remain liable
for any taxes due with respect to the income on such REMIC Residual Certificate.
A REMIC Residual Certificate has tax avoidance potential unless, at the time of
the 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 at
which the excess inclusion accrues and not later than the close of the calendar
year following the calendar year of accrual. This rule does not apply to
transfers if the income from the REMIC Residual Certificate is taxed in the
hands of the transferee as income effectively connected with the conduct of a
U.S. trade or business. Second, if a Non-U.S. Person transfers a REMIC Residual
Certificate to a U.S. Person, and the transfer has the effect of allowing the
transferor to avoid tax on accrued excess inclusions, that transfer is
disregarded for all federal income tax purposes and the purported Non-U.S.
Person transferor continues to be treated as the owner of the REMIC Residual
Certificate. Thus, the REMIC's liability to withhold 30 percent of the accrued
excess inclusions is not terminated even though the REMIC Residual Certificate
is no longer held by a Non-U.S. Person.
L. STATE AND LOCAL TAXATION
Many states do not automatically conform to changes in the federal income
tax laws. Consequently, a REMIC Mortgage Pool which would not qualify as a fixed
investment trust for federal income tax purposes may be characterized as a
corporation, a partnership, or some other entity for purposes of state income
tax law. Such characterization could result in entity level income or franchise
taxation of a REMIC Mortgage Pool formed in, owning mortgages or property in, or
having servicing activity performed in a state without conforming REMIC
provisions in its income or franchise tax law. Further, REMIC Regular
Certificateholders resident in nonconforming states may have their ownership of
REMIC Regular Certificates characterized as an interest other than debt of the
REMIC such as stock or a partnership interest. Investors are advised to consult
their tax advisors concerning the state and local income tax consequences of
their purchase and ownership of REMIC Regular Certificates.
CALL RIGHT
The holder of the Call Right will be treated as having purchased a call
option on all the underlying Mortgage Loans. The price paid by the holder of the
Call Right to purchase such call option will be treated as an option premium and
accordingly will be added to the purchase price of the Mortgage Loans(in
addition to any exchange fee) if the Mortgage Loans are purchased upon exercise
of the Call Right, and will be treated as a loss as the Call Right lapses. For a
discussion of when the Call Right may be deemed to lapse, see "Callable Class
Certificates" above. Assuming that the underlying Mortgage Loans, if acquired,
would be a capital asset in such holder's hands, then loss recognized with
respect to such lapse will be treated as a capital loss.
In light of the above, a thrift, REMIC, real estate investment trust or
regulated investment company should consult its tax advisors before purchasing
any Call Class.
METHODS OF DISTRIBUTION
Certificates are being offered hereby in Series from time to time (each
Series evidencing a separate Mortgage Pool) through any of the following
methods:
1. By negotiated firm commitment underwriting and public reoffering by
underwriters;
2. By agency placements through one or more placement agents primarily
with institutional investors and dealers; and
3. By placement directly by the Company with institutional investors.
84
<PAGE>
A Prospectus Supplement will be prepared for each Series which will describe
the method of offering being used for that Series and will set forth the
identity of any underwriters thereof and either the price at which such Series
is being offered, the nature and amount of any underwriting discounts or
additional compensation to such underwriters and the proceeds of the offering to
the Company, or the method by which the price at which the underwriters will
sell the Certificates will be determined. Each Prospectus Supplement for an
underwritten offering will also contain information regarding the nature of the
underwriters' obligations, any material relationship between the Company and any
underwriter and, where appropriate, information regarding any discounts or
concessions to be allowed or reallowed to dealers or others and any arrangements
to stabilize the market for the Certificates so offered. In firm commitment
underwritten offerings, the underwriters will be obligated to purchase all of
the Certificates of such Series if any such Certificates are purchased.
Certificates may be acquired by the underwriters for their own accounts and may
be resold from time to time in one or more transactions, including negotiated
transactions, at a fixed public offering price or at varying prices determined
at the time of sale.
PNC Capital Markets, Inc., an affiliate of the Company, may from time to
time act as agent or underwriter in connection with the sale of the
Certificates. This Prospectus and the related Prospectus Supplement may be used
by PNC Capital Markets, Inc. in connection with offers and sales related to
secondary market transactions in any Series of Certificates. PNC Capital
Markets, Inc. may act as principal or agent in such transactions. Such sales
will be made at prices related to prevailing market prices at the time of sale
or otherwise.
Underwriters and agents may be entitled under agreements entered into with
the Company to indemnification by the Company against certain civil liabilities,
including liabilities under the Securities Act of 1933, as amended (the "Act"),
or to contribution with respect to payments which such underwriters or agents
may be required to make in respect thereof.
If a Series is offered other than through underwriters, the Prospectus
Supplement relating thereto will contain information regarding the nature of
such offering and any agreements to be entered into between the Company and
purchasers of Certificates of such Series.
TRANSFERABILITY OF CERTIFICATES
The Company anticipates that the Certificates will be sold primarily to
institutional investors. Purchasers of Certificates, including dealers, may,
depending on the facts and circumstances of such purchases, be deemed to be
"underwriters" within the meaning of the Act, in connection with reoffers and
sales by them of Certificates. Certain purchasers will be required to give the
Company prior notice of their intention to resell their Certificates, and to
represent to the Company that they will observe certain prospectus delivery and
anti-manipulative requirements of the Act and the Securities Exchange Act of
1934, as amended. The Company will charge any Certificateholder requesting
amended or updated Prospectuses or Prospectus Supplements all expenses incurred
by the Company for preparation and delivery of such documents.
Certificateholders should consult with their legal advisors in this regard prior
to any such reoffer or resale.
LEGAL MATTERS
Certain legal matters will be passed upon for the Company by Thomas G.
Lehmann, General Counsel, Vice President and Secretary of the Company, and by
its special counsel, Orrick, Herrington & Sutcliffe LLP, San Francisco,
California.
FINANCIAL INFORMATION
The Company has determined that its financial statements are not material to
the offering made hereby. However, any prospective investor who desires to
review financial information concerning the Company will be provided, upon
request, with a copy of the consolidated balance sheet of the Company as of
December 31, 1994 or the end of its last fiscal year, whichever is later, and a
copy of the most recent statement of earnings of the Company. Such requests
should be directed to PNC Mortgage Securities Corp., Controller's Department, 75
North Fairway Drive, Vernon Hills, Illinois 60061.
ADDITIONAL INFORMATION
This Prospectus, together with the Prospectus Supplement for each Series of
Certificates, contains a summary of the material terms of the applicable
exhibits to the Registration Statement and the documents referred to herein and
therein. Copies of such exhibits are on file at the offices of the Securities
and Exchange Commission in Washington, D.C., may be obtained at rates prescribed
by the Commission upon request to the Commission and may be inspected, without
charge, at the Commission's offices.
85
<PAGE>
GLOSSARY
Set forth below is a list of certain of the more significant terms used in
this Prospectus and the pages on which the definitions of such terms may be
found.
<TABLE>
<CAPTION>
PAGE
-----
<S> <C>
Act............................................ 85
Advance Claims Endorsement..................... 50
Advances....................................... 15
AFR............................................ 78
Agency Certificates............................ 8
Bankruptcy Bond................................ 7
Bankruptcy Instrument.......................... 49
Bankruptcy Loss................................ 49
Basic Prepayment Assumption.................... 19
BPA............................................ 19
Buydown Fund................................... 13
Buydown Fund Account........................... 25
Buydown Loans.................................. 6
Callable Class Certificate..................... 74
CERCLA......................................... 63
Certificate Account............................ 31
Certificate Administrator...................... 4
Certificate Administrator Fee.................. 14
Certificates................................... 1
Class.......................................... 1
Code........................................... 8
Commission..................................... 14
Company........................................ 1
Compensating Interest.......................... 18
Conversion Fee................................. 15
Cooperative.................................... 12
Cooperative Loan............................... 1
Cooperative Note............................... 12
Curtailment.................................... 17
Custodial Account for P&I...................... 28
Cut-Off Date................................... 8
Defaulted Mortgage Loss........................ 48
Determination Date............................. 34
Distribution Date.............................. 5
Distribution Period............................ 33
DOL............................................ 65
Eligible Investments........................... 31
ERISA.......................................... 9
Extraordinary Losses........................... 49
FDIC........................................... 19
FHA............................................ 12
FHA Approved Mortgagees........................ 20
FHA Insurance Policies......................... 12
FHLMC.......................................... 8
FHLMC Approved Mortgagees...................... 20
FNMA........................................... 8
FNMA Approved Mortgagees....................... 20
Fraud Bond..................................... 6
Fraud Instrument............................... 49
<CAPTION>
PAGE
-----
<S> <C>
Fraud Loss..................................... 49
Garn-St. Germain Act........................... 62
GNMA........................................... 8
Indemnified Parties............................ 40
Insurance Proceeds............................. 29
Investment Account............................. 30
Investment Period.............................. 30
IRS............................................ 69
Lenders........................................ 20
Letter of Credit............................... 7
Letter of Credit Bank.......................... 53
Liquidation Proceeds........................... 28
Loss........................................... 44
Master Servicer................................ 4
Master Servicing Fee........................... 14
Mortgage Loan Servicing Group.................. 4
Mortgage Loans................................. 1
Mortgage Notes................................. 11
Mortgage Pool.................................. 1
Mortgage Pool Insurance Policy................. 6
Mortgaged Properties........................... 11
Mortgages...................................... 11
Mortgagor...................................... 7
Net Rate....................................... 28
Non-U.S. Person................................ 83
OID Regulations................................ 67
Parties in Interest............................ 64
Paying Agent................................... 23
Payoff......................................... 17
Plans.......................................... 64
Pooling Agreement.............................. 15
Prepayment Assumption.......................... 69
Primary Insurance Policy....................... 6
Principal Prepayment........................... 19
Private Certificates........................... 8
PTCE 83-1...................................... 65
Record Date.................................... 23
Regulation..................................... 65
Relief Act..................................... 62
REMIC.......................................... 1
REMIC Certificates............................. 67
REMIC Mortgage Pool............................ 67
REMIC Provisions............................... 67
REMIC Regulations.............................. 67
Remittance Rate................................ 1
Reserve Account................................ 51
Reserve Fund................................... 7
Residual Owner................................. 76
Retained Yield................................. 28
</TABLE>
86
<PAGE>
<TABLE>
<CAPTION>
PAGE
-----
<S> <C>
Sellers........................................ 4
Seller/Servicers............................... 4
Selling and Servicing Contracts................ 22
Senior Certificates............................ 51
Series......................................... 1
Servicer....................................... 4
Servicing Contracts............................ 14
Servicing Entity............................... 4
Servicing Fee.................................. 14
Special Hazard Instrument...................... 49
Special Hazard Insurance Policy................ 7
<CAPTION>
PAGE
-----
<S> <C>
Special Hazard Loss............................ 48
Subordinated Certificates...................... 51
Title V........................................ 63
Title VIII..................................... 63
Trustee........................................ 15
Trust Fund..................................... 1
UCC............................................ 60
VA............................................. 12
VA Guaranties.................................. 12
VA Loans....................................... 12
Withdrawal Date................................ 29
</TABLE>
87
<PAGE>
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
PNC MORTGAGE
SECURITIES CORP.
DEPOSITOR, A MASTER SERVICER
AND CERTIFICATE ADMINISTRATOR
MORTGAGE
PASS-THROUGH CERTIFICATES
SERIES 1998-1
$1,119,718,936
(APPROXIMATE)
------------------
PROSPECTUS SUPPLEMENT
---------------------
DONALDSON, LUFKIN & JENRETTE
SECURITIES CORPORATION
JANUARY 28, 1998
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
